COVA VARIABLE ANNUITY ACCOUNT ONE
N-4/A, 1997-11-20
Previous: ABIOMED INC, POS AM, 1997-11-20
Next: SYNAPTIX SYSTEMS CORP, 3, 1997-11-20



                                                       File Nos. 333-34741    
                                                                   811-05200
==============================================================================

                      SECURITIES AND EXCHANGE COMMISSION

                           Washington, D.C.  20549

                                   FORM N-4
   
REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933                  [ ]
     Pre-Effective Amendment No. 1                                       [X]
     Post-Effective Amendment No.                                        [ ]

REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940          [ ]
     Amendment No. 23                                                    [X]

                          (Check appropriate box or boxes.)

     COVA VARIABLE ANNUITY ACCOUNT ONE
     __________________________________
     (Exact Name of Registrant)

     COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY
     _______________________________________________
     (Name of Depositor)

     One Tower Lane, Suite 3000, Oakbrook Terrace, Illinois        60181-4644
     ______________________________________________________        __________
     (Address of Depositor's Principal Executive Offices)          (Zip Code)

Depositor's Telephone Number, including Area Code   (800) 831-5433

     Name and Address of Agent for Service
          Lorry J. Stensrud, President
          Cova Financial Services Life Insurance Company
          One Tower Lane, Suite 3000
          Oakbrook Terrace, Illinois  60181-4644
          (800) 523-1661

     Copies to:
          Judith A. Hasenauer            and   Frances S. Cook
          Blazzard, Grodd & Hasenauer, P.C.    First Vice President and
          P.O Box 5108                         Associate Counsel
          Westport, CT  06881                  Cova Financial Services
                                                 Life Insurance Company
          (203) 226-7866                       One Tower Lane, Suite 3000
                                               Oakbrook Terrace, IL 60181-4644



Approximate Date of Proposed Public Offering:  
   As soon as practicable after the effective date of this Filing.
   
Title of Securities Being Registered:
   Individual Deferred Variable Annuity Contracts
    
==============================================================================

The Registrant hereby amends this Registration Statement on such date or dates
as may be necessary to delay its effective date until the Registrant shall
file a further amendment which specifically states that this Registration
Statement shall thereafter become effective in accordance with Section 8(a)
of the Securities Act of 1933 or until the Registration Statement shall become
effective on such date as the Commission, acting pursuant to said Section 8(a),
may determine.  

                               EXPLANATORY NOTE

==============================================================================
   
This Registration Statement contains two prospectuses (Version A and Version 
B).  The two versions are identical except for the funding options.  These
Prospectuses will be filed with the Commission pursuant to Rule 497 under the
Securities Act of 1933.  The Registrant undertakes to update this Explanatory
Note, as needed, each time a Post-Effective Amendment is filed.     
  
==============================================================================


<TABLE>
<CAPTION>

<S>       <C>                                      <C>
          CROSS REFERENCE SHEET
          (required by Rule 495)

Item No.                                           Location
- --------                                           --------------------------------
          PART A

Item 1.   Cover Page . . . . . . . . . . . . . .   Cover Page

Item 2.   Definitions  . . . . . . . . . . . . .   Index of Special Terms

Item 3.   Synopsis . . . . . . . . . . . . . . .   Profile

Item 4.   Condensed Financial Information  . . .   Not Applicable

Item 5.   General Description of Registrant,
          Depositor, and Portfolio Companies . .   Other Information - Cova; The
                                                   Separate Account; Investment 
                                                   Options
                                                   
                                                   

Item 6.   Deductions and Expenses. . . . . . . .   Expenses

Item 7.   General Description of Variable
          Annuity Contracts. . . . . . . . . . .   The Fixed and Variable Annuity

Item 8.   Annuity Period . . . . . . . . . . . .   Income Phase

Item 9.   Death Benefit. . . . . . . . . . . . .   Death Benefit

Item 10.  Purchases and Contract Value . . . . .   Purchase

Item 11.  Redemptions. . . . . . . . . . . . . .   Access to Your Money

Item 12.  Taxes. . . . . . . . . . . . . . . . .   Taxes

Item 13.  Legal Proceedings. . . . . . . . . . .   None

Item 14.  Table of Contents of the Statement of
          Additional Information . . . . . . . .   Table of Contents of the
                                                   Statement of Additional
                                                   Information
</TABLE>

<TABLE>
<CAPTION>
<S>       <C>                                      <C>
          CROSS REFERENCE SHEET
          (required by Rule 495)

Item No.                                           Location
- --------                                           -----------------------
          PART B

Item 15.  Cover Page . . . . . . . . . . . . . .   Cover Page

Item 16.  Table of Contents. . . . . . . . . . .   Table of Contents

Item 17.  General Information and History. . . .   Company

Item 18.  Services . . . . . . . . . . . . . . .   Not Applicable

Item 19.  Purchase of Securities Being Offered .   Not Applicable

Item 20.  Underwriters . . . . . . . . . . . . .   Distribution

Item 21.  Calculation of Performance Data. . . .   Performance Information

Item 22.  Annuity Payments . . . . . . . . . . .   Annuity Provisions

Item 23.  Financial Statements . . . . . . . . .   Financial Statements
</TABLE>



                                    PART C

Information  required  to  be  included  in  Part  C  is  set  forth under the
appropriate Item so numbered in Part C to this Registration Statement.

   
                               PART A - VERSION A


               PROFILE of the Fixed and Variable Annuity Contract

THIS PROFILE IS A SUMMARY OF SOME OF THE MORE IMPORTANT POINTS THAT YOU SHOULD
CONSIDER AND KNOW BEFORE PURCHASING THE CONTRACT.  THE CONTRACT IS MORE FULLY
DESCRIBED IN THE PROSPECTUS WHICH ACCOMPANIES THIS PROFILE.  PLEASE READ
THE PROSPECTUS CAREFULLY.

Cova Financial Services Life Insurance Company          _________________, 1997.

1. THE ANNUITY CONTRACT. The fixed and variable annuity contract offered by Cova
is a contract  between  you, the owner,  and Cova,  an  insurance  company.  The
Contract  provides  a means for  investing  on a  tax-deferred  basis in a fixed
account of Cova and 37  investment  portfolios.  The  Contract is  intended  for
retirement  savings or other  long-term  investment  purposes and provides for a
death benefit and guaranteed income options.

The fixed  account  offers an interest  rate that is guaranteed by the insurance
company,  Cova.  While your money is in the fixed  account,  the interest your 
money  will earn as well as your principal is guaranteed by Cova.

This Contract also offers 37 investment  portfolios  which are listed in Section
4. These  portfolios are designed to offer a potentially  better return than the
fixed account. However, this is NOT guaranteed. You can also lose your money.

You can put money in up to 15 of the investment portfolios and the fixed
account.  (If you are participating in an asset allocation program, this limit
may not apply.) You can transfer  between accounts up to 12 times a year without
charge or tax implications.  After 12 transfers, the charge is $25 or 2%
of the amount transferred, whichever is less.

The  Contract,  like  all  deferred  annuity  contracts,  has  two  phases:  the
accumulation phase and the income phase. During the accumulation phase, earnings
accumulate  on a  tax-deferred  basis and are  taxed as  income  when you make a
withdrawal.  The income phase occurs when you begin receiving  regular  payments
from your Contract.

The  amount of money  you are able to  accumulate  in your  account  during  the
accumulation  phase  will  determine  the amount of income  payments  during the
income phase.

2. ANNUITY  PAYMENTS (THE INCOME PHASE).  If you want to receive  regular income
from your annuity, you can choose one of three options: (1) monthly payments for
your life (assuming you are the annuitant);  (2) monthly payments for your life,
but with payments  continuing to the  beneficiary  for 5, 10 or 20 years (as you
select)  if you die  before  the end of the  selected  period;  and (3)  monthly
payments for your life and for the life of another person  (usually your spouse)
selected by you. Once you begin receiving  regular  payments,  you cannot change
your payment plan.

During the income phase, you have the same investment choices you had during the
accumulation phase. You can choose to have payments come from the fixed account,
the  investment  portfolios  or  both.  If you  choose  to have any part of your
payments come from the investment portfolios, the dollar amount of your payments
may go up or down.

3.  PURCHASE.  You can buy this Contract with $5,000 or more under most
circumstances. You can add $2,000 or more any time you like during the
accumulation phase. Your registered representative can help you fill out the
proper forms.

4.  INVESTMENT OPTIONS.  You can put your money in any or all of these
investment portfolios which are described in the prospectuses for the funds.

Currently, if you are not participating in an asset allocation program, you
can only invest in 15 investment portfolios at any one time.  

AIM VARIABLE INSURANCE FUNDS, INC.:
      MANAGED A I M ADVISORS, INC.
      AIM V.I. Capital Appreciation Fund
      AIM V.I. International Equity Fund
      AIM V.I. Value Fund
            
ALLIANCE VARIABLE PRODUCTS SERIES FUND, INC.:
      MANAGED BY ALLIANCE CAPITAL MANAGEMENT L.P.
      Premier Growth Portfolio
      Real Estate Investment Portfolio

LIBERTY VARIABLE INVESTMENT TRUST:
      MANAGED BY NEWPORT FUND MANAGEMENT INC.
      Newport Tiger, Variable Series

GENERAL AMERICAN CAPITAL COMPANY:
      MANAGED BY CONNING ASSET MANAGEMENT COMPANY
      Money Market Fund

COVA SERIES TRUST:
      MANAGED BY J. P. MORGAN INVESTMENT MANAGEMENT INC.
      Small Cap Stock Portfolio
      Large Cap Stock Portfolio
      Select Equity Portfolio
      International Equity Portfolio
      Quality Bond Portfolio
      MANAGED BY LORD, ABBETT & CO.
      Bond Debenture Portfolio
      Large Cap Research Portfolio
      Developing Growth Portfolio
      Mid Cap Value Portfolio
      Lord Abbett Growth & Income Portfolio

INVESTORS FUND SERIES:
      MANAGED BY ZURICH KEMPER VALUE ADVISORS, INC.
      Kemper Small Cap Value Portfolio
      MANAGED BY ZURICH KEMPER INVESTMENTS, INC.
      Kemper Government Securities Portfolio
      Kemper Small Cap Growth Portfolio

LORD ABBETT SERIES FUND, INC.:
      MANAGED BY LORD, ABBETT & CO.
      Growth and Income Portfolio

MFS VARIABLE INSURANCE TRUST:
      MANAGED BY MASSACHUSETTS FINANCIAL SERVICES COMPANY
      MFS Emerging Growth Series
      MFS Research Series
      MFS Growth With Income Series
      MFS High Income Series
      MFS World Governments Series
      MFS/Foreign & Colonial Emerging Markets Equity Series

OPPENHEIMER VARIABLE ACCOUNT FUNDS:
      MANAGED BY OPPENHEIMERFUNDS, INC.
      Oppenheimer High Income Fund
      Oppenheimer Bond Fund
      Oppenheimer Growth Fund
      Oppenheimer Growth & Income Fund
      Oppenheimer Strategic Bond Fund

PUTNAM VARIABLE TRUST:
      MANAGED BY PUTNAM INVESTMENT MANAGEMENT, INC.
      Putnam VT Growth and Income Fund
      Putnam VT International Growth Fund
      Putnam VT International New Opportunities Fund
      Putnam VT New Value Fund
      Putnam VT Vista Fund


Depending  upon  market  conditions,  you can make or lose money in any of these
portfolios.

5.  EXPENSES.  The Contract has insurance features and investment features,
and there are costs related to each.

Each year Cova deducts a $30 contract maintenance charge from your Contract. 
Cova currently waives this charge if the value of your Contract is at least 
$50,000. Cova also deducts for its insurance  charges which total 1.40% of 
the average daily value of your Contract allocated to the investment 
portfolios.

If you take your money out,  Cova may assess a withdrawal  charge which is equal
to 5% of the purchase payment you withdraw.  When you begin receiving  regular  
income  payments from your annuity,  Cova will assess a state premium tax 
charge, if applicable, which ranges from 0-4% depending upon the state.

There are also  investment  charges which currently range from .205% to 1.50% of
the  average  daily  value  of  the  investment  portfolio  depending  upon  the
investment portfolio.

The  following  chart is designed  to help you  understand  the  expenses in the
Contract. The column "Total Annual Expenses" shows the total of the $30 contract
maintenance  charge (which is  represented as .10% below),  the 1.40%  insurance
charges and the investment expenses for each investment portfolio.  The next two
columns show you two examples of the expenses, in dollars, you would pay under a
Contract. The examples assume that you invested $1,000 in a Contract which earns
5% annually and that you withdraw your money:  (1) at the end of year 1, and (2)
at the end of year 10. For year 1, the Total  Annual  Expenses  are  assessed as
well as the withdrawal charges.  For year 10, the example shows the aggregate of
all the annual  expenses  assessed for the 10 years,  but there is no withdrawal
charge.

The premium tax is assumed to be 0% in both examples.

<TABLE>
<CAPTION>
                                                                                    Examples:
                                                                                    Total Annual Expenses
                                                      Total Annual                  at end of:
                                  Total Annual        Portfolio     Total Annual    (1)        (2)
Portfolio                         Insurance Charges   Expenses      Expenses        1 Year     10 Years
- ---------                         -----------------   --------      --------        ------     --------
<S>                               <C>                 <C>           <C>             <C>        <C>
MANAGED A I M ADVISORS, INC. 
AIM V.I. Capital Appreciation         1.50%              .73%         2.23%         $72.59      $254.10 
AIM V.I. International Equity         1.50%              .96%         2.46%         $74.90      $277.23
AIM V.I. Value                        1.50%              .73%         2.23%         $72.59      $254.10

MANAGED BY ALLIANCE CAPITAL MANAGEMENT L.P.
Premier Growth                        1.50%              .95%         2.45%         $74.80      $276.23
Real Estate Investment                1.50%              .95%         2.45%         $74.80      $276.23

MANAGED BY NEWPORT FUND MANAGEMENT, INC.
Newport Tiger, Variable               1.50%             1.27%         2.77%         $78.00      $307.49

MANAGED BY CONNING ASSET MANAGEMENT COMPANY
Money Market                          1.50%             .205%         1.71%         $67.31      $199.08

MANAGED BY J. P. MORGAN INVESTMENT MANAGEMENT INC.
Small Cap Stock                       1.50%              .95%         2.48%         $74.80      $276.23
Large Cap Stock                       1.50%              .75%         2.25%         $72.80      $256.13
Select Equity                         1.50%              .85%         2.35%         $73.80      $266.24
International Equity                  1.50%              .95%         2.48%         $74.80      $276.23
Quality Bond                          1.50%              .65%         2.15%         $71.79      $245.92

MANAGED BY LORD, ABBETT & CO.
Bond Debenture                        1.50%              .85%         2.35%         $73.80      $266.24
Large Cap Research                    1.50%             1.10%         2.60%         $76.30      $291.02
Developing Growth                     1.50%             1.00%         2.50%         $75.30      $281.19
Mid Cap Value                         1.50%             1.10%         2.60%         $76.30      $291.02
Lord Abbett Growth & Income           1.50%              .75%         2.25%         $72.80      $256.13

MANAGED BY ZURICH KEMPER VALUE ADVISORS, INC.
Kemper Small Cap Value                1.50%              .95%         2.45%         $74.80      $276.23

MANAGED BY ZURICH KEMPER INVESTMENTS, INC.
Kemper Government Securities          1.50%              .66%         2.16%         $71.89      $246.95
Kemper Small Cap Growth               1.50%              .75%         2.25%         $72.80      $256.13

MANAGED BY LORD, ABBETT & CO.
Growth and Income                     1.50%              .59%         2.09%         $71.19      $239.74

MANAGED BY MASSACHUSETTS FINANCIAL SERVICES COMPANY
MFS Emerging Growth                   1.50%             1.00%         2.50%         $75.30      $281.19
MFS Research                          1.50%             1.00%         2.50%         $75.30      $281.19
MFS Growth With Income                1.50%             1.00%         2.50%         $75.30      $281.19
MFS High Income                       1.50%             1.00%         2.50%         $75.30      $281.19
MFS World Governments                 1.50%             1.00%         2.50%         $75.30      $281.19
MFS/Foreign & Colonial Emerging
Markets Equity                        1.50%             1.50%         3.00%         $80.29      $______

MANAGED BY OPPENHEIMERFUNDS, INC.
Oppenheimer High Income               1.50%              .81%         2.31%         $73.40      $262.21
Oppenheimer Bond                      1.50%              .78%         2.28%         $73.10      $259.18
Oppenheimer Growth                    1.50%              .79%         2.29%         $73.20      $260.19
Oppenheimer Growth & Income           1.50%             1.00%         2.50%         $75.30      $281.19
Oppenheimer Strategic Bond            1.50%              .85%         2.35%         $73.80      $266.24

MANAGED BY PUTNAM INVESTMENT MANAGEMENT, INC.
Putnam VT Growth and Income           1.50%              .54%         2.04%         $70.69      $234.55
Putnam VT International Growth        1.50%              .98%         2.48%         $75.10      $279.21
Putnam VT International New 
Opportunities                         1.50%             1.39%         2.89%         $79.19      $318.93
Putnam VT New Value                   1.50%              .83%         2.33%         $73.60      $264.23
Putnam VT Vista                       1.50%              .81%         2.31%         $73.40      $262.21
</TABLE>

6. TAXES. Your earnings are not taxed until you take them out. If you take money
out during the accumulation phase, earnings come out first and are taxed as 
income. If you are younger than 59 1/2 when you take money out, you may be 
charged a 10% federal tax penalty on the earnings.  Payments  during the income 
phase are  considered  partly a return of your original investment. That part of
each payment is not taxable as income.

7.  ACCESS  TO YOUR  MONEY.  You can  take  money  out at any  time  during  the
accumulation  phase.  After the first year, you can take up to 10% of your total
purchase  payments each year without charge from Cova.  Withdrawals in excess of
that will be  charged  5% of each  payment  you take out.  Each purchase payment
you add to your Contract has its own 5 year withdrawal charge period.  After 
Cova has had a payment for 5 years, there is no charge for withdrawing that
payment.  Of course, you may also have to pay  income  tax and a tax  penalty  
on any  money you take  out.  

8.  PERFORMANCE.  The value of the Contract will vary up or down  depending upon
the investment  performance  of the  Portfolio(s)  you choose.  Cova may provide
total return figures for each investment portfolio. The total return figures are
based on historical data and are not intended to indicate future performance. As
of the date of this Profile, the sale of the Contracts had not begun. Therefore,
no performance is presented here.

9. DEATH BENEFIT.  If you die before moving to the income phase,  the person you
have chosen as your beneficiary will receive a death benefit. This death benefit
will be the greater of three amounts:  1) the money you've put in less any money
you've taken out, and the related  withdrawal  charges,  or 2) the value of your
contract  at the time the death  benefit is to be paid,  or 3) the value of your
contract at the most recent  5th-year-anniversary  before the date of death plus
any money you've added since that  anniversary  minus any money you've taken out
since that anniversary, and the related withdrawal charges. If you die after age
80, slightly different rules apply.

10.  OTHER INFORMATION.

     Free Look. If you cancel the Contract within 10 days after receiving it (or
whatever period is required in your state), we will send your money back without
assessing a withdrawal  charge. You will receive whatever your Contract is worth
on the day we receive your request.  This may be more or less than your original
payment.  If we're required by law to return your original payment,  we will put
your money in the Money Market Fund during the free look period and will refund
the greater of your original payment (less any withdrawals) or the value of your
contract.    

     No  Probate.  In most  cases,  when you die,  the person you choose as your
beneficiary will receive the death benefit without going through probate.

     Who should  purchase  the  Contract?  The contract is designed for people
seeking long-term tax-deferred  accumulation of assets, generally for retirement
or other  long-term  purposes.  The  tax-deferred  feature is most attractive to
people in high federal and state tax brackets.  You should not buy this Contract
if you are looking for a short-term investment or if you cannot take the risk of
getting back less money than you put in.

     Additional Features.  This Contract has additional features you might be
interested in. These include:

     You can  arrange to have money  automatically  sent to you each month while
your contract is still in the accumulation phase. Of course,  you'll have to pay
taxes on money you  receive.  We call this  feature  the  Systematic  Withdrawal
Program.

     You can arrange to have a regular amount of money automatically invested in
investment portfolios each month,  theoretically giving you a lower average cost
per unit over time than a single one time purchase.  We call this feature Dollar
Cost Averaging.

     You can arrange to  automatically  readjust  the money  between  investment
portfolios  periodically  to keep the blend  you  select.  We call this  feature
Automatic Rebalancing.

     Under  certain  circumstances,  Cova  will  give you your  money  without a
withdrawal  charge if you need it while you're in a nursing  home.  We call this
feature the Nursing Home Waiver.

These  features are not available in all states and may not be suitable for your
particular situation.

11.  INQUIRIES.  If you need more information, please contact us at:

   
                     Cova Life Sales Company
                     One Tower Lane, Suite 3000
                     Oakbrook Terrace, IL 60181
                     800-523-1661
    


                                 THE  FIXED
                            AND  VARIABLE  ANNUITY
                                 ISSUED  BY
                     COVA  VARIABLE  ANNUITY  ACCOUNT  ONE
                                    AND
                          COVA  FINANCIAL  SERVICES
                          LIFE  INSURANCE  COMPANY


This  prospectus  describes the Fixed and Variable Annuity Contract offered by
Cova  Financial  Services  Life  Insurance  Company  (Cova).


   
The  annuity contract has 38 investment choices - a fixed account which offers
an  interest  rate  which  is guaranteed by Cova, and 37 investment portfolios
listed  below.  You can put your money in the fixed account  and/or  any  of  
these  investment  portfolios.  CURRENTLY, IF YOU ARE NOT PARTICIPATING IN AN
ASSET ALLOCATION PROGRAM, YOU CAN ONLY INVEST IN 15 INVESTMENT PORTFOLIOS AT
ANY ONE TIME.     


AIM VARIABLE INSURANCE FUNDS, INC.:
      MANAGED A I M ADVISORS, INC.
      AIM V.I. Capital Appreciation Fund
      AIM V.I. International Equity Fund
      AIM V.I. Value Fund
            
ALLIANCE VARIABLE PRODUCTS SERIES FUND, INC.:
      MANAGED BY ALLIANCE CAPITAL MANAGEMENT L.P.
      Premier Growth Portfolio
      Real Estate Investment Portfolio

LIBERTY VARIABLE INVESTMENT TRUST:
      MANAGED BY NEWPORT FUND MANAGEMENT INC.
      Newport Tiger, Variable Series

GENERAL AMERICAN CAPITAL COMPANY:
      MANAGED BY CONNING ASSET MANAGEMENT COMPANY
      Money Market Fund

COVA SERIES TRUST:
      MANAGED BY J. P. MORGAN INVESTMENT MANAGEMENT INC.
      Small Cap Stock Portfolio
      Large Cap Stock Portfolio
      Select Equity Portfolio
      International Equity Portfolio
      Quality Bond Portfolio
      MANAGED BY LORD, ABBETT & CO.
      Bond Debenture Portfolio
      Large Cap Research Portfolio
      Developing Growth Portfolio
      Mid Cap Value Portfolio
      Lord Abbett Growth & Income Portfolio

INVESTORS FUND SERIES:
      MANAGED BY ZURICH KEMPER VALUE ADVISORS, INC.
      Kemper Small Cap Value Portfolio
      MANAGED BY ZURICH KEMPER INVESTMENTS, INC.
      Kemper Government Securities Portfolio
      Kemper Small Cap Growth Portfolio

LORD ABBETT SERIES FUND, INC.:
      MANAGED BY LORD, ABBETT & CO.
      Growth and Income Portfolio

MFS VARIABLE INSURANCE TRUST:
      MANAGED BY MASSACHUSETTS FINANCIAL SERVICES COMPANY
      MFS Emerging Growth Series
      MFS Research Series
      MFS Growth With Income Series
      MFS High Income Series
      MFS World Governments Series
      MFS/Foreign & Colonial Emerging Markets Equity Series     

OPPENHEIMER VARIABLE ACCOUNT FUNDS:
      MANAGED BY OPPENHEIMERFUNDS, INC.
      Oppenheimer High Income Fund
      Oppenheimer Bond Fund
      Oppenheimer Growth Fund
      Oppenheimer Growth & Income Fund
      Oppenheimer Strategic Bond Fund
   
PUTNAM VARIABLE TRUST:
      MANAGED BY PUTNAM INVESTMENT MANAGEMENT, INC.
      Putnam VT Growth and Income Fund
      Putnam VT International Growth Fund
      Putnam VT International New Opportunities Fund
      Putnam VT New Value Fund
      Putnam VT Vista Fund
    

Please  read  this  prospectus before investing and keep it on file for future
reference. It contains important information about the Cova Fixed and Variable
Annuity  Contract.

To  learn  more  about  the  Cova Fixed and Variable Annuity Contract, you can
obtain  a  copy  of the Statement of Additional Information (SAI) dated _____,
1997. The SAI has been filed with the Securities and Exchange Commission (SEC)
and is  legally a part of the prospectus. The Table of Contents of the SAI is
on Page __  of this prospectus. For a free copy of the SAI, call us at (800)
831-5433  or  write  us  at:  One  Tower  Lane,  Suite 3000, Oakbrook Terrace,
Illinois  60181-4644.

INVESTMENT  IN  A VARIABLE ANNUITY CONTRACT IS SUBJECT TO RISKS, INCLUDING THE
POSSIBLE  LOSS OF PRINCIPAL. THE CONTRACTS ARE NOT DEPOSITS OR OBLIGATIONS OF,
OR  GUARANTEED OR ENDORSED BY, ANY FINANCIAL INSTITUTION AND ARE NOT FEDERALLY
INSURED  BY  THE  FEDERAL  DEPOSIT  INSURANCE CORPORATION, THE FEDERAL RESERVE
BOARD,  OR  ANY  OTHER  AGENCY.

THESE  SECURITIES  HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE  COMMISSION  NOR  HAS  THE  COMMISSION  PASSED  UPON  THE ACCURACY OR
ADEQUACY  OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL
OFFENSE.

___________,  1997.


TABLE  OF  CONTENTS                                                       Page

   INDEX  OF  SPECIAL  TERMS

   FEE  TABLE

   EXAMPLES

1.  THE  ANNUITY  CONTRACT

2.  ANNUITY  PAYMENTS  (THE  INCOME  PHASE)

3.  PURCHASE
   Purchase  Payments
   Allocation  of  Purchase  Payments
   Accumulation  Units

4.  INVESTMENT  OPTIONS
   AIM Variable Insurance Funds, Inc.
   Alliance Variable Products Series Fund, Inc.
   Liberty Variable Investment Trust
   General American Capital Company
   Cova Series Trust
   Investors Fund Series
   Lord Abbett Series Fund, Inc.
   MFS Variable Insurance Trust
   Oppenheimer Variable Account Funds
   Putnam Variable Trust
   Transfers
   Dollar  Cost  Averaging  Program
   Automatic  Rebalancing  Program
   Approved  Asset  Allocation  Programs
   Voting  Rights
   Substitution

5.  EXPENSES
   Insurance  Charges
   Contract  Maintenance  Charge
   Withdrawal  Charge
   Reduction  or  Elimination  of  the
     Withdrawal  Charge
   Premium  Taxes
   Transfer  Fee
   Income  Taxes
   Investment  Portfolio  Expenses

6.  TAXES
   Annuity  Contracts  in  General
   Qualified  and  Non-Qualified  Contracts
   Withdrawals  -  Non-Qualified  Contracts
   Withdrawals  -  Qualified  Contracts
   Withdrawals  -  Tax-Sheltered  Annuities
   Diversification

7.  ACCESS  TO  YOUR  MONEY
   Systematic  Withdrawal  Program

8.  PERFORMANCE

9.  DEATH  BENEFIT
   Upon  Your  Death
   Death  of  Annuitant

10.OTHER  INFORMATION
   Cova
   The  Separate  Account
   Distributor
   Ownership
   Beneficiary
   Assignment
   Suspension  of  Payments  or  Transfers
   Financial  Statements

TABLE  OF  CONTENTS  OF  THE  STATEMENT  OF
ADDITIONAL  INFORMATION

APPENDIX - PERFORMANCE INFORMATION

INDEX  OF  SPECIAL  TERMS

We  have  tried to make this prospectus as readable and understandable for you
as  possible.  By  the very nature of the contract, however, certain technical
words  or  terms  are unavoidable. We have identified the following as some of
these  words  or terms. They are identified in the text in italic and the page
that  is indicated here is where we believe you will find the best explanation
for  the  word  or  term.

                                                                    PAGE
Accumulation  Phase
Accumulation  Unit
Annuitant
Annuity  Date
Annuity  Options
Annuity  Payments
Annuity  Unit
Beneficiary
Fixed  Account
Income  Phase
Investment  Portfolios
Joint  Owner
Non-Qualified
Owner
Purchase  Payment
Qualified
Tax  Deferral

       

COVA  VARIABLE  ANNUITY  ACCOUNT  ONE  FEE  TABLE

OWNER  TRANSACTION  EXPENSES
Withdrawal  Charge  (see  Note  2  below) 5%  of  purchase  payment  withdrawn


TRANSFER  FEE  (see Note  3  below)
      No charge for first 12 transfers in a contract year; thereafter, the fee
is  $25  per  transfer  or,  if  less,  2%  of  the  amount  transferred.

<TABLE>
<CAPTION>
<S>                                             <C>
CONTRACT MAINTENANCE CHARGE (see Note 4 below)    $30 per contract per year

SEPARATE ACCOUNT ANNUAL EXPENSES
(as a percentage of average account value)
Mortality and Expense Risk Premium              1.25%
Administrative Expense Charge                    .15%
                                                -----
TOTAL SEPARATE ACCOUNT
 ANNUAL EXPENSES                                1.40%
                                               
</TABLE>

<TABLE>
<CAPTION>
INVESTMENT  PORTFOLIO  EXPENSES
(as  a  percentage  of  the  average  daily  net  assets  of  an  investment  portfolio)



AIM VARIABLE INSURANCE FUNDS, INC.
    
<S>                                     <C>                  <C>                     <C>
                                        Management                                   Total Annual           
                                        Fees                 Other Expenses          Portfolio Expenses
                                        -----------          ---------------------  --------------------

Managed by A I M Advisors, Inc.
 
    AIM V.I. Capital Appreciation Fund      .64%                      .09%                .73%
    AIM V.I. International Equity Fund      .75%                      .21%                .96%
    AIM V.I. Value Fund                     .64%                      .09%                .73%
</TABLE>

<TABLE>
<CAPTION>
ALLIANCE VARIABLE PRODUCTS SERIES FUND, INC.
<S>                                         <C>                  <C>                    <C>
                                                                                        Total Annual
                                                                 Other Expenses         Portfolio Expenses
                                            Management           (after expense         (after expense
                                            Fees                  reimbursement)         reimbursement)*
                                            -----------          ---------------------  -----------------

Managed by Alliance Capital
Management L.P.

    Premier Growth Portfolio                  .72%                      .23%                   .95%
    Real Estate Investment Portfolio**          0%                      .95%                   .95%

<FN>
*The expenses are net of voluntary reimbursements.  Expenses have been capped at .95% annually for each
of the portfolios listed above.  The adviser to the Fund intends to continue such reimbursements for the 
foreseeable future.  Absent such reimbursement, the management fees would have been 1.00% and the other
expenses would have been .23% for the Premier Growth Portfolio.  The estimated expenses for the Real
Estate Investment Portfolio, before reimbursement, are: .90% management fees and 5.10% for other expenses.  

**Annualized.  
</FN>
</TABLE>

<TABLE>
<CAPTION>
LIBERTY VARIABLE INVESTMENT TRUST
<S>                                     <C>                  <C>                    <C>

                                        Management                                   Total Annual           
                                        Fees                 Other Expenses          Portfolio Expenses
                                        -----------          ---------------------  --------------------

Managed by Newport Fund
Management Inc.

    Newport Tiger, Variable Series       .90%                     .37%                  1.27%


GENERAL AMERICAN CAPITAL COMPANY

                                        Management                                   Total Annual           
                                        Fees                 Other Expenses          Portfolio Expenses
                                        -----------          ---------------------  --------------------

Managed by Conning Asset
Management Company
    
    Money Market Fund                     .205%                     .00%                  .205%
</TABLE>

<TABLE>
<CAPTION>
COVA SERIES TRUST
<S>                                <C>                  <C>                    <C>
                                                                               
                                                                               Total Annual
                                                        Other Expenses         Portfolio
                                   Management           (after expense         (after expense
                                   Fees                  reimbursement)(1)     reimbursement)(1)
                                   -----------          ---------------------  -----------------

Managed by J.P. Morgan
Investment Management Inc.
  Select Equity Portfolio*                .75%                           .10%           .85%
  Small Cap Stock Portfolio*              .85%                           .10%           .95%
  International Equity Portfolio*         .85%                           .10%           .95%
  Quality Bond Portfolio*                 .55%                           .10%           .65%
  Large Cap Stock Portfolio*              .65%                           .10%           .75%

Managed by Lord, Abbett & Co.
  Bond Debenture Portfolio*               .75%                           .10%           .85%
  Mid Cap Value Portfolio**              1.00%                           .10%          1.10%
  Large Cap Research Portfolio**         1.00%                           .10%          1.10%
  Developing Growth Portfolio**           .90%                           .10%          1.00%
  Lord Abbett Growth and Income          
     Portfolio**                          .65%                           .10%           .75%
- ---------------------------------  -----------           ---------------------  -------------
   
<FN>
(1)  Since August 20, 1990, Cova has been reimbursing the investment portfolios
of  Cova  Series Trust for all operating expenses (exclusive of the management
fees)  in  excess  of  approximately  .10%.  Absent  the  expense reimbursement, 
the percentages shown  for  total annual  portfolio expenses (on an annualized basis) 
for the year  or  period ended December 31, 1996 would have been 1.70% for the Select 
Equity Portfolio, 2.68% for the  Small  Cap Stock Portfolio, 3.80% for the International 
Equity Portfolio, 1.52% for  the  Quality  Bond Portfolio, 1.23% for the Large Cap Stock 
Portfolio and 2.05%  for  the  Bond  Debenture  Portfolio.

*Annualized.  The Portfolio commenced regular investment operations on April 2, 1996.
**Estimated.  The Portfolio commenced regular investment operations on August 19, 1997.
</FN>
</TABLE>
    

<TABLE>
<CAPTION>
INVESTORS FUND SERIES
<S>                                     <C>                  <C>                     <C>

                                        Management                                   Total Annual           
                                        Fees                 Other Expenses          Portfolio Expenses
                                        -----------          ---------------------  --------------------

Managed by Zurich Kemper Value
Advisors, Inc.

    Kemper Small Cap Value Portfolio       .75%                     .20%(*)                .95%
Managed by Zurich Kemper
Investments, Inc.

    Kemper Government Securities Portfolio .55%                     .11%                    .66%
    Kemper Small Cap Growth Portfolio      .65%                     .10%                    .75%

*Estimated first year expenses


LORD ABBETT SERIES FUND, INC.

                                                                   
                                            Management   12b-1                          Total Annual
                                            Fees          Fees    Other Expenses        Portfolio Expenses
                                            ----------   -----    ---------------      -------------------

Managed by Lord, Abbett & Co.
    
    Growth and Income Portfolio*              .50%        .07%         .02%                 .59%

<FN>
*The Growth and Income Portfolio of Lord Abbett Series Fund, Inc. has a 12b-1 plan which provides for
payments to Lord, Abbett & Co. for remittance to a life insurance company for certain distribution
expenses (see the Fund Prospectus).  The 12b-1 plan provides that such remittances, in the aggregate, 
will not exceed .15%, on an annual basis, of the daily net asset value of shares of the Growth and
Income portfolio.  As of May 1, 1997, no payments had been made under the 12b-1 plan.  For the year
ending December 31, 1997, the 12b-1 fees are estimated to be .07%.  The examples below for this
Portfolio reflect the estimated 12b-1 fees.
</FN>  
</TABLE>

<TABLE>
<CAPTION>
MFS VARIABLE INSURANCE TRUST
<S>                                        <C>                   <C>                    <C>

                                                                                        Total Annual
                                                                 Other Expenses         Portfolio Expenses
                                            Management           (after expense         (after expense
                                            Fees                  reimbursement)*       reimbursement)*
                                            -----------          ---------------------  -------------------


Managed by Massachusetts Financial
Services Company
   
    MFS Emerging Growth Series                 .75%                     .25%                1.00%
    MFS Research Series                        .75%                     .25%                1.00%
    MFS Growth With Income Series              .75%                     .25%                1.00%
    MFS High Income Series                     .75%                     .25%                1.00%
    MFS World Governments Series               .75%                     .25%                1.00%
    MFS/Foreign & Colonial Emerging 
     Markets Equity Series                    1.25%                     .25%                1.50%
    
<FN>
*The adviser has agreed to bear expenses for each Series, subject to reimbursement by each Series,
so that each Series' "Other Expenses" do not exceed .25% annually for each Series listed above.  
Absent such reimbursement, "Total Annual Portfolio Expenses" would be: 1.16% for the MFS Emerging Growth 
Series; 1.48% for the MFS Research Series; 2.07% for the MFS Growth With Income Series; 1.62% for the 
MFS High Income Series; 2.03% for the MFS World Governments Series; and are estimated to be 1.73% for
the MFS/Foreign & Colonial Emerging Markets Equity Series.
</FN>
</TABLE>

<TABLE>
<CAPTION>
OPPENHEIMER VARIABLE ACCOUNT FUNDS
<S>                                         <C>                  <C>                    <C>

                                                                                        
                                                                                        Total Annual
                                                                 Other Expenses         Portfolio Expenses
                                            Management           (after expense         (after expense
                                            Fees                  reimbursement)        reimbursement)
                                            -----------          ---------------------  -------------------

Managed by OppenheimerFunds, Inc.

    Oppenheimer High Income Fund              .75%                     .06%                 .81%
    Oppenheimer Bond Fund                     .74%                     .04%                 .78%
    Oppenheimer Growth Fund*                  .75%                     .04%                 .79%
    Oppenheimer Growth & Income Fund          .75%                     .25%                1.00%
    Oppenheimer Strategic Bond Fund           .75%                     .10%                 .85%
<FN>
*Total Annual Portfolio Expenses would have been .81% in the absence of a voluntary one-time fee
reimbursement.  
</FN>
</TABLE>
   
<TABLE>
<CAPTION>
PUTNAM VARIABLE TRUST

                                            Management                                  Total Annual
                                            Fees                  Other Expenses        Portfolio Expenses
                                            ----                  --------------        ------------------
 <S>                                         <C>                  <C>                    <C>
Managed by Putnam Investment
Management, Inc.

    Putnam VT Growth and Income Fund          .49%                     .05%                  .54%
    Putnam VT International Growth Fund       .80%                     .18%                  .98%*
    Putnam VT International New 
      Opportunities Fund                     1.20%                     .19%                 1.39%*
    Putnam VT New Value Fund                  .70%                     .13%                  .83%*
    Putnam VT Vista Fund                      .65%                     .16%                  .81%*

*Estimated expenses for first full fiscal year.
</TABLE>

    

EXAMPLES

You  would  pay  the  following  expenses  on  a $1,000 investment, assuming a
5%  annual  return  on  assets:

(a)upon  surrender  at  the  end  of  each  time  period;
(b)if  the  contract  is  not  surrendered  or  is  annuitized.


                                               Time  Periods


                                            1 year     3 years
                                           ---------  ----------
   
AIM VARIABLE INSURANCE FUNDS, INC.

    Managed by A I M Advisors, Inc.
                                  
    AIM V.I. Capital Appreciation Fund      (a)$72.59  (a)$114.54
                                            (b)$22.59  (b)$ 69.54
    AIM V.I. International Equity Fund      (a)$74.90  (a)$121.47
                                            (b)$24.90  (b)$ 76.47
    AIM V.I. Value Fund                     (a)$72.59  (a)$114.54
                                            (b)$22.59  (b)$ 69.54

ALLIANCE VARIABLE PRODUCTS SERIES FUND,
INC.

    Managed by Alliance Capital
    Management L.P.

    Premier Growth Portfolio                (a)$74.80  (a)$121.17
                                            (b)$24.80  (b)$ 76.17
    Real Estate Investment Portfolio        (a)$74.80  (a)$121.17
                                            (b)$24.80  (b)$ 76.17

LIBERTY VARIABLE INVESTMENT TRUST

   Managed by Newport Fund Management Inc.

   Newport Tiger, Variable Series           (a)$78.00  (a)$130.73
                                            (b)$28.00  (b)$ 85.73

GENERAL AMERICAN CAPITAL COMPANY

   Managed by Conning Asset Management
   Company

   Money Market Fund                        (a)$67.31  (a)$ 98.54
                                            (b)$17.31  (b)$ 53.54



COVA SERIES TRUST

    Managed by J.P. Morgan Investment
    Management Inc.

    Small Cap Stock Portfolio               (a)$74.80  (a)$121.17
                                            (b)$24.80  (b)$ 76.17
    Large Cap Stock Portfolio               (a)$72.80  (a)$115.15
                                            (b)$22.80  (b)$ 70.15
    Select Equity Portfolio                 (a)$73.80  (a)$118.16
                                            (b)$23.80  (b)$ 73.16
    International Equity Portfolio          (a)$74.80  (a)$121.17
                                            (b)$24.80  (b)$ 76.17
    Quality Bond Portfolio                  (a)$71.79  (a)$112.12
                                            (b)$21.79  (b)$ 67.12
    
    Managed by Lord, Abbett & Co.

    Bond Debenture Portfolio                (a)$73.80  (a)$118.16
                                            (b)$23.80  (b)$ 73.16
    Large Cap Research Portfolio            (a)$76.30  (a)$125.66
                                            (b)$26.30  (b)$ 80.66
    Developing Growth Portfolio             (a)$75.30  (a)$122.67
                                            (b)$25.30  (b)$ 77.67
    Mid Cap Value Portfolio                 (a)$76.30  (b)$125.66
                                            (b)$26.30  (b)$ 80.66
    Lord Abbett Growth & Income Portfolio   (a)$72.80  (a)$115.15
                                            (b)$22.80  (b)$ 70.15

INVESTORS FUND SERIES

    Managed by Zurich Kemper Value Advisors, Inc.

    Kemper Small Cap Value Portfolio        (a)$74.80  (a)$121.17
                                            (b)$24.80  (b)$ 76.17
    Managed by Zurich Kemper Investments,
    Inc.

    Kemper Government Securities Portfolio  (a)$71.89  (a)$112.42
                                            (b)$21.89  (b)$ 67.42

    Kemper Small Cap Growth Portfolio       (a)$72.80  (a)$115.15
                                            (b)$22.80  (b)$ 70.15

LORD ABBETT SERIES FUND, INC.

    Managed by Lord, Abbett & Co.          

    Growth and Income Portfolio             (a)$71.19  (a)$110.30
                                            (b)$21.19  (b)$ 65.30


GENERAL AMERICAN CAPITAL COMPANY

    Managed by Conning Asset Management 
      Company

    Money Market Fund                       (a)$67.31  (a)$ 98.54
                                            (b)$17.31  (b)$ 53.54

MFS VARIABLE INSURANCE TRUST           

    Managed by Massachusetts Financial
    Services Company

    MFS Emerging Growth Series              (a)$75.30  (a)$122.67
                                            (b)$25.30  (b)$ 77.67
    MFS Research Series                     (a)$75.30  (a)$122.67
                                            (b)$25.30  (b)$ 77.67
    MFS Growth With Income Series           (a)$75.30  (a)$122.67
                                            (b)$25.30  (b)$ 77.67
    MFS High Income Series                  (a)$75.30  (a)$122.67
                                            (b)$25.30  (b)$ 77.67
    MFS World Governments Series            (a)$75.30  (a)$122.67
                                            (b)$25.30  (b)$ 77.67
    MFS/Foreign & Colonial Emerging 
      Markets Equity Series                 (a)$80.29  (a)$137.54
                                            (b)$30.29  (b)$ 92.54

OPPENHEIMER VARIABLE ACCOUNT FUNDS

    Managed by Oppenheimer Funds, Inc.

    Oppenheimer High Income Fund            (a)$73.40  (a)$116.96
                                            (b)$23.40  (b)$ 71.96
    Oppenheimer Bond Fund                   (a)$73.10  (a)$116.05
                                            (b)$23.10  (b)$ 71.05
    Oppenheimer Growth Fund                 (a)$73.20  (a)$116.35
                                            (b)$23.20  (b)$ 71.35
    Oppenheimer Growth & Income Fund        (a)$75.30  (a)$122.67
                                            (b)$25.30  (b)$ 77.67
    Oppenheimer Strategic Bond Fund         (a)$73.80  (a)$118.16
                                            (b)$23.80  (b)$ 73.16

PUTNAM VARIABLE TRUST

    Managed by Putnam Investment Management, Inc.

    Putnam VT Growth and Income Fund        (a)$70.69  (a)$108.78
                                            (b)$20.69  (b)$ 63.78
    Putnam VT International Growth Fund     (a)$75.10  (a)$122.07
                                            (b)$25.10  (b)$ 77.07
    Putnam VT International New
      Opportunities Fund                    (a)$79.19  (a)$134.29
                                            (b)$29.19  (b)$ 89.29
    Putnam VT New Value Fund                (a)$73.60  (a)$117.56
                                            (b)$23.60  (b)$ 72.56
    Putnam VT Vista Fund                    (a)$73.40  (a)$116.96
                                            (b)$23.40  (b)$ 71.96
    

EXPLANATION  OF  FEE  TABLE  AND  EXAMPLES

1.   The purpose of the Fee Table is to show you the various expenses you will
incur  directly  or  indirectly  with  the  contract.  The  Fee Table reflects
expenses  of  the  Separate  Account  as well as of the investment portfolios.

2.    The withdrawal charge is 5% of the purchase payments you withdraw. After
Cova  has had a purchase payment for 5 years, there is no charge by Cova for a
withdrawal of that purchase payment. You may also have to pay income tax and a
tax  penalty  on any money you take out. After the first year, you can take up
to  10%  of your total purchase payments each year without a charge from Cova.

3.    Cova will not charge you the transfer fee even if there are more than 12
transfers  in  a  year  if  the  transfer  is  for  the Dollar Cost Averaging,
Automatic  Rebalancing  or  Approved  Asset  Allocation  Programs.

4.   Cova will not charge the contract maintenance charge if the value of your
contract is $50,000 or more, although, if you make a complete withdrawal, Cova
will  charge  the  contract  maintenance  charge.

5.   Premium taxes are not reflected. Premium taxes may apply depending on the
state  where  you  live.

6.    The  assumed  average  contract  size  is  $30,000.

7.    THE EXAMPLES SHOULD NOT BE CONSIDERED A REPRESENTATION OF PAST OR FUTURE
EXPENSES.  ACTUAL  EXPENSES  MAY  BE  GREATER  OR  LESS  THAN  THOSE  SHOWN.



1.    THE  ANNUITY  CONTRACT

This  Prospectus  describes the Fixed and Variable Annuity Contract offered by
Cova.

An  annuity is a contract between you, the owner, and an insurance company (in
this case Cova), where the insurance company promises to pay you an income, in
the  form  of annuity payments, beginning on a designated date that's at least
30  days  in the future. Until you decide to begin receiving annuity payments,
your  annuity  is  in the accumulation phase. Once you begin receiving annuity
payments,  your  contract  switches to the income phase. The Contract benefits
from  tax  deferral.

Tax  deferral  means that you are not taxed on earnings or appreciation on the
assets  in  your  contract  until  you  take  money  out  of  your  contract.

   
The  contract  is  called  a  variable annuity because you can choose among 37
investment  portfolios and, depending upon market conditions, you can make or 
lose money  in  any of these portfolios. If you select the variable annuity 
portion of  the  contract,  the  amount  of  money  you are able to accumulate
in your contract during the accumulation phase depends upon the investment 
performance of  the investment portfolio(s) you select. The amount of the 
annuity payments you  receive  during the income phase from the variable 
annuity portion of the contract  also  depends  upon  the  investment 
performance  of the investment portfolios  you  select  for  the  income  
phase.     

The  contract  also  contains  a  fixed  account.  The fixed account offers an
interest  rate that is guaranteed by Cova.  Cova guarantees that the interest 
credited to the fixed account will not be  less  than 3% per year.  If  you  
select  the fixed account, your money will be placed with the other  general  
assets of Cova. If you select the fixed account, the amount of money  you  are 
able to  accumulate in your contract during the accumulation phase depends 
upon the total interest credited to your contract. The amount of the  annuity  
payments  you  receive  during  the  income phase from the fixed account 
portion of the contract will remain level for the entire income phase.

As  owner of the contract, you exercise all rights under the contract. You can
change the owner at any time by notifying Cova in writing. You and your spouse
can  be  named  joint  owners.  We  have described more information on this in
Section  10  -  Other  Information.


2.  ANNUITY  PAYMENTS  (THE  INCOME  PHASE)

Under the contract you can receive regular income payments. You can choose the
month  and  year  in which those payments begin. We call that date the annuity
date.  Your  annuity  date  must be the first day of a calendar month. You can
also  choose  among  income  plans.  We  call  those  annuity  options.

We  ask  you  to choose your annuity date and annuity option when you purchase
the  contract.  You can change either at any time before the annuity date with
30  days  notice to us. Your annuity date cannot be any earlier than one month
after  you  buy  the  contract. Annuity payments must begin by the annuitant's
85th  birthday or 10 years from the date the contract was issued, whichever is
later.  The annuitant is the person whose life we look to when we make annuity
payments.

If  you do not choose an annuity option at the time you purchase the contract,
we  will  assume that you selected Option 2 which provides a life annuity with
10  years  of  guaranteed  payments.

During  the  income  phase,  you have the same investment choices you had just
before  the  start  of  the  income phase. At the annuity date, you can choose
whether payments will come from the fixed account, the investment portfolio(s)
or  a  combination  of  both.  If  you  don't  tell us otherwise, your annuity
payments will be based on the investment allocations that were in place on the
annuity  date.

If  you  choose  to  have  any  portion of your annuity payments come from the
investment  portfolio(s), the dollar amount of your payment will depend upon 3
things:  1)  the  value of your contract in the investment portfolio(s) on the
annuity  date, 2) the 3% assumed investment rate used in the annuity table for
the  contract,  and  3)  the  performance  of  the  investment  portfolios you
selected.  If the actual performance exceeds the 3% assumed rate, your annuity
payments  will  increase.  Similarly, if the actual rate is less than 3%, your
annuity  payments  will  decrease.

You  can  choose  one of the following annuity options. After annuity payments
begin,  you  cannot  change  the  annuity  option.

OPTION  1.  LIFE  ANNUITY.  Under this option, we will make an annuity payment
each  month  so  long  as the annuitant is alive. After the annuitant dies, we
stop  making  annuity  payments.

OPTION  2.  LIFE ANNUITY WITH 5, 10 OR 20 YEARS GUARANTEED. Under this option,
we  will make an annuity payment each month so long as the annuitant is alive.
However,  if,  when the annuitant dies, we have made annuity payments for less
than  the  selected  guaranteed  period, we will then continue to make annuity
payments  for  the  rest  of  the guaranteed period to the beneficiary. If the
beneficiary  does  not  want to receive annuity payments, he or she can ask us
for  a  single  lump  sum.

OPTION  3.  JOINT  AND  LAST SURVIVOR ANNUITY. Under this option, we will make
annuity  payments  each month so long as the annuitant and a second person are
both alive. When either of these people dies, we will continue to make annuity
payments, so long as the survivor continues to live. The amount of the annuity
payments  we will make to the survivor can be equal to 100%, 66 2/3% or 50% of
the  amount  that  we  would  have  paid  if  both  were  alive.

Annuity  payments  are  made monthly unless you have less than $5,000 to apply
toward a payment ($2,000 if the contract is issued in Massachusetts or Texas).
In  that  case,  Cova  may  provide your annuity payment in a single lump sum.
Likewise,  if  your  annuity  payments would be less than $100 a month ($20 in
Texas),  Cova  has  the right to change the frequency of payments so that your
annuity  payments  are  at  least  $100  ($20  in  Texas).


3.    PURCHASE

PURCHASE  PAYMENTS

A  purchase  payment is the money you give us to buy the contract. The minimum
we  will  accept  is  $5,000  when  the  contract is bought as a non-qualified
contract.  If  you  are  buying  the  contract  as  part of an IRA (Individual
Retirement  Annuity),  401(k)  or  other  qualified  plan, the minimum we will
accept  is  $2,000.  The  maximum  we  accept  is $1 million without our prior
approval.  You  can  make  additional  purchase  payments of $2,000 or more to
either  type  of  contract.

ALLOCATION  OF  PURCHASE  PAYMENTS

When  you  purchase  a contract, we will allocate your purchase payment to the
fixed  account  and/or  one  or  more  of  the  investment portfolios you have
selected.  If  you make additional purchase payments, we will allocate them in
the  same  way  as  your  first purchase payment unless you tell us otherwise.

If  you  change your mind about owning this contract, you can cancel it within
10  days  after  receiving it (or the period required in your state). When you
cancel the contract within this time period, Cova will not assess a withdrawal
charge.  You  will  receive back whatever your contract is worth on the day we
receive  your request. In certain states or if you have purchased the contract
as  an  IRA,  we may be required to give you back your purchase payment if you
decide  to cancel your contract within 10 days after receiving it (or whatever
period  is  required  in  your  state).  If that is the case, we will put your
purchase payment in the Money Market Fund of General American Capital Company
for 15 days  after  we  allocate  your  first  purchase payment. (In some 
states, the period  may  be  longer.) At the end of that period, we will 
re-allocate those funds  as  you  selected.

Once  we  receive your purchase payment and the necessary information, we will
issue your contract and allocate your first purchase payment within 2 business
days.  If  you  do not give us all of the information we need, we will contact
you  to  get  it.  If  for  some reason we are unable to complete this process
within  5  business  days,  we  will  either  send back your money or get your
permission  to  keep  it until we get all of the necessary information. If you
add  more  money  to  your contract by making additional purchase payments, we
will  credit  these  amounts  to  your  contract  within one business day. Our
business day closes when the New York Stock Exchange closes, usually 4:00 p.m.
Eastern  time.

ACCUMULATION  UNITS

The  value of the variable annuity portion of your contract will go up or down
depending  upon  the investment performance of the investment portfolio(s) you
choose. In order to keep track of the value of your contract, we use a unit of
measure we call an accumulation unit. (An accumulation unit works like a share
of a mutual fund.) During the income phase of the contract we call the unit an
annuity  unit.

Every  day  we  determine  the  value  of an accumulation unit for each of the
investment  portfolios.  We  do  this  by:

1.    determining  the  total  amount  of  money  invested  in  the particular
investment  portfolio;

2.    subtracting from that amount any insurance charges and any other charges
such  as  taxes  we  have  deducted;  and

3.    dividing  this  amount  by the number of outstanding accumulation units.

The  value  of  an  accumulation  unit  may  go  up  or  down from day to day.

When  you  make  a purchase payment, we credit your contract with accumulation
units. The number of accumulation units credited is determined by dividing the
amount of the purchase payment allocated to an investment portfolio by the 
value  of  the  accumulation  unit  for  that  investment  portfolio.

We  calculate  the value of an accumulation unit for each investment portfolio
after  the  New  York  Stock  Exchange  closes  each  day and then credit your
contract.

EXAMPLE:

On  Monday  we  receive an additional purchase payment of $5,000 from you. You
have  told  us you want this to go to the Quality Bond Portfolio. When the New
York  Stock  Exchange closes on that Monday, we determine that the value of an
accumulation  unit  for  the  Quality Bond Portfolio is $13.90. We then divide
$5,000  by  $13.90  and  credit  your  contract  on  Monday  night with 359.71
accumulation  units  for  the  Quality  Bond  Portfolio.


4.    INVESTMENT  OPTIONS

The contract  offers 37  investment  portfolios  which  are  listed  below.
Currently, if you are not participating in an asset allocation program, you
can invest in 15 investment portfolios at any one time.  Additional 
investment  portfolios  may  be  available  in  the  future.

YOU  SHOULD  READ THE PROSPECTUSES FOR THESE FUNDS CAREFULLY BEFORE INVESTING.
COPIES  OF  THESE  PROSPECTUSES  ARE  ATTACHED  TO  THIS  PROSPECTUS.


AIM VARIABLE INSURANCE FUNDS, INC.

AIM Variable Insurance Funds, Inc. is a mutual fund with multiple 
portfolios. A I M Advisors, Inc. is the investment adviser to each portfolio.  
The following portfolios are available under the contract:

     AIM V.I. Capital Appreciation Fund
     AIM V.I. International Equity Fund
     AIM V.I. Value Fund

ALLIANCE VARIABLE PRODUCTS SERIES FUND, INC.

Alliance Variable Products Series Fund, Inc. is a mutual fund with multiple
portfolios.  Alliance Capital Management L.P. is the investment adviser to 
each portfolio.  The following portfolios are available under the contract:
 
     Premier Growth Portfolio
     Real Estate Investment Portfolio

LIBERTY VARIABLE INVESTMENT TRUST

Liberty Variable Investment Trust is a mutual fund with multiple portfolios. 
Keyport Advisory Services Corp. (KASC) is the investment manager to the Trust.
KASC has engaged Newport Fund Management, Inc. as sub-adviser to provide 
investment advice for the Newport Tiger, Variable Series.  The following 
portfolio is available under the contract:

Newport Tiger, Variable Series (a portfolio investing in equity securities of
companies located in certain countries of Asia).

GENERAL AMERICAN CAPITAL COMPANY

General American Capital Company is a mutual fund with multiple portfolios.  
Each portfolio is managed by Conning Asset Management Company.  The following
portfolio is available under the contract:

     Money Market Fund

COVA SERIES TRUST

Cova Series Trust is managed by Cova Investment Advisory Corporation (Cova 
Advisory), which is an affiliate of Cova.  Cova Series Trust is a mutual 
fund with multiple portfolios.  Cova Advisory has engaged sub-advisers to 
provide investment advice for the individual investment portfolios.  The 
following portfolios are available under the contract:

     J.P. Morgan Investment  Management Inc. is the sub-adviser to the following
     portfolios:

     Small Cap Stock Portfolio
     Large Cap Stock Portfolio
     Select Equity Portfolio
     International Equity Portfolio
     Quality Bond Portfolio

     Lord, Abbett & Co. is the sub-adviser to the following portfolios:

     Bond Debenture Portfolio
     Large Cap Research Portfolio
     Developing Growth Portfolio
     Mid Cap Value Portfolio
     Lord Abbett Growth & Income Portfolio

INVESTORS FUND SERIES

Investors Fund Series is a mutual fund with multiple portfolios.  Zurich 
Kemper Investments, Inc. (ZKI) is the investment adviser for the Kemper 
Government Securities Portfolio and the Kemper Small Cap Growth Portfolio.  
Zurich Kemper Value Advisors, Inc., a wholly owned subsidiary of ZKI,  
is the investment adviser for the Kemper Small Cap Value Portfolio.  
The following portfolios are available under the contract:

     Kemper Small Cap Value Portfolio
     Kemper Government Securities Portfolio
     Kemper Small Cap Growth Portfolio

LORD ABBETT SERIES FUND, INC.

Lord Abbett Series Fund, Inc. is a mutual fund with multiple portfolios.  
Each portfolio is managed by Lord, Abbett & Co.  The following
portfolio is available under the contract:

     Growth and Income Portfolio

MFS VARIABLE INSURANCE TRUST

MFS Variable Insurance Trust is a mutual fund with multiple portfolios. 
Massachusetts Financial Services Company is the investment adviser to each 
portfolio. The following portfolios are available under the contract:
   
     MFS Emerging Growth Series
     MFS Research Series
     MFS Growth With Income Series
     MFS High Income Series
     MFS World Governments Series
     MFS/Foreign & Colonial Emerging Markets Equity Series
    
OPPENHEIMER VARIABLE ACCOUNT FUNDS

Oppenheimer Variable Account Funds is a mutual fund with multiple portfolios.  
OppenheimerFunds, Inc. is the investment adviser to each portfolio.  The 
following portfolios are available under the contract:

     Oppenheimer High Income Fund
     Oppenheimer Bond Fund
     Oppenheimer Growth Fund
     Oppenheimer Growth & Income Fund
     Oppenheimer Strategic Bond Fund
   
PUTNAM VARIABLE TRUST

Putnam Variable Trust is a mutual fund with multiple portfolios.  Putnam
Investment Management, Inc. is the investment adviser to each portfolio.  The
following portfolios are available under the contract:

     Putnam VT Growth and Income Fund
     Putnam VT International Growth Fund
     Putnam VT International New Opportunities Fund
     Putnam VT New Value Fund
     Putnam VT Vista Fund (a stock portfolio)
    

TRANSFERS
You  can  transfer  money  among  the  fixed  account  and  the 37 investment
portfolios.

TRANSFERS  DURING  THE  ACCUMULATION  PHASE.
You  can  make  12  transfers every year during the accumulation phase without
charge.  We  measure  a  year  from  the anniversary of the day we issued your
contract.  You can make a transfer to or from the fixed account and to or from
any  investment portfolio. If you make more than 12 transfers in a year, there
is a transfer fee deducted. The fee is $25 per transfer or, if less, 2% of the
amount  transferred.  The  following  apply  to  any  transfer  during  the
accumulation  phase:

1.  Your request for transfer must clearly state which investment portfolio(s)
or  the  fixed  account  are  involved  in  the  transfer.

2.  Your request for transfer must clearly state how much the transfer is for.

3.  You cannot make any transfers within 7 calendar days of the annuity date.

TRANSFERS  DURING  THE  INCOME  PHASE. You can only make transfers between the
investment  portfolios  once each year. We measure a year from the anniversary
of the day we issued your contract. You cannot transfer from the fixed account
to  an  investment portfolio, but you can transfer from one or more investment
portfolios  to  the  fixed  account  at  any  time.  If  you make more than 12
transfers,  a  transfer  fee  will  be  charged.

Cova  has  reserved  the  right  during  the  year  to terminate or modify the
transfer  provisions  described  above.

You  can  make  transfers  by  telephone. If you own the contract with a joint
owner, unless Cova is instructed otherwise, Cova will accept instructions from
either  you or the other owner. Cova will use reasonable procedures to confirm
that instructions given us by telephone are genuine. If Cova fails to use such
procedures,  we may be liable for any losses due to unauthorized or fraudulent
instructions.  Cova  tape  records  all  telephone  instructions.

DOLLAR  COST  AVERAGING  PROGRAM

The  Dollar Cost Averaging Program allows you to systematically transfer a set
amount  each month from the Money Market Fund or the fixed account to any
of  the  other  investment  portfolio(s).  By  allocating amounts on a regular
schedule as opposed to allocating the total amount at one particular time, you
may  be  less  susceptible  to  the  impact  of  market  fluctuations.
   
The  minimum amount which can be transferred each month is $500. You must have
at  least  $6,000  in the Money Market Fund or the fixed account, (or the
amount  required to complete your program, if less) in order to participate in
the  Dollar  Cost  Averaging  Program.  There is no additional charge for 
participating in the Dollar Cost Averaging Program.
    

If  you  participate  in the Dollar Cost Averaging Program, the transfers made
under  the program are not taken into account in determining any transfer fee.

AUTOMATIC  REBALANCING  PROGRAM
   
Once  your  money  has  been  allocated  among  the investment portfolios, the
performance  of  each  portfolio  may  cause your allocation to shift. You can
direct  us to automatically rebalance your contract to return to your original
percentage allocations by selecting our Automatic Rebalancing Program. You can
tell  us  whether  to  rebalance quarterly, semi-annually or annually. We will
measure  these  periods  from  the  anniversary  of  the  date  we issued your
contract.  The  transfer  date will be the 1st day after the end of the period
you  selected.  There is no additional charge for participating in the 
Automatic Rebalancing Program.  If  you  participate in the Automatic 
Rebalancing Program, the transfers made under the program are not taken into 
account in determining any transfer fee.
    
EXAMPLE:

Assume  that you want your initial purchase payment split between 2 investment
portfolios.  You want 40% to be in the Quality Bond Portfolio and 60% to be in
the  Select  Equity Portfolio. Over the next 2 1/2 months the bond market does
very  well  while  the  stock  market performs poorly. At the end of the first
quarter,  the  Quality  Bond  Portfolio  now  represents  50% of your holdings
because  of  its  increase  in  value. If you had chosen to have your holdings
rebalanced  quarterly,  on  the first day of the next quarter, Cova would sell
some  of  your  units in the Quality Bond Portfolio to bring its value back to
40%  and  use  the  money  to buy more units in the Select Equity Portfolio to
increase  those  holdings  to  60%.

APPROVED  ASSET  ALLOCATION  PROGRAMS

Cova  recognizes  the  value  to  certain  owners  of  having  available, on a
continuous basis, advice for the allocation of your money among the investment
options  available  under  the  contracts. Certain providers of these types of
services  have  agreed  to  provide such services to owners in accordance with
Cova's  administrative  rules  regarding  such  programs.

Cova  has  made  no independent investigation of these programs. Cova has only
established that these programs are compatible with our administrative systems
and  rules.  Approved  asset allocation programs are only available during the
accumulation  phase.

Even  though  Cova  permits the use of approved asset allocation programs, the
contract  was  not  designed  for  professional  market  timing organizations.
Repeated  patterns  of  frequent transfers are disruptive to the operations of
the  investment  portfolios,  and when Cova becomes aware of such disruptive
practices,  we  may  modify  the  transfer  provisions  of  the  contract.

If you participate in an Approved Asset Allocation Program, the transfers made
under  the program are not taken into account in determining any transfer fee.

VOTING  RIGHTS
Cova  is  the  legal  owner  of the investment portfolio shares. However, Cova
believes  that  when  an  investment portfolio solicits proxies in conjunction
with  a  vote  of  shareholders,  it  is required to obtain from you and other
owners  instructions  as  to  how  to vote those shares. When we receive those
instructions,  we  will  vote  all of the shares we own in proportion to those
instructions.  This  will  also  include  any shares that Cova owns on its own
behalf. Should Cova determine that it is no longer required to comply with the
above,  we  will  vote  the  shares  in  our  own  right.

SUBSTITUTION
Cova  may  be required to substitute one of the investment portfolios you have
selected  with  another  portfolio.  We  would  not  do this without the prior
approval of the Securities and Exchange Commission. We will give you notice of
our  intent  to  do  this.


5.    EXPENSES

There are charges and other expenses associated with the contracts that reduce
the return on your investment in the contract. These charges and expenses are:

INSURANCE  CHARGES
Each  day, Cova makes a deduction for its insurance charges. Cova does this as
part of its calculation of the value of the accumulation units and the annuity
units.  The  insurance charge has two parts: 1) the mortality and expense risk
premium  and  2)  the  administrative  expense  charge.

MORTALITY  AND EXPENSE RISK PREMIUM. This charge is equal, on an annual basis,
to  1.25%  of  the  daily  value  of  the  contracts invested in an investment
portfolio,  after  expenses  have  been  deducted.  This charge is for all the
insurance  benefits  e.g., guarantee of annuity rates, the death benefits, for
certain  expenses  of  the  contract, and for assuming the risk (expense risk)
that  the current charges will be insufficient in the future to cover the cost
of  administering  the  contract.  If  the  charges under the contract are not
sufficient, then Cova will bear the loss. Cova does, however, expect to profit
from  this charge. The mortality and expense risk premium cannot be increased.
Cova  may  use  any  profits it makes from this charge to pay for the costs of
distributing  the  contract.

ADMINISTRATIVE  EXPENSE  CHARGE.  This charge is equal, on an annual basis, to
 .15%  of the daily value of the contracts invested in an investment portfolio,
after  expenses  have  been  deducted. This charge, together with the contract
maintenance  charge  (see  below), is for all the expenses associated with the
administration of the contract. Some of these expenses are: preparation of the
contract,  confirmations,  annual  reports  and  statements,  maintenance  of
contract records, personnel costs, legal and accounting fees, filing fees, and
computer  and  systems  costs.  Because this charge is taken out of every unit
value, you may pay more in administrative costs than those that are associated
solely  with  your  contract. Cova does not intend to profit from this charge.
However,  if this charge and the contract maintenance charge are not enough to
cover  the  costs  of  the  contracts  in the future, Cova will bear the loss.

CONTRACT  MAINTENANCE  CHARGE
During  the accumulation phase, every year on the anniversary of the date when
your  contract  was  issued, Cova deducts $30 from your contract as a contract
maintenance  charge. (In South Carolina, the charge is the lesser of $30 or 2%
of the value of the contract.) This charge is for administrative expenses (see
above).  This  charge  can  not  be  increased.

Cova  will  not  deduct  this charge, if when the deduction is to be made, the
value  of  your  contract is $50,000 or more. Cova may some time in the future
discontinue  this  practice  and  deduct  the  charge.

If you make a complete withdrawal from your contract, the contract maintenance
charge  will  also  be  deducted.  A  pro  rata  portion of the charge will be
deducted  if  the annuity date is other than an anniversary. After the annuity
date,  the  charge  will  be  collected  monthly  out  of the annuity payment.

WITHDRAWAL  CHARGE
During  the  accumulation  phase, you can make withdrawals from your contract.
Cova  keeps  track of each purchase payment. Once a year after the first year,
you  can  withdraw up to 10% of your total purchase payments and no withdrawal
charge will be assessed on the 10%, if on the day you make your withdrawal the
value  of your contract is $5,000 or more. Otherwise, the charge is 5% of each
purchase  payment you take out. However, after Cova has had a purchase payment
for  5  years, there is no charge when you withdraw that purchase payment. For
purposes  of the withdrawal charge, Cova treats withdrawals as coming from the
oldest  purchase  payment  first.  When the withdrawal is for only part of the
value  of  your contract, the withdrawal charge is deducted from the remaining
value  in  your  contract.

NOTE:  For tax purposes, withdrawals are considered to have come from the last
money  into  the  contract. Thus, for tax purposes, earnings are considered to
come  out  first.

Cova does not assess the withdrawal charge on any payments paid out as annuity
payments  or  as  death  benefits.

After  you  have owned the contract for one year, if you, or your joint owner,
has  been  confined  to a nursing home or hospital for at least 90 consecutive
days  under  a  doctor's  care and you need part or all of the money from your
contract,  Cova  will  not impose a withdrawal charge. You or your joint owner
cannot  have  been so confined when you purchased your contract if you want to
take advantage of this provision. This is called the Nursing Home Waiver. This
provision  is  not  available  in  all  states.

REDUCTION  OR  ELIMINATION  OF  THE  WITHDRAWAL  CHARGE
Cova  will  reduce  or  eliminate the amount of the withdrawal charge when the
contract  is  sold  under  circumstances  which reduce its sales expense. Some
examples are: if there is a large group of individuals that will be purchasing
the  contract or a prospective purchaser already had a relationship with Cova.
Cova  will  not  deduct  a  withdrawal  charge  under  a contract issued to an
officer,  director  or  employee  of  Cova  or  any  of  its  affiliates.

PREMIUM  TAXES
Some  states  and  other  governmental  entities (e.g., municipalities) charge
premium  taxes  or similar taxes. Cova is responsible for the payment of these
taxes  and will make a deduction from the value of the contract for them. Some
of  these  taxes  are  due  when  the  contract is issued, others are due when
annuity payments begin. It is Cova's current practice to not charge anyone for
these  taxes  until  annuity  payments begin. Cova may some time in the future
discontinue  this  practice and assess the charge when the tax is due. Premium
taxes  generally  range  from  0%  to  4%,  depending  on  the  state.

TRANSFER  FEE
You  can  make 12 free transfers every year. We measure a year from the day we
issue your contract. If you make more than 12 transfers a year, we will deduct
a  transfer  fee  of  $25 or 2% of the amount that is transferred whichever is
less.

If the transfer  is  part of the Dollar Cost Averaging Program, the Automatic
Rebalancing Program or an Approved Asset Allocation Program, it will not  
count  in  determining  the  transfer  fee.

INCOME  TAXES
Cova  will  deduct  from  the  contract  for  any income taxes which it incurs
because  of  the  contract.  At  the  present time, we are not making any such
deductions.

INVESTMENT  PORTFOLIO  EXPENSES
There  are  deductions from and expenses paid out of the assets of the various
investment  portfolios, which are described in the attached fund prospectuses.


6.    TAXES

NOTE:  Cova  has  prepared  the  following  information  on taxes as a general
discussion of the subject. It is not intended as tax advice to any individual.
You should consult your own tax adviser about your own circumstances. Cova has
included  in  the Statement of Additional Information an additional discussion
regarding  taxes.

ANNUITY  CONTRACTS  IN  GENERAL
Annuity  contracts  are  a  means  of  setting  aside money for future needs -
usually  retirement.  Congress  recognized how important saving for retirement
was  and  provided  special  rules  in  the  Internal  Revenue Code (Code) for
annuities.

Simply  stated  these rules provide that you will not be taxed on the earnings
on  the money held in your annuity contract until you take the money out. This
is  referred  to as tax deferral. There are different rules as to how you will
be  taxed  depending  on how you take the money out and the type of contract -
qualified  or  non-qualified  (see  following  sections).

You,  as  the  owner,  will  not  be  taxed  on increases in the value of your
contract  until  a  distribution occurs - either as a withdrawal or as annuity
payments.  When  you  make  a  withdrawal  you  are taxed on the amount of the
withdrawal  that  is  earnings. For annuity payments, different rules apply. A
portion  of  each  annuity  payment  is  treated  as  a partial return of your
purchase  payments and will not be taxed. The remaining portion of the annuity
payment will be treated as ordinary income. How the annuity payment is divided
between  taxable  and  non-taxable portions depends upon the period over which
the  annuity payments are expected to be made. Annuity payments received after
you  have  received  all  of  your  purchase  payments are fully includible in
income.

When  a  non-qualified  contract  is  owned  by  a  non-natural  person
(e.g.,corporation  or certain other entities other than tax-qualified trusts),
the  contract  will  generally  not be treated as an annuity for tax purposes.

QUALIFIED  AND  NON-QUALIFIED  CONTRACTS
If  you purchase the contract as an individual and not under any pension plan,
specially sponsored program or an individual retirement annuity, your contract
is  referred  to  as  a  non-qualified  contract.

If  you  purchase  the  contract  under  a  pension  plan, specially sponsored
program,  or an individual retirement annuity, your contract is referred to as
a  qualified  contract. Examples of qualified plans are: Individual Retirement
Annuities  (IRAs),  Tax-Sheltered  Annuities  (sometimes referred to as 403(b)
contracts),  H.R. 10 Plans (sometimes referred to as Keogh Plans), and pension
and  profit-sharing  plans,  which  include  401(k)  plans.

WITHDRAWALS  -  NON-QUALIFIED  CONTRACTS
If you make a withdrawal from your contract, the Code treats such a withdrawal
as  first  coming  from  earnings  and  then from your purchase payments. Such
withdrawn  earnings  are  includible  in  income.

The  Code  also  provides  that  any amount received under an annuity contract
which  is  included  in  income may be subject to a penalty. The amount of the
penalty  is  equal  to  10%  of  the amount that is includible in income. Some
withdrawals  will  be  exempt  from the penalty. They include any amounts: (1)
paid  on or after the taxpayer reaches age 59 1/2; (2) paid after you die; (3)
paid  if the taxpayer becomes totally disabled (as that term is defined in the
Code);  (4) paid in a series of substantially equal payments made annually (or
more  frequently)  under  a  lifetime  annuity;  (5)  paid  under an immediate
annuity;  or  (6)  which  come from purchase payments made prior to August 14,
1982.

WITHDRAWALS  -  QUALIFIED  CONTRACTS
The  above information describing the taxation of non-qualified contracts does
not  apply  to  qualified  contracts. There are special rules that govern with
respect to qualified contracts. We have provided a more complete discussion in
the  Statement  of  Additional  Information.

WITHDRAWALS  -  TAX-SHELTERED  ANNUITIES
The  Code  limits  the  withdrawal  of  purchase  payments made by owners from
certain  Tax-Sheltered  Annuities. Withdrawals can only be made when an owner:
(1) reaches age 59 1/2; (2) leaves his/her job; (3) dies; (4) becomes disabled
(as  that  term  is  defined  in  the  Code);  or (5) in the case of hardship.
However,  in  the  case  of hardship, the owner can only withdraw the purchase
payments  and  not  any  earnings.

DIVERSIFICATION
The  Code provides that the underlying investments for a variable annuity must
satisfy  certain  diversification  requirements  in  order to be treated as an
annuity  contract.  Cova  believes  that  the  investment portfolios are being
managed  so  as  to  comply  with  the  requirements.

Neither  the  Code nor the Internal Revenue Service Regulations issued to date
provide  guidance  as  to  the  circumstances  under which you, because of the
degree  of  control you exercise over the underlying investments, and not Cova
would  be  considered the owner of the shares of the investment portfolios. If
this occurs, it will result in the loss of the favorable tax treatment for the
contract.  It  is  unknown  to  what  extent  owners  are  permitted to select
investment  portfolios,  to  make transfers among the investment portfolios or
the  number  and  type of investment portfolios owners may select from. If any
guidance  is  provided  which  is considered a new position, then the guidance
would  generally  be  applied  prospectively.  However,  if  such  guidance is
considered  not  to  be  a new position, it may be applied retroactively. This
would  mean  that  you,  as the owner of the contract, could be treated as the
owner  of  the  investment  portfolios.

Due  to  the  uncertainty  in this area, Cova reserves the right to modify the
contract  in  an  attempt  to  maintain  favorable  tax  treatment.


7.    ACCESS  TO  YOUR  MONEY

You  can  have  access  to  the  money  in  your  contract:
(1) by making a withdrawal (either a partial or a complete withdrawal); (2) by
electing  to  receive annuity payments; or (3) when a death benefit is paid to
your  beneficiary.  Under  most  circumstances,  withdrawals  can only be made
during  the  accumulation  phase.

When you make a complete withdrawal you will receive the value of the contract
on the day you made the withdrawal less any applicable withdrawal charge, less
any  premium  tax  and  less  any contract maintenance charge. (See Section 5.
Expenses  for  a  discussion  of  the  charges.)

Unless  you  instruct  Cova  otherwise,  any  partial  withdrawal will be made
pro-rata  from  all  the  investment  portfolios  and  the  fixed  account you
selected.  Under  most circumstances the amount of any partial withdrawal must
be  for  at  least $500. Cova requires that after a partial withdrawal is made
you  keep  at  least  $500  in  any  selected  investment  portfolio.

INCOME  TAXES,  TAX  PENALTIES  AND  CERTAIN  RESTRICTIONS  MAY  APPLY  TO ANY
WITHDRAWAL  YOU  MAKE.

There are limits to the amount you can withdraw from a qualified plan referred
to  as a 403(b) plan. For a more complete explanation see Section 6. Taxes and
the  discussion  in  the  Statement  of  Additional  Information.

SYSTEMATIC  WITHDRAWAL  PROGRAM

If  you  are  59 1/2  or older, you may use the Systematic Withdrawal Program.
This program provides an automatic monthly payment to you of up to 10% of your
total purchase payments each year. No withdrawal charge will be made for these
payments.  Cova  does  not  have any charge for this program, but reserves the
right  to charge in the future. If you use this program, you may not also make
a  single  10%  free withdrawal. For a discussion of the withdrawal charge and
the  10%  free  withdrawal,  see  Section  5.  Expenses.

INCOME  TAXES  MAY  APPLY  TO  SYSTEMATIC  WITHDRAWALS.

8.    PERFORMANCE

Cova periodically advertises performance of the various investment portfolios.
Cova  will  calculate  performance by determining the percentage change in the
value  of  an  accumulation  unit by dividing the increase (decrease) for that
unit  by  the  value  of the accumulation unit at the beginning of the period.
This  performance  number  reflects the deduction of the insurance charges and
the investment portfolio expenses.  It does  not  reflect the deduction of any 
applicable contract maintenance charge and  withdrawal  charge.  The deduction
of any applicable contract maintenance charge  and  withdrawal  charges  would 
reduce the percentage increase or make greater  any  percentage  decrease.  
Any advertisement will also include total return  figures which reflect the 
deduction of the insurance charges, contract maintenance  charge, withdrawal  
charges and the investment portfolio expenses.

For periods starting prior to the date the contracts were first offered, the
performance will be based on the historical performance of the corresponding
portfolios or Separate Account, modified to reflect the charges and expenses
of the contract as if the contracts had been in existence during the period
stated in the advertisement.  These figures should not be interpreted to 
reflect actual historic performance.  

Cova  may,  from time to time, include in its advertising and sales materials,
tax  deferred  compounding  charts and other hypothetical illustrations, which
may  include  comparisons  of  currently  taxable  and tax deferred investment
programs,  based  on  selected  tax  brackets.

The Appendix contains performance information that you may find informative.  
Future performance will vary and results shown are not necessarily 
representative of future results.  

9.    DEATH  BENEFIT

UPON  YOUR  DEATH
If  you  die  before  annuity payments begin, Cova will pay a death benefit to
your  beneficiary  (see  below).  If you have a joint owner, the death benefit
will  be  paid  when  the first of you dies. Joint owners must be spouses. The
surviving  joint  owner  will  be  treated  as  the  beneficiary.

The amount of the death benefit depends on how old you or your joint owner is.

Prior  to you, or your joint owner, reaching age 80, the death benefit will be
the  greater  of:

1.  Total purchase payments, less withdrawals (and any withdrawal charges paid
on  the  withdrawals);

2.  The value of your contract at the time the death benefit is to be paid; or

3.  The value of your contract on the most recent five year anniversary before
the date of death, plus any subsequent purchase payments, less any withdrawals
(and  any  withdrawal  charges  paid  on  the  withdrawals).

After  you, or your joint owner, reaches age 80, the death benefit will be the
greater  of:

1.   Total purchase payments, less any withdrawals (and any withdrawal charges
paid  on  the  withdrawals);

2.  The value of your contract at the time the death benefit is to be paid; or

3.   The value of your contract on the most recent five year anniversary on or
before  you  or  your joint owner reaches age 80, plus any subsequent purchase
payments,  less  any  withdrawals  (and  any  withdrawal  charges  paid on the
withdrawals).

The  entire  death  benefit  must  be paid within 5 years of the date of death
unless  the  beneficiary  elects  to  have  the death benefit payable under an
annuity option. The death benefit payable under an annuity option must be paid
over  the  beneficiary's  lifetime  or  for  a period not extending beyond the
beneficiary's  life expectancy. Payment must begin within one year of the date
of  death.  If the beneficiary is the spouse of the owner, he/she can continue
the  contract  in  his/her  own  name at the then current value. If a lump sum
payment  is  elected  and  all the necessary requirements are met, the payment
will  be  made  within  7  days.

DEATH  OF  ANNUITANT
If  the  annuitant,  not an owner or joint owner, dies before annuity payments
begin,  you  can name a new annuitant. If no annuitant is named within 30 days
of  the death of the annuitant, you will become the annuitant. However, if the
owner  is a non-natural person (for example, a corporation), then the death or
change  of  annuitant  will  be  treated  as the death of the owner, and a new
annuitant  may  not  be  named.

Upon  the  death  of  the  annuitant  after  annuity payments begin, the death
benefit,  if  any,  will  be  as  provided for in the annuity option selected.


10.    OTHER  INFORMATION

COVA
Cova  Financial  Services  Life  Insurance  Company (Cova) was incorporated on
August 17, 1981 as Assurance Life Company, a Missouri corporation, and changed
its  name  to Xerox Financial Services Life Insurance Company in 1985. On June
1,  1995, a wholly-owned subsidiary of General American Life Insurance Company
purchased  Cova which on that date changed its name to Cova Financial Services
Life  Insurance  Company.

Cova  is  licensed  to  do business in the District of Columbia and all states
except  California,  Maine,  New  Hampshire,  New  York  and  Vermont.

THE  SEPARATE  ACCOUNT
Cova  has  established  a  separate account, Cova Variable Annuity Account One
(Separate  Account), to hold the assets that underlie the contracts. The Board
of  Directors  of  Cova adopted a resolution to establish the Separate Account
under  Missouri  insurance  law  on  February 24, 1987. We have registered the
Separate  Account  with  the  Securities  and  Exchange  Commission  as a unit
investment  trust  under  the  Investment  Company  Act  of  1940.

The  assets  of  the Separate Account are held in Cova's name on behalf of the
Separate  Account  and  legally  belong  to  Cova.  However, those assets that
underlie the contracts, are not chargeable with liabilities arising out of any
other business Cova may conduct. All the income, gains and losses (realized or
unrealized) resulting from these assets are credited to or charged against the
contracts  and  not  against  any  other  contracts  Cova  may  issue.

DISTRIBUTOR
Cova  Life  Sales  Company  (Life Sales), One Tower Lane, Suite 3000, Oakbrook
Terrace,  Illinois  60181-4644, acts as the distributor of the contracts. Life
Sales  is  an  affiliate  of  Cova.
   
Commissions  will  be  paid  to  broker-dealers  who  sell  the  contracts.
Broker-dealers  will  be paid commissions up to 5.75% of purchase payments but,
under  certain  circumstances,  may  be  paid  an  additional  .5% commission.
Sometimes,  Cova  enters  into  an agreement with the broker-dealer to pay the
broker-dealer persistency bonuses, in addition to the standard commissions. To
the extent that the withdrawal charge is insufficient to cover the actual cost
of  distribution,  Cova  may  use  any  of its corporate assets, including any
profit from the mortality and expense risk premium, to make up any difference.
    
OWNERSHIP
OWNER.  You,  as  the  owner  of  the  contract, have all the rights under the
contract.  Prior  to  the annuity date, the owner is as designated at the time
the  contract  is  issued,  unless changed. On and after the annuity date, the
annuitant is the owner. The beneficiary becomes the owner when a death benefit
is  payable.

JOINT  OWNER.  The contract can be owned by joint owners. Any joint owner must
be  the  spouse of the other owner (except in Pennsylvania). Upon the death of
either  joint  owner, the surviving spouse will be the designated beneficiary.
Any  other  beneficiary  designation at the time the contract was issued or as
may have been later changed will be treated as a contingent beneficiary unless
otherwise  indicated.

BENEFICIARY
The  beneficiary  is  the  person(s)  or  entity you name to receive any death
benefit.  The  beneficiary  is named at the time the contract is issued unless
changed at a later date. Unless an irrevocable beneficiary has been named, you
can  change  the  beneficiary  at  any  time  before  you  die.

ASSIGNMENT
You can assign the contract at any time during your lifetime. Cova will not be
bound  by  the  assignment  until  it  receives  the  written  notice  of  the
assignment. Cova will not be liable for any payment or other action we take in
accordance  with  the  contract before we receive notice of the assignment. AN
ASSIGNMENT  MAY  BE  A  TAXABLE  EVENT.

If  the  contract  is  issued  pursuant  to  a  qualified  plan,  there may be
limitations  on  your  ability  to  assign  the  contract.

SUSPENSION  OF  PAYMENTS  OR  TRANSFERS
Cova  may  be  required  to  suspend  or  postpone payments for withdrawals or
transfers  for  any  period  when:

1.    the  New York Stock Exchange is closed (other than customary weekend and
holiday  closings);

2.    trading  on  the  New  York  Stock  Exchange  is  restricted;

3.    an  emergency  exists  as  a  result  of which disposal of shares of the
investment  portfolios is not reasonably practicable or Cova cannot reasonably
value  the  shares  of  the  investment  portfolios;

4.    during  any other period when the Securities and Exchange Commission, by
order,  so  permits  for  the  protection  of  owners.

Cova has reserved the right to defer payment for a withdrawal or transfer from
the  fixed  account  for the period permitted by law but not for more than six
months.

FINANCIAL  STATEMENTS
The  consolidated  financial  statements of Cova and the Separate Account have
been  included  in  the  Statement  of  Additional  Information.

TABLE  OF  CONTENTS  OF  THE
STATEMENT  OF  ADDITIONAL  INFORMATION

     Company
     Experts
     Legal  Opinions
     Distribution
     Performance  Information
     Tax  Status
     Annuity  Provisions
     Financial  Statements


                                  APPENDIX 

PERFORMANCE INFORMATION

FUTURE PERFORMANCE WILL VARY AND THE RESULTS SHOWN ARE NOT NECESSARILY 
REPRESENTATIVE OF FUTURE RESULTS.
   
PART 1 - EXISTING PORTFOLIOS IN EXISTING SEPARATE ACCOUNT

The contracts are new and therefore have no performance history.  However, the
Separate Account has invested in certain portfolios for some time and has an
investment performance history.  In order to show how the historical performance
of the Separate Account affects the contract's accumulation unit values, the 
following performance was developed.  The information is based upon the 
historical experience of the Separate Account and portfolios and is for the
periods shown.  The chart below shows the investment performance of the Separate
Account and portfolios and the accumulation unit performance calculated by
assuming that the contracts were invested in the Separate Account for the same 
periods.

The performance figures in Column A reflect the fees and expenses paid by each
portfolio.  Column B presents performance figures for the accumulation units
which reflect the insurance charges and fees and expenses of each portfolio.
Column C presents performance figures for the accumulation units which reflect
the insurance charges, the contract maintenance charge, the fees and expenses of
each portfolio, and assumes that you make a withdrawal at the end of the period
and therefore the withdrawal charge is reflected.

TOTAL RETURN FOR THE PERIODS ENDED SEPTEMBER 30, 1997:

<TABLE>
<CAPTION>
<S>                                           <C>                            <C>                          <C>
                                               Column   A                    Column B                     Column C
                                               Portfolio Performance         Accumulation                 Unit Performance
                                               --------------------------    -----------------------      ------------------------
                          Separate Account
                          Inception Date                     Since                          Since                         Since
Portfolio                 in Portfolio          1 yr  5 yrs  Inception        1 yr   5 yrs  Inception      1 yr   5 yrs   Inception
- ---------                 -----------------     -------------------------     -----------------------      ------------------------

COVA SERIES TRUST

Small Cap Stock              5/1/96            31.34%  --    22.38%           29.94%  --    20.98%         24.75%  --     17.80%

Large Cap Stock              5/1/96            41.52%  --    32.07%           40.12%  --    30.67%         34.92%  --     27.57%

Select Equity                5/1/96            42.02%  --    28.68%           40.62%  --    27.28%         35.42%  --     24.16%

International Equity         5/1/96            18.21%  --    14.08%           16.81%  --    12.68%         11.64%  --      9.43%

Quality Bond                 5/1/96             9.02%  --     8.28%            7.62%  --     6.88%          2.47%  --      3.58%

Bond Debenture               5/1/96            18.18%  --    18.65%           16.78%  --    17.25%         11.60%  --     14.04%

Mid-Cap Value                8/19/97             --    --    37.91%             --    --    36.51%           --    --     31.41%

Large Cap Research           8/19/97             --    --     3.59%             --    --     2.19%           --    --     2.91)%

Developing Growth            8/19/97             --    --   103.61%             --    --   102.21%           --    --     97.11%


GENERAL AMERICAN
CAPITAL COMPANY

Money Market                 6/3/96             5.56%  --     5.54%            4.16%  --     4.14%        (0.98)%  --      0.57%

LORD ABBETT SERIES
FUND, INC.

Growth and Income           12/11/89          33.52% 19.30%  16.96%           32.12% 17.90% 15.56%         26.69% 16.97%  14.93%
</TABLE>


PART 2 - NEW PORTFOLIOS IN EXISTING SEPARATE ACCOUNT

The contracts are new and therefore have no performance history.  However,
certain portfolios have been in existence for some time and have an investment
performance history.  In order to show how the historical performance of the
portfolios affects the contract's accumulation unit values, the following 
performance was developed.  The information is based upon the historical 
experience of the portfolios and is for the periods shown.  The chart below
shows the investment performance of the portfolios and the accumulation unit
performance calculated by assuming that the contracts were invested in the 
portfolios for the same periods.

The performance figures in Column A reflect the fees and expenses paid by each
portfolio.  Column B presents performance figures for the accumulation units
which reflect the insurance charges and the fees and expenses of each portfolio.
Column C presents performance figures for the accumulation units which reflect
the insurance charges, the contract maintenance charge, the fees and expenses 
of each portfolio, and assumes that you make a withdrawal at the end of the 
period and therefore the withdrawal charge is reflected.

TOTAL RETURN FOR THE PERIODS ENDED SEPTEMBER 30, 1997:
<TABLE>
<CAPTION>
<S>                                            <C>                     <C>                     <C>
                                               Column A                Column B                Column C
                                           Portfolio Performance        Accumulation       Unit Performance
                                     ----------------------  ----------------------  ----------------------
                            Portfolio               10 yrs or               10 yrs or               10 yrs or
                            Inception               since                   since                   since
Portfolio                     Date     1 yr  5 yrs  inception   1 yr  5 yrs inception   1 yr  5 yrs inception
- -----------------          ------------ ----------------------  ----------------------  ----------------------

AIM VARIABLE INSURANCE
FUNDS, INC.
AIM V.I. Capital            5/5/93     25.01%  --    22.19%     23.61%  --    20.79%    18.51% --     16.19%
Appreciation
AIM V.I. International      5/5/93     22.53%  --    15.73%     21.13%  --    14.33%    16.03% --      9.73%
Equity
AIM V.I. Value              5/5/93     34.08%  --    21.43%     32.68%  --    20.03%    27.58% --     15.43%

ALLIANCE VARIABLE PRODUCTS
SERIES FUND, INC.
Premier Growth              6/26/92    49.83% 23.61% 23.06%     48.43% 22.21% 21.66%    43.33% 17.61% 21.56%     
Real Estate Investment      1/9/97      --     --    31.75%       --     --   30.35%      --     --   25.75%

LIBERTY VARIABLE INVESTMENT
TRUST
Newport Tiger, Variable 
Series                      5/1/95     (5.11)%  --    6.62%     (6.51)% --     5.22%    (11.61)% --    0.62%


INVESTORS FUND SERIES
Kemper Small Cap Value      5/1/96     35.63%   --   19.88%     34.23%   --   18.48%    29.13%   --   13.88%
Kemper Government
Securities                  9/3/87      9.33%  6.16%  7.77%      7.93%  4.76%  6.37%     2.83%  0.16%  6.27%
Kemper Small Cap Growth     5/2/94     37.10%   --   28.28%     35.70%   --   26.88%    30.60%   --   22.28%

MFS VARIABLE INSURANCE TRUST
MFS Emerging Growth         7/24/95    23.87%   --   28.49%     22.47%   --   27.09%    17.37%   --   22.49%
MFS Research                7/26/95    28.99%   --   26.18%     27.59%   --   24.78%    22.49%   --   20.18%
MFS Growth with Income      10/9/95    33.88%   --   29.23%     32.48%   --   27.83%    27.38%   --   23.23%
MFS High Income             7/26/95    14.74%   --   13.24%     13.34%   --   11.84%     8.24%   --    7.24%
MFS World Governments       6/14/94     2.06%   --    5.58%      0.66%   --    4.18%   (4.44)%   --  (0.42)%
 

OPPENHEIMER VARIABLE ACCOUNT
FUNDS
Oppenheimer High Income     4/30/86    14.94% 13.60% 13.84%     13.54% 12.20% 12.44%    8.44%   7.60% 12.34%  
Oppenheimer Bond            4/3/85      9.43%  7.66%  9.60%      8.03%  6.26%  8.20%    2.93%   1.66%  8.10%
Oppenheimer Growth          4/3/85     36.89% 22.27% 13.85%     35.49% 20.87% 12.45%   30.39%  16.27% 12.35%
Oppenheimer Growth & Income 7/5/95     38.08%  --    40.56%     36.68%   --   39.16%   31.58%    --   34.56%
Oppenheimer Strategic Bond  5/3/93     11.32%  --     7.81%      9.92%   --    6.41%    4.82%    --    1.81%

PUTNAM VARIABLE TRUST
Putnam VT Growth and Income 2/1/88     33.94% 19.07% 17.06%     32.54% 17.67% 15.66%   27.44% 13.07%  15.56%

Putnam VT New Value         1/2/97       --    --    29.63%       --     --   28.23%     --     --    23.63%
Putnam VT Vista             1/2/97       --    --    31.52%       --     --   30.12%     --     --    25.52%
Putnam VT International
   Growth                   1/2/97       --    --    29.90%       --     --   28.50%     --     --    23.90%
Putnam VT International New 
   Opportunities            1/2/97       --    --    13.06%       --     --   11.66%      --    --     7.06%

</TABLE>
    

================================================================================
                              Attn: Variable Products
                              One Tower Lane
                              Suite 3000
                              Oakbrook Terrace, Illinois 60181-4644









     Please send me, at no charge, the Statement of Additional Information
     dated __________, 1997 for The Annuity Contract issued by Cova.




                  (Please print or type and fill in all information)




     ---------------------------------------------------------------------------
     Name

     ---------------------------------------------------------------------------
     Address

     ---------------------------------------------------------------------------
     City                                         State               Zip Code

CL-___(_/97)                                                       COVA VA

================================================================================

                                   PART A - VERSION B


Cova Financial Services Life Insurance Company                _____, 1997



               PROFILE of the Fixed and Variable Annuity Contract

THIS PROFILE IS A SUMMARY OF SOME OF THE MORE  IMPORTANT  POINTS THAT YOU SHOULD
CONSIDER AND KNOW BEFORE  PURCHASING  THE  CONTRACT.  THE CONTRACT IS MORE FULLY
DESCRIBED IN THE  PROSPECTUS  WHICH  ACCOMPANIES  THIS PROFILE.  PLEASE READ THE
PROSPECTUS CAREFULLY.

1. THE ANNUITY CONTRACT. The fixed and variable annuity contract offered by Cova
is a contract  between  you, the owner,  and Cova,  an  insurance  company.  The
Contract  provides  a means for  investing  on a  tax-deferred  basis in a fixed
account of Cova and 5   investment  portfolios.  The  Contract is  intended  for
retirement  savings or other  long-term  investment  purposes and provides for a
death benefit and guaranteed income options.

The fixed  account  offers an interest  rate that is guaranteed by the insurance
company,  Cova.  While your money is in the fixed  account,  the interest your 
money will earn as well as your principal is guaranteed by Cova.

This Contract also offers 5 investment  portfolios  which are listed in 
Section 4.  These  portfolios  are designed to offer a potentially better return
than the  fixed account. However, this is NOT guaranteed. You can also lose your
money.

You can put money into any or all of the investment portfolios and the fixed
account.  You can transfer  between accounts up to 12 times a year without
charge or tax implications.  After 12 transfers, the charge is $25 or 2%
of the amount transferred, whichever is less.

The  Contract,  like  all  deferred  annuity  contracts,  has  two  phases:  the
accumulation phase and the income phase. During the accumulation phase, earnings
accumulate  on a  tax-deferred  basis and are  taxed as  income  when you make a
withdrawal.  The income phase occurs when you begin receiving  regular  payments
from your Contract.

The  amount of money  you are able to  accumulate  in your  account  during  the
accumulation  phase  will  determine  the amount of income  payments  during the
income phase.

2. ANNUITY  PAYMENTS (THE INCOME PHASE).  If you want to receive  regular income
from your annuity, you can choose one of three options: (1) monthly payments for
your life (assuming you are the annuitant);  (2) monthly payments for your life,
but with payments  continuing to the  beneficiary  for 5, 10 or 20 years (as you
select)  if you die  before  the end of the  selected  period;  and (3)  monthly
payments for your life and for the life of another person  (usually your spouse)
selected by you. Once you begin receiving  regular  payments,  you cannot change
your payment plan.

During the income phase, you have the same investment choices you had during the
accumulation phase. You can choose to have payments come from the fixed account,
the  investment  portfolios  or  both.  If you  choose  to have any part of your
payments come from the investment portfolios, the dollar amount of your payments
may go up or down.

3.  PURCHASE.  You can buy this Contract with $5,000 or more under most
circumstances. You can add $2,000 or more any time you like during the
accumulation phase. Your registered representative can help you fill out the
proper forms.

4.  INVESTMENT OPTIONS.  You can put your money in any or all of these
investment portfolios which are described in the prospectuses for the funds:

<TABLE>
<CAPTION>
<S>                             <C>                                            
Managed by Frank Russell        Managed by Conning Asset
Investment Management Company      Management Company   
   Multi-Style Equity              Money Market
   Aggressive Equity                                    
   Non-U.S.                                             
   Core Bond                                            
</TABLE> 

Depending  upon  market  conditions,  you can make or lose money in any of these
portfolios.

5.  EXPENSES.  The Contract has insurance features and investment features,
and there are costs related to each.

Each year Cova deducts a $30 contract maintenance charge from your Contract. 
Cova currently waives this charge if the value of your Contract is at least 
$50,000. Cova also deducts for its insurance  charges which total 1.40% of 
the average daily value of your Contract allocated to the investment 
portfolios.

If you take your money out,  Cova may assess a withdrawal  charge which is equal
to 5% of the purchase payment you withdraw.  When you begin receiving  regular  
income  payments from your annuity,  Cova will assess a state premium tax 
charge, if applicable, which ranges from 0%-4% depending upon the state.
   
There are also  investment  charges which currently range from .205% to 1.30% 
of the average daily value of the investment portfolio depending upon the 
investment portfolio.
    
The  following  chart is designed  to help you  understand  the expenses in the
Contract.  The column "Total Annual Expenses" shows the total of the $30 
contract maintenance  charge (which is  represented as .10% below),  the 1.40% 
insurance charges and the investment expenses for each investment  portfolio. 
The next two columns show you two examples of the expenses, in dollars,  you 
would pay under a Contract. The examples assume that you invested $1,000 in a 
Contract which earns 5% annually and that you withdraw your money: (1) at the 
end of year 1, and (2) at the end of year 10. For year 1, the Total Annual 
Expenses are assessed as well as the withdrawal charges.  For year 10, the 
example shows the aggregate of all the annual expenses assessed for the 10 
years, but there is no withdrawal charge.

The premium tax is assumed to be 0% in both examples.

<TABLE>
<CAPTION>
<S>                                         <C>                   <C>                 <C>                  <C>
                                                                                                           Examples:
                                                                                                           Total Annual
                                            Total Annual          Total Annual        Total                Expenses At End of:
                                            Insurance             Portfolio           Annual               (1)           (2)
Portfolio                                   Charges               Expenses            Expenses             1 Year        10 Years
- ---------------------                       -------------         -------------       -------------        ------        --------

Managed by Frank Russell Investment
Management Company
 Multi-Style Equity                         1.50%                 0.92%               2.42%                $74.50        $273.25
 Aggressive Equity                          1.50%                 1.25%               2.75%                $77.80        $305.57
 Non-U.S.                                   1.50%                 1.30%               2.80%                $78.30        $310.37
 Core Bond                                  1.50%                 0.80%               2.30%                $73.30        $261.20

Managed by Conning Asset     
 Management Company            
 Money Market                               1.50%                 0.205%              1.71%                $67.31        $199.08
</TABLE>

The charges reflect any expense  reimbursement or fee waiver. For more detailed
information, see the Fee Table in the Prospectus for the Contract.

6. TAXES. Your earnings are not taxed until you take them out. If you take money
out  during the  accumulation  phase,  earnings  come out first and are taxed as
income.  If you are  younger  than 59 1/2 when you take  money  out,  you may be
charged a 10% federal tax penalty on the  earnings.  Payments  during the income
phase are considered partly a return of your original  investment.  That part of
each payment is not taxable as income.

7.  ACCESS  TO YOUR  MONEY.  You can  take  money  out at any  time  during  the
accumulation  phase.  After the first year, you can take up to 10% of your total
purchase  payments each year without charge from Cova.  Withdrawals in excess of
that will be charged 5% of each payment you take out. Each purchase  payment you
add to your Contract has its own 5 year withdrawal charge period. After Cova has
had a payment for 5 years,  there is no charge for withdrawing that payment.  Of
course,  you may also have to pay income tax and a tax  penalty on any money you
take out.
   
8.  PERFORMANCE.  The value of the Contract will vary up or down  depending upon
the investment  performance  of the  Portfolio(s)  you choose.  Cova may provide
total return figures for each investment portfolio.  The total return figures 
are based on historical data and are not intended to indicate future 
performance.  As of the date of this Profile, the sale of the Contracts had not
begun.  Therefore, no performance is presented here.
    
9. DEATH BENEFIT.  If you die before moving to the income phase,  the person you
have chosen as your beneficiary will receive a death benefit. This death benefit
will be the greater of three amounts:  1) the money you've put in less any money
you've taken out, and the related  withdrawal  charges,  or 2) the value of your
Contract  at the time the death  benefit is to be paid,  or 3) the value of your
Contract at the most recent  5th-year-anniversary  before the date of death plus
any money you've added since that  anniversary  minus any money you've taken out
since that anniversary, and the related withdrawal charges. If you die after age
80, slightly different rules apply.

10.  OTHER INFORMATION.

     Free Look. If you cancel the Contract within 10 days after receiving it (or
whatever period is required in your state), we will send your money back without
assessing a withdrawal  charge. You will receive whatever your Contract is worth
on the day we receive your request.  This may be more or less than your original
payment.  If we're required by law to return your original payment,  we will put
your money in the Money Market Fund of General American Capital Company during 
the free look period and will refund the greater of your original payment (less
any withdrawals) or the value of your contract.

     No  Probate.  In most  cases,  when you die,  the person you choose as your
beneficiary will receive the death benefit without going through probate.

     Who should  purchase  the  Contract?  This  Contract is designed for people
seeking long-term tax-deferred  accumulation of assets, generally for retirement
or other  long-term  purposes.  The  tax-deferred  feature is most attractive to
people in high federal and state tax brackets.  You should not buy this Contract
if you are looking for a short-term investment or if you cannot take the risk of
getting back less money than you put in.

     Additional Features.  This Contract has additional features you might be
interested in. These include:

     You can  arrange to have money  automatically  sent to you each month while
your Contract is still in the accumulation phase. Of course,  you'll have to pay
taxes on money you  receive.  We call this  feature  the  Systematic  Withdrawal
Program.

     You can arrange to have a regular amount of money automatically invested in
investment portfolios each month,  theoretically giving you a lower average cost
per unit over time than a single one time purchase.  We call this feature Dollar
Cost Averaging.

     You can arrange to  automatically  readjust  the money  between  investment
portfolios  periodically  to keep the blend  you  select.  We call this  feature
Automatic Rebalancing.

     Under  certain  circumstances,  Cova  will  give you your  money  without a
withdrawal  charge if you need it while you're in a nursing  home.  We call this
feature the Nursing Home Waiver.

These  features are not available in all states and may not be suitable for your
particular situation.

11.  INQUIRIES.  If you need more information, please contact us at:

                     Cova Life Sales Company
                     One Tower Lane, Suite 3000
                     Oakbrook Terrace, IL 60181
                     800-523-1661





                                 THE  FIXED
                            AND  VARIABLE  ANNUITY
                                 ISSUED  BY
                     COVA  VARIABLE  ANNUITY  ACCOUNT  ONE
                                    AND
                          COVA  FINANCIAL  SERVICES
                          LIFE  INSURANCE  COMPANY


This  prospectus  describes the Fixed and Variable Annuity Contract offered by
Cova  Financial  Services  Life  Insurance  Company  (Cova).

The  annuity contract has 6 investment choices - a fixed account which offers
an  interest  rate  which  is guaranteed by Cova, and 5 investment portfolios
listed  below.  The 5 investment portfolios are part of the Russell Insurance
Funds or General American Capital Company. You can put your money in the fixed
account  and/or  any  of  these  investment  portfolios.


RUSSELL INSURANCE FUNDS

      Managed by Frank Russell Investment Management Company
            Multi-Style Equity
            Aggressive Equity
            Non-U.S.
            Core Bond     
                             

GENERAL AMERICAN CAPITAL COMPANY                 

      Managed by Conning Asset Management Company
            Money  Market

Please  read  this  prospectus before investing and keep it on file for future
reference. It contains important information about the Cova Fixed and Variable
Annuity  Contract.

To  learn  more  about  the  Cova Fixed and Variable Annuity Contract, you can
obtain  a  copy  of the Statement of Additional Information (SAI) dated _____,
1997. The SAI has been filed with the Securities and Exchange Commission (SEC)
and  is  legally a part of the prospectus. The Table of Contents of the SAI is
on  Page  __  of this prospectus. For a free copy of the SAI, call us at (800)
831-5433  or  write  us  at:  One  Tower  Lane,  Suite 3000, Oakbrook Terrace,
Illinois  60181-4644.

INVESTMENT  IN  A VARIABLE ANNUITY CONTRACT IS SUBJECT TO RISKS, INCLUDING THE
POSSIBLE  LOSS OF PRINCIPAL. THE CONTRACTS ARE NOT DEPOSITS OR OBLIGATIONS OF,
OR  GUARANTEED OR ENDORSED BY, ANY FINANCIAL INSTITUTION AND ARE NOT FEDERALLY
INSURED  BY  THE  FEDERAL  DEPOSIT  INSURANCE CORPORATION, THE FEDERAL RESERVE
BOARD,  OR  ANY  OTHER  AGENCY.

THESE  SECURITIES  HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE  COMMISSION  NOR  HAS  THE  COMMISSION  PASSED  UPON  THE ACCURACY OR
ADEQUACY  OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL
OFFENSE.

______,  1997.


TABLE  OF  CONTENTS                                                       Page

   INDEX  OF  SPECIAL  TERMS

   FEE  TABLE

   EXAMPLES

1.  THE  ANNUITY  CONTRACT

2.  ANNUITY  PAYMENTS  (THE  INCOME  PHASE)

3.  PURCHASE
   Purchase  Payments
   Allocation  of  Purchase  Payments
   Accumulation  Units

4.  INVESTMENT  OPTIONS
   Russell Insurance Funds
   General American Capital Company 
   Transfers
   Dollar  Cost  Averaging  Program
   Automatic  Rebalancing  Program
   Approved  Asset  Allocation  Programs
   Voting  Rights
   Substitution

5.  EXPENSES
   Insurance  Charges
   Contract  Maintenance  Charge
   Withdrawal  Charge
   Reduction  or  Elimination  of  the
     Withdrawal  Charge
   Premium  Taxes
   Transfer  Fee
   Income  Taxes
   Investment  Portfolio  Expenses

6.  TAXES
   Annuity  Contracts  in  General
   Qualified  and  Non-Qualified  Contracts
   Withdrawals  -  Non-Qualified  Contracts
   Withdrawals  -  Qualified  Contracts
   Withdrawals  -  Tax-Sheltered  Annuities
   Diversification

7.  ACCESS  TO  YOUR  MONEY
   Systematic  Withdrawal  Program

8.  PERFORMANCE

9.  DEATH  BENEFIT
   Upon  Your  Death
   Death  of  Annuitant

10.OTHER  INFORMATION
   Cova
   The  Separate  Account
   Distributor
   Ownership
   Beneficiary
   Assignment
   Suspension  of  Payments  or  Transfers
   Financial  Statements

TABLE  OF  CONTENTS  OF  THE  STATEMENT  OF
ADDITIONAL  INFORMATION

APPENDIX - PERFORMANCE INFORMATION



INDEX  OF  SPECIAL  TERMS

We  have  tried to make this prospectus as readable and understandable for you
as  possible.  By  the very nature of the contract, however, certain technical
words  or  terms  are unavoidable. We have identified the following as some of
these  words  or terms. They are identified in the text in italic and the page
that  is indicated here is where we believe you will find the best explanation
for  the  word  or  term.

                                                                    PAGE
Accumulation  Phase
Accumulation  Unit
Annuitant
Annuity  Date
Annuity  Options
Annuity  Payments
Annuity  Unit
Beneficiary
Fixed  Account
Income  Phase
Investment  Portfolios
Joint  Owner
Non-Qualified
Owner
Purchase  Payment
Qualified
Tax  Deferral

COVA  VARIABLE  ANNUITY  ACCOUNT  ONE  FEE  TABLE

<TABLE>
<CAPTION>
<S>                                            <C>
OWNER  TRANSACTION  EXPENSES
Withdrawal  Charge  (see  Note  2  below)      5%  of  purchase  payment  withdrawn
</TABLE>

TRANSFER  FEE  (see Note  3  below)
      No charge for first 12 transfers in a contract year; thereafter, the fee
is  $25  per  transfer  or,  if  less,  2%  of  the  amount  transferred.

<TABLE>
<CAPTION>
<S>                                             <C>
CONTRACT MAINTENANCE CHARGE (see Note 4 below)  $30 per contract per year

SEPARATE ACCOUNT ANNUAL EXPENSES
(as a percentage of average account value)
Mortality and Expense Risk Premium              1.25%
Administrative Expense Charge                    .15%
                                                -----
TOTAL SEPARATE ACCOUNT
 ANNUAL EXPENSES                                1.40%
                                               
</TABLE>

<TABLE>
<CAPTION>
INVESTMENT  PORTFOLIO  EXPENSES
(as  a  percentage  of  the  average  daily  net  assets  of  an  investment  portfolio)
<S>                                <C>                  <C>                    <C>
                                    Management Fees     Other Expenses (after   Total Annual
                                   (after fee waiver)*  expense reimbursement)* Portfolio Expenses
                                   -------------------  ----------------------  -------------------
RUSSELL INSURANCE FUNDS
Managed by Frank Russell
Investment Management Company
  Multi-Style Equity                      .22%                           .70%            .92%
  Aggressive Equity                       .26%                           .99%           1.25%
  Non-U.S.                                  0%                           1.30           1.30%
  Core Bond                                 0%                           .80%            .80%


*The manager has voluntarily agreed to waive a portion of the management fee, up
to the full  amount of the fee,  equal to the amount by which the  Fund's  total
operating  expenses  exceed the amounts set forth above under  "Total Annual
Portfolio Expenses." Additionally,  the manager has voluntarily agreed to 
reimburse the Fund for all  remaining  expenses  after fee waivers which exceed
the amount set forth above for each Fund under "Total Annual Portfolio Expenses".  
Absent such waiver and  reimbursement,  the management fees and total  operating  
expenses would be .78% and 1.68% for the Multi-Style Equity Fund; .95% and 
2.31% for the Aggressive Equity Fund; .95% and 5.31% for the Non-U.S. Fund; 
and .60% and 2.36% for the Core Bond Fund.


GENERAL AMERICAN CAPITAL COMPANY
Managed by Conning Asset
Management Company
  Money Market                            .205%                             0%           .205%
</TABLE>

EXAMPLES

You  would  pay  the  following  expenses  on  a $1,000 investment, assuming a
5%  annual  return  on  assets:

(a)upon  surrender  at  the  end  of  each  time  period;
(b)if  the  contract  is  not  surrendered  or  is  annuitized.

<TABLE>
<CAPTION>

                                        Time  Periods

<S>                                <C>        <C>         
                                      1 year     3 years  
                                   ---------  ----------  

RUSSELL INSURANCE FUNDS
Managed by Frank Russell
Investment Management     
Company

   
Multi-Style Equity                 (a)$74.50  (a)$120.27
                                   (b)$24.50  (b)$ 75.27
Aggressive Equity                  (a)$77.80  (b)$130.14
                                   (b)$27.80  (b)$ 85.14
Non-U.S.                           (a)$78.30  (a)$131.62
                                   (b)$28.30  (b)$ 86.62
Core Bond                          (a)$73.30  (a)$116.65
                                   (b)$23.30  (b)$ 71.65


GENERAL AMERICAN CAPITAL COMPANY
Managed by Conning Asset
Management Company

Money Market                       (a)$67.31  (a)$ 98.54
                                       (b)$17.31  (b)$ 53.54
</TABLE>

EXPLANATION  OF  FEE  TABLE  AND  EXAMPLES

1.   The purpose of the Fee Table is to show you the various expenses you will
incur  directly  or  indirectly  with  the  contract.  The  Fee Table reflects
expenses  of  the  Separate  Account  as well as of the investment portfolios.

2.    The withdrawal charge is 5% of the purchase payments you withdraw. After
Cova  has had a purchase payment for 5 years, there is no charge by Cova for a
withdrawal of that purchase payment. You may also have to pay income tax and a
tax  penalty  on any money you take out. After the first year, you can take up
to  10%  of your total purchase payments each year without a charge from Cova.

3.    Cova will not charge you the transfer fee even if there are more than 12
transfers  in  a  year  if  the  transfer  is  for  the Dollar Cost Averaging,
Automatic  Rebalancing  or  Approved  Asset  Allocation  Programs.

4.   Cova will not charge the contract maintenance charge if the value of your
contract is $50,000 or more, although, if you make a complete withdrawal, Cova
will  charge  the  contract  maintenance  charge.

5.   Premium taxes are not reflected. Premium taxes may apply depending on the
state  where  you  live.

6.    The  assumed  average  contract  size  is  $30,000.

7.    THE EXAMPLES SHOULD NOT BE CONSIDERED A REPRESENTATION OF PAST OR FUTURE
EXPENSES.  ACTUAL  EXPENSES  MAY  BE  GREATER  OR  LESS  THAN  THOSE  SHOWN.


1.    THE  ANNUITY  CONTRACT

This  Prospectus  describes the Fixed and Variable Annuity Contract offered by
Cova.

An  annuity is a contract between you, the owner, and an insurance company (in
this case Cova), where the insurance company promises to pay you an income, in
the  form  of annuity payments, beginning on a designated date that's at least
30  days  in the future. Until you decide to begin receiving annuity payments,
your  annuity  is  in the accumulation phase. Once you begin receiving annuity
payments,  your  contract  switches to the income phase. The Contract benefits
from  tax  deferral.

Tax  deferral  means that you are not taxed on earnings or appreciation on the
assets  in  your  contract  until  you  take  money  out  of  your  contract.

The  contract  is  called  a  variable annuity because you can choose among 5
investment  portfolios, and, depending upon market conditions, you can make or
lose money  in  any of these portfolios. If you select the variable annuity 
portion of  the  contract,  the  amount  of  money  you are able to accumulate
in your contract during the accumulation phase depends upon the investment 
performance of  the investment portfolio(s) you select. The amount of the 
annuity payments you  receive  during the income phase from the variable 
annuity portion of the contract  also  depends  upon  the  investment 
performance  of the investment portfolios  you  select  for  the  income  
phase.

The  contract  also  contains  a  fixed  account.  The fixed account offers an
interest  rate that is guaranteed by Cova.  Cova guarantees that the interest 
credited to the fixed account will not be  less  than 3% per year.  If  you 
select  the fixed account, your money will be placed with the other  general  
assets of Cova. If you select the fixed account, the amount of money  you  are  
able  to  accumulate in your contract during the accumulation phase depends 
upon the total interest credited to your contract. The amount of the  annuity 
payments you  receive  during  the  income phase from the fixed account 
portion of the contract will remain level for the entire income phase.

As  owner of the contract, you exercise all rights under the contract. You can
change the owner at any time by notifying Cova in writing. You and your spouse
can  be  named  joint  owners.  We  have described more information on this in
Section  10  -  Other  Information.


2.  ANNUITY  PAYMENTS  (THE  INCOME  PHASE)

Under the contract you can receive regular income payments. You can choose the
month  and  year  in which those payments begin. We call that date the annuity
date.  Your  annuity  date  must be the first day of a calendar month. You can
also  choose  among  income  plans.  We  call  those  annuity  options.

We  ask  you  to choose your annuity date and annuity option when you purchase
the  contract.  You can change either at any time before the annuity date with
30  days  notice to us. Your annuity date cannot be any earlier than one month
after  you  buy  the  contract. Annuity payments must begin by the annuitant's
85th  birthday or 10 years from the date the contract was issued, whichever is
later.  The annuitant is the person whose life we look to when we make annuity
payments.

If  you do not choose an annuity option at the time you purchase the contract,
we  will  assume that you selected Option 2 which provides a life annuity with
10  years  of  guaranteed  payments.

During  the  income  phase,  you have the same investment choices you had just
before  the  start  of  the  income phase. At the annuity date, you can choose
whether payments will come from the fixed account, the investment portfolio(s)
or  a  combination  of  both.  If  you  don't  tell us otherwise, your annuity
payments will be based on the investment allocations that were in place on the
annuity  date.

If  you  choose  to  have  any  portion of your annuity payments come from the
investment  portfolio(s), the dollar amount of your payment will depend upon 3
things:  1)  the  value of your contract in the investment portfolio(s) on the
annuity  date, 2) the 3% assumed investment rate used in the annuity table for
the  contract,  and  3)  the  performance  of  the  investment  portfolios you
selected.  If the actual performance exceeds the 3% assumed rate, your annuity
payments  will  increase.  Similarly, if the actual rate is less than 3%, your
annuity  payments  will  decrease.

You  can  choose  one of the following annuity options. After annuity payments
begin,  you  cannot  change  the  annuity  option.

OPTION  1.  LIFE  ANNUITY.  Under this option, we will make an annuity payment
each  month  so  long  as the annuitant is alive. After the annuitant dies, we
stop  making  annuity  payments.

OPTION  2.  LIFE ANNUITY WITH 5, 10 OR 20 YEARS GUARANTEED. Under this option,
we  will make an annuity payment each month so long as the annuitant is alive.
However,  if,  when the annuitant dies, we have made annuity payments for less
than  the  selected  guaranteed  period, we will then continue to make annuity
payments  for  the  rest  of  the guaranteed period to the beneficiary. If the
beneficiary  does  not  want to receive annuity payments, he or she can ask us
for  a  single  lump  sum.

OPTION  3.  JOINT  AND  LAST SURVIVOR ANNUITY. Under this option, we will make
annuity  payments  each month so long as the annuitant and a second person are
both alive. When either of these people dies, we will continue to make annuity
payments, so long as the survivor continues to live. The amount of the annuity
payments  we will make to the survivor can be equal to 100%, 66-2/3% or 50% of
the  amount  that  we  would  have  paid  if  both  were  alive.

Annuity  payments  are  made monthly unless you have less than $5,000 to apply
toward a payment ($2,000 if the contract is issued in Massachusetts or Texas).
In  that  case,  Cova  may  provide your annuity payment in a single lump sum.
Likewise,  if  your  annuity  payments would be less than $100 a month ($20 in
Texas),  Cova  has  the right to change the frequency of payments so that your
annuity  payments  are  at  least  $100  ($20  in  Texas).


3.    PURCHASE

PURCHASE  PAYMENTS

A  purchase  payment is the money you give us to buy the contract. The minimum
we  will  accept  is  $5,000  when  the  contract is bought as a non-qualified
contract.  If  you  are  buying  the  contract  as  part of an IRA (Individual
Retirement  Annuity),  401(k)  or  other  qualified  plan, the minimum we will
accept  is  $2,000.  The  maximum  we  accept  is $1 million without our prior
approval.  You  can  make  additional  purchase  payments of $2,000 or more to
either  type  of  contract.

ALLOCATION  OF  PURCHASE  PAYMENTS

When  you  purchase  a contract, we will allocate your purchase payment to the
fixed  account  and/or  one  or  more  of  the  investment portfolios you have
selected.  If  you make additional purchase payments, we will allocate them in
the  same  way  as  your  first purchase payment unless you tell us otherwise.

If  you  change your mind about owning this contract, you can cancel it within
10  days  after  receiving it (or the period required in your state). When you
cancel the contract within this time period, Cova will not assess a withdrawal
charge.  You  will  receive back whatever your contract is worth on the day we
receive  your request. In certain states or if you have purchased the contract
as  an  IRA,  we may be required to give you back your purchase payment if you
decide  to cancel your contract within 10 days after receiving it (or whatever
period  is  required  in  your  state).  If that is the case, we will put your
purchase payment in the Money Market Fund of General American Capital Company
for 15 days after we allocate  your  first  purchase payment. (In some states,
the period  may  be  longer.) At the end of that period, we will  re-allocate
those funds  as  you  selected.

Once  we  receive your purchase payment and the necessary information, we will
issue your contract and allocate your first purchase payment within 2 business
days.  If  you  do not give us all of the information we need, we will contact
you  to  get  it.  If  for  some reason we are unable to complete this process
within  5  business  days,  we  will  either  send back your money or get your
permission  to  keep  it until we get all of the necessary information. If you
add  more  money  to  your contract by making additional purchase payments, we
will  credit  these  amounts  to  your  contract  within one business day. Our
business day closes when the New York Stock Exchange closes, usually 4:00 p.m.
Eastern  time.

ACCUMULATION  UNITS

The  value of the variable annuity portion of your contract will go up or down
depending  upon  the investment performance of the investment portfolio(s) you
choose. In order to keep track of the value of your contract, we use a unit of
measure we call an accumulation unit. (An accumulation unit works like a share
of a mutual fund.) During the income phase of the contract we call the unit an
annuity  unit.

Every  day  we  determine  the  value  of an accumulation unit for each of the
investment  portfolios.  We  do  this  by:

1.    determining  the  total  amount  of  money  invested  in  the particular
investment  portfolio;

2.    subtracting from that amount any insurance charges and any other charges
such  as  taxes  we  have  deducted;  and

3.    dividing  this  amount  by the number of outstanding accumulation units.

The  value  of  an  accumulation  unit  may  go  up  or  down from day to day.

When  you  make  a purchase payment, we credit your contract with accumulation
units. The number of accumulation units credited is determined by dividing the
amount of the purchase payment allocated to an investment portfolio divided by
the  value  of  the  accumulation  unit  for  that  investment  portfolio.

We  calculate  the value of an accumulation unit for each investment portfolio
after  the  New  York  Stock  Exchange  closes  each  day and then credit your
contract.

EXAMPLE:

On  Monday  we  receive an additional purchase payment of $5,000 from you. You
have  told  us you want this to go to the Multi-Style Equity Fund. When the New
York  Stock  Exchange closes on that Monday, we determine that the value of an
accumulation  unit  for  the  Multi-Style Equity Fund is $13.90. We then divide
$5,000  by  $13.90  and  credit  your  contract  on  Monday  night with 359.71
accumulation  units  for  the  Multi-Style Equity Fund.

4.    INVESTMENT  OPTIONS

The  Contract  offers  5  investment  portfolios  which  are  listed  below.
Additional  investment  portfolios  may  be  available  in  the  future.

YOU  SHOULD  READ THE PROSPECTUSES FOR THESE FUNDS CAREFULLY BEFORE INVESTING.
COPIES  OF  THESE  PROSPECTUSES  ARE  ATTACHED  TO  THIS  PROSPECTUS.

RUSSELL INSURANCE FUNDS

Russell Insurance Funds is managed by Frank Russell Investment Management
Company.  Russell Insurance Funds is a mutual fund with four portfolios, each 
with its own investment objective.  The following portfolios are available 
under the contract:

     Multi-Style Equity Fund
     Aggressive Equity Fund
     Non-U.S. Fund
     Core Bond Fund

GENERAL AMERICAN CAPITAL COMPANY

General American Capital Company is a mutual fund with multiple portfolios.  
Each portfolio is managed by Conning Asset Management Company.  The following
portfolio is available under the contract:

     Money Market Fund

TRANSFERS
You  can  transfer  money  among  the  fixed  account  and  the  5 investment
portfolios.

TRANSFERS  DURING  THE  ACCUMULATION  PHASE.
You  can  make  12  transfers every year during the accumulation phase without
charge.  We  measure  a  year  from  the anniversary of the day we issued your
contract.  You can make a transfer to or from the fixed account and to or from
any  investment portfolio. If you make more than 12 transfers in a year, there
is a transfer fee deducted. The fee is $25 per transfer or, if less, 2% of the
amount  transferred.  The  following  apply  to  any  transfer  during  the
accumulation  phase:

1.  Your request for transfer must clearly state which investment portfolio(s)
or  the  fixed  account  are  involved  in  the  transfer.

2.  Your request for transfer must clearly state how much the transfer is for.

3.   You cannot make any transfers within 7 calendar days of the annuity date.

TRANSFERS  DURING  THE  INCOME  PHASE. You can only make transfers between the
investment  portfolios  once each year. We measure a year from the anniversary
of the day we issued your contract. You cannot transfer from the fixed account
to  an  investment portfolio, but you can transfer from one or more investment
portfolios  to  the  fixed  account  at  any  time.  If  you make more than 12
transfers,  a  transfer  fee  will  be  charged.

Cova  has  reserved  the  right  during  the  year  to terminate or modify the
transfer  provisions  described  above.

You  can  make  transfers  by  telephone. If you own the contract with a joint
owner, unless Cova is instructed otherwise, Cova will accept instructions from
either  you or the other owner. Cova will use reasonable procedures to confirm
that instructions given us by telephone are genuine. If Cova fails to use such
procedures,  we may be liable for any losses due to unauthorized or fraudulent
instructions.  Cova  tape  records  all  telephone  instructions.

DOLLAR  COST  AVERAGING  PROGRAM

The  Dollar Cost Averaging Program allows you to systematically transfer a set
amount  each month from the Money Market Fund or the fixed account to any
of  the  other  investment  portfolio(s).  By  allocating amounts on a regular
schedule as opposed to allocating the total amount at one particular time, you
may  be  less  susceptible  to  the  impact  of  market  fluctuations.
   
The  minimum amount which can be transferred each month is $500. You must have
at  least  $6,000  in the Money Market Fund or the fixed account, (or the
amount  required to complete your program, if less) in order to participate in
the  Dollar  Cost  Averaging  Program.  There is no additional charge for
participating in the Dollar Cost Averaging Program.
    
If  you  participate  in the Dollar Cost Averaging Program, the transfers made
under  the program are not taken into account in determining any transfer fee.

AUTOMATIC  REBALANCING  PROGRAM
   
Once  your  money  has  been  allocated  among  the investment portfolios, the
performance  of  each  portfolio  may  cause your allocation to shift. You can
direct  us to automatically rebalance your contract to return to your original
percentage allocations by selecting our Automatic Rebalancing Program. You can
tell  us  whether  to  rebalance quarterly, semi-annually or annually. We will
measure  these  periods  from  the  anniversary  of  the  date  we issued your
contract.  The  transfer  date will be the 1st day after the end of the period
you  selected.  There is no additional charge for participating in the
Automatic Rebalancing Program. If  you  participate in the Automatic 
Rebalancing Program, the transfers made under the program are not taken into
account in determining any transfer fee.
    
EXAMPLE:

Assume that you want your initial  purchase  payment  split between 2 investment
portfolios.  You  want  40% to be in the  Core  Bond  Fund  and 60% to be in the
Multi-Style  Equity  Fund.  Over the next 2 1/2 months the bond market does very
well while the stock market  performs  poorly.  At the end of the first quarter,
the Core Bond Fund now represents  50% of your holdings  because of its increase
in value. If you had chosen to have your holdings rebalanced  quarterly,  on the
first day of the next  quarter,  Cova  would sell some of your units in the Core
Bond Fund to bring its value  back to 40% and use the money to buy more units in
the Multi-Style Equity Fund to increase those holdings to 60%.

APPROVED  ASSET  ALLOCATION  PROGRAMS

Cova  recognizes  the  value  to  certain  owners  of  having  available, on a
continuous basis, advice for the allocation of your money among the investment
options  available  under  the  contracts. Certain providers of these types of
services  have  agreed  to  provide such services to owners in accordance with
Cova's  administrative  rules  regarding  such  programs.

Cova  has  made  no independent investigation of these programs. Cova has only
established that these programs are compatible with our administrative systems
and  rules.  Approved  asset allocation programs are only available during the
accumulation  phase.

Even  though  Cova  permits the use of approved asset allocation programs, the
contract  was  not  designed  for  professional  market  timing organizations.
Repeated  patterns  of  frequent transfers are disruptive to the operations of
the  investment  portfolios,  and when Cova becomes aware of such disruptive
practices,  we  may  modify  the  transfer  provisions  of  the  contract.

If you participate in an Approved Asset Allocation Program, the transfers made
under  the program are not taken into account in determining any transfer fee.

VOTING  RIGHTS
Cova  is  the  legal  owner  of the investment portfolio shares. However, Cova
believes  that  when  an  investment portfolio solicits proxies in conjunction
with  a  vote  of  shareholders,  it  is required to obtain from you and other
owners  instructions  as  to  how  to vote those shares. When we receive those
instructions,  we  will  vote  all of the shares we own in proportion to those
instructions.  This  will  also  include  any shares that Cova owns on its own
behalf. Should Cova determine that it is no longer required to comply with the
above,  we  will  vote  the  shares  in  our  own  right.

SUBSTITUTION
Cova  may  be required to substitute one of the investment portfolios you have
selected  with  another  portfolio.  We  would  not  do this without the prior
approval of the Securities and Exchange Commission. We will give you notice of
our  intent  to  do  this.


5.    EXPENSES

There are charges and other expenses associated with the contracts that reduce
the return on your investment in the contract. These charges and expenses are:

INSURANCE  CHARGES
Each  day, Cova makes a deduction for its insurance charges. Cova does this as
part of its calculation of the value of the accumulation units and the annuity
units.  The  insurance charge has two parts: 1) the mortality and expense risk
premium  and  2)  the  administrative  expense  charge.

MORTALITY  AND EXPENSE RISK PREMIUM. This charge is equal, on an annual basis,
to  1.25%  of  the  daily  value  of  the  contracts invested in an investment
portfolio,  after  expenses  have  been  deducted.  This charge is for all the
insurance  benefits  e.g., guarantee of annuity rates, the death benefits, for
certain  expenses  of  the  contract, and for assuming the risk (expense risk)
that  the current charges will be insufficient in the future to cover the cost
of  administering  the  contract.  If  the  charges under the contract are not
sufficient, then Cova will bear the loss. Cova does, however, expect to profit
from  this charge. The mortality and expense risk premium cannot be increased.
Cova  may  use  any  profits it makes from this charge to pay for the costs of
distributing  the  contract.

ADMINISTRATIVE  EXPENSE  CHARGE.  This charge is equal, on an annual basis, to
 .15%  of the daily value of the contracts invested in an investment portfolio,
after  expenses  have  been  deducted. This charge, together with the contract
maintenance  charge  (see  below), is for all the expenses associated with the
administration of the contract. Some of these expenses are: preparation of the
contract,  confirmations,  annual  reports  and  statements,  maintenance  of
contract records, personnel costs, legal and accounting fees, filing fees, and
computer  and  systems  costs.  Because this charge is taken out of every unit
value, you may pay more in administrative costs than those that are associated
solely  with  your  contract. Cova does not intend to profit from this charge.
However,  if this charge and the contract maintenance charge are not enough to
cover  the  costs  of  the  contracts  in the future, Cova will bear the loss.

CONTRACT  MAINTENANCE  CHARGE
During  the accumulation phase, every year on the anniversary of the date when
your  contract  was  issued, Cova deducts $30 from your contract as a contract
maintenance  charge. (In South Carolina, the charge is the lesser of $30 or 2%
of the value of the contract.) This charge is for administrative expenses (see
above).  This  charge  can  not  be  increased.

Cova  will  not  deduct  this charge, if when the deduction is to be made, the
value  of  your  contract is $50,000 or more. Cova may some time in the future
discontinue  this  practice  and  deduct  the  charge.

If you make a complete withdrawal from your contract, the contract maintenance
charge  will  also  be  deducted.  A  pro  rata  portion of the charge will be
deducted  if  the annuity date is other than an anniversary. After the annuity
date,  the  charge  will  be  collected  monthly  out  of the annuity payment.

WITHDRAWAL  CHARGE
During  the  accumulation  phase, you can make withdrawals from your contract.
Cova  keeps  track of each purchase payment. Once a year after the first year,
you  can  withdraw up to 10% of your total purchase payments and no withdrawal
charge will be assessed on the 10%, if on the day you make your withdrawal the
value  of your contract is $5,000 or more. Otherwise, the charge is 5% of each
purchase  payment you take out. However, after Cova has had a purchase payment
for  5  years, there is no charge when you withdraw that purchase payment. For
purposes  of the withdrawal charge, Cova treats withdrawals as coming from the
oldest  purchase  payment  first.  When the withdrawal is for only part of the
value  of  your contract, the withdrawal charge is deducted from the remaining
value  in  your  contract.

NOTE:  For tax purposes, withdrawals are considered to have come from the last
money  into  the  contract. Thus, for tax purposes, earnings are considered to
come  out  first.

Cova does not assess the withdrawal charge on any payments paid out as annuity
payments  or  as  death  benefits.

After  you  have owned the contract for one year, if you, or your joint owner,
has  been  confined  to a nursing home or hospital for at least 90 consecutive
days  under  a  doctor's  care and you need part or all of the money from your
contract,  Cova  will  not impose a withdrawal charge. You or your joint owner
cannot  have  been so confined when you purchased your contract if you want to
take advantage of this provision. This is called the Nursing Home Waiver. This
provision  is  not  available  in  all  states.

REDUCTION  OR  ELIMINATION  OF  THE  WITHDRAWAL  CHARGE
Cova  will  reduce  or  eliminate the amount of the withdrawal charge when the
contract  is  sold  under  circumstances  which reduce its sales expense. Some
examples are: if there is a large group of individuals that will be purchasing
the  contract or a prospective purchaser already had a relationship with Cova.
Cova  will  not  deduct  a  withdrawal  charge  under  a contract issued to an
officer,  director  or  employee  of  Cova  or  any  of  its  affiliates.

PREMIUM  TAXES
Some  states  and  other  governmental  entities (e.g., municipalities) charge
premium  taxes  or similar taxes. Cova is responsible for the payment of these
taxes  and will make a deduction from the value of the contract for them. Some
of  these  taxes  are  due  when  the  contract is issued, others are due when
annuity payments begin. It is Cova's current practice to not charge anyone for
these  taxes  until  annuity  payments begin. Cova may some time in the future
discontinue  this  practice and assess the charge when the tax is due. Premium
taxes  generally  range  from  0%  to  4%,  depending  on  the  state.

TRANSFER  FEE
You  can  make 12 free transfers every year. We measure a year from the day we
issue your contract. If you make more than 12 transfers a year, we will deduct
a  transfer  fee  of  $25 or 2% of the amount that is transferred whichever is
less.

If the transfer  is  part of the Dollar Cost Averaging Program, the Automatic
Rebalancing Program or an Approved Asset Allocation Program, it will not  
count  in  determining  the  transfer  fee.

INCOME  TAXES
Cova  will  deduct  from  the  contract  for  any income taxes which it incurs
because  of  the  contract.  At  the  present time, we are not making any such
deductions.

INVESTMENT  PORTFOLIO  EXPENSES
There  are  deductions from and expenses paid out of the assets of the various
investment  portfolios, which are described in the attached fund prospectuses.


6.    TAXES

NOTE:  Cova  has  prepared  the  following  information  on taxes as a general
discussion of the subject. It is not intended as tax advice to any individual.
You should consult your own tax adviser about your own circumstances. Cova has
included  in  the Statement of Additional Information an additional discussion
regarding  taxes.

ANNUITY  CONTRACTS  IN  GENERAL
Annuity  contracts  are  a  means  of  setting  aside money for future needs -
usually  retirement.  Congress  recognized how important saving for retirement
was  and  provided  special  rules  in  the  Internal  Revenue Code (Code) for
annuities.

Simply  stated  these rules provide that you will not be taxed on the earnings
on  the money held in your annuity contract until you take the money out. This
is  referred  to as tax deferral. There are different rules as to how you will
be  taxed  depending  on how you take the money out and the type of contract -
qualified  or  non-qualified  (see  following  sections).

You,  as  the  owner,  will  not  be  taxed  on increases in the value of your
contract  until  a  distribution occurs - either as a withdrawal or as annuity
payments.  When  you  make  a  withdrawal  you  are taxed on the amount of the
withdrawal  that  is  earnings. For annuity payments, different rules apply. A
portion  of  each  annuity  payment  is  treated  as  a partial return of your
purchase  payments and will not be taxed. The remaining portion of the annuity
payment will be treated as ordinary income. How the annuity payment is divided
between  taxable  and  non-taxable portions depends upon the period over which
the  annuity payments are expected to be made. Annuity payments received after
you  have  received  all  of  your  purchase  payments are fully includible in
income.

When  a  non-qualified  contract  is  owned  by  a  non-natural  person
(e.g.,corporation  or certain other entities other than tax-qualified trusts),
the  contract  will  generally  not be treated as an annuity for tax purposes.

QUALIFIED  AND  NON-QUALIFIED  CONTRACTS
If  you purchase the contract as an individual and not under any pension plan,
specially sponsored program or an individual retirement annuity, your contract
is  referred  to  as  a  non-qualified  contract.

If  you  purchase  the  contract  under  a  pension  plan, specially sponsored
program,  or an individual retirement annuity, your contract is referred to as
a  qualified  contract. Examples of qualified plans are: Individual Retirement
Annuities  (IRAs),  Tax-Sheltered  Annuities  (sometimes referred to as 403(b)
contracts),  H.R. 10 Plans (sometimes referred to as Keogh Plans), and pension
and  profit-sharing  plans,  which  include  401(k)  plans.

WITHDRAWALS  -  NON-QUALIFIED  CONTRACTS
If you make a withdrawal from your contract, the Code treats such a withdrawal
as  first  coming  from  earnings  and  then from your purchase payments. Such
withdrawn  earnings  are  includible  in  income.

The  Code  also  provides  that  any amount received under an annuity contract
which  is  included  in  income may be subject to a penalty. The amount of the
penalty  is  equal  to  10%  of  the amount that is includible in income. Some
withdrawals  will  be  exempt  from the penalty. They include any amounts: (1)
paid  on or after the taxpayer reaches age 59-1/2; (2) paid after you die; (3)
paid  if the taxpayer becomes totally disabled (as that term is defined in the
Code);  (4) paid in a series of substantially equal payments made annually (or
more  frequently)  under  a  lifetime  annuity;  (5)  paid  under an immediate
annuity;  or  (6)  which  come from purchase payments made prior to August 14,
1982.

WITHDRAWALS  -  QUALIFIED  CONTRACTS
The  above information describing the taxation of non-qualified contracts does
not  apply  to  qualified  contracts. There are special rules that govern with
respect to qualified contracts. We have provided a more complete discussion in
the  Statement  of  Additional  Information.

WITHDRAWALS  -  TAX-SHELTERED  ANNUITIES
The  Code  limits  the  withdrawal  of  purchase  payments made by owners from
certain  Tax-Sheltered  Annuities. Withdrawals can only be made when an owner:
(1) reaches age 59 1/2; (2) leaves his/her job; (3) dies; (4) becomes disabled
(as  that  term  is  defined  in  the  Code);  or (5) in the case of hardship.
However,  in  the  case  of hardship, the owner can only withdraw the purchase
payments  and  not  any  earnings.

DIVERSIFICATION
The  Code provides that the underlying investments for a variable annuity must
satisfy  certain  diversification  requirements  in  order to be treated as an
annuity  contract.  Cova  believes  that  the  investment portfolios are being
managed  so  as  to  comply  with  the  requirements.

Neither  the  Code nor the Internal Revenue Service Regulations issued to date
provide  guidance  as  to  the  circumstances  under which you, because of the
degree  of  control you exercise over the underlying investments, and not Cova
would  be  considered the owner of the shares of the investment portfolios. If
this occurs, it will result in the loss of the favorable tax treatment for the
contract.  It  is  unknown  to  what  extent  owners  are  permitted to select
investment  portfolios,  to  make transfers among the investment portfolios or
the  number  and  type of investment portfolios owners may select from. If any
guidance  is  provided  which  is considered a new position, then the guidance
would  generally  be  applied  prospectively.  However,  if  such  guidance is
considered  not  to  be  a new position, it may be applied retroactively. This
would  mean  that  you,  as the owner of the contract, could be treated as the
owner  of  the  investment  portfolios.

Due  to  the  uncertainty  in this area, Cova reserves the right to modify the
contract  in  an  attempt  to  maintain  favorable  tax  treatment.


7.    ACCESS  TO  YOUR  MONEY

You  can  have  access  to  the  money  in  your  contract:
(1) by making a withdrawal (either a partial or a complete withdrawal); (2) by
electing  to  receive annuity payments; or (3) when a death benefit is paid to
your  beneficiary.  Under  most  circumstances,  withdrawals  can only be made
during  the  accumulation  phase.

When you make a complete withdrawal you will receive the value of the contract
on the day you made the withdrawal less any applicable withdrawal charge, less
any  premium  tax  and  less  any contract maintenance charge. (See Section 5.
Expenses  for  a  discussion  of  the  charges.)

Unless  you  instruct  Cova  otherwise,  any  partial  withdrawal will be made
pro-rata  from  all  the  investment  portfolios  and  the  fixed  account you
selected.  Under  most circumstances the amount of any partial withdrawal must
be  for  at  least $500. Cova requires that after a partial withdrawal is made
you  keep  at  least  $500  in  any  selected  investment  portfolio.

INCOME  TAXES,  TAX  PENALTIES  AND  CERTAIN  RESTRICTIONS  MAY  APPLY  TO ANY
WITHDRAWAL  YOU  MAKE.

There are limits to the amount you can withdraw from a qualified plan referred
to  as a 403(b) plan. For a more complete explanation see Section 6. Taxes and
the  discussion  in  the  Statement  of  Additional  Information.

SYSTEMATIC  WITHDRAWAL  PROGRAM
If  you  are  59 1/2 or older, you may use the Systematic Withdrawal Program.
This program provides an automatic monthly payment to you of up to 10% of your
total purchase payments each year. No withdrawal charge will be made for these
payments.  Cova  does  not  have any charge for this program, but reserves the
right  to charge in the future. If you use this program, you may not also make
a  single  10%  free withdrawal. For a discussion of the withdrawal charge and
the  10%  free  withdrawal,  see  Section  5.  Expenses.

INCOME  TAXES  MAY  APPLY  TO  SYSTEMATIC  WITHDRAWALS.

8.    PERFORMANCE

Cova periodically  advertises  performance of the various investment portfolios.
Cova will  calculate  performance by  determining  the percentage  change in the
value of an accumulation unit by dividing the increase  (decrease) for that unit
by the value of the  accumulation  unit at the  beginning  of the  period.  This
performance  number  reflects  the  deduction of the  insurance  charges and the
expenses of the investment  portfolio.  It does not reflect the deduction of any
applicable  contract  maintenance charge and withdrawal charge. The deduction of
any applicable  contract  maintenance charge and withdrawal charges would reduce
the  percentage   increase  or  make  greater  any  percentage   decrease.   Any
advertisement will also include total return figures which reflect the deduction
of the insurance charges,  contract  maintenance charge,  withdrawal charges and
the expenses of the investment portfolio.
   
For periods starting prior to the date the contracts were first offered, the
performance will be based on the historical performance of the corresponding
portfolios or Separate Account, modified to reflect the charges and expenses of
the contract as if the contracts had been in existence during the period stated
in the advertisement.  These figures should not be interpreted to reflect actual
historical performance.  
    
Cova  may,  from time to time, include in its advertising and sales materials,
tax  deferred  compounding  charts and other hypothetical illustrations, which
may  include  comparisons  of  currently  taxable  and tax deferred investment
programs,  based  on  selected  tax  brackets.

The Appendix contains performance information that you may find informative.  
Future performance will vary and results shown are not necessarily 
representative of future results.  

9.    DEATH  BENEFIT

UPON  YOUR  DEATH
If  you  die  before  annuity payments begin, Cova will pay a death benefit to
your  beneficiary  (see  below).  If you have a joint owner, the death benefit
will  be  paid  when  the first of you dies. Joint owners must be spouses. The
surviving  joint  owner  will  be  treated  as  the  beneficiary.

The amount of the death benefit depends on how old you or your joint owner is.

Prior  to you, or your joint owner, reaching age 80, the death benefit will be
the  greater  of:

1.  Total purchase payments, less withdrawals (and any withdrawal charges paid
on  the  withdrawals);

2.  The value of your contract at the time the death benefit is to be paid; or

3.  The value of your contract on the most recent five year anniversary before
the date of death, plus any subsequent purchase payments, less any withdrawals
(and  any  withdrawal  charges  paid  on  the  withdrawals).

After  you, or your joint owner, reaches age 80, the death benefit will be the
greater  of:

1.   Total purchase payments, less any withdrawals (and any withdrawal charges
paid  on  the  withdrawals);

2.  The value of your contract at the time the death benefit is to be paid; or

3.   The value of your contract on the most recent five year anniversary on or
before  you  or  your joint owner reaches age 80, plus any subsequent purchase
payments,  less  any  withdrawals  (and  any  withdrawal  charges  paid on the
withdrawals).

The  entire  death  benefit  must  be paid within 5 years of the date of death
unless  the  beneficiary  elects  to  have  the death benefit payable under an
annuity option. The death benefit payable under an annuity option must be paid
over  the  beneficiary's  lifetime  or  for  a period not extending beyond the
beneficiary's  life expectancy. Payment must begin within one year of the date
of  death.  If the beneficiary is the spouse of the owner, he/she can continue
the  contract  in  his/her  own  name at the then current value. If a lump sum
payment  is  elected  and  all the necessary requirements are met, the payment
will  be  made  within  7  days.

DEATH  OF  ANNUITANT
If  the  annuitant,  not an owner or joint owner, dies before annuity payments
begin,  you  can name a new annuitant. If no annuitant is named within 30 days
of  the death of the annuitant, you will become the annuitant. However, if the
owner  is a non-natural person (for example, a corporation), then the death or
change  of  annuitant  will  be  treated  as the death of the owner, and a new
annuitant  may  not  be  named.

Upon  the  death  of  the  annuitant  after  annuity payments begin, the death
benefit,  if  any,  will  be  as  provided for in the annuity option selected.


10.    OTHER  INFORMATION

COVA
Cova  Financial  Services  Life  Insurance  Company (Cova) was incorporated on
August 17, 1981 as Assurance Life Company, a Missouri corporation, and changed
its  name  to Xerox Financial Services Life Insurance Company in 1985. On June
1,  1995, a wholly-owned subsidiary of General American Life Insurance Company
purchased  Cova which on that date changed its name to Cova Financial Services
Life  Insurance  Company.

Cova  is  licensed  to  do business in the District of Columbia and all states
except  California,  Maine,  New  Hampshire,  New  York  and  Vermont.

THE  SEPARATE  ACCOUNT
Cova  has  established  a  separate account, Cova Variable Annuity Account One
(Separate  Account), to hold the assets that underlie the contracts. The Board
of  Directors  of  Cova adopted a resolution to establish the Separate Account
under  Missouri  insurance  law  on  February 24, 1987. We have registered the
Separate  Account  with  the  Securities  and  Exchange  Commission  as a unit
investment  trust  under  the  Investment  Company  Act  of  1940.

The  assets  of  the Separate Account are held in Cova's name on behalf of the
Separate  Account  and  legally  belong  to  Cova.  However, those assets that
underlie the contracts, are not chargeable with liabilities arising out of any
other business Cova may conduct. All the income, gains and losses (realized or
unrealized) resulting from these assets are credited to or charged against the
contracts  and  not  against  any  other  contracts  Cova  may  issue.

DISTRIBUTOR
Cova  Life  Sales  Company  (Life Sales), One Tower Lane, Suite 3000, Oakbrook
Terrace,  Illinois  60181-4644, acts as the distributor of the contracts. Life
Sales  is  an  affiliate  of  Cova.
   
Commissions   will  be  paid  to   broker-dealers   who  sell   the   contracts.
Broker-dealers  will be paid  commissions up to 5.75% of purchase  payments but,
under  certain  circumstances,  may be paid an  additional  .5%  commission.    
Sometimes,  Cova  enters into an  agreement  with the  broker-dealer  to pay the
broker-dealer  persistency bonuses, in addition to the standard commissions.  To
the extent that the withdrawal  charge is  insufficient to cover the actual cost
of distribution,  Cova may use any of its corporate assets, including any profit
from the mortality and expense risk premium, to make up any difference.

OWNERSHIP
OWNER.  You,  as  the  owner  of  the  contract, have all the rights under the
contract.  Prior  to  the annuity date, the owner is as designated at the time
the  contract  is  issued,  unless changed. On and after the annuity date, the
annuitant is the owner. The beneficiary becomes the owner when a death benefit
is  payable.

JOINT  OWNER.  The contract can be owned by joint owners. Any joint owner must
be  the  spouse of the other owner (except in Pennsylvania). Upon the death of
either  joint  owner, the surviving spouse will be the designated beneficiary.
Any  other  beneficiary  designation at the time the contract was issued or as
may have been later changed will be treated as a contingent beneficiary unless
otherwise  indicated.

BENEFICIARY
The  beneficiary  is  the  person(s)  or  entity you name to receive any death
benefit.  The  beneficiary  is named at the time the contract is issued unless
changed at a later date. Unless an irrevocable beneficiary has been named, you
can  change  the  beneficiary  at  any  time  before  you  die.

ASSIGNMENT
You can assign the contract at any time during your lifetime. Cova will not be
bound  by  the  assignment  until  it  receives  the  written  notice  of  the
assignment. Cova will not be liable for any payment or other action we take in
accordance  with  the  contract before we receive notice of the assignment. AN
ASSIGNMENT  MAY  BE  A  TAXABLE  EVENT.

If  the  contract  is  issued  pursuant  to  a  qualified  plan,  there may be
limitations  on  your  ability  to  assign  the  contract.

SUSPENSION  OF  PAYMENTS  OR  TRANSFERS
Cova  may  be  required  to  suspend  or  postpone payments for withdrawals or
transfers  for  any  period  when:

1.    the  New York Stock Exchange is closed (other than customary weekend and
holiday  closings);

2.    trading  on  the  New  York  Stock  Exchange  is  restricted;

3.    an  emergency  exists  as  a  result  of which disposal of shares of the
investment  portfolios is not reasonably practicable or Cova cannot reasonably
value  the  shares  of  the  investment  portfolios;

4.    during  any other period when the Securities and Exchange Commission, by
order,  so  permits  for  the  protection  of  owners.

Cova has reserved the right to defer payment for a withdrawal or transfer from
the  fixed  account  for the period permitted by law but not for more than six
months.

FINANCIAL  STATEMENTS
The  consolidated  financial  statements of Cova and the Separate Account have
been  included  in  the  Statement  of  Additional  Information.


TABLE  OF  CONTENTS  OF  THE
STATEMENT  OF  ADDITIONAL  INFORMATION

     Company
     Experts
     Legal  Opinions
     Distribution
     Performance  Information
     Tax  Status
     Annuity  Provisions
     Financial  Statements


                                      APPENDIX 

PERFORMANCE INFORMATION
   
FUTURE PERFORMANCE WILL VARY AND THE RESULTS SHOWN ARE NOT NECESSARILY 
REPRESENTATIVE OF FUTURE RESULTS.

PART 1 - EXISTING PORTFOLIO IN EXISTING SEPARATE ACCOUNT

The contracts are new and therefore have no performance history.  However, the
Separate Account has invested in the Money Market Fund of General American
Capital Company for some time and has an investment performance history.  In
order to show how the historical performance of the Separate Account affects
the contract's accumulation unit values, the following performance was 
developed.  The information is based upon the historical experience of the
Separate Account and the Money Market Fund and is for the periods shown.  The
chart below shows the investment performance of the Separate Account and the
Money Market Fund and the accumulation units performance calculated by assuming
that the contracts were invested in the Separate Account for the same periods.

The performance figures in Column A reflect the fees and expenses paid by the
portfolio.  Column B presents performance figures for the accumulation units 
which reflect the insurance charges and the fees and expenses of the portfolio.
Column C presents performance figures for the accumulation units which reflect 
the insurance charges, the contract maintenance charge, the fees and expenses
of the portfolio, and assumes that you make a withdrawal at the end of the
period and therefore the withdrawal charge is reflected.

TOTAL RETURN FOR THE PERIODS ENDED SEPTEMBER 30, 1997:

<TABLE>
<CAPTION>
<S>                                                <C>                     <C>                 <C>
                                                   Column A                Column B            Column C
                                                   Portfolio Performance   Accumulation        Unit Performance
                                                   ---------------------   ------------        ----------------
                          Separate Account
                          Inception Date            1      Since            1       Since       1      Since
Portfolio                 in Portfolio              Year   Inception        Year    Inception   Year   Inception
- ---------                 -----------------         ----------------      -----------------   ------------------

GENERAL AMERICAN
CAPITAL COMPANY

Money Market                6/3/96                5.56%     5.54%         4.16%    4.14%       (0.98)% 0.57%
</TABLE>


PART 2 - NEW PORTFOLIOS IN EXISTING SEPARATE ACCOUNT

The contracts are new and therefore have no performance history.  However, the
portfolios of Russell Insurance Funds have been existence for some time and
have an investment performance history.  In order to show how the historical
performance of the portfolios affects the contract's accumulation unit values,
the following performance was developed.  The information is based upon the 
historical experience of the portfolios and is for the periods shown.  The 
chart below shows the investment performance of the portfolios and the 
accumulation unit performance calculated by assuming that the contracts were
invested in the portfolios for the same periods.

The performance figures in Column A reflect the fees and expenses paid by each
portfolio.  Column B presents performance figures for the accumulation units
which reflect the insurance charges and the fees and expenses of each 
portfolio.  Column C presents performance figures for the accumulation units 
which reflect the insurance charges, the contract maintenance charge, the fees
and expenses of each portfolio, and assumes that you make a withdrawal at the
end of the period and therefore the withdrawal charge is reflected.

TOTAL RETURN FOR PERIODS ENDED SEPTEMBER 30, 1997:

<TABLE>
<CAPTION>
<S>                                            <C>                     <C>                     <C>
                                               Column A                Column B                Column C
                                          Portfolio Performance        Accumulation       Unit Performance
                                     ----------------------  ----------------------  ----------------------
                            Portfolio               10 yrs or               10 yrs or               10 yrs or
                            Inception               since                   since                   since
Portfolio                     Date      1 yr  5 yrs inception   1 yr  5 yrs inception   1 yr  5 yrs inception
- -----------------          ------------ ----------------------  ----------------------  ----------------------

RUSSELL INSURANCE FUNDS

Multi-Style Equity          1/2/97      --   --    37.36%       --    --    35.96%      --    --    31.36% 

Aggressive Equity           1/2/97      --   --    47.64%       --    --    46.24%      --    --    41.64%
   
Non-U.S.                    1/2/97      --   --    11.58%       --    --    10.18%      --    --     5.58%

Core Bond                   1/2/97    8.94%  --     8.94%     7.54%   --     7.54%     2.44%  --     2.94%

</TABLE>
    



- ---------------------------
- ---------------------------                                            STAMP
- ---------------------------


                              Cova Financial Services Life Insurance Company
                              Attn: Variable Products
                              One Tower Lane
                              Suite 3000
                              Oakbrook Terrace, Illinois 60181-4644









     Please send me, at no charge, the Statement of Additional Information
     dated ______, 1997 for The Annuity Contract issued by Cova.




                  (Please print or type and fill in all information)




     ---------------------------------------------------------------------------
     Name

     ---------------------------------------------------------------------------
     Address

     ---------------------------------------------------------------------------
     City                                         State               Zip Code

CL-___(_/97)                                                       COVA VA


                                       PART B


                       STATEMENT OF ADDITIONAL INFORMATION

             INDIVIDUAL FIXED AND VARIABLE DEFERRED ANNUITY CONTRACT

                                    issued by

                        COVA VARIABLE ANNUITY ACCOUNT ONE
                                    
                                       AND

                 COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY
                                    


THIS  IS NOT A PROSPECTUS.  THIS STATEMENT OF ADDITIONAL INFORMATION SHOULD BE
READ IN CONJUNCTION WITH THE PROSPECTUS DATED ______, 1997,  FOR THE INDIVIDUAL
FIXED AND VARIABLE DEFERRED ANNUITY CONTRACT WHICH IS DESCRIBED HEREIN.

THE  PROSPECTUS  CONCISELY  SETS FORTH INFORMATION THAT A PROSPECTIVE INVESTOR
OUGHT  TO  KNOW  BEFORE INVESTING.  FOR A COPY OF THE PROSPECTUS CALL OR WRITE
THE  COMPANY  AT:    One  Tower  Lane,  Suite 3000, Oakbrook Terrace, Illinois
60181-4644, (800) 831-5433.

     THIS STATEMENT OF ADDITIONAL INFORMATION IS DATED _____, 1997.


                              TABLE OF CONTENTS



Page

COMPANY

EXPERTS

LEGAL OPINIONS

DISTRIBUTION
Reduction or Elimination of the Withdrawal Charge

PERFORMANCE INFORMATION
Total Return
Historical Unit Values
Reporting Agencies

TAX STATUS
General
Diversification
Multiple Contracts
Contracts Owned by Other than Natural Persons
Tax Treatment of Assignments
Income Tax Withholding
Tax Treatment of Withdrawals - Non-Qualified Contracts
Qualified Plans
Tax Treatment of Withdrawals - Qualified Contracts
Tax-Sheltered Annuities - Withdrawal Limitations

ANNUITY PROVISIONS
Variable Annuity
Fixed Annuity
Annuity Unit
Net Investment Factor
Mortality and Expense Guarantee

FINANCIAL STATEMENTS




                                   COMPANY

Cova  Financial Services Life Insurance Company (the "Company") was originally
incorporated  on  August  17,  1981  as  Assurance  Life  Company, a Missouri 
corporation  and  changed  its name to Xerox Financial Services Life Insurance
Company    in  1985.   On June 1, 1995 a wholly-owned subsidiary of General 
American  Life  Insurance  Company ("General American") purchased the Company 
from   Xerox Financial Services, Inc.     The Company changed  its  name 
to  Cova  Financial  Services Life Insurance Company.  The Company  presently 
is licensed to do business in the District of Columbia and all states except 
California, Maine, New Hampshire,  New York and Vermont.
   
General  American  is  a  St.  Louis-based  mutual company with more than $275
billion   of life insurance in force and approximately $19 billion in assets. 
It provides life and health insurance, retirement plans, and related financial
services to individuals and groups.     

On  April  1,  1996,  the  Company  contributed  initial capital to the Large
Cap Stock and Quality Bond Sub-Accounts of the Separate Account. As of 
December 31, 1996, the capital contributed to the Large Cap Stock Sub-Account
represented approximately 75% of the total assets of such Sub-Account and the
capital contributed to the Quality Bond Sub-Account represented approximately 
36% of the total assets of such Sub-Account. The Company currently intends to
remove these assets from the Sub-Accounts on a pro rata basis in proportion to
money invested in the Sub-Accounts by Contract Owners.

                                   EXPERTS
   
The consolidated balance sheets of the Company as of December 31, 1996 and
1995 and the related consolidated statements of income, shareholder's equity and
cash flows for the year ended December 31, 1996 and the periods from June 1, 
1995 through December 31, 1995 and January 1, 1995 through May 31, 1995 and for
the year ended December 31, 1994 and the combined statement of assets and
liabilities and contract owners' equity of the Separate Account as of December
31, 1996 and the related combined statement of operations for the year then
ended and the statement of change in contract owners' equity for the years
ended December 31, 1996 and 1995, have been included herein in reliance upon 
the reports of KPMG Peat Marwick LLP, independent certified public  
accountants,  appearing elsewhere  herein,  and upon the authority of
said firm as experts in accounting and auditing.
    
                                LEGAL OPINIONS

Legal  matters  in  connection  with  the Contracts described herein are being
passed  upon  by  the law firm of Blazzard, Grodd & Hasenauer, P.C., Westport,
Connecticut.

                                 DISTRIBUTION

Cova Life Sales Company ("Life Sales") acts as the distributor.  Prior to June
1,  1995,  Cova Life Sales Company was known as Xerox Life Sales Company. Life
Sales is an affiliate of the Company.  The offering is on a continuous basis.

REDUCTION OR ELIMINATION OF THE WITHDRAWAL CHARGE

The  amount  of  the  Withdrawal  Charge  on  the  Contracts may be reduced or
eliminated  when  sales of the Contracts are made to individuals or to a group
of  individuals  in  a  manner that results in savings of sales expenses.  The
entitlement  to  reduction  of the Withdrawal Charge will be determined by the
Company after examination of all the relevant factors such as:

     1.  The size and type of group to which sales are to be made will be
considered.    Generally,  the sales expenses for a larger group are less than
for  a  smaller  group  because  of  the ability to implement large numbers of
Contracts with fewer sales contacts.

     2.    The  total  amount of purchase payments to be received will be
considered.    Per  Contract  sales  expenses  are likely to be less on larger
purchase payments than on smaller ones.

     3.    Any  prior  or  existing relationship with the Company will be
considered.  Per Contract sales expenses are likely to be less when there is a
prior  existing  relationship  because  of  the likelihood of implementing the
Contract with fewer sales contacts.

     4.    There  may be other circumstances, of which the Company is not
presently aware, which could result in reduced sales expenses.

If,  after consideration of the foregoing factors, the Company determines that
there  will  be  a  reduction in sales expenses, the Company may provide for a
reduction or elimination of the Withdrawal Charge.

The  Withdrawal  Charge  may be eliminated when the Contracts are issued to an
officer,  director or employee of the Company or any of its affiliates.  In no
event will any reduction or  elimination of the Withdrawal Charge be permitted
where the reduction or elimination will be unfairly discriminatory to any
person.

                           PERFORMANCE INFORMATION

Total Return

From time to time, the Company may advertise performance data.  Such data will
show  the  percentage change in the value of an Accumulation Unit based on the
performance  of  an investment portfolio  over  a  period of time, usually a
calendar  year,  determined  by  dividing the increase (decrease) in value for
that unit by the Accumulation Unit value at the beginning of the period.

Any  such advertisement will include total return figures for the time periods
indicated  in  the  advertisement.  Such total return figures will reflect the
deduction of a 1.25% Mortality and Expense Risk Premium, a .15% Administrative
Expense  Charge,  the expenses for the underlying investment portfolio being 
advertised and any applicable Contract Maintenance Charges and Withdrawal 
Charges.

The  hypothetical value of a Contract purchased for the time periods described
in  the advertisement will be determined by using the actual Accumulation Unit
values  for  an  initial $1,000 purchase payment, and deducting any applicable
Contract Maintenance Charges and any applicable Withdrawal Charges to arrive at
the  ending  hypothetical  value.    The  average  annual total return is then
determined by computing the fixed interest rate that a $1,000 purchase payment
would  have to earn annually, compounded annually, to grow to the hypothetical
value  at  the  end  of the time periods described.  The formula used in these
calculations is:

                                         n
                               P (1  + T)  =  ERV

Where:

P    =  a hypothetical initial payment of $1,000
T    =  average annual total return
n    =  number of years
ERV  =  ending redeemable value at the end of the time periods
        used (or fractional portion thereof) of a hypothetical
        $1,000 payment made at the beginning of the time
        periods used.



The  Company  may  also advertise performance data which will be calculated in
the same manner as described above but which will not reflect the deduction of
any contract maintenance charge and withdrawal charge.  The deduction of any
contract maintenance charge and withdrawal charge would reduce any percentage
increase or make greater any percentage decrease.

Owners  should  note  that the investment results of each investment portfolio
will  fluctuate  over time, and any presentation of the investment portfolio's
total  return  for  any period should not be considered as a representation of
what  an  investment  may  earn  or what an Owner's total return may be in any
future period.
   
The Contracts are new and therefore have no performance  history.  However,  the
Separate  Account and the  corresponding  Portfolios  have been in existence for
sometime and consequently have an investment  performance  history.  In order to
show how the historical  investment  performance of the Separate Account and the
Portfolios  affect  accumulation  unit  values,   performance   information  was
developed.  The  information  is based  upon the  historical  experience  of the
Separate Account and the Portfolios and is for the periods shown. The prospectus
contains a chart of performance information.
    
Future performance of the Portfolios will vary and the results shown are not
necessarily representative of future results.  Performance for periods ending
after those shown may vary substantially from the examples shown.  The 
performance for a Portfolio is calculated for a specified period of time by
assuming an initial Purchase Payment of $1,000 allocated to the Portfolio.  
There are performance figures for the Accumulation Units which reflect the
insurance charges as well as the Portfolio expenses.  There are also 
performance figures for the Accumulation Units which reflect the insurance 
charges, the contract maintenance charge, the Portfolio expenses, and
assume that you make a withdrawal at the end of the period and therefore the
withdrawal charge is reflected.  The percentage increases (decreases) are
determined by subtracting the initial Purchase Payment from the ending 
value and dividing the remainder by the beginning value.  The performance
may also show figures when no withdrawal is assumed.  

Historical Unit Values

The  Company  may  also  show  historical  Accumulation Unit values in certain
advertisements  containing illustrations. These illustrations will be based on
actual Accumulation Unit values.

In  addition,  the  Company may distribute sales literature which compares the
percentage  change  in  Accumulation  Unit  values  for  any of the investment
portfolios  against  established  market indices such as the Standard & Poor's
500  Composite  Stock Price Index, the Dow Jones Industrial Average or other
management  investment  companies  which have investment objectives similar to
the investment portfolio    being    compared.    The  Standard & Poor's 500
Composite Stock Price Index is an unmanaged, unweighted average of 500 stocks,
the  majority   of  which  are  listed on the New York Stock Exchange. The Dow
Jones Industrial Average is an unmanaged, weighted average of thirty blue chip
industrial  corporations  listed  on  the  New  York  Stock Exchange. Both the
Standard    &    Poor's    500   Composite Stock Price Index and the Dow Jones
Industrial Average assume quarterly reinvestment of dividends.

Reporting Agencies

The Company  may  also distribute sales literature which compares the 
performance  of    the    Accumulation Unit values of the Contracts with the 
unit values of variable  annuities issued by other insurance companies. Such 
information will be  derived  from  the Lipper Variable Insurance Products 
Performance Analysis Service, the VARDS Report or from Morningstar.

The  Lipper  Variable  Insurance  Products  Performance  Analysis  Service  is
published by Lipper Analytical Services, Inc., a publisher of statistical data
which    currently    tracks  the  performance  of  almost  4,000  investment
companies. The rankings compiled by Lipper may or may not reflect the deduction
of  asset-based    insurance charges. The Company's sales literature utilizing
these rankings  will  indicate whether or not such charges have been deducted.
Where  the  charges have not been deducted, the sales literature will indicate
that if the charges had been deducted, the ranking might have been lower.

The  VARDS  Report is a monthly variable annuity industry analysis compiled by
Variable Annuity Research & Data Service of Roswell, Georgia and published  by
Financial  Planning  Resources, Inc. The VARDS rankings may or may not reflect
the  deduction  of asset-based insurance charges.  In addition, VARDS prepares
risk  adjusted  rankings,  which  consider the effects of market risk on total
return performance.  This type of ranking may address the question as to which
funds  provide  the highest total return with the least amount of risk.  Other
ranking  services  may  be  used as sources of performance comparison, such as
CDA/Weisenberger.

Morningstar rates a variable annuity against its peers with similar investment
objectives. Morningstar does not rate any variable annuity that has less than
three years of performance data.


                                  TAX STATUS

GENERAL

NOTE:  THE  FOLLOWING DESCRIPTION IS BASED UPON THE COMPANY'S UNDERSTANDING OF
CURRENT FEDERAL INCOME TAX LAW APPLICABLE TO ANNUITIES IN GENERAL. THE COMPANY
CANNOT  PREDICT  THE  PROBABILITY  THAT ANY CHANGES IN SUCH LAWS WILL BE MADE.
PURCHASERS  ARE  CAUTIONED  TO  SEEK  COMPETENT  TAX  ADVICE  REGARDING  THE
POSSIBILITY  OF SUCH CHANGES. THE COMPANY DOES NOT GUARANTEE THE TAX STATUS OF
THE CONTRACTS. PURCHASERS BEAR THE COMPLETE RISK THAT THE CONTRACTS MAY NOT BE
TREATED  AS  "ANNUITY  CONTRACTS"  UNDER FEDERAL INCOME TAX LAWS. IT SHOULD BE
FURTHER  UNDERSTOOD  THAT  THE FOLLOWING DISCUSSION IS NOT EXHAUSTIVE AND THAT
SPECIAL  RULES  NOT  DESCRIBED HEREIN MAY BE APPLICABLE IN CERTAIN SITUATIONS.
MOREOVER, NO ATTEMPT HAS BEEN MADE TO CONSIDER ANY APPLICABLE STATE OR OTHER
TAX LAWS.

Section  72  of the Code governs taxation of annuities in general. An Owner is
not  taxed  on increases in the value of a Contract until distribution occurs,
either  in  the  form  of  a lump sum payment or as annuity payments under the
Annuity Option selected. For a lump sum payment received as a total withdrawal
(total  surrender),  the recipient is taxed on the portion of the payment that
exceeds the cost basis of the Contract. For Non-Qualified Contracts, this cost
basis  is generally the purchase payments, while for Qualified Contracts there
may  be no cost basis. The taxable portion of the lump sum payment is taxed at
ordinary income tax rates.

For  annuity  payments,  a  portion  of each payment in excess of an exclusion
amount  is  includible  in  taxable  income. The exclusion amount for payments
based  on  a  fixed annuity option is determined by multiplying the payment by
the  ratio  that  the  cost  basis of the Contract (adjusted for any period or
refund feature) bears to the expected return under the Contract. The exclusion
amount  for  payments  based  on  a  variable  annuity option is determined by
dividing  the  cost  basis of the Contract (adjusted for any period certain or
refund guarantee) by the number of years over which the annuity is expected to
be  paid.  Payments  received  after  the  investment in the Contract has been
recovered    (i.e.    when  the  total  of  the  excludable  amount equals the
investment  in  the  Contract) are fully taxable. The taxable portion is taxed
at  ordinary  income   tax  rates.  For certain types of Qualified Plans there
may  be  no  cost basis  in  the  Contract within the meaning of Section 72 of
the Code. Owners, Annuitants and Beneficiaries under the Contracts should seek
competent financial advice about the tax consequences of any distributions.

The  Company  is taxed as a life insurance company under the Code. For federal
income  tax  purposes,  the Separate Account is not a separate entity from the
Company, and its operations form a part of the Company.

DIVERSIFICATION

Section  817(h)  of  the Code imposes certain diversification standards on the
underlying  assets  of  variable  annuity  contracts. The Code provides that a
variable  annuity  contract will not be treated as an annuity contract for any
period  (and  any  subsequent  period)  for  which the investments are not, in
accordance  with  regulations  prescribed  by  the  United  States  Treasury
Department  ("Treasury  Department"), adequately diversified. Disqualification
of    the   Contract as an annuity contract would result in the imposition of 
federal    income  tax  to the Owner with respect to earnings allocable to the
Contract  prior  to  the  receipt  of  payments  under  the Contract. The Code
contains a safe harbor provision which provides that annuity contracts such as
the  Contract  meet the diversification requirements if, as of the end of each
quarter,  the  underlying  assets  meet  the  diversification  standards for a
regulated  investment company and no more than fifty-five percent (55%) of the
total  assets  consist  of  cash,  cash  items, U.S. Government securities and
securities of other regulated investment companies.

On  March  2,  1989,  the  Treasury  Department  issued  Regulations  (Treas.
Reg.1.817-5),    which    established    diversification  requirements for the
investment  portfolios underlying variable contracts such as the Contract. The
Regulations  amplify  the  diversification requirements for variable contracts
set  forth in the Code and provide an alternative to the safe harbor provision
described above. Under the Regulations, an investment portfolio will be deemed
adequately  diversified  if:  (1)  no  more than 55% of the value of the total
assets of the portfolio is represented by any one investment; (2) no more than
70%  of  the  value of the total assets of the portfolio is represented by any
two  investments; (3) no more than 80% of the value of the total assets of the
portfolio is represented by any three investments; and (4) no more than 90% of
the  value  of  the  total  assets of the portfolio is represented by any four
investments.

The  Code  provides  that,  for  purposes  of  determining  whether or not the
diversification  standards  imposed  on  the  underlying  assets  of  variable
contracts  by  Section  817(h)  of the Code have been met, "each United States
government agency or instrumentality shall be treated as a separate issuer."

The   Company  intends that all investment portfolios underlying the Contracts
will  be  managed  in  such  a  manner as to comply with these diversification
requirements.

The  Treasury Department has indicated that the diversification Regulations do
not provide guidance regarding the circumstances in which Owner control of the
investments  of the Separate Account will cause the Owner to be treated as the
owner  of the assets of the Separate Account, thereby resulting in the loss of
favorable tax treatment for the Contract. At this time it cannot be determined
whether  additional  guidance  will  be  provided  and  what  standards may be
contained in such guidance.

The  amount  of  Owner  control  which  may be exercised under the Contract is
different  in some respects from the situations addressed in published rulings
issued  by  the  Internal Revenue Service in which it was held that the policy
owner  was  not the owner of the assets of the separate account. It is unknown
whether  these  differences,  such  as  the  Owner's ability to transfer among
investment  choices  or  the  number and type of investment choices available,
would  cause  the  Owner  to  be  considered as the owner of the assets of the
Separate  Account  resulting  in  the  imposition of federal income tax to the
Owner  with  respect to earnings allocable to the Contract prior to receipt of
payments under the Contract.

In  the  event any forthcoming guidance or ruling is considered to set forth a
new  position,  such  guidance  or  ruling  will  generally  be  applied  only
prospectively.  However,  if such ruling or guidance was not considered to set
forth  a new position, it may be applied retroactively resulting in the Owners
being  retroactively determined to be the owners of the assets of the Separate
Account.

Due  to the uncertainty in this area, the Company reserves the right to modify
the Contract in an attempt to maintain favorable tax treatment.

MULTIPLE CONTRACTS

The  Code  provides  that  multiple  non-qualified annuity contracts which are
issued within a calendar year to the same contract owner by one company or its
affiliates are treated as one annuity contract for purposes of determining the
tax consequences of any distribution. Such treatment may result in adverse tax
consequences  including  more  rapid  taxation of the distributed amounts from
such  combination  of  contracts. Owners should consult a tax adviser prior to
purchasing more than one non-qualified annuity contract in any calendar year.

CONTRACTS OWNED BY OTHER THAN NATURAL PERSONS

Under  Section 72(u) of the Code, the investment earnings on premiums for the 
Contracts  will  be taxed currently to the Owner if the Owner is a non-natural
person,  e.g.,  a  corporation    or  certain other entities.  Such Contracts 
generally  will  not be treated as annuities for federal income tax purposes. 
However,  this treatment is not applied to a Contract held by a trust or other
entity  as  an  agent  for a natural person nor to Contracts held by Qualified
Plans.    Purchasers should consult their own tax counsel or other tax adviser
before purchasing a Contract to be owned by a non-natural person.

TAX TREATMENT OF ASSIGNMENTS

An  assignment  or  pledge of a Contract may be a taxable event. Owners should
therefore  consult competent tax advisers should they wish to assign or pledge
their Contracts.

INCOME TAX WITHHOLDING

All  distributions  or  the  portion  thereof which is includible in the gross
income  of the Owner are subject to federal income tax withholding. Generally,
amounts  are  withheld from periodic payments at the same rate as wages and at
the rate of 10% from non-periodic payments. However, the Owner, in most cases,
may  elect  not  to  have  taxes  withheld  or  to  have withholding done at a
different rate.

Effective  January  1,  1993,  certain  distributions  from  retirement  plans
qualified  under  Section  401  or  Section  403(b) of the Code, which are not
directly  rolled  over  to  another  eligible  retirement  plan  or individual
retirement  account  or  individual  retirement  annuity,  are  subject  to  a
mandatory  20%  withholding  for  federal  income  tax.  The  20%  withholding
requirement  generally  does  not apply to: a) a series of substantially equal
payments  made  at  least  annually  for the life or life expectancy  of  the 
participant    or joint and last survivor expectancy of the participant  and a
designated  beneficiary  or for a specified period  of  10  years  or more; or
b)  distributions  which are required minimum distributions; or c) the portion
of the distributions not includible in gross income (i.e. returns of after-tax
contributions).    Participants  should consult their own tax counsel or other
tax adviser regarding withholding requirements.

TAX TREATMENT OF WITHDRAWALS - NON-QUALIFIED CONTRACTS

Section  72  of  the  Code  governs  treatment  of  distributions from annuity
contracts.  It  provides  that  if  the  Contract  Value exceeds the aggregate
purchase  payments  made, any amount withdrawn will be treated as coming first
from  the  earnings  and  then, only after the income portion is exhausted, as
coming  from the principal. Withdrawn earnings are includible in gross income.
It  further provides that a ten percent (10%) penalty will apply to the income
portion  of any premature distribution. However, the penalty is not imposed on
amounts  received:  (a)  after  the  taxpayer reaches age 59 1/2; (b) after
the death  of the Owner; (c) if the taxpayer is totally disabled (for this 
purpose disability  is as defined in Section 72(m)(7) of the Code); (d) in a 
series of substantially  equal  periodic payments made not less frequently 
than annually for  the  life (or life expectancy) of the taxpayer or for the 
joint lives (or joint life expectancies) of the taxpayer and his or her 
Beneficiary; (e) under an  immediate  annuity;  or  (f) which are allocable to 
purchase payments made prior to August 14, 1982.

The above information does not apply to Qualified Contracts. However, separate
tax  withdrawal  penalties  and  restrictions  may  apply  to  such  Qualified
Contracts.  (See  "Tax Treatment of Withdrawals - Qualified Contracts" below.)

QUALIFIED PLANS

The  Contracts  offered herein are designed to be suitable for use under  
various  types  of  Qualified  Plans.  Taxation of participants in each
Qualified  Plan  varies with the type of plan and terms and conditions of each
specific  plan.  Owners,  Annuitants  and  Beneficiaries  are  cautioned  that
benefits  under a Qualified Plan may be subject to the terms and conditions of
the  plan  regardless  of  the  terms  and  conditions of the Contracts issued
pursuant  to  the  plan. Some retirement plans are subject to distribution and
other requirements that are not incorporated into the Company's administrative
procedures.    Owners,  participants  and Beneficiaries  are  responsible for
determining  that  contributions,  distributions  and  other transactions with
respect  to  the  Contracts comply with applicable law.  Following are general
descriptions  of  the types of Qualified Plans with which the Contracts may be
used.  Such  descriptions are not exhaustive and are for general informational
purposes  only.  The  tax rules regarding Qualified Plans are very complex and
will  have  differing  applications  depending  on  individual  facts  and
circumstances.  Each  purchaser  should  obtain  competent tax advice prior to
purchasing a Contract issued under a Qualified Plan.

Contracts  issued  pursuant  to  Qualified  Plans  include  special provisions
restricting  Contract  provisions that may otherwise be available as described
herein.  Generally, Contracts issued pursuant to Qualified Plans are  not
transferable except upon surrender or annuitization. Various penalty and 
excise taxes may apply to contributions or distributions made in violation
of  applicable  limitations.  Furthermore,  certain  withdrawal  penalties and
restrictions  may  apply  to  surrenders  from  Qualified Contracts. (See "Tax
Treatment of Withdrawals - Qualified Contracts" below.)

On July  6, 1983, the Supreme Court decided in ARIZONA GOVERNING COMMITTEE V.
NORRIS that  optional  annuity benefits provided under an employer's deferred
compensation  plan could not, under Title VII of the Civil Rights Act of 1964,
vary  between  men  and women. The Contracts sold by the Company in connection
with Qualified Plans will utilize annuity tables which do not differentiate on
the  basis  of  sex.  Such  annuity  tables  will also be available for use in
connection with certain non-qualified deferred compensation plans.

a.     H.R. 10 Plans

Section  401  of  the  Code  permits  self-employed  individuals  to establish
Qualified  Plans  for  themselves and their employees, commonly referred to as
"H.R.  10" or "Keogh" plans. Contributions made to the Plan for the benefit of
the  employees will not be included in the gross income of the employees until
distributed  from  the  Plan.  The  tax  consequences to participants may vary
depending  upon  the  particular  plan  design.  However,  the  Code  places  
limitations  and  restrictions on all Plans including on such items as: amount
of  allowable  contributions;  form,  manner  and  timing  of   distributions;
transferability  of  benefits;  vesting  and  nonforfeitability  of interests;
nondiscrimination  in  eligibility and participation; and the tax treatment of
distributions,  withdrawals and surrenders. (See "Tax Treatment of Withdrawals
- - Qualified Contracts" below.) Purchasers of Contracts for use with an H.R. 10
Plan  should  obtain  competent  tax  advice  as  to  the  tax  treatment  and
suitability of such an investment.

b.     Tax-Sheltered Annuities

Section  403(b)  of the Code permits the purchase of "tax-sheltered annuities"
by  public  schools  and  certain  charitable,  educational  and  scientific
organizations  described  in  Section  501(c)(3) of the Code. These qualifying
employers  may  make  contributions  to the Contracts for the benefit of their
employees.  Such  contributions  are not includible in the gross income of the
employees  until  the  employees receive distributions from the Contracts. The
amount  of  contributions  to  the tax-sheltered annuity is limited to certain
maximums  imposed  by  the  Code.  Furthermore, the Code sets forth additional
restrictions  governing  such  items  as  transferability,  distributions,
nondiscrimination  and  withdrawals.  (See  "Tax  Treatment  of  Withdrawals -
Qualified  Contracts"  and  "Tax-Sheltered Annuities - Withdrawal Limitations"
below.)    Employee  loans are not allowable under the Contracts. Any employee
should  obtain competent tax advice as to the tax treatment and suitability of
such an investment.

c.     Individual Retirement Annuities

Section  408(b)  of  the Code permits eligible individuals to contribute to an
individual  retirement  program  known  as  an "Individual Retirement Annuity"
("IRA").  Under  applicable limitations, certain amounts may be contributed to
an IRA which will be deductible from the individual's gross income. These IRAs
are  subject to limitations on eligibility, contributions, transferability and
distributions.  (See  "Tax  Treatment  of  Withdrawals  - Qualified Contracts"
below.)  Under  certain  conditions,  distributions  from other IRAs and other
Qualified Plans may be rolled over or transferred on a tax-deferred basis into
an  IRA.  Sales  of  Contracts  for  use  with  IRAs  are  subject  to special
requirements  imposed  by  the  Code,  including  the requirement that certain
informational  disclosure  be  given  to persons desiring to establish an IRA.
Purchasers  of  Contracts  to  be qualified as Individual Retirement Annuities
should  obtain competent tax advice as to the tax treatment and suitability of
such an investment.

d.     Corporate Pension and Profit-Sharing Plans

Sections 401(a) and 401(k) of the Code permit corporate employers to establish
various  types  of  retirement plans for employees. These retirement plans may
permit  the  purchase  of  the  Contracts  to provide benefits under the Plan.
Contributions  to the Plan for the benefit of employees will not be includible
in  the gross income of the employees until distributed from the Plan. The tax
consequences  to  participants  may  vary  depending  upon the particular plan
design. However, the Code places limitations and restrictions on all
Plans  including   on  such items as: amount of allowable contributions; form,
manner  and  timing of distributions; transferability of benefits; vesting and
nonforfeitability  of  interests;  nondiscrimination  in  eligibility  and
participation;  and  the  tax  treatment  of  distributions,  withdrawals  and
surrenders.  (See "Tax Treatment of Withdrawals - Qualified Contracts" below.)
Purchasers of Contracts for use with Corporate Pension or Profit Sharing Plans
should  obtain competent tax advice as to the tax treatment and suitability of
such an investment.

TAX TREATMENT OF WITHDRAWALS - QUALIFIED CONTRACTS
   
In  the  case of a withdrawal under a Qualified Contract, a ratable portion of
the  amount  received  is  taxable,  generally  based  on  the  ratio  of  the
individual's    cost   basis  to  the individual's total accrued benefit under
the  retirement  plan.    Special  tax  rules  may  be  available  for certain
distributions  from  a Qualified Contract. Section 72(t) of the Code imposes a
10%  penalty  tax on  the  taxable  portion of any distribution from qualified
retirement  plans,  including    Contracts  issued  and  qualified  under Code
Sections 401 (H.R. 10 and Corporate  Pension and Profit-Sharing Plans), 403(b)
(Tax-Sheltered  Annuities) and  408(b)  (Individual  Retirement Annuities). To
the  extent amounts are not includible  in gross income because they have been
rolled  over  to  an IRA or to another eligible Qualified Plan, no tax penalty
will  be  imposed.  The  tax  penalty    will  not  apply  to  the  following
distributions:  (a)  if distribution is made on or after the date on which the
Owner  or  Annuitant  (as  applicable)  reaches   age 59 1/2; (b) 
distributions following  the  death or disability of the Owner  or Annuitant 
(as applicable) (for  this  purpose disability is as defined in Section 72(m)
(7) of the Code); (c)  after  separation  from  service,  distributions that
are  part  of substantially equal periodic payments made not less  frequently
than annually for  the life (or life expectancy) of the Owner or  Annuitant  
(as applicable) or the joint lives (or joint life expectancies) of such Owner 
or Annuitant (as applicable)  and his or her designated Beneficiary;  (d)  
distributions  to an Owner or Annuitant (as applicable) who has  separated  
from  service  after he has  attained  age  55;  (e)  distributions made to 
the Owner or Annuitant (as applicable)  to  the  extent  such  distributions  
do  not  exceed  the amount allowable as a deduction under Code Section  213 
to the Owner or Annuitant (as applicable)  for  amounts  paid during the  
taxable year for medical care; (f) distributions made to an alternate payee
pursuant to a qualified domestic relations order;(g) distributions from 
an Individual Retirement Annuity for the purchase of medical insurance (as 
described in Section 213(d)(1)(D) of the Code) for the Owner or Annuitant (as 
applicable) and his or her spouse and dependents if the Owner or Annuitant 
(as applicable) has received unemployment compensation for at least 12 weeks. 
This exception will no longer apply after the Owner or Annuitant (as 
applicable) has been re-employed for at least 60 days; (h) distributions from
an Individual Retirement Annuity made to the Owner to the extent such 
distributions do not exceed the qualified higher education expenses (as 
defined in Section 72(t)(7) of the Code) of the Owner for the taxable year; 
and (i) distributions from an Individual Retirement Annuity made to the Owner
which are qualified first-time home buyer distributions (as defined in 
Section 72(t)(8) of the Code). The exceptions stated in (d) and (f) above
do not apply in  the case of an Individual Retirement Annuity. The exception
stated in (c) above applies to an Individual Retirement Annuity  without the 
requirement that there be a separation from service.
    

Generally, distributions from a qualified plan must begin no later than April 
1st of the calendar  year  following the later of (a) the year in which the 
employee attains age 701/2 or (b) the calendar year in which the employee
retires.  The date  set  forth  in (b) does not  apply  to an  Individual  
Retirement  Annuity.  Required  distributions  must be over a period not 
exceeding the life expectancy of the individual or the joint lives or life 
expectancies of the individual and his or her designated beneficiary. If the
required minimum distributions are not made, a 50% penalty tax is imposed as to
the amount not distributed.

TAX-SHELTERED ANNUITIES - WITHDRAWAL LIMITATIONS

The  Code  limits the withdrawal of amounts attributable to contributions made
pursuant  to a salary reduction agreement (as defined in Section 403(b)(11) of
the  Code)  to  circumstances  only when the Owner: (1) attains age 59 1/2; (2)
separates  from service; (3) dies; (4) becomes disabled (within the meaning of
Section  72(m)(7)  of  the  Code);  or  (5)  in the case of hardship. However,
withdrawals for hardship are restricted to the portion of the Owner's Contract
Value  which  represents  contributions made by the Owner and does not include
any  investment  results.   The limitations on withdrawals became effective on
January  1,  1989  and apply only to salary reduction contributions made after
December  31, 1988, to income attributable to such contributions and to income
attributable  to  amounts  held  as  of  December 31, 1988. The limitations on
withdrawals do not affect rollovers and transfers between certain Qualified
Plans.  Owners should consult their own tax counsel or other tax adviser 
regarding any distributions.

                              ANNUITY PROVISIONS

VARIABLE ANNUITY

A  variable  annuity  is  an  annuity  with  payments  which:    (1)  are  not
predetermined  as  to  dollar amount; and (2) will vary in amount with the net
investment  results of the applicable  investment portfolio(s) of the Separate
Account.  At the Annuity Date, the Contract Value in each investment portfolio
will be applied to the applicable Annuity Tables.  The Annuity Table used will
depend  upon  the Annuity Option chosen.  If, as of the Annuity Date, the then
current  Annuity  Option rates applicable to this class of Contracts provide a
first  Annuity  Payment  greater than guaranteed under the same Annuity Option
under  this  Contract, the greater payment will be made.  The dollar amount of
Annuity Payments after the first is determined as follows:

<TABLE>
<CAPTION>
<S>  <C>
(1)  the dollar amount of the first Annuity Payment is divided by the
     value of an Annuity Unit as of the Annuity Date.  This
     establishes the number of Annuity Units for each monthly
     payment. The number of Annuity Units remains fixed during the
     Annuity Payment period.

(2)  the fixed number of Annuity Units is multiplied by the Annuity
     Unit value for the last Valuation Period of the month preceding
     the month for which the payment is due.  This result is the
     dollar amount of the payment.
</TABLE>



The  total  dollar  amount  of each Variable Annuity Payment is the sum of all
investment portfolios'  Variable  Annuity  Payments reduced by the applicable
Contract Maintenance Charge.

FIXED ANNUITY

A  fixed  annuity is a series of payments made during the Annuity Period which
are  guaranteed  as  to  dollar amount by the Company and do not vary with the
investment  experience  of the Separate Account.  The General Account Value on
the  day  immediately preceding the Annuity Date will be used to determine the
Fixed  Annuity  monthly  payment.    The first monthly Annuity Payment will be
based  upon  the  Annuity  Option  elected  and the appropriate Annuity Option
Table.

ANNUITY UNIT

The  value  of  an Annuity Unit for each investment portfolio  was arbitrarily
set initially at $10. This was done when the first investment portfolio shares
were purchased.  The investment portfolio Annuity Unit value at the end of any
subsequent  Valuation  Period  is  determined  by  multiplying  the investment
portfolio Annuity Unit value for the immediately preceding Valuation Period by
the product of (a) the Net Investment Factor for the day for which the Annuity
Unit value is being calculated, and (b) 0.999919.

NET INVESTMENT FACTOR

The  Net  Investment  Factor  for  any investment portfolio for any Valuation
Period is determined by dividing:

<TABLE>
<CAPTION>
<S>  <C>

(a)  the Accumulation Unit value as of the close of the current
     Valuation Period, by

(b)  the Accumulation Unit value as of the close of the immediately
     preceding Valuation Period.
</TABLE>



The Net Investment Factor may be greater or less than one, as the Annuity Unit
value may increase or decrease.

MORTALITY AND EXPENSE GUARANTEE

The  Company  guarantees  that the dollar amount of each Annuity Payment after
the  first  Annuity Payment will not be affected by variations in mortality or
expense experience.

                             FINANCIAL STATEMENTS

The consolidated financial statements of the Company included herein should be
considered  only  as  bearing  upon  the  ability  of  the Company to meet its
obligations under the Contracts.


COVA VARIABLE ANNUITY ACCOUNT ONE

Financial Statements

(UNAUDITED)

September 30, 1997








<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
STATEMENT OF ASSETS AND LIABILITIES
September 30, 1997   (Unaudited)
(In thousands of dollars)


ASSETS
INVESTMENTS:
<TABLE>

<CAPTION>

<S>                                                                                                           <C>
COVA SERIES TRUST:
  Quality Income Portfolio - 3,933,677 shares at a net asset value of $10.73 per share (cost $41,496)         $ 42,207
  High Yield Portfolio - 3,028,141 shares at a net asset value of $11.13 per share (cost $32,096 )              33,697
  Growth and Income Portfolio - 2,686,458 shares at a net asset value of $17.24 per share (cost $34,476)        46,325
  Money Market Portfolio - 52,103,875 shares at a net asset value of $1.00 per share (cost $52,104)             52,104
  Stock Index Portfolio - 4,172,727 shares at a net asset value of $20.60 per share (cost $58,709 )             85,942
  Bond Debenture Portfolio - 3,185,066 shares at a net asset value of $12.15 per share (cost $36,502)           38,707
  Quality Bond Portfolio - 1,067,007 shares at a net asset value of $10.38 per share (cost $10,843)             11,071
  Small Cap Stock Portfolio - 3,278,475 shares at a net asset value of $13.36 per share (cost $36,370)          43,794
  Large Cap Stock Portfolio - 884,997 shares at a net asset value of $14.34 per share (cost $8,934)             12,694
  Select Equity Portfolio - 5,534,428  shares at a net asset value of $14.11 per share (cost $63,844)           78,075
  International Equity Portfolio - 4,388,348  shares at a net asset value of $12.11 per share (cost $48,963)    53,130
  Balanced Portfolio -   20,767  shares at a net asset value of $10.51 per share (cost $213)                       218
  Growth & Income Equity Portfolio - 55,385 shares at a net asset value of $10.77 per share (cost $580)            597
  Small Cap Equity Portfolio - 15,097 shares at a net asset value of $11.19  per share (cost $161)                 169
  Equity Income Portfolio - 24,159 shares at a net asset value of $10.90 per share (cost $254)                     263
  Mid-Cap Value Portfolio - 10,000 shares at a net asset value of $10.44 per share (cost $100 )                    104
  Large Cap Research Portfolio - 10,000  shares at a net asset value of $10.04  per share (cost $100)              100
  Developing Growth Portfolio - 10,000 shares at a net asset value of $11.19 per share (cost $100)                 112

LORD ABBETT SERIES FUND, INC:
  Growth and Income Portfolio - 21,136,644  shares at a net asset value of $21.22 per share (cost $322,534)    448,429

GENERAL AMERICAN CAPITAL COMPANY:
   Money Market Portfolio - 90,467 shares at a net asset value of $17.97  per share (cost $1,590 )               1,626

Total Assets                                                                                                  $949,364

</TABLE>

See accompanying notes to unaudited financial statements
COVA VARIABLE ANNUITY ACCOUNT ONE
STATEMENT OF ASSETS AND LIABILITIES   (Continued)
September 30, 1997   (Unaudited)
(In thousands of dollars)



<TABLE>

<CAPTION>

<S>                                                                                    <C>
LIABILITIES AND CONTRACT OWNERS EQUITY

Contract Owners' Equity:

  Accumulation Phase:

  Trust Quality Income - 2,586,950 accumulation units at $16.290615 per unit           $ 42,143
  Trust High Yield - 1,458,818  accumulation units at $23.069578  per unit               33,654
  Trust Growth and Income - 2,187,652 accumulation units at $21.166476 per unit          46,304
  Trust Money Market - 4,255,070 accumulation units at $12.244078 per unit               52,100
  Trust Stock Index 3,529,378 accumulation units at $24.342237 per unit                  85,913
  Trust Bond Debenture  - 3,058,369  accumulation units at $12.656085  per unit          38,707
  Trust Quality Bond - 1,017,806  accumulation units at $10.877551 per unit              11,071
  Trust Small Cap Stock  - 3,179,176  accumulation units at $13.775226 per unit          43,794
  Trust Large Cap Stock  - 865,130  accumulation units at $14.621557 per unit            12,649
  Trust Select Equity  - 5,494,928  accumulation units at $14.200213  per unit           78,029
  Trust International Equity  - 4,390,462  accumulation units at $12.101316  per unit    53,130
  Trust Balanced - 20,827  accumulation units at $10.478753  per unit                       218
  Trust Growth and Income Equity  - 55,548 accumulation units at $10.741146 per unit        597
  Trust Small Cap Equity  - 15,141 accumulation units at $11.156281 per unit                169
  Trust Equity Income - 24,231 accumulation units at $10.870351 per unit                    263
  Trust Mid Cap  - 10,000 accumulation units at $10.436222  per unit                        104
  Trust Large Cap Research - 100,000  accumulation units at $10.041286  per unit            100
  Trust Developing Growth  - 10,000  accumulation units at $11.192242  per unit             112
  Fund Growth and Income - 14,473,804  accumulation units at $30.940092  per unit       447,820
  GACC Money Market  - 154,036  accumulation units at $10.553104  per unit                1,626

 ANNUITIZATION PHASE:

  Trust Quality Income - 4,955  annuity units at 12.934418  per unit                         64
  Trust High Yield - 2,351  annuity units at 18.316777  per unit                             43
  Trust Growth and Income - 1,142  annuity units at 18.032832  per unit                      21
  Trust Money Market - 440 annuity units at 10.178462  per unit                               4
  Trust Stock Index - 1,429  annuity units at 20.438245  per unit                            29
  Trust Large Cap Stock - 3,182 annuity units at 13.984438 per unit                          45
  Trust Select Equity - 3,402 annuity units at 13.581454 per unit                            46
  Fund Growth and Income - 24,773  annuity units at 24.565806  per unit                     609











   Total Contract Owners' Equity                                                        949,364



   Total Liabilities and Contract Owners' Equity                                       $949,364
</TABLE>

See accompanying notes to unaudited financial statements




COVA VARIABLE ANNUITY ACCOUNT ONE
STATEMENT OF OPERATIONS
For the Nine Months Ended September 30, 1997   (Unaudited)
(In thousands of dollars)

                       COVA

                                                  SERIES TRUST

<TABLE>

<CAPTION>

<S>                              <C>        <C>     <C>        <C>      <C>       <C>         <C>       <C>          <C>
                                 QUALITY    HIGH    GROWTH &   MONEY    STOCK     BOND        QUALITY   SMALL CAP    LARGE CAP
                                 INCOME     YIELD   INCOME     MARKET   INDEX     DEBENTURE   BOND       STOCK       EQUITY
                                 ---------  ------  ---------  -------  --------  ----------  --------  -----------  -----------
                                                                                                         STOCK
                                                                                                        -----------             

INVESTMENT INCOME:
- -------------------------------                                                                                                 
 INCOME:
- -------------------------------                                                                                                 
    Dividends and Capital Gains  $  2,647   $1,652  $     778  $ 1,994  $   793   $      385  $    221  $      165   $      139 
- -------------------------------  ---------  ------  ---------  -------  --------  ----------  --------  -----------  -----------
      Total Income                  2,647    1,652        778    1,994      793          385       221         165          139 
- -------------------------------  ---------  ------  ---------  -------  --------  ----------  --------  -----------  -----------

 EXPENSES:
- -------------------------------                                                                                                 
    Mortality and Expense
- -------------------------------                                                                                                 
       Risk Fee                       497      378        361      456      710          162        67         235          135 
- -------------------------------  ---------  ------  ---------  -------  --------  ----------  --------  -----------  -----------
    Administrative Fee                 60       45         43       55       85           19         8          28           16 
- -------------------------------  ---------  ------  ---------  -------  --------  ----------  --------  -----------  -----------
      Total Expenses                  557      423        404      511      795          181        75         263          151 
- -------------------------------  ---------  ------  ---------  -------  --------  ----------  --------  -----------  -----------

Net Investment Income               2,090    1,229        374    1,483       (2)         204       146         (98)         (12)
- -------------------------------  ---------  ------  ---------  -------  --------  ----------  --------  -----------  -----------

NET REALIZED GAIN
- -------------------------------                                                                                                 
  ON INVESTMENTS                      300      726        475       --   11,332           25        32          14        1,517 
- -------------------------------  ---------  ------  ---------  -------  --------  ----------  --------  -----------  -----------

NET CHANGE IN UNREALIZED
- -------------------------------                                                                                                 
  GAIN/(LOSS) ON INVESTMENTS         (224)   1,111      7,648       --    6,962        1,934       198       6,890        2,229 
- -------------------------------  ---------  ------  ---------  -------  --------  ----------  --------  -----------  -----------

NET REALIZED AND UNREALIZED
- -------------------------------                                                                                                 
  GAIN/(LOSS) ON INVESTMENTS           76    1,837      8,123       --   18,294        1,959       230       6,904        3,746 
- -------------------------------  ---------  ------  ---------  -------  --------  ----------  --------  -----------  -----------

NET INCREASE INCONTRACT
- -------------------------------                                                                                                 
 OWNERS' EQUITYRESULTING
- -------------------------------                                                                                                 
 FROM OPERATIONS                 $  2,166   $3,066  $   8,497  $ 1,483  $18,292   $    2,163  $    376  $    6,806   $    3,734 
- -------------------------------  ---------  ------  ---------  -------  --------  ----------  --------  -----------  -----------

<S>                              <C>       <C>
                                 SELECT    INTL
                                 EQUITY    EQUITY
                                 --------  -------



INVESTMENT INCOME:
- -------------------------------                   
 INCOME:
- -------------------------------                   
    Dividends and Capital Gains  $   436   $   346
- -------------------------------  --------  -------
      Total Income                   436       346
- -------------------------------  --------  -------

 EXPENSES:
- -------------------------------                   
    Mortality and Expense
- -------------------------------                   
       Risk Fee                      433       293
- -------------------------------  --------  -------
    Administrative Fee            51,917        35
- -------------------------------  --------  -------
      Total Expenses                 485       328
- -------------------------------  --------  -------

Net Investment Income                (49)       18
- -------------------------------  --------  -------

NET REALIZED GAIN
- -------------------------------                   
  ON INVESTMENTS                      23        11
- -------------------------------  --------  -------

NET CHANGE IN UNREALIZED
- -------------------------------                   
  GAIN/(LOSS) ON INVESTMENTS      13,021     3,371
- -------------------------------  --------  -------

NET REALIZED AND UNREALIZED
- -------------------------------                   
  GAIN/(LOSS) ON INVESTMENTS      13,044     3,382
- -------------------------------  --------  -------

NET INCREASE INCONTRACT
- -------------------------------                   
 OWNERS' EQUITYRESULTING
- -------------------------------                   
 FROM OPERATIONS                 $12,995   $ 3,400
- -------------------------------  --------  -------
</TABLE>

See accompanying notes to unaudited financial statements
COVA VARIABLE ANNUITY ACCOUNT ONE
STATEMENT OF OPERATIONS
For the Nine Months Ended September 30, 1997  (Unaudited) (Continued)
(In thousands of dollars)


                  COVA                                                        
           LORD ABBETT

                                     SERIES TRUST                             
                             SERIES FUND, INC.      GACC

__________________________________________________   _____________   ______
<TABLE>

<CAPTION>

                                              Growth & Income                                                           Growth &
                                             -----------------                                                         ----------
                                                                Small Cap   Equity   Mid-Cap   Large Cap  Developing        
                                                                ----------  -------  --------  ---------  -----------       
                                  Balanced        Equity          Equity    Income    Value    Research     Growth       INCOME
                                  ---------  -----------------  ----------  -------  --------  ---------  -----------  ----------
<S>                               <C>        <C>                <C>         <C>      <C>       <C>        <C>          <C>
INVESTMENT INCOME:
 INCOME:
    Dividends and Capital Gains          --                --           --       --        --         --           --
       Distributions                                                                                                   $       0 
      Total Income                       --                --           --       --        --         --           --          0 

 EXPENSES:
    Mortality and Expense
       Risk Fee                          --                 1           --       --        --         --           --      3,387 
    Administrative Fee                   --                --           --       --        --         --           --        406 
      Total Expenses                     --                 1           --       --        --         --           --      3,793 

Net Investment Income                    --                (1)          --       --        --         --           --     (3,793)

NET REALIZED GAIN/(LOSS)
  ON INVESTMENTS                         --                --           --       --        --         --           --        572 

NET CHANGE IN UNREALIZED
  GAIN/(LOSS) ON INVESTMENTS              5                17            8       10         4         --           12     79,407 

NET REALIZED AND UNREALIZED
  GAIN/(LOSS) ON INVESTMENTS              5                17            8       10         4         --           12     79,979 

NET INCREASE IN CONTRACT
  OWNERS' EQUITY RESULTING
  FROM OPERATIONS                 $       5  $             16   $        8  $    10  $      4         --  $        12  $  76,186 



                                   Global    Money
                                  --------  --------      
                                   EQUITY    MARKET    TOTAL
                                  --------  --------  --------
<S>                               <C>       <C>       <C>
INVESTMENT INCOME:
 INCOME:
    Dividends and Capital Gains
       Distributions              $     0   $     0   $  9,556
      Total Income                      0         0      9,556

 EXPENSES:
    Mortality and Expense
       Risk Fee                         8        14      7,137
    Administrative Fee                  1         2        855
      Total Expenses                    9        16      7,992

Net Investment Income                  (9)      (16)     1,564

NET REALIZED GAIN/(LOSS)
  ON INVESTMENTS                      (36)       32     15,023

NET CHANGE IN UNREALIZED
  GAIN/(LOSS) ON INVESTMENTS           (1)       30    122,632

NET REALIZED AND UNREALIZED
  GAIN/(LOSS) ON INVESTMENTS          (37)       62    137,655

NET INCREASE IN CONTRACT
  OWNERS' EQUITY RESULTING
  FROM OPERATIONS                    ($46)  $    46   $139,219
</TABLE>

See accompanying notes to unaudited financial statements

COVA VARIABLE ANNUITY ACCOUNT ONE
STATEMENT OF CHANGES IN CONTRACT OWNERS EQUITY
For the Nine Months Ended September 30, 1997   (Unaudited)
(In thousands of dollars)


                                                         COVA

                                                      SERIES TRUST     

_____________________________________________________________________________
_________________________________
<TABLE>

<CAPTION>

<S>                           <C>        <C>        <C>         <C>        <C>        <C>          <C>        <C>
                              Quality    High       Growth &    Money      Stock      Bond         Quality    Small Cap
                              INCOME     YIELD      INCOME      MARKET     INDEX      DEBENTURE    BOND        STOCK
                              ---------  ---------  ----------  ---------  ---------  -----------  ---------  -----------

FROM OPERATIONS:
- ----------------------------                                                                                             
  Net Investment Income       $  2,090   $  1,229   $     374   $  1,483        ($2)  $      204   $    146         ($98)
- ----------------------------  ---------  ---------  ----------  ---------  ---------  -----------  ---------  -----------
  Net Realized Gain
- ----------------------------                                                                                             
    on Investments                 300        726         475         --     11,332           25         32           14 
- ----------------------------  ---------  ---------  ----------  ---------  ---------  -----------  ---------  -----------
  Net Unrealized Gain/(Loss)
- ----------------------------                                                                                             
    on Investments                (224)     1,111       7,648         --      6,962        1,934        198        6,890 
- ----------------------------  ---------  ---------  ----------  ---------  ---------  -----------  ---------  -----------

Net Increase in Contract
- ----------------------------                                                                                             
  Owners' Equity Resulting
- ----------------------------                                                                                             
     from Operations
- ----------------------------                                                                                             
                                 2,166      3,066       8,497      1,483     18,292        2,163        376        6,806 
                              ---------  ---------  ----------  ---------  ---------  -----------  ---------  -----------
From Account Unit
- ----------------------------                                                                                             
  Transactions:
- ----------------------------                                                                                             

Contributions by Cova               --         --          --         --         --           --         --           -- 
- ----------------------------  ---------  ---------  ----------  ---------  ---------  -----------  ---------  -----------

 Redemptions by Cova                --         --          --         --         --           --     (2,144)          -- 
- ----------------------------  ---------  ---------  ----------  ---------  ---------  -----------  ---------  -----------

 Proceeds from Units of
- ----------------------------                                                                                             
  the Account Sold                 398        647       1,955     40,202      2,075        5,814      1,742        6,435 
- ----------------------------  ---------  ---------  ----------  ---------  ---------  -----------  ---------  -----------
 Payments for Units of the
- ----------------------------                                                                                             
  Account Redeemed              (5,916)    (1,874)     (1,379)    (5,412)    (8,323)        (491)      (257)        (584)
- ----------------------------  ---------  ---------  ----------  ---------  ---------  -----------  ---------  -----------
Account Transfers               (6,267)   (11,013)      4,836    (14,877)   (15,211)      23,770      6,078       17,144 
- ----------------------------  ---------  ---------  ----------  ---------  ---------  -----------  ---------  -----------

Net Increase/(Decrease) in
- ----------------------------                                                                                             
  Contract Owners' Equity
- ----------------------------                                                                                             
    From Account Unit
- ----------------------------                                                                                             
      Transactions             (11,785)   (12,240)      5,412     19,913    (21,459)      29,093      5,419       22,995 
- ----------------------------  ---------  ---------  ----------  ---------  ---------  -----------  ---------  -----------

Net Increase/(Decrease) in
- ----------------------------                                                                                             
  Contract Owners' Equity       (9,619)    (9,174)     13,909     21,396     (3,167)      31,256      5,795       29,801 
- ----------------------------  ---------  ---------  ----------  ---------  ---------  -----------  ---------  -----------

Contract Owners' Equity:
- ----------------------------                                                                                             
  Beginning of Period           51,826     42,871      32,416     30,708     89,109        7,451      5,276       13,993 
- ----------------------------  ---------  ---------  ----------  ---------  ---------  -----------  ---------  -----------
  End of Period               $ 42,207   $ 33,697   $  46,325   $ 52,104   $ 85,942   $   38,707   $ 11,071   $   43,794 
- ----------------------------  ---------  ---------  ----------  ---------  ---------  -----------  ---------  -----------

<S>                           <C>          <C>       <C>
                              Large Cap    Select    Intl
                              STOCK        EQUITY    EQUITY
                              -----------  --------  --------

FROM OPERATIONS:
- ----------------------------                                 
  Net Investment Income             ($12)     ($49)  $    18 
- ----------------------------  -----------  --------  --------
  Net Realized Gain
- ----------------------------                                 
    on Investments                 1,517        23        11 
- ----------------------------  -----------  --------  --------
  Net Unrealized Gain/(Loss)
- ----------------------------                                 
    on Investments                 2,229    13,021     3,371 
- ----------------------------  -----------  --------  --------

Net Increase in Contract
- ----------------------------                                 
  Owners' Equity Resulting
- ----------------------------                                 
     from Operations
- ----------------------------                                 
                                   3,734    12,995     3,400 
                              -----------  --------  --------
From Account Unit
- ----------------------------                                 
  Transactions:
- ----------------------------                                 

Contributions by Cova                 --        --        -- 
- ----------------------------  -----------  --------  --------

 Redemptions by Cova             (14,430)       --        -- 
- ----------------------------  -----------  --------  --------

 Proceeds from Units of
- ----------------------------                                 
  the Account Sold                 3,444    14,115     8,828 
- ----------------------------  -----------  --------  --------
 Payments for Units of the
- ----------------------------                                 
  Account Redeemed                  (293)     (847)     (734)
- ----------------------------  -----------  --------  --------
Account Transfers                  4,488    29,653    27,303 
- ----------------------------  -----------  --------  --------

Net Increase/(Decrease) in
- ----------------------------                                 
  Contract Owners' Equity
- ----------------------------                                 
    From Account Unit
- ----------------------------                                 
      Transactions                (6,791)   42,921    35,397 
- ----------------------------  -----------  --------  --------

Net Increase/(Decrease) in
- ----------------------------                                 
  Contract Owners' Equity         (3,057)   55,916    38,797 
- ----------------------------  -----------  --------  --------

Contract Owners' Equity:
- ----------------------------                                 
  Beginning of Period             15,751    22,159    14,333 
- ----------------------------  -----------  --------  --------
  End of Period               $   12,694   $78,075   $53,130 
- ----------------------------  -----------  --------  --------
</TABLE>

See accompanying notes to unaudited financial statements

COVA VARIABLE ANNUITY ACCOUNT ONE
STATEMENT OF CHANGES IN CONTRACT OWNERS EQUITY
For the Nine Months Ended September 30, 1997   (Unaudited) (Continued)
(In thousands of dollars)


                                             COVA                             
                                          LORD ABBETT

                                        SERIES TRUST                          
                                    SERIES FUND, INC.         GACC

____________________________________________________________________   
________________      ________
<TABLE>

<CAPTION>

<S>                           <C>         <C>                <C>          <C>       <C>       <C>         <C>          <C>

                                          Growth & Income    Small Cap                        Large Cap                Growth &
                                          -----------------  -----------                      ----------               ----------
                                                                          Equity    Mid-Cap               Developing   
                                                                          --------  --------              -----------            
                              Balanced    Equity             Equity       Income    Value     Research    Growth       Income
                              ----------  -----------------  -----------  --------  --------  ----------  -----------  ----------
FROM OPERATIONS:
  Net Investment Income              --                ($1)          --        --         --          --           --     (3,793)
  Net Realized Gain/(Loss)
    on Investments                   --                 --           --        --         --          --           --        572 
  Net Unrealized Gain/(Loss)
    on Investments                    5                 17            8        10          4          --           12     79,407 

Net Increase in Contract
  Owners' Equity Resulting
     from Operations                  5                 16            8        10          4          --           12     76,186 

From Account Unit
  Transactions:

Contributions by Cova                 1                  1            1         1        100         100          100         -- 

 Redemptions by Cova                 (1)                (1)          (1)       (1)        --          --           --         -- 

 Proceeds from Units of
  the Account Sold                   78                291           52        91         --          --           --     32,390 
 Payments for Units of the
  Account Redeemed                   (1)                (1)          --        (2)        --          --           --    (15,417)
Account Transfers                   136                291          109       164         --          --           --     60,912 

Net Increase/(Decrease) in
  Contract Owners' Equity
    From Account Unit
      Transactions                  212                580          160       252        100         100          100     77,885 

Net Increase/(Decrease) in
  Contract Owners' Equity           218                597          169       263        104         100          112    154,071 

Contract Owners' Equity:
  Beginning of Period                 0                  0            0         0          0           0            0    294,358 
  End of Period               $     218   $            597   $      169   $   263   $    104  $      100  $       112  $ 448,429 

<S>                           <C>       <C>       <C>



                              Global    Money
                              --------  --------           
                              Equity    Market    Total
                              --------  --------  ---------
FROM OPERATIONS:
  Net Investment Income            (9)      (16)     1,564 
  Net Realized Gain/(Loss)
    on Investments                (36)       32     15,023 
  Net Unrealized Gain/(Loss)
    on Investments                 (1)       30    122,632 

Net Increase in Contract
  Owners' Equity Resulting
     from Operations              (46)       46    139,219 

From Account Unit
  Transactions:

Contributions by Cova              --        --        304 

 Redemptions by Cova               --        --    (16,578)

 Proceeds from Units of
  the Account Sold                  5     1,531    120,093 
 Payments for Units of the
  Account Redeemed               (114)      (51)   (41,696)
Account Transfers              (2,228)     (258)   125,030 

Net Increase/(Decrease) in
  Contract Owners' Equity
    From Account Unit
      Transactions             (2,337)    1,222    187,153 

Net Increase/(Decrease) in
  Contract Owners' Equity      (2,383)    1,268    326,372 

Contract Owners' Equity:
  Beginning of Period           2,383       358    622,992 
  End of Period               $     0   $ 1,626   $949,364 
</TABLE>

See accompanying notes to unaudited financial statements

COVA VARIABLE ANNUITY ACCOUNT ONE
STATEMENT OF CHANGES IN CONTRACT OWNERS EQUITY
For the Year Ended December 31, 1996
(In thousands of dollars)

              COVA            LORD ABBETT                    SERIES TRUST     
                                                SERIES FUND, INC.     GACC

<TABLE>

<CAPTION>

                               QUALITY     HIGH     GROWTH &    MONEY      STOCK       BOND       QUALITY      SMALL      LARGE
                               Income     Yield      Income     Market     Index     Debenture     Bond      Cap Stock       

<S>                           <C>        <C>       <C>         <C>       <C>        <C>          <C>        <C>          <C>
FROM OPERATIONS:
  Net Investment Income       $  1,465   $ 2,924   $   1,322   $ 1,284   $  3,048   $      200   $    143   $      509   $   310 
  Net Realized Gain/(Loss)
    on Investments                  44      (169)        164        --      3,892           13         44           47        85 
  Net Unrealized Gain/(Loss)
    on Investments                (534)      952       2,566        --      9,295          271         30          533     1,531 

Net Increase in Contract
  Owners' Equity Resulting
     from Operations               975     3,707       4,052     1,284     16,235          484        217        1,089     1,926 

From Account Unit
  Transactions:
Contributions by Cova               --        --          --        --         --          500      5,000        5,000    15,000 

 Redemptions by Cova                --        --          --        --         --         (508)    (3,000)      (5,135)   (3,846)

 Proceeds from Units of
  the Account Sold               1,603     1,989       2,777    43,943      3,731        3,795        995        6,112       800 
 Payments for Units of the
  Account Redeemed              (4,251)   (2,299)       (866)   (3,044)    (4,891)        (164)       (19)         (71)       -- 
Account Transfers               12,246     2,962       6,836    45,603    (11,728)       3,344      2,083        6,998     1,871 

Net Increase/(Decrease) in
  Contract Owners' Equity
    From Account Unit
      Transactions               9,598     2,652       8,747    (4,704)   (12,888)       6,967      5,059       12,904    13,825 

Net Increase/(Decrease) in
  Contract Owners' Equity       10,573     6,359      12,799    (3,420)     3,347        7,451      5,276       13,993    15,751 

Contract Owners' Equity:
  Beginning of Period           41,253    36,512      19,617    34,128     85,762           --         --           --        -- 
  End of Period               $ 51,826   $42,871   $  32,416   $30,708   $ 89,109   $    7,451   $  5,276   $   13,993   $15,751 

                                SELECT       INTL     GROWTH &    GLOBAL    Money
                               Cap Stock    Equity     Equity     INCOME    EQUITY    Market    TOTAL
                                                                 --------                         
<S>                           <C>          <C>       <C>         <C>       <C>       <C>        <C>
FROM OPERATIONS:
  Net Investment Income       $      228   $    25   $  15,839   $   262       ($1)  $ 27,558 
  Net Realized Gain/(Loss)
    on Investments                   (17)       72         532        43        --      4,750 
  Net Unrealized Gain/(Loss)
    on Investments                 1,210       796      24,020      (151)        6     40,525 

Net Increase in Contract
  Owners' Equity Resulting
     from Operations               1,421       893      40,391       154         5     72,833 

From Account Unit
  Transactions:
Contributions by Cova              5,000     5,000          --        --        --     35,500 

 Redemptions by Cova              (4,922)   (5,128)         --        --        --    (22,539)

 Proceeds from Units of
  the Account Sold                10,306     5,710      31,434       231        88    113,514 
 Payments for Units of the
  Account Redeemed                  (115)      (60)    (13,615)     (328)       --    (29,723)
Account Transfers                 10,469     7,918      45,518      (174)      265     43,005 

Net Increase/(Decrease) in
  Contract Owners' Equity
    From Account Unit
      Transactions                20,738    13,440      63,337      (271)      353    139,757 

Net Increase/(Decrease) in
  Contract Owners' Equity         22,159    14,333     103,728      (117)      358    212,590 

Contract Owners' Equity:
  Beginning of Period                 --        --     190,630     2,500        --    410,402 
  End of Period               $   22,159   $14,333   $ 294,358   $ 2,383   $   358   $622,992 
</TABLE>

See accompanying notes to unaudited financial statements


COVA VARIABLE ANNUITY ACCOUNT ONE
NOTES TO UNAUDITED FINANCIAL STATEMENTS

For the Nine Months Ended September 30, 1997

1.  ORGANIZATION:

Cova Variable Annuity Account One, (the "Separate Account") is a separate
investment account established by a resolution of the Board of Directors of
Cova Financial Services Life Insurance Company ("Cova").  The Separate Account
operates as a Unit Investment Trust under the Investment Company Act of 1940.

The  Separate  Account  is  divided into sub-accounts, with the assets of each
sub-account invested in the Cova Series Trust ("Trust"), the Lord Abbett
Series  Fund,  Inc.  ("Fund") or General American Capital Company (GACC).  The
Trust  consists of eighteen portfolios of which five portfolios are managed by
Van  Kampen  American  Capital  Investment Advisory Corp., five are managed by
J.P. Morgan Investment Management, Inc., four are managed by Mississippi
Valley  Advisors, Inc. and four portfolios are  managed by Lord, Abbett & Co. 
The  Trust  portfolios  available  for investment are the Quality Income, High
Yield,  Growth and Income, Money Market, Stock Index, Select Equity, Large Cap
Stock,  Small  Cap  Stock, International Equity, Quality Bond, Bond Debenture,
Balanced,  Small  Cap  Equity,  Equity Income, Growth & Income Equity, Mid-Cap
Value,  Large Cap Research and Developing Growth Portfolios.  The Fund has one
portfolio  available  for  investment:  the Growth and Income Portfolio.  GACC
has the Money Market Portfolio available for investment. Not all portfolios of
the Trust, Fund and GACC are available for investment depending upon the
nature  and  specific terms of the different contracts currently being offered
for  sale.  The Trust, Fund and GACC are all diversified, open-end, management
investment companies which are intended to meet differing investment
objectives.

In order to satisfy diversification requirements and provide for optimum
policyholder  returns,  Cova  has made periodic contributions to the Trust and
Fund to provide for the initial purchases of investments.  In return, Cova has
been  credited with accumulation units of the Separate Account.  As additional
funds  are received through policyholder deposits, Cova has, at its discretion
and  without  adversely  impacting  the investment operations of the Trust and
Fund,  removed  its  capital investment in the Separate Account by liquidating
accumulation  units.    Cova  contributed approximately $35.5 million and $0.3
million  in  1996  and  1997, respectively, to the separate account of which, 
after  subsequent redemptions, net of realized and unrealized gains and losses
on investments, approximately $1.3 million remains as of September 30, 1997.

2.  SIGNIFICANT ACCOUNTING POLICIES:

A.  INVESTMENT VALUATION

Investments in shares of the Trust, Fund and GACC are carried in the statement
of assets and liabilities at the underlying net asset value of the Trust, Fund
and GACC.  The net asset value of the Trust, Fund and GACC has been determined
on the market value basis and is valued daily by the Trust, Fund and GACC
investment  managers.  Realized gains and losses are calculated by the average
cost method.

B.  REINVESTMENT OF DIVIDENDS

With the exception of GACC, dividends received from net investment income and
net realized capital gains are reinvested in additional shares of the
portfolio of the Trust or Fund making the distribution or, at the election of
the Separate Account, received in cash.  Dividend income and capital gain
distributions are recorded as income on the ex-dividend date.

GACC follows the Federal income tax practice known as consent dividending,
whereby substantially all of its net investment income and net realized
capital gains are deemed to be passed through to the Separate Account.  As a
result, GACC does not distribute any dividends or capital gains.  During
December of each year, accumulated investment income and capital gains of the
underlying GACC fund are allocated to the Separate Account by increasing the
cost basis and recognizing a capital gain in the Separate Account.

<PAGE>

COVA VARIABLE ANNUITY ACCOUNT ONE
NOTES TO UNAUDITED FINANCIAL STATEMENTS

For the Nine Months Ended September 30, 1997

C.  FEDERAL INCOME TAXES

Operations  of  the  Separate Account form a part of Cova, which is taxed as a
"Life Insurance Company" under the Internal Revenue Code ("Code").  Under
current  provisions  of  the Code, no Federal income taxes are payable by Cova
with respect to earnings of the Separate Account.

Under  the  principles set forth in Internal Revenue Ruling 81-225 and Section
817(h)  of  the Code and regulations thereunder, Cova believes that it will be
treated as the owner of the assets invested in the Separate Account for
Federal  income tax purposes, with the result that earnings and gains, if any,
derived from those assets will not be included in a contract owners gross
income until amounts are withdrawn or received pursuant to an Optional Payment
Plan.

3.  GENERAL:

The accompanying unaudited financial statements include all adjustments,
consisting  of  normal recurring accruals, that management considers necessary
for  fair presentation of the Separate Accounts financial position and results
of  operations  as of and for the interim periods presented.  Certain footnote
disclosures normally included in the financial statements prepared in
accordance  with  generally accepted accounting principles have been condensed
or omitted pursuant to the rules and regulations of the Securities and
Exchange Commission, although the Separate Account believes the disclosures in
these  financial  statements   are  adequate to present fairly the information
contained herein.  The results of operations for the nine months ended
September 30, 1997, are not necessarily indicative of the results to be
expected for the full year.








COVA VARIABLE ANNUITY ACCOUNT ONE

Financial Statements

December 31, 1996

(With Independent Auditors' Report Thereon)






<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
STATEMENT OF ASSETS AND LIABILITIES
December 31, 1996
(In thousands of dollars)

ASSETS
INVESTMENTS:
<TABLE>

<CAPTION>

<S>                                                                                                          <C>
COVA SERIES TRUST:
  Quality Income Portfolio - 4,773,562 shares at a net asset value of $10.69 per share (cost $50,095)        $ 51,030
  High Yield Portfolio - 3,864,501 shares at a net asset value of $10.63 per share (cost $40,574)              41,065
  Growth and Income Portfolio - 2,212,069 shares at a net asset value of $13.99 per share (cost $26,737)       30,939
  Money Market Portfolio - 30,708,197 shares at a net asset value of $1.00 per share (cost $30,708)            30,708
  Stock Index Portfolio - 5,310,381 shares at a net asset value of $16.13 per share (cost $65,367)             85,638
  Bond Debenture Portfolio - 659,052 shares at a net asset value of $10.97 per share (cost $6,959)              7,230
  Quality Bond Portfolio - 510,720  shares at a net asset value of $10.08 per share (cost $5,119)               5,149
  Small Cap Stock Portfolio - 1,229,042 shares at a net asset value of $10.92 per share (cost 12,890)          13,424
  Large Cap Stock Portfolio - 1,383,680 shares at a net asset value of $11.11 per share (cost $13,844)         15,375
  Select Equity Portfolio - 2,034,176  shares at a net asset value of $10.74 per share (cost $20,641)          21,851
  International Equity Portfolio - 1,301,665 shares at a net asset value of $10.96 per share (cost $13,470)    14,265

LORD ABBETT SERIES FUND, INC:
  Growth and Income Portfolio - 17,288,936 shares at a net asset value of $17.03 per share (cost $247,869)    294,358
  Global Equity Portfolio - 220,660 shares at a net asset value of $10.80 per share (cost $2,382)               2,383

GENERAL AMERICAN CAPITAL COMPANY:
   Money Market Portfolio - 20,751 shares at a net asset value of $17.24 per share (cost $352)                    358

DIVIDENDS RECEIVABLE:

COVA SERIES TRUST
   Quality Income Portfolio                                                                                       796
   High Yield Portfolio                                                                                         1,806
   Growth and Income Portfolio                                                                                  1,477
   Stock Index Portfolio                                                                                        3,471
   Bond Debenture Portfolio                                                                                       221
   Quality Bond Portfolio                                                                                         127
   Small Cap Portfolio                                                                                            569
   Large Cap Portfolio                                                                                            376
   Select Equity Portfolio                                                                                        308
   International Equity Portfolio                                                                                  68
                                                                                                             --------
   TOTAL DIVIDENDS RECEIVABLE                                                                                   9,219

   TOTAL ASSETS                                                                                              $622,992
                                                                                                             ========

</TABLE>

See accompanying notes to financial statements.

<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
STATEMENT OF ASSETS AND LIABILITIES
December 31, 1996
(In thousands of dollars)

<TABLE>

<CAPTION>

<S>                                                                                           <C>
LIABILITIES AND CONTRACT OWNERS' EQUITY

CONTRACT OWNERS' EQUITY:
  Trust Quality Income - 3,334,960 accumulation units at $15.540273 per unit                  $ 51,826
  Trust High Yield - 2,001,184 accumulation units at $21.422784 per unit                        42,871
  Trust Growth and Income - 1,905,896 accumulation units at $17.008151 per unit                 32,416
  Trust Money Market - 2,584,926 accumulation units at $11.879722 per unit                      30,708
  Trust Stock Index - 4,680,855 accumulation units at $19.036956 per unit                       89,109
  Trust Bond Debenture Portfolio - 659,663 accumulation units at $11.294930 per unit             7,451
  Trust Quality Bond Portfolio - 508,830 accumulation units at $10.368764 per unit               5,276
  Trust Small Cap Stock Portfolio - 1,237,405 accumulation units at $11.308419 per unit         13,993
  Trust Large Cap Stock Portfolio - 1,389,606 accumulation units at $11.334979 per unit         15,751
  Trust Select Equity Portfolio - 2,044,523 accumulation units at $10.838053 per unit           22,159
  Trust International Equity Portfolio - 1,306,892 accumulation units at $10.967004 per unit    14,333
  Fund Growth and Income - 11,732,301 accumulation units at $25.089525 per unit                294,358
  Fund Global Equity - 154,609 accumulation units at $15.414356 per unit                         2,383
  GACC Money Market Portfolio - 34,964 accumulation units at $10.233546 per unit                   358

   TOTAL CONTRACT OWNERS' EQUITY                                                              $622,992
                                                                                              --------

   TOTAL LIABILITIES AND CONTRACT OWNERS' EQUITY                                              $622,992
</TABLE>

See accompanying notes to financial statements.
COVA VARIABLE ANNUITY ACCOUNT ONE
STATEMENT OF OPERATIONS
For the Year Ended December 31, 1996
(In thousands of dollars)



              COVA                                                            
                                              LORD ABBETT


        SERIES TRUST                                                          
                                        SERIES FUND, INC.            GACC

<TABLE>

<CAPTION>

                                   QUALITY    HIGH    GROWTH &    MONEY    STOCK      BOND     QUALITY        SMALL
                                   INCOME     YIELD    INCOME    MARKET    INDEX   DEBENTURE     BOND    CAP STOCK STOCK
                                  ---------  -------  ---------  -------  -------  ----------  --------  ----------------

<S>                               <C>        <C>      <C>        <C>      <C>      <C>         <C>       <C>
INVESTMENT INCOME:
 INCOME:
    Dividends and Capital Gains
       Distributions              $  2,167   $3,473   $   1,684  $ 1,749  $ 4,267  $      236  $    195  $            583
      Total Income                   2,167    3,473       1,684    1,749    4,267         236       195               583

 EXPENSES:
    Mortality and Expense
       Risk Fee                        627      490         323      415    1,088          32        46                66
    Administrative Fee                  75       59          39       50      131           4         6                 8
      Total Expenses                   702      549         362      465    1,219          36        52                74

Net Investment Income                1,465    2,924       1,322    1,284    3,048         200       143               509

NET REALIZED GAIN/(LOSS)
  ON INVESTMENTS                        44     (169)        164       --    3,892          13        44                47

NET CHANGE IN UNREALIZED
  GAIN/(LOSS) ON INVESTMENTS          (534)     952       2,566       --    9,295         271        30               533

NET REALIZED AND UNREALIZED
  GAIN/(LOSS) ON INVESTMENTS          (490)     783       2,730       --   13,187         284        74               580

NET INCREASE IN CONTRACT
  OWNERS' EQUITY RESULTING
  FROM OPERATIONS                 $    975   $3,707   $   4,052  $ 1,284  $16,235  $      484  $    217  $          1,089

                                       LARGE         SELECT    INTL    GROWTH &    GLOBAL    Money
                                  CAP STOCK STOCK    EQUITY   EQUITY    INCOME     EQUITY    Market    Total
                                  ----------------  --------  -------  ---------  --------               

<S>                               <C>               <C>       <C>      <C>        <C>       <C>       <C>
INVESTMENT INCOME:
 INCOME:
    Dividends and Capital Gains
       Distributions              $            445  $   330   $   103  $  19,230  $   298        --   $34,760
      Total Income                             445      330       103     19,230      298        --    34,760

 EXPENSES:
    Mortality and Expense
       Risk Fee                                120       91        69      3,028       32         1     6,428
    Administrative Fee                          15       11         9        363        4        --       774
      Total Expenses                           135      102        78      3,391       36         1     7,202

Net Investment Income                          310      228        25     15,839      262        (1)   27,558

NET REALIZED GAIN/(LOSS)
  ON INVESTMENTS                                85      (17)       72        532       43        --     4,750

NET CHANGE IN UNREALIZED
  GAIN/(LOSS) ON INVESTMENTS                 1,531    1,210       796     24,020     (151)        6    40,525

NET REALIZED AND UNREALIZED
  GAIN/(LOSS) ON INVESTMENTS                 1,616    1,193       868     24,552     (108)        6    45,275

NET INCREASE IN CONTRACT
  OWNERS' EQUITY RESULTING
  FROM OPERATIONS                 $          1,926  $ 1,421   $   893  $  40,391  $   154   $     5   $72,833
</TABLE>

See accompanying notes to financial statements.
COVA VARIABLE ANNUITY ACCOUNT ONE
STATEMENT OF CHANGES IN CONTRACT OWNERS' EQUITY
For the Year Ended December 31, 1996
(In thousands of dollars)



                            COVA                                              

  LORD ABBETT


                     SERIES TRUST                                             

SERIES FUND, INC.             GACC

                        _________
<TABLE>

<CAPTION>

                               QUALITY     HIGH     GROWTH &     MONEY      STOCK       BOND       QUALITY    SMALL       LARGE
                               INCOME     YIELD      INCOME     MARKET      INDEX     DEBENTURE     BOND                CAP STOCK
                              ---------  --------  ----------  ---------  ---------  -----------  ---------            -----------
<S>                           <C>        <C>       <C>         <C>        <C>        <C>          <C>        <C>       <C>
FROM OPERATIONS:
  Net Investment Income       $  1,465   $ 2,924   $   1,322   $  1,284   $  3,048   $      200   $    143   $   509   $      310 
  Net Realized Gain/(Loss)
    on Investments                  44      (169)        164         --      3,892           13         44        47           85 
  Net Unrealized Gain/(Loss)
    on Investments                (534)      952       2,566         --      9,295          271         30       533        1,531 

Net Increase in Contract
  Owners' Equity Resulting
     from Operations               975     3,707       4,052      1,284     16,235          484        217     1,089        1,926 

From Account Unit
  Transactions:
 Contributions by Cova              --        --          --         --         --          500      5,000     5,000       15,000 

 Redemptions by Cova                --        --          --         --         --         (508)    (3,000)   (5,135)      (3,846)

 Proceeds from Units of
  the Account Sold               1,603     1,989       2,777     43,943      3,731        3,795        995     6,112          800 
 Payments for Units of the
  Account Redeemed              (4,251)   (2,299)       (866)    (3,044)    (4,891)        (164)       (19)      (71)          -- 
Account Transfers               12,246     2,962       6,836    (45,603)   (11,728)       3,344      2,083     6,998        1,871 

Net Increase/(Decrease) in
  Contract Owners' Equity
    From Account Unit            9,598     2,652       8,747     (4,704)   (12,888)       6,967      5,059    12,904       13,825 
      Transactions

Net Increase/(Decrease) in
  Contract Owners' Equity       10,573     6,359      12,799     (3,420)     3,347        7,451      5,276    13,993       15,751 

Contract Owners' Equity:
  Beginning of Period           41,253    36,512      19,617     34,128     85,762           --         --        --           -- 
  End of Period               $ 51,826   $42,871   $  32,416   $ 30,708   $ 89,109   $    7,451   $  5,276   $13,993   $   15,751 

                                SELECT       INTL     GROWTH &    GLOBAL    Money
                               CAP STOCK    EQUITY     EQUITY     INCOME    EQUITY    MARKET    TOTAL
                              -----------  --------  ----------  --------  --------  ---------  -----
<S>                           <C>          <C>       <C>         <C>       <C>       <C>        <C>
FROM OPERATIONS:
  Net Investment Income       $      228   $    25   $  15,839   $   262       ($1)  $ 27,558 
  Net Realized Gain/(Loss)
    on Investments                   (17)       72         532        43        --      4,750 
  Net Unrealized Gain/(Loss)
    on Investments                 1,210       796      24,020      (151)        6     40,525 

Net Increase in Contract
  Owners' Equity Resulting
     from Operations               1,421       893      40,391       154         5     72,833 

From Account Unit
  Transactions:
 Contributions by Cova             5,000     5,000          --        --        --     35,500 

 Redemptions by Cova              (4,922)   (5,128)         --        --        --    (22,539)

 Proceeds from Units of
  the Account Sold                10,306     5,710      31,434       231        88    113,514 
 Payments for Units of the
  Account Redeemed                  (115)      (60)    (13,615)     (328)       --    (29,723)
Account Transfers                 10,469     7,918      45,518      (174)      265     43,005 

Net Increase/(Decrease) in
  Contract Owners' Equity
    From Account Unit             20,738    13,440      63,337      (271)      353    139,757 
      Transactions

Net Increase/(Decrease) in
  Contract Owners' Equity         22,159    14,333     103,728      (117)      358    212,590 

Contract Owners' Equity:
  Beginning of Period                 --        --     190,630     2,500        --    410,402 
  End of Period               $   22,159   $14,333   $ 294,358   $ 2,383   $   358   $622,992 
</TABLE>

See accompanying notes to financial statements.




<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
STATEMENT OF CHANGES IN CONTRACT OWNERS' EQUITY
For the Year Ended December 31, 1995
(In thousands of dollars)

                             VAN KAMPEN MERRITT                               
                       LORD ABBETT

                                       SERIES TRUST                           
                              SERIES FUND, INC.

<TABLE>

<CAPTION>

                                   QUALITY     HIGH     GROWTH &     MONEY     STOCK     GROWTH &    GLOBAL
                                   INCOME     YIELD      INCOME     MARKET     INDEX      INCOME     EQUITY     TOTAL
                                  ---------  --------  ----------  ---------  --------  ----------  --------  ---------
<S>                               <C>        <C>       <C>         <C>        <C>       <C>         <C>       <C>
From Operations:
  Net Investment Income           $  1,948   $ 2,332   $   1,371   $  2,318   $ 2,875   $  12,502   $   149   $ 23,495 
  Net Realized Gain/(Loss)
    on Investments                      16      (117)         46        _ _     2,589         383        63      2,980 
  Net Unrealized Gain
    on Investments                   3,600     1,786       2,248        110    11,838      22,184         5     41,771 

Net Increase in Contract
  Owners' Equity
    Resulting from
     Operations                      5,564     4,001       3,665      2,428    17,302      35,069       217     68,246 

From Account Unit Transactions:

  Redemptions by Cova                  _ _       _ _         _ _        _ _       _ _         _ _      (132)      (132)
 Proceeds from Units of
  the Account Sold                   2,609     3,648       2,179     27,608     2,384      29,458       686     68,572 
 Payments for Units of the
  Account Redeemed                  (5,174)   (2,111)       (718)    (4,508)   (4,200)    (18,059)   (1,244)   (36,014)
Account Transfers                    4,321    11,321       3,550    (67,278)   33,469      29,746      (135)    14,994 

Net Increase/(Decrease) in
  Contract Owners' Equity
    From Account Unit
      Transactions                   1,756    12,858       5,011    (44,178)   31,653      41,145      (825)    47,420 

Net Increase/(Decrease) in
  Contract Owners' Equity            7,320    16,859       8,676    (41,750)   48,955      76,214      (608)   115,666 

Contract Owners' Equity:
  Beginning of Period               33,933    19,653      10,941     75,878    36,807     114,416     3,108    294,736 
  End of Period                   $ 41,253   $36,512   $  19,617   $ 34,128   $85,762   $ 190,630   $ 2,500   $410,402 
                                  =========  ========  ==========  =========  ========  ==========  ========  =========

</TABLE>

See accompanying notes to financial statements.

<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
FINANCIAL HIGHLIGHTS
Financial Highlights for each accumulation unit outstanding throughout the
period
per sub-account are presented below:
<TABLE>

<CAPTION>
COVA SERIES TRUST - QUALITY INCOME PORTFOLIO
(MANAGED BY VAN KAMPEN AMERICAN CAPITAL INVESTMENT ADVISORY CORP.)

                                                                      FOR THE YEAR    FOR THE YEAR    FOR THE YEAR
                                                                         ENDED           ENDED           ENDED
                                                                        12/31/96        12/31/95        12/31/94
                                                                     --------------  --------------  --------------
<S>                                                                  <C>             <C>             <C>
ACCUMULATION UNIT VALUE,
  BEGINNING OF PERIOD                                                $       15.33   $       13.17   $       13.97 

  NET INVESTMENT INCOME                                                        .45             .72             .60 

  NET REALIZED AND UNREALIZED
    GAIN/(LOSS) FROM SECURITY
      TRANSACTIONS                                                            (.24)           1.44           (1.40)


 TOTAL FROM INVESTMENT OPERATIONS OPERATIONS1.38(.80)1.22.73.140 O             .21            2.16            (.80)
- -------------------------------------------------------------------                                                

 ACCUMULATION UNIT VALUE,
  END OF PERIOD                                                      $       15.54   $       15.33   $       13.17 
                                                                     ==============  ==============  ==============


TOTAL RETURN*                                                                 1.36%          16.41%         (5.70)%


CONTRACT OWNERS EQUITY,
  END OF  PERIOD (IN THOUSANDS)                                      $      51,826   $      41,253   $      33,933 

RATIO OF EXPENSES TO AVERAGE
  CONTRACT OWNERS' EQUITY                                                     1.40%           1.40%           1.40%


RATIO OF NET INVESTMENT INCOME
  TO AVERAGE CONTRACT
    OWNERS' EQUITY                                                            2.94%           4.99%           4.48%


NUMBER OF UNITS OUTSTANDING
  AT END OF PERIOD                                                       3,334,960       2,690,633       2,576,412 


                                                                      FOR THE YEAR    FOR THE YEAR
                                                                         ENDED           ENDED
                                                                        12/31/93        12/31/92
                                                                     --------------  --------------
<S>                                                                  <C>             <C>
ACCUMULATION UNIT VALUE,
  BEGINNING OF PERIOD                                                $       12.75   $       12.02 

  NET INVESTMENT INCOME                                                       1.00             .64 

  NET REALIZED AND UNREALIZED
    GAIN/(LOSS) FROM SECURITY
      TRANSACTIONS                                                             .22             .09 


 TOTAL FROM INVESTMENT OPERATIONS OPERATIONS1.38(.80)1.22.73.140 O            1.22             .73 
- -------------------------------------------------------------------                                

 ACCUMULATION UNIT VALUE,
  END OF PERIOD                                                      $       13.97   $       12.75 
                                                                     ==============  ==============


TOTAL RETURN*                                                                 9.50%           6.10%


CONTRACT OWNERS EQUITY,
  END OF  PERIOD (IN THOUSANDS)                                      $      51,111   $      24,124 

RATIO OF EXPENSES TO AVERAGE
  CONTRACT OWNERS' EQUITY                                                     1.40%           1.40%


RATIO OF NET INVESTMENT INCOME
  TO AVERAGE CONTRACT
    OWNERS' EQUITY                                                            8.30%           5.45%


NUMBER OF UNITS OUTSTANDING
  AT END OF PERIOD                                                       3,659,656       1,891,499 

<FN>
* INVESTMENT RETURNS DO NOT REFLECT ANY CONTRACT BASED CHARGES (WITHDRAWAL CHARGES, CONTRACT MAINTENANCE FEES OR
ACCOUNT TRANSFER CHARGES),
   BUT DO REFLECT MORTALITY AND EXPENSE CHARGES, ADMINISTRATION EXPENSE CHARGES AS WELL AS ALL EXPENSES OF THE
UNDERLYING PORTFOLIOS
   (INVESTMENT ADVISORY FEES AND PORTFOLIO OPERATING EXPENSES).
</TABLE>

SEE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS.

<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
FINANCIAL HIGHLIGHTS
Financial Highlights for each accumulation unit outstanding throughout the
period
per sub-account are presented below:
<TABLE>

<CAPTION>
COVA SERIES TRUST - HIGH YIELD PORTFOLIO
(MANAGED BY VAN KAMPEN AMERICAN CAPITAL INVESTMENT ADVISORY CORP.)

                                    For the Year    For the Year    For the Year    For the Year    For the Year
                                       Ended           Ended           Ended           Ended           Ended
                                      12/31/96        12/31/95        12/31/94        12/31/93        12/31/92
<S>                                <C>             <C>             <C>             <C>             <C>

Accumulation Unit Value,
  Beginning of Period              $       19.52   $       16.98   $       18.02   $       14.99   $       12.75 
                                   --------------  --------------  --------------  --------------  --------------

  Net Investment Income                     1.55            1.44            1.38            1.80            2.26 

  Net Realized and Unrealized
    Gain/(Loss) from Security
      Transactions                           .35            1.10           (2.42)           1.23            (.02)


Total from Investment Operations            1.90            2.54           (1.04)           3.03            2.24 

Accumulation Unit Value,
  End of Period                    $       21.42   $       19.52   $       16.98   $       18.02   $       14.99 
                                   ==============  ==============  ==============  ==============  ==============


Total Return*                               9.73%          14.99%         (5.79)%          20.21%          17.53%


Contract Owners Equity,
  End of  Period (in thousands)    $      42,871   $      36,512   $      19,653   $      18,846   $       5,416 


Ratio of Expenses to Average
  Contract Owners' Equity                   1.40%           1.40%           1.40%           1.40%           1.40%


Ratio of Net Investment Income
  to Average Contract
    Owners' Equity                          7.52%           7.98%           7.92%          13.05%          16.04%


Number of Units Outstanding
  at End of Period                     2,001,184       1,870,232       1,157,642       1,045,815         361,296 
<FN>
* Investment returns do not reflect any contract based charges (withdrawal charges, contract maintenance fees or
account transfer charges),
   but do reflect mortality and expense charges, administration expense charges as well as all expenses of the
underlying portfolios
   (investment advisory fees and portfolio operating expenses).
</TABLE>

See accompanying notes to financial statements.

<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
FINANCIAL HIGHLIGHTS
Financial Highlights for each accumulation unit outstanding throughout the
period
per sub-account are presented below:
<TABLE>

<CAPTION>
COVA SERIES TRUST - GROWTH & INCOME PORTFOLIO
(MANAGED BY VAN KAMPEN AMERICAN CAPITAL INVESTMENT ADVISORY CORP.)

                                                                                                    FOR THE PERIOD FROM
                                    FOR THE YEAR    FOR THE YEAR    FOR THE YEAR    FOR THE YEAR    5/1/92 (COMMENCEMENT
                                       ENDED           ENDED           ENDED           ENDED           OF OPERATIONS)
                                      12/31/96        12/31/95        12/31/94        12/31/93        THROUGH 12/31/92
                                   --------------                                                             
<S>                                <C>             <C>             <C>             <C>             <C>
ACCUMULATION UNIT VALUE,
  BEGINNING OF PERIOD              $       14.61   $       11.20   $       11.92   $       10.47   $                10.00
                                   --------------  --------------  --------------  --------------  ----------------------

  NET INVESTMENT INCOME                      .68            1.02             .19             .54                      .19

  NET REALIZED AND UNREALIZED
    GAIN/(LOSS) FROM SECURITY
      TRANSACTIONS                          1.72            2.39            (.91)            .91                      .28


TOTAL FROM INVESTMENT OPERATIONS            2.40            3.41            (.72)           1.45                      .47

ACCUMULATION UNIT VALUE,
  END OF PERIOD                    $       17.01   $       14.61   $       11.20   $       11.92   $                10.47
                                   ==============  ==============  ==============  ==============  ======================


TOTAL RETURN**                             16.42%          30.49%         (6.07)%          13.84%                  7.09%*


CONTRACT OWNERS EQUITY,
  END OF  PERIOD (IN THOUSANDS)    $      32,416   $      19,617   $      10,941   $       6,528   $                2,627


RATIO OF EXPENSES TO AVERAGE
  CONTRACT OWNERS' EQUITY                   1.40%           1.40%           1.40%           1.40%                  1.40%*


RATIO OF NET INVESTMENT INCOME
  TO AVERAGE CONTRACT
    OWNERS' EQUITY                          5.16%           9.92%           2.05%           7.54%                  3.82%*

NUMBER OF UNITS OUTSTANDING
  AT END OF PERIOD                     1,905,896       1,342,833         977,209         574,643                  250,919
<FN>
*    ANNUALIZED
**  INVESTMENT RETURNS DO NOT REFLECT ANY CONTRACT BASED CHARGES (WITHDRAWAL CHARGES, CONTRACT MAINTENANCE FEES OR
ACCOUNT TRANSFER CHARGES),
      BUT DO REFLECT MORTALITY AND EXPENSE CHARGES, ADMINISTRATION EXPENSE CHARGES AS WELL AS ALL EXPENSES OF THE
UNDERLYING PORTFOLIOS
      (INVESTMENT ADVISORY FEES AND PORTFOLIO OPERATING EXPENSES).
</TABLE>

                               SEE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS.

<PAGE>
                                             COVA VARIABLE ANNUITY ACCOUNT ONE
                                                          FINANCIAL HIGHLIGHTS
    Financial Highlights for each accumulation unit outstanding throughout the
                                                                        period
                                          per sub-account are presented below:

<TABLE>

<CAPTION>     
COVA SERIES TRUST - MONEY MARKET PORTFOLIO
(MANAGED BY VAN KAMPEN AMERICAN CAPITAL INVESTMENT ADVISORY CORP.)

                                    For the Year    For the Year    For the Year    For the Year    For the Year
                                       Ended           Ended           Ended           Ended           Ended
                                      12/31/96        12/31/95        12/31/94        12/31/93        12/31/92
<S>                                <C>             <C>             <C>             <C>             <C>

Accumulation Unit Value,
  Beginning of Period              $       11.43   $       10.90   $       10.61   $       10.46   $       10.21 
                                   --------------  --------------  --------------  --------------  --------------

  Net Investment Income                      .45             .50             .30             .19             .25 

  Net Realized and Unrealized
    Gain/(Loss) from Security
      Transactions                            --             .03            (.01)           (.04)             -- 


Total from Investment Operations             .45             .53             .29             .15             .25 

Accumulation Unit Value,
  End of Period                    $       11.88   $       11.43   $       10.90   $       10.61   $       10.46 
                                   ==============  ==============  ==============  ==============  ==============


Total Return*                               3.98%           4.85%           2.70%           1.45%           2.44%


Contract Owners Equity,
  End of  Period (in thousands)    $      30,708   $      34,128   $      75,878   $       6,552   $       4,031 


Ratio of Expenses to Average
  Contract Owners' Equity                   1.40%           1.40%           1.40%           1.40%           1.40%


Ratio of Net Investment Income
  to Average Contract
    Owners' Equity                          3.90%           4.48%           2.90%           1.78%           2.46%


Number of Units Outstanding
  at End of Period                     2,584,926       2,987,132       6,963,421         617,575         385,448 
<FN>
* Investment returns do not reflect any contract based charges (withdrawal charges, contract maintenance fees or
account transfer charges),
   but do reflect mortality and expense charges, administration expense charges as well as all expenses of the
underlying portfolios
   (investment advisory fees and portfolio operating expenses).
</TABLE>

                               See accompanying notes to financial statements.

<PAGE>
                                             COVA VARIABLE ANNUITY ACCOUNT ONE
                                                          FINANCIAL HIGHLIGHTS
    Financial Highlights for each accumulation unit outstanding throughout the
                                                                        period
                                          per sub-account are presented below:

<TABLE>

<CAPTION>
COVA SERIES TRUST - STOCK INDEX PORTFOLIO
(MANAGED BY VAN KAMPEN AMERICAN CAPITAL INVESTMENT ADVISORY CORP.)

                                    For the Year    For the Year    For the Year    For the Year    For the Year
                                       Ended           Ended           Ended           Ended           Ended
                                      12/31/96        12/31/95        12/31/94        12/31/93        12/31/92
<S>                                <C>             <C>             <C>             <C>             <C>

Accumulation Unit Value,
  Beginning of Period              $       15.77   $       11.68   $       11.87   $       11.05   $       10.55 
                                   --------------  --------------  --------------  --------------  --------------

  Net Investment Income                      .67             .51             .37             .22             .52 

  Net Realized and Unrealized
    Gain/(Loss) from Security
      Transactions                          2.60            3.58            (.56)            .60            (.02)


Total from Investment Operations            3.27            4.09            (.19)            .82             .50 

Accumulation Unit Value,
  End of Period                    $       19.04   $       15.77   $       11.68   $       11.87   $       11.05 
                                   ==============  ==============  ==============  ==============  ==============


Total Return*                              20.69%          35.06%         (1.58)%           7.35%           4.75%


Contract Owners Equity,
  End of Period (in thousands)     $      89,109   $      85,762   $      36,807   $      91,269   $      34,979 


Ratio of Expenses to Average
  Contract Owners' Equity                   1.40%           1.40%           1.40%           1.40%           1.40%


Ratio of Net Investment Income
  to Average Contract
    Owners' Equity                          3.53%           4.85%           2.10%           2.99%          10.02%


Number of Units Outstanding
  at End of Period                     4,680,855       5,436,980       3,151,443       7,691,151       3,164,251 

<FN>
* Investment returns do not reflect any contract based charges (withdrawal charges, contract maintenance fees or
account transfer charges),
   but do reflect mortality and expense charges, administration expense charges as well as all expenses of the
underlying portfolios
   (investment advisory fees and portfolio operating expenses).
</TABLE>

                               See accompanying notes to financial statements.


<PAGE>
                                             COVA VARIABLE ANNUITY ACCOUNT ONE
                                                          FINANCIAL HIGHLIGHTS
    Financial Highlights for each accumulation unit outstanding throughout the
                                                                        period
                                          per sub-account are presented below:

<TABLE>

<CAPTION>
COVA SERIES TRUST - BOND DEBENTURE PORTFOLIO (MANAGED BY LORD, ABBETT & CO.)

                                   For the Period From 5/01/96
                                         Through 12/31/96
<S>                                <C>

Accumulation Unit Value,
  Beginning of Period              $                      10.10
                                   ----------------------------

  Net Investment Income                                     .32

  Net Realized and Unrealized
    Gain from Security
      Transactions                                          .87


Total from Investment Operations                           1.19

Accumulation Unit Value,
  End of Period                    $                      11.29
                                   ============================


Total Return**                                          18.17%*


Contract Owners Equity,
  End of Period (in thousands)     $                      7,451


Ratio of Expenses to Average
  Contract Owners' Equity                                1.40%*


Ratio of Net Investment Income
  to Average Contract
    Owners' Equity                                       7.76%*


Number of Units Outstanding
  at End of Period                                      659,663

<FN>
*   Annualized
** Investment returns do not reflect any contract based charges (withdrawal
charges, contract maintenance fees or account transfer charges),
     but do reflect mortality and expense charges, administration expense
charges as well as all expenses of the underlying portfolios
     (investment advisory fees and portfolio operating expenses).
</TABLE>

See accompanying notes to financial statements.

<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
FINANCIAL HIGHLIGHTS
Financial Highlights for each accumulation unit outstanding throughout the
period
per sub-account are presented below:

<TABLE>

<CAPTION>
COVA SERIES TRUST - QUALITY BOND PORTFOLIO (MANAGED BY J.P. MORGAN INVESTMENT
MANAGEMENT, INC.)

                                   For the Period From 5/01/96
                                         Through 12/31/96
<S>                                <C>

Accumulation Unit Value,
  Beginning of Period              $                       9.90
                                   ----------------------------

  Net Investment Income                                     .28

  Net Realized and Unrealized
    Gain from Security
      Transactions                                          .19


Total from Investment Operations                            .47

Accumulation Unit Value,
  End of Period                    $                      10.37
                                   ============================


Total Return**                                           7.18%*


Contract Owners Equity,
  End of Period (in thousands)     $                      5,276


Ratio of Expenses to Average
  Contract Owners' Equity                                1.40%*


Ratio of Net Investment Income
  to Average Contract
    Owners' Equity                                       3.75%*


Number of Units Outstanding
  at End of Period                                      508,830

<FN>
*    Annualized
**  Investment returns do not reflect any contract based charges (withdrawal
charges, contract maintenance fees or account transfer charges),
      but do reflect mortality and expense charges, administration expense
charges as well as all expenses of the underlying portfolios
      (investment advisory fees and portfolio operating expenses).
</TABLE>

See accompanying notes to financial statements.


<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
FINANCIAL HIGHLIGHTS
Financial Highlights for each accumulation unit outstanding throughout the
period
per sub-account are presented below:

<TABLE>

<CAPTION>
COVA SERIES TRUST - SMALL CAP STOCK PORTFOLIO (MANAGED BY J.P. MORGAN
INVESTMENT MANAGEMENT, INC.)

                                   For the Period From 5/01/96
                                         Through 12/31/96
<S>                                <C>

Accumulation Unit Value,
  Beginning of Period              $                      10.51
                                   ----------------------------

  Net Investment Income                                     .39

  Net Realized and Unrealized
    Gain from Security
      Transactions                                          .41


Total from Investment Operations                            .80

Accumulation Unit Value,
  End of Period                    $                      11.31
                                   ============================


Total Return**                                          11.49%*


Contract Owners Equity,
  End of Period (in thousands)     $                     13,993


Ratio of Expenses to Average
  Contract Owners' Equity                                1.40%*


Ratio of Net Investment Income
  to Average Contract
    Owners' Equity                                       9.65%*


Number of Units Outstanding
  at End of Period                                    1,237,405

<FN>
*    Annualized
**  Investment returns do not reflect any contract based charges (withdrawal
charges, contract maintenance fees or account transfer charges),
      but do reflect mortality and expense charges, administration expense
charges as well as all expenses of the underlying portfolios
      (investment advisory fees and portfolio operating expenses)..
</TABLE>

See accompanying notes to financial statements.



<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
FINANCIAL HIGHLIGHTS
Financial Highlights for each accumulation unit outstanding throughout the
period
per sub-account are presented below:

<TABLE>

<CAPTION>
COVA SERIES TRUST - LARGE CAP STOCK PORFOLIO (MANAGED BY J.P. MORGAN
INVESTMENT MANAGEMENT, INC.)

                                   For the Period From 5/01/96
                                         Through 12/31/96
<S>                                <C>

Accumulation Unit Value,
  Beginning of Period              $                      10.00
                                   ----------------------------

  Net Investment Income                                     .22

  Net Realized and Unrealized
    Gain from Security
      Transactions                                         1.11


Total from Investment Operations                           1.33

Accumulation Unit Value,
  End of Period                    $                      11.33
                                   ============================


Total Return**                                          20.47%*


Contract Owners Equity,
  End of Period (in thousands)     $                     15,751


Ratio of Expenses to Average
  Contract Owners' Equity                                1.40%*


Ratio of Net Investment Income
  to Average Contract
    Owners' Equity                                       3.02%*


Number of Units Outstanding
  at End of Period                                    1,389,606

<FN>
*    Annualized
**  Investment returns do not reflect any contract based charges (withdrawal
charges, contract maintenance fees or account transfer charges),
      but do reflect mortality and expense charges, administration expense
charges as well as all expenses of the underlying portfolios
      (investment advisory fees and portfolio operating expenses).
</TABLE>

See accompanying notes to financial statements.


<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
FINANCIAL HIGHLIGHTS
Financial Highlights for each accumulation unit outstanding throughout the
period
per sub-account are presented below:

<TABLE>

<CAPTION>
COVA SERIES TRUST - SELECT EQUITY PORTFOLIO (MANAGED BY J.P. MORGAN INVESTMENT
MANAGEMENT, INC.)

                                   FOR THE PERIOD FROM 5/01/96
                                         THROUGH 12/31/96
<S>                                <C>

Accumulation Unit Value,
  Beginning of Period              $                      10.08
                                   ----------------------------

  Net Investment Income                                     .10

  Net Realized and Unrealized
    Gain from Security
      Transactions                                          .66


Total from Investment Operations                            .76

Accumulation Unit Value,
  End of Period                    $                      10.84


Total Return**                                          11.34%*


Contract Owners Equity,
  End of Period (in thousands)     $                     22,159


Ratio of Expenses to Average
  Contract Owners' Equity                                1.40%*


Ratio of Net Investment Income
  to Average Contract
    Owners' Equity                                       3.12%*


Number of Units Outstanding
  at End of Period                                    2,044,523

<FN>
*   Annualized
** Investment returns do not reflect any contract based charges (withdrawal
charges, contract maintenance fees or account transfer charges),
     but do reflect mortality and expense charges, administration expense
charges as well as all expenses of the underlying portfolios
     (investment advisory fees and portfolio operating expenses).
</TABLE>

                               See accompanying notes to financial statements.


<PAGE>
                                             COVA VARIABLE ANNUITY ACCOUNT ONE
                                                          FINANCIAL HIGHLIGHTS
    Financial Highlights for each accumulation unit outstanding throughout the
                                                                        period
                                          per sub-account are presented below:

<TABLE>

<CAPTION>
COVA SERIES TRUST - INTERNATIONAL EQUITY PORTFOLIO (MANAGED BY J.P. MORGAN
INVESTMENT MANAGEMENT, INC.)

                                   For the Period From 5/01/96
                                         Through 12/31/96
<S>                                <C>

Accumulation Unit Value,
  Beginning of Period              $                      10.21
                                   ----------------------------

  Net Investment Income                                     .02

  Net Realized and Unrealized
    Gain from Security
      Transactions                                          .74


Total from Investment Operations                            .76

Accumulation Unit Value,
  End of Period                    $                      10.97
                                   ============================


Total Return**                                          11.16%*


Contract Owners Equity,
  End of Period (in thousands)     $                     14,333


Ratio of Expenses to Average
  Contract Owners' Equity                                1.40%*


Ratio of Net Investment Income
  to Average Contract
    Owners' Equity                                       0.46%*


Number of Units Outstanding
  at End of Period                                    1,306,892

<FN>
*    Annualized
**  Investment returns do not reflect any contract based charges (withdrawal
charges, contract maintenance fees or account transfer charges),
      but do reflect mortality and expense charges, administration expense
charges as well as all expenses of the underlying portfolios
      (investment advisory fees and portfolio operating expenses).
</TABLE>

See accompanying notes to financial statements.


<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
FINANCIAL HIGHLIGHTS
Financial Highlights for each accumulation unit outstanding throughout the
period
per sub-account are presented below:

<TABLE>

<CAPTION>
LORD ABBETT SERIES FUND, INC. - GROWTH AND INCOME PORTFOLIO

<S>                                <C>             <C>            <C>             <C>             <C>
                                   For the Year    For theYear    For the Year    For the Year    For the Year
                                   Ended           Ended          Ended           Ended           Ended
                                        12/31/96       12/31/95        12/31/94        12/31/93        12/31/92 

Accumulation Unit Value,
  Beginning of Period              $       21.31   $      16.64   $       16.42   $       14.50   $       12.73 
                                   --------------  -------------  --------------  --------------  --------------

  Net Investment Income                     1.32           1.37             .76             .88            1.06 

  Net Realized and Unrealized
    Gain/(Loss) from Security
      Transactions                          2.46           3.30            (.54)           1.04             .71 


Total from Investment Operations            3.78           4.67             .22            1.92            1.77 
                                   --------------  -------------  --------------  --------------  --------------

Accumulation Unit Value,
- ---------------------------------                                                                               
  End of Period                    $       25.09   $      21.31   $       16.64   $       16.42   $       14.50 
- ---------------------------------  ==============  =============  ==============  ==============  ==============


Total Return*                              17.76%         28.03%           1.32%          13.24%          13.98%
- ---------------------------------  --------------  -------------  --------------  --------------  --------------


Contract Owners Equity,
- ---------------------------------                                                                               
  End of  Period (in thousands)    $     294,358   $    190,630   $     114,416   $      82,033   $      37,146 
- ---------------------------------  --------------  -------------  --------------  --------------  --------------


Ratio of Expenses to Average
- ---------------------------------                                                                               
  Contract Owners' Equity                   1.40%          1.40%           1.40%           1.40%           1.40%
- ---------------------------------  --------------  -------------  --------------  --------------  --------------


Ratio of Net Investment Income
- ---------------------------------                                                                               
  to Average Contract
- ---------------------------------                                                                               
    Owners' Equity                          6.59%          8.57%           5.40%           8.12%          10.59%
- ---------------------------------  --------------  -------------  --------------  --------------  --------------


Number of Units Outstanding
- ---------------------------------                                                                               
  at End of Period                    11,732,301      8,947,108       6,875,139       4,994,582       2,560,999 
- ---------------------------------  --------------  -------------  --------------  --------------  --------------
<FN>
* Investment returns do not reflect any contract based charges (withdrawal charges, contract maintenance fees
or account transfer charges), but do reflect mortality and expense charges, administration expense charges as well as
all expenses of the underlying portfolio  (investment advisory fees and portfolio operating expenses)
</TABLE>

See accompanying notes to financial statements.

<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
FINANCIAL HIGHLIGHTS
Financial Highlights for each accumulation unit outstanding throughout the
period
per sub-account are presented below:

<TABLE>

<CAPTION>
LORD ABBETT SERIES FUND, INC. - GLOBAL EQUITY PORTFOLIO

                                    For the Year    For the Year    For the Year    For the Year    For the Year
                                   --------------  --------------  --------------  --------------  --------------
                                       Ended           Ended           Ended           Ended           Ended
                                   --------------  --------------  --------------  --------------  --------------
                                      12/31/96        12/31/95        12/31/94        12/31/93        12/31/92
                                   --------------  --------------  --------------  --------------  --------------
<S>                                <C>             <C>             <C>             <C>             <C>


Accumulation Unit Value,
- ---------------------------------                                                                                
  Beginning of Period              $       14.52   $       13.33   $       13.29   $       10.64   $       10.97 
- ---------------------------------  --------------  --------------  --------------  --------------  --------------

  Net Investment Income                     1.70             .91            1.45             .24             .18 

  Net Realized and Unrealized
    Gain/(Loss) from Security
      Transactions                          (.81)            .28           (1.41)           2.41            (.51)

Total from Investment Operations             .89            1.19             .04            2.65            (.33)
                                   --------------  --------------  --------------  --------------  --------------

Accumulation Unit Value,
- ---------------------------------                                                                                
  End of Period                    $       15.41   $       14.52   $       13.33   $       13.29   $       10.64 
- ---------------------------------  ==============  ==============  ==============  ==============  ==============

Total Return*                               6.18%           8.91%            .27%          24.91%         (2.98)%
- ---------------------------------  --------------  --------------  --------------  --------------  --------------


Contract Owners Equity,
- ---------------------------------                                                                                
  End of  Period (in thousands)    $       2,383   $       2,500   $       3,108   $       3,635   $       3,249 
- ---------------------------------  --------------  --------------  --------------  --------------  --------------


Ratio of Expenses to Average
- ---------------------------------                                                                                
  Contract Owners' Equity                   1.40%           1.40%           1.40%           1.40%           1.40%
- ---------------------------------  --------------  --------------  --------------  --------------  --------------


Ratio of Net Investment Income
- ---------------------------------                                                                                
  to Average Contract
- ---------------------------------                                                                                
    Owners' Equity                         10.33%           5.36%           9.78%           1.88%           1.38%
- ---------------------------------  --------------  --------------  --------------  --------------  --------------


Number of Units Outstanding
- ---------------------------------                                                                                
  at End of Period                       154,609         172,206         233,186         273,399         305,314 
- ---------------------------------  --------------  --------------  --------------  --------------  --------------

<FN>
* Investment returns do not reflect any contract based charges (withdrawal charges, contract maintenance fees
or account transfer charges), but do reflect mortality and expense charges, administration expense charges as well
as all expenses of the underlying portfolios (investment advisory fees and portfolio operating expenses).
</TABLE>


See accompanying notes to financial statements.



COVA VARIABLE ANNUITY ACCOUNT ONE
FINANCIAL HIGHLIGHTS
Financial Highlights for each accumulation unit outstanding throughout the
period
per sub-account are presented below:

<TABLE>

<CAPTION>
GENERAL AMERICAN CAPITAL COMPANY - MONEY MARKET PORTFOLIO

                                    For the Period From 6/03/96
                                   -----------------------------
                                         Through 12/31/96
                                   -----------------------------
<S>                                <C>


Accumulation Unit Value,
- ---------------------------------                               
  Beginning of Period              $                      10.00 
- ---------------------------------  -----------------------------

  Net Investment Income                                    (.08)

  Net Realized and Unrealized
    Gain from Security
      Transactions                                          .31 


Total from Investment Operations                            .23 

Accumulation Unit Value,
  End of Period                    $                      10.23 
                                   =============================


Total Return**                                           4.05%* 


Contract Owners Equity,
  End of Period (in thousands)     $                        358 


Ratio of Expenses to Average
  Contract Owners' Equity                                1.40%* 


Ratio of Net Investment Income
  to Average Contract
    Owners' Equity                                     (1.40)%* 


Number of Units Outstanding
  at End of Period                                       34,964 

<FN>
*    Annualized
**   Investment returns do not reflect any contract based charges (withdrawal
charges, contract maintenance fees or account transfer charges), but do reflect mortality and expense charges, administration
expense charges as well as all expenses of the underlying portfolios (investment advisory fees and portfolio operating expenses).
</TABLE>


See accompanying notes to financial statements.

COVA VARIABLE ANNUITY ACCOUNT ONE
NOTES TO FINANCIAL STATEMENTS

For the year ended December 31, 1996
and for the year ended December 31, 1995

1.  Organization:

Cova Variable Annuity Account One, (the "Separate Account") is a separate
investment account established by a resolution of the Board of Directors of
Cova Financial Services Life Insurance Company ("Cova").  The Separate Account
operates as a Unit Investment Trust under the Investment Company Act of 1940.

The  Separate  Account  is  divided into sub-accounts, with the assets of each
sub-account invested in the Cova Series Trust ("Trust"), the Lord Abbett
Series  Fund,  Inc.  ("Fund") or General American Capital Company (GACC).  The
Trust  consists  of  eleven portfolios of which five portfolios are managed by
Van  Kampen  American  Capital  Investment Advisory Corp., five are managed by
J.P. Morgan Investment Management, Inc.  and one portfolio is managed by Lord,
Abbett  &  Co.   The Trust portfolios available for investment are the Quality
Income, High Yield, Growth and Income, Money Market, Stock Index, Select
Equity,  Large Cap Stock, Small Cap Stock, International Equity, Quality Bond,
and Bond Debenture Portfolios.  The Fund has two portfolios available for
investment:    the  Growth and Income, and Global Equity Portfolios.  GACC has
the Money Market Portfolio available for investment. Not all portfolios of the
Trust,  Fund  and  GACC are available for investment depending upon the nature
and specific terms of the different contracts currently being offered for
sale.  The Trust, Fund and GACC are all diversified, open-end, management
investment companies which are intended to meet differing investment
objectives.

The Trust Quality Income Portfolio invests in U.S. Government issued debt
obligations and in various investment-grade debt instruments, including
mortgage  pass-through  certificates and collateralized mortgage obligations. 
The  Trust  High  Yield  Portfolio invests primarily in medium and lower-grade
debt securities and futures and options contracts.  The Trust Growth and
Income  Portfolio  invests  primarily in common stocks and futures and options
contracts.   The Trust Money Market and GACC Money Market Portfolios invest in
short-term  money market instruments.  The Trust Stock Index Portfolio invests
in common stocks, stock index futures and options, and short-term securities. 
The  Trust  Select  Equity  and Large Cap Stock Portfolios invest in stocks of
large and medium-sized companies.  The Trust Small Cap Stock Portfolio invests
primarily in the common stock of small U.S. companies.  The Trust
International Equity Portfolio invests primarily in stocks of established
companies based in developed countries.  The Trust Quality Bond Portfolio
invests  primarily  in higher grade debt securities.  The Trust Bond Debenture
Portfolio  invests primarily in convertible and discount debt securities.  The
Fund  Growth  and  Income Portfolio invests in common stocks.  The Fund Global
Equity  Portfolio invests primarily in both domestic and foreign common stocks
and forward currency contracts.

In order to satisfy diversification requirements and provide for optimum
policyholder  returns,  Cova  has made periodic contributions to the Trust and
Fund to provide for the initial purchases of investments.  In return, Cova has
been  credited with accumulation units of the Separate Account.  As additional
funds  are received through policyholder deposits, Cova has, at its discretion
and  without  adversely  impacting  the investment operations of the Trust and
Fund,  removed  its  capital investment in the Separate Account by liquidating
accumulation  units.  In 1996, Cova contributed approximately $35.5 million to
the  Separate  Account of which, after subsequent redemptions, net of realized
and  unrealized  gains  and losses on investments, approximately $15.0 million
remains as of December 31, 1996.

2.  SIGNIFICANT ACCOUNTING POLICIES:

A.  INVESTMENT VALUATION

Investments in shares of the Trust, Fund and GACC are carried in the statement
of assets and liabilities at the underlying net asset value of the Trust, Fund
and GACC.  The net asset value of the Trust, Fund and GACC has been determined
on the market value basis and is valued daily by the Trust, Fund and GACC
investment  managers.  Realized gains and losses are calculated by the average
cost method.


<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
NOTES TO FINANCIAL STATEMENTS

For the year ended December 31, 1996
and for the year ended December 31, 1995

B.  REINVESTMENT OF DIVIDENDS

With  the exception of GACC, dividends received from net investment income and
net realized capital gains are reinvested in additional shares of the
portfolio  of the Trust or Fund making the distribution or, at the election of
the Separate Account, received in cash.  Dividend income and capital gain
distributions are recorded as income on the ex-dividend date.

GACC  follows  the  Federal  income tax practice known as consent dividending,
whereby substantially all of its net investment income and net realized
capital  gains  are deemed to be passed through to the Separate Account.  As a
result, GACC does not distribute any dividends or capital gains.  During
December  of each year, accumulated investment income and capital gains of the
underlying  GACC  fund are allocated to the Separate Account by increasing the
cost basis and recognizing a capital gain in the Separate Account.

C.  FEDERAL INCOME TAXES

Operations  of  the  Separate Account form a part of Cova, which is taxed as a
"Life Insurance Company" under the Internal Revenue Code ("Code").  Under
current  provisions  of  the Code, no Federal income taxes are payable by Cova
with respect to earnings of the Separate Account.

Under  the  principles set forth in Internal Revenue Ruling 81-225 and Section
817(h)  of  the Code and regulations thereunder, Cova believes that it will be
treated as the owner of the assets invested in the Separate Account for
Federal  income tax purposes, with the result that earnings and gains, if any,
derived from those assets will not be included in a contract owners gross
income until amounts are withdrawn or received pursuant to an Optional Payment
Plan.

3.  CONTRACT CHARGES:

There  are  no deductions made from purchase payments for sales charges at the
time of purchase.  However, if all or a portion of the contract value is
withdrawn,  a  withdrawal  charge is calculated and deducted from the contract
value.    The  withdrawal  charge is imposed on withdrawals of contract values
attributable to purchase payments within five years after receipt and is equal
to 5% of the purchase payment withdrawn.  After the first contract
anniversary, provided that the contract value prior to withdrawal exceeds
$5,000,  an owner may make a withdrawal each contract year of up to 10% of the
aggregate purchase payments free from withdrawal charges.

An  annual contract maintenance charge of $30 is imposed on all contracts with
contract  values  less  than  $50,000 on their policy anniversary.  The charge
covers the cost of contract administration for the previous year and is
prorated between the sub-accounts to which the contract value is allocated.

Subject to certain restrictions, the contract owner may transfer all or a part
of  the  accumulated  value  of the contract among other offered and available
account  options of the Separate Account and fixed rate annuities of Cova.  If
more  than 12 transfers have been made in the contract year, a transfer fee of
$25  per  transfer  or, if less, 2% of the amount transferred will be deducted
from the account value.  If the owner is participating
in  the  Dollar  Cost  Averaging program, such related transfers are not taken
into account in determining any transfer fee.

For  the year ended December 31, 1996, withdrawal and account transfer charges
of approximately $280 thousand and contract maintenance charges of
approximately $240 thousand were deducted from the contract values in the
Separate Account.

Mortality and expense risks assumed by Cova are compensated by a charge
equivalent to an annual rate of 1.25% of the value of net assets.  The
mortality  risks assumed by Cova arise from its contractual obligation to make
annuity  payments after the annuity date for the life of the annuitant, and to
waive the withdrawal charge in the event of the death of the contract owner.


COVA VARIABLE ANNUITY ACCOUNT ONE
NOTES TO FINANCIAL STATEMENTS

For the year ended December 31, 1996
and for the year ended December 31, 1995

In addition, the Separate Account bears certain administration expenses, which
are equivalent to an annual rate of .15% of net assets.  These charges cover
the cost of establishing and maintaining the contracts and Separate Account.

Cova currently advances any premium taxes due at the time purchase payments
are made and then deducts premium taxes from the contract value at the time
annuity payments begin or upon withdrawal if Cova is unable to obtain a
refund.  Cova, however, reserves the right to deduct premium taxes when
incurred.

4.  GAIN/(LOSS) ON INVESTMENTS:

The table below summarizes realized and unrealized gains and losses on
investments:
<TABLE>

<CAPTION>
REALIZED GAIN/(LOSS) ON INVESTMENTS (IN THOUSANDS OF DOLLARS):

                                             For the Year    For the Year
                                            --------------  --------------
                                                Ended           Ended
                                            --------------  --------------
                                               12/31/96        12/31/95
                                            --------------  --------------
<S>                                         <C>             <C>

Trust Quality Income Portfolio:
- ------------------------------------------                                
 Aggregate Proceeds From Sales              $      13,850   $      21,223 
- ------------------------------------------  --------------  --------------
 Aggregate Cost                                    13,806          21,207 
- ------------------------------------------  --------------  --------------
   Net Realized Gain on Investments         $          44   $          16 
- ------------------------------------------  --------------  ==============

Trust High Yield Portfolio:
- ------------------------------------------                                
 Aggregate Proceeds From Sales              $      22,909   $       1,957 
- ------------------------------------------  --------------  --------------
 Aggregate Cost                                    23,078           2,074 
- ------------------------------------------  --------------  --------------
   Net Realized Loss on Investments         $        (169)  $        (117)
- ------------------------------------------  ==============  ==============

Trust Growth and Income Portfolio:
- ------------------------------------------                                
 Aggregate Proceeds From Sales              $       1,508   $       1,127 
- ------------------------------------------  --------------  --------------
 Aggregate Cost                                     1,344           1,082 
- ------------------------------------------  --------------  --------------
   Net Realized Gain on Investments         $         164   $          46 
- ------------------------------------------  ==============  ==============

Trust Money Market Portfolio:
- ------------------------------------------                                
 Aggregate Proceeds From Sales              $      36,177   $      71,027 
- ------------------------------------------  --------------  --------------
 Aggregate Cost                                    36,177          71,027 
- ------------------------------------------  --------------  --------------
   Net Realized Gain/(Loss) on Investments             --              -- 
- ------------------------------------------  ==============  ==============

Trust Stock Index Portfolio:
- ------------------------------------------                                
 Aggregate Proceeds From Sales              $      21,062   $      19,097 
- ------------------------------------------  --------------  --------------
 Aggregate Cost                                    17,170          16,508 
- ------------------------------------------  --------------  --------------
   Net Realized Gain on Investments         $       3,892   $       2,589 
- ------------------------------------------  ==============  ==============

Trust Bond Debenture Portfolio
- ------------------------------------------                                
 Aggregate Proceeds From Sales              $         635 
- ------------------------------------------  --------------                
 Aggregate Cost                                       622   N/A
- ------------------------------------------  --------------  --------------
   Net Realized Gain on Investments         $          13 
- ------------------------------------------  ==============                
</TABLE>


<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
NOTES TO FINANCIAL STATEMENTS

For the year ended December 31, 1996
and for the year ended December 31, 1995

4.  GAIN/(LOSS) ON INVESTMENTS, CONTINUED:
<TABLE>

<CAPTION>
REALIZED GAIN/(LOSS) ON INVESTMENTS (IN THOUSANDS OF DOLLARS):

                                       For the Year   For the Year
                                      --------------  -------------
                                          Ended           Ended
                                      --------------  -------------
                                         12/31/96       12/31/95
                                      --------------  -------------
<S>                                   <C>             <C>

Trust Quality Bond Portfolio
- ------------------------------------                               
 Aggregate Proceeds From Sales        $       2,991 
- ------------------------------------  --------------               
 Aggregate Cost                               2,947   N/A
- ------------------------------------  --------------               
   Net Realized Gain on Investments   $          44 
                                      ==============               

Trust Small Cap Stock Portfolio       $       1,882 
 Aggregate Proceeds From Sales                1,835   N/A
                                      --------------               
 Aggregate Cost                       $          47 
                                      ==============               
   Net Realized Gain on Investments

Trust Large Cap Stock  Portfolio
 Aggregate Proceeds From Sale         $       1,423 
 Aggregate Cost                               1,338   N/A
                                      --------------               
   Net Realized Gain on Investments   $          85 
                                      ==============               

Trust Select Equity Portfolio
 Aggregate Proceeds From Sales        $       1,680 
 Aggregate Cost                               1,697   N/A
                                      --------------               
   Net Realized Loss on Investments   $         (17)
                                      ==============               

Trust International Equity Portfolio
 Aggregate Proceeds From Sales        $       4,568 
 Aggregate Cost                               4,496   N/A
                                      --------------               
   Net Realized Gain on Investments   $          72 
                                      ==============               



Fund Growth and Income Portfolio:
 Aggregate Proceeds From Sales        $       2,696   $       4,043
 Aggregate Cost                               2,164           3,660
   Net Realized Gain on Investments   $         532   $         383
                                      ==============  =============

Fund Global Equity Portfolio:
 Aggregate Proceeds From Sales        $         372   $         946
 Aggregate Cost                                 329             883
   Net Realized Gain on Investments   $          43   $          63
                                      ==============  =============
</TABLE>


COVA VARIABLE ANNUITY ACCOUNT ONE
NOTES TO FINANCIAL STATEMENTS

For the year ended December 31, 1996
and for the year ended December 31, 1995

4.  GAIN/(LOSS) ON INVESTMENTS, CONTINUED:
<TABLE>

<CAPTION>
REALIZED GAIN/(LOSS) ON INVESTMENTS (IN THOUSANDS OF DOLLARS):

                                                                   For the Year    For the Year
                                                                  --------------  --------------
                                                                      Ended           Ended
                                                                  --------------  --------------
                                                                     12/31/96        12/31/95
                                                                  --------------  --------------
<S>                                                               <C>             <C>

GACC Money Market Portfolio
- ----------------------------------------------------------------                                
 Aggregate Proceeds From Sales                                    $           6 
- ----------------------------------------------------------------  --------------                
 Aggregate Cost                                                               6   N/A
- ----------------------------------------------------------------  --------------                
   Net Realized Gainon Investments                                           -- 
                                                                  ==============                

UNREALIZED GAIN/(LOSS) ON INVESTMENTS (IN THOUSANDS OF DOLLARS):
- ----------------------------------------------------------------                                
Trust Quality Income Portfolio:
 End of Period                                                    $         935   $       1,469 
 Beginning of Period                                                      1,469          (2,131)
   Net Change in Unrealized Gain/(Loss) on Investments            $        (534)  $       3,600 
                                                                                  ==============

Trust High Yield Portfolio:
 End of Period                                                    $         491   $        (461)
 Beginning of Period                                                       (461)         (2,247)
   Net Change in Unrealized Gain on Investments                   $         952   $       1,786 
                                                                                  ==============

Trust Growth and Income Portfolio:
 End of Period                                                    $       4,202   $       1,636 
 Beginning of Period                                                      1,636            (612)
   Net Change in Unrealized Gain on Investments                   $       2,566   $       2,248 
                                                                  ==============  ==============

Trust Money Market Portfolio:
 End of Period                                                               --              -- 
 Beginning of Period                                                         --            (110)
   Net Change in Unrealized Gain on Investments                              --   $         110 
                                                                  ==============  ==============


Trust Stock Index Portfolio:
 End of Period                                                    $      20,271   $      10,976 
 Beginning of Period                                                     10,976            (862)
   Net Change in Unrealized Gain on Investments                   $       9,295   $      11,838 
                                                                  ==============  ==============

Trust Bond Debenture Portfolio:
 End of Period                                                    $         271 
 Beginning of Period                                                         --   N/A
   Net Change in Unrealized Gain on Investments                   $         271 
                                                                  ==============                
</TABLE>









<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
NOTES TO FINANCIAL STATEMENTS

For the year ended December 31, 1996
and for the year ended December 31, 1995

4.  GAIN/(LOSS) ON INVESTMENTS, CONTINUED:
<TABLE>

<CAPTION>
UNREALIZED GAIN/(LOSS) ON INVESTMENT (IN THOUSANDS OF DOLLARS):


                                                         For the Year   For the Year
                                                            Ended           Ended
                                                           12/31/96       12/31/95
<S>                                                     <C>             <C>
Trust Quality Bond Portfolio:
 End of Period                                          $          30 
 Beginning of Period                                               --   N/A
   Net Change in Unrealized Gain on Investments         $          30 
                                                        ==============               

Trust Small Cap Portfolio:
 End of Period                                          $         533 
 Beginning of Period                                               --   N/A
   Net Change in Unrealized Gain on Investments         $         533 
                                                        ==============               

Trust Large Cap Portfolio:
 End of Period                                          $       1,531 
 Beginning of Period                                               --   N/A
   Net Change in Unrealized Gain on Investments         $       1,531 
                                                        ==============               

Trust Select Equity Portfolio:
 End of Period                                          $       1,210 
 Beginning of Period                                               --   N/A
   Net Change in Unrealized Gain on Investments         $       1,210 
                                                        ==============               

Trust International Equity Portfolio:
 End of Period                                          $         796 
 Beginning of Period                                               --   N/A
   Net Change in Unrealized Gain on Investments         $         796 
                                                        ==============               

Fund Growth and Income Portfolio:
 End of Period                                          $      46,489   $      22,469
 Beginning of Period                                           22,469             285
   Net Change in Unrealized Gain on Investments         $      24,020   $      22,184
                                                        ==============  =============

Fund Global Equity Portfolio:
 End of Period                                          $           1   $         152
 Beginning of Period                                              152             147
   Net Change in Unrealized Gain/(Loss) on Investments          ($151)  $           5
                                                        ==============  =============

GACC Money Market Portfolio
 End of Period                                          $           6   N/A
 Beginning of Period                                               -- 
   Net Change in Unrealized Gain on Investments         $           6 
                                                        ==============               
</TABLE>


<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
NOTES TO FINANCIAL STATEMENTS

For the year ended December 31, 1996
and for the year ended December 31, 1995

5.  ACCOUNT UNIT TRANSACTIONS:

The change in the number of accumulation units resulting from account unit
transactions is as follows:

                                COVA                                          
                                                        LORD ABBETT

                         SERIES TRUST                                         
                                                 SERIES FUND, INC.  GACC

_____________________________________________________________________________
_______________         ______________   _______
<TABLE>
__
<CAPTION>

                             QUALITY       HIGH      GROWTH &      MONEY       STOCK        BOND      QUALITY     SMALL
                              INCOME      YIELD       INCOME      MARKET       INDEX     DEBENTURE     BOND     CAP STOCK
                            ----------  ----------  ----------  -----------  ----------  ----------  ---------  ----------
<S>                         <C>         <C>         <C>         <C>          <C>         <C>         <C>        <C>
Balances at
   December 31, 1994        2,576,412   1,157,642     977,209    6,963,421   3,151,443   N/A         N/A        N/A

Redemptions by Cova                --          --          --           --          --          --         --          -- 
Units Sold                    181,275     195,356     162,687    2,450,650     163,890          --         --          -- 
Units Redeemed               (362,175)   (114,778)    (55,487)    (405,521)   (300,704)         --         --          -- 
Units Transferred             295,120     632,013     258,424   (6,021,418)  2,422,351          --         --          -- 

Balance at
   December 31, 1995        2,690,633   1,870,232   1,342,833    2,987,132   5,436,980   N/A         N/A        N/A

Contributions by Cova Life         --          --          --           --          --      50,000    500,000     500,000 
Redemptions by Cova                --          --          --           --          --     (50,000)  (294,154)   (500,000)
Units Sold                    106,671      98,690     180,267    3,772,567     216,989     360,638     98,567     580,659 
Units Redeemed               (280,149)   (113,437)    (59,321)    (259,281)   (283,639)    (10,552)    (2,065)     (6,730)
Units Transferred             817,805     145,699     442,117   (3,915,492)   (689,475)    309,577    206,482     663,476 

Balance at
   December 31, 1996        3,334,960   2,001,184   1,905,896    2,584,926   4,680,855     659,663    508,830   1,237,405 


                              LARGE       SELECT       INTL      GROWTH &     GLOBAL    MONEY
                            CAP STOCK     EQUITY      EQUITY      INCOME      EQUITY   MARKET      TOTAL
                            ----------  ----------  ----------  -----------  --------  -------  -----------
<S>                         <C>         <C>         <C>         <C>          <C>       <C>      <C>
Balances at
   December 31, 1994        N/A         N/A         N/A          6,875,139   233,186   N/A      21,934,453 

Redemptions by Cova                --          --          --           --   (10,000)              (10,000)
Units Sold                         --          --          --    1,505,688    50,282             4,709,829 
Units Redeemed                     --          --          --     (940,462)  (91,135)           (2,270,262)
Units Transferred                  --          --          --    1,506,743   (10,127)             (916,893)

Balance at
   December 31, 1995        N/A         N/A         N/A          8,947,108   172,206   N/A      23,447,125 

Contributions by Cova Life  1,500,000     500,000     500,000           --        --       --    3,550,000 
Redemptions by Cova          (367,586)   (500,000)   (500,000)          --        --       --   (2,211,740)
Units Sold                     76,199   1,024,461     550,620    1,374,562    15,160    8,787    8,464,837 
Units Redeemed                   (522)    (11,729)     (5,835)    (587,874)  (21,479)     (96)  (1,642,709)
Units Transferred             181,515   1,031,791     762,107    1,998,505   (11,278)  26,273    1,969,102 

Balance at
   December 31, 1996        1,389,606   2,044,523   1,306,892   11,732,301   154,609   34,964   33,576,614 

</TABLE>



COVA FINANCIAL SERVICES
LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Consolidated Financial Statements

December 31, 1996, 1995 and 1994

(With Independent Auditors' Report Thereon)

















<PAGE>






                         INDEPENDENT AUDITORS' REPORT


The Board of Directors and Shareholder
Cova Financial Services Life Insurance Company:


We have audited the accompanying consolidated balance sheets of Cova Financial
Services Life Insurance Company and subsidiaries (a wholly owned subsidiary of
Cova Corporation) as of December 31, 1996 and 1995, and the related
consolidated  statements of income, shareholders equity and cash flows for the
year  ended December 31, 1996 and the period from June 1, 1995 to December 31,
1995  (Successor  periods),  and from January 1, 1995 to May 31, 1995, and for
the  year  ended  December 31, 1994 (Predecessor periods).  These consolidated
financial  statements are the responsibility of the Company's management.  Our
responsibility is to express an opinion on these consolidated financial
statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of
material misstatement.  An audit includes examining, on a test basis, evidence
supporting  the amounts and disclosures in the financial statements.  An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation.  We believe that our audits provide a reasonable basis
for our opinion.

In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Cova
Financial  Services Life Insurance Company and subsidiaries as of December 31,
1996  and  1995,  and the results of their operations and their cash flows for
the Successor periods, in conformity with generally accepted accounting
principles.  Also, in our opinion, the aforementioned Predecessor consolidated
financial  statements present fairly, in all material respects, the results of
their  operations  and their cash flows for the Predecessor periods presented,
in conformity with generally accepted accounting principles.






St. Louis, Missouri
March 7, 1997



<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Consolidated Balance Sheets

December 31, 1996 and 1995
(In thousands of dollars)
<TABLE>

<CAPTION>

                 ASSETS                                       1996         
1995

<S>                                                   <C>         <C>
Investments:
  Debt securities available for sale at market
(cost of $952,817 in 1996 and $583,868 in 1995)       $  949,611  $  594,556
  Mortgage loans (net)                                   244,103      77,472
  Policy loans                                            22,336      19,125
  Short-term investments at cost which approximates
    market                                                 4,404       7,859
                                                      ----------  ----------

Total investments                                      1,220,454     699,012
                                                      ----------  ----------

Cash and cash equivalents - interest bearing              38,322      59,312
Cash - non-interest bearing                                5,501       2,944
Receivable from sale of securities                         1,064          --
Accrued investment income                                 15,011       9,116
Deferred policy acquisition costs                         49,833      14,468
Present value of future profits                           46,389      38,155
Goodwill                                                  20,849      23,358
Federal and state income taxes recoverable                 1,461         397
Deferred tax benefits (net)                               13,537      13,556
Receivable from OakRe                                  1,973,813   2,391,982
Reinsurance receivables                                    3,504       8,891
Other assets                                               2,205       2,425
Separate account assets                                  641,871     410,449
                                                      ----------  ----------

Total Assets                                          $4,033,814  $3,674,065
                                                      ==========  ==========
</TABLE>

See accompanying notes to consolidated financial statements.
(continued)

<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Consolidated Balance Sheets (Continued)

December 31, 1996 and 1995
(In thousands of dollars)
<TABLE>

<CAPTION>

LIABILITIES AND SHAREHOLDERS EQUITY                   1996         1995

<S>                                           <C>          <C>
Policyholder deposits                         $3,135,325   $3,033,763 
Future policy benefits                            32,342       28,071 
Payable on purchase of securities                 15,978        5,327 
Accounts payable and other liabilities            19,764       20,143 
Future purchase price payable to OakRe            16,051       23,967 
Guaranty fund assessments                         12,409       14,259 
Separate account liabilities                     626,901      410,449 
                                              -----------  -----------

Total Liabilities                              3,858,770    3,535,979 
                                              -----------  -----------

Shareholders equity:
  Common stock, $2 par value.  (Authorized
5,000,000 shares; issued and outstanding
2,899,446 shares in 1996 and 1995)                 5,799        5,799 
  Additional paid-in capital                     166,491      129,586 
  Retained earnings                                3,538          (63)
  Net unrealized appreciation/(depreciation)
    on securities, net of tax                       (784)       2,764 
                                              -----------  -----------

Total Shareholders Equity                        175,044      138,086 
                                              -----------  -----------

Total Liabilities and Shareholders Equity     $4,033,814   $3,674,065 
                                              ===========  ===========
</TABLE>


See accompanying notes to consolidated financial statements.

<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Consolidated Statements of Income

Years ended December 31, 1996, 1995, and 1994
(In thousands of dollars)
<TABLE>

<CAPTION>
                                                       THE COMPANY             PREDECESSOR
                                                             7 MONTHS      5 MONTHS
                                                               ENDED        ENDED
                                                    1996      12/31/95     5/31/95       1994

<S>                                                 <C>      <C>       <C>         <C>
Revenues:
  Premiums                                          $ 3,154  $   921   $   1,097   $    2,787 
  Net investment income                              70,629   24,188      92,486      277,616 
  Net realized gain (loss) on sale of investments       472    1,324     (12,414)    (101,361)
  Separate Account charges                            7,205    2,957       1,818        3,992 
  Other income                                        1,320      725       1,037        2,713 
                                                    -------  --------  ----------  -----------

Total revenues                                       82,780   30,115      84,024      185,747 
                                                    -------  --------  ----------  -----------

Benefits and expenses:
  Interest on policyholder deposits                  50,100   17,706      97,867      249,905 
  Current and future policy benefits                  5,130    1,785       1,830        5,259 
  Operating and other expenses                       14,573    7,126      12,777       24,479 
  Amortization of purchased intangible assets         2,332    3,030          --           -- 
  Amortization of deferred acquisition costs          4,389      100      11,157      125,357 
                                                    -------  --------  ----------  -----------

Total Benefits and Expenses                          76,524   29,747     123,631      405,000 
                                                    -------  --------  ----------  -----------

Income/(loss) before income taxes                     6,256      368     (39,607)    (219,253)
                                                    -------  --------  ----------  -----------
Income Taxes:
  Current                                             1,740    1,011     (16,404)     (46,882)
  Deferred                                              915     (580)      6,340      (30,118)
                                                    -------  --------  ----------  -----------

Total income tax expense/(benefit)                    2,655      431     (10,064)     (77,000)
                                                    -------  --------  ----------  -----------

Net Income/(Loss)                                   $ 3,601  $   (63)  $ (29,543)  $(142,253))
                                                    =======  ========  ==========  ===========
</TABLE>


See accompanying notes to consolidated financial statements.

<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Consolidated Statements of Shareholders Equity

Years ended December 31, 1996, 1995 and 1994
(In thousands of dollars)
<TABLE>

<CAPTION>
                                                     THE COMPANY                PREDECESSOR
                                                             7 MONTHS      5 MONTHS
                                                              ENDED          ENDED
                                                     1996    12/31/95       5/31/95     1994

<S>                                                <C>        <C>        <C>        <C>
Common stock ($2 par value common stock;
  Authorized 5,000,000 shares; issued and
    outstanding 2,899,446 in 1996, 1995 and 1994
      Balance at beg. of period)                   $  5,799   $  5,799   $  5,799   $   5,632 
  Par value of additional shares issued                  --         --         --         167 
                                                   ---------  ---------             ----------

Balance at end of period                              5,799      5,799      5,799       5,799 
                                                   ---------  ---------  ---------  ----------

Additional paid-in capital:
  Balance at beginning of period                    129,586    137,749    136,534     120,763 
Adjustment to reflect purchase acquisition
  indicated in note 2                                    --    (52,163)        --          -- 
Capital contribution                                 36,905     44,000      1,215      15,771 
                                                   ---------  ---------  ---------  ----------

Balance at end of period                            166,491    129,586    137,749     136,534 
                                                   ---------  ---------  ---------  ----------

Retained earnings/(deficit):
  Balance at beginning of period                        (63)   (36,441)     1,506     143,759 
Adjustment to reflect purchase acquisition               --     36,441         --          -- 
   indicated in note 2
 Net income/(loss)                                    3,601        (63)   (29,543)   (142,253)
 Dividends to shareholder                                --         --     (8,404)         -- 
                                                   ---------  ---------  ---------  ----------

Balance at end of period                           $  3,538   $    (63)  $(36,441)  $   1,506 
                                                   ---------  ---------  ---------  ----------
</TABLE>

See accompanying notes to consolidated financial statements.
(Continued)

<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Consolidated Statements of Shareholders Equity (Continued)

Years ended December 31, 1996, 1995 and 1994
(In thousands of dollars)

<TABLE>

<CAPTION>
                                                          THE COMPANY            PREDECESSOR
                                                                 7 MONTHS   5 MONTHS
                                                                   ENDED     ENDED
                                                         1996    12/31/95   5/31/95     1994

<S>                                                          <C>        <C>        <C>         <C>
Net unrealized appreciation/(depreciation)of   securities:
 Balance at beginning of period                                 2,764   $(28,837)  $ (65,228)  $    (321)
 Adjustment to reflect purchase acquisition
   indicated in note 2                                             --     28,837          --          -- 
 Implementation of change in accounting for
    marketable debt and equity securities,
      net of effects of deferred taxes
       of $18,375 and deferred acquisition
          costs of $42,955                                         --         --          --      34,125 
 Change in unrealized appreciation/(depreciation)
    of debt and equity securities                             (13,915)    10,724     178,010    (357,502)
 Change in deferred Federal income taxes                        1,910     (1,489)    (18,458)     53,324 
 Change in deferred acquisition costs attributable
    to unrealized losses/(gains)                                1,561         --    (123,161)    205,146 
 Change in present value of future profits
    attributable to unrealized losses/(gains)                   6,896     (6,471)         --          -- 
                                                             ---------  ---------              ----------
 Balance at end of period                                        (784)     2,764     (28,837)    (65,228)
                                                             ---------  ---------  ----------  ----------

 Total Shareholders Equity                                   $175,044   $138,086   $  78,270   $  78,611 
                                                             =========  =========  ==========  ==========
</TABLE>

See accompanying notes to consolidated financial statements.

<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Consolidated Statements of Cash Flows

Years ended December 31, 1996, 1995 and 1994
(In thousands of dollars)
<TABLE>

<CAPTION>

                                                      THE COMPANY            PREDECESSOR
                                                            7 MONTHS    5 MONTHS
                                                              ENDED       ENDED
                                                  1996       12/31/95    5/31/95      1994


<S>                                              <C>         <C>         <C>          <C>
Cash flows from operating activities:
  Interest and dividend receipts                 $  68,622   $  18,744   $  131,439   $   309,856 
  Premiums received                                  3,154         921        1,097         2,787 
  Insurance and annuity benefit payments            (3,729)     (2,799)      (1,809)       (3,755)
  Operating disbursements                          (17,158)    (10,480)      (9,689)      (26,023)
  Taxes on income refunded (paid)                   (3,016)         60       48,987        17,032 
  Commissions and acquisition costs paid           (36,735)    (17,456)     (23,872)      (26,454)
  Other                                                937         529        1,120           836 
                                                 ----------  ----------  -----------  ------------

Net cash provided by/(used in) operating
  activities                                        12,075     (10,481)     147,273       274,279 
                                                 ----------  ----------  -----------  ------------

Cash flows from investing activities:
  Cash used for the purchase of investment
    securities                                    (715,274)   (875,994)    (575,891)   (1,935,353)
  Proceeds from investment securities sold and
    matured                                        262,083     253,814    2,885,053     3,040,474 
  Other                                            (14,166)        179       (8,557)       (8,185)
                                                 ----------  ----------  -----------  ------------

Net cash provided by/(used in) investing
  activities                                     $(467,357)  $(622,003)  $2,300,605   $ 1,096,936 
                                                 ----------  ----------  -----------  ------------
</TABLE>

See accompanying notes to consolidated financial statements.
(Continued)

<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Consolidated Statements of Cash Flows (Continued)

Years ended December 31, 1996, 1995 and 1994
(In thousands of dollars)

<TABLE>

<CAPTION>
                                                     THE COMPANY             PREDECESSOR
                                                            7 MONTHS     5 MONTHS
                                                              ENDED        ENDED
                                                  1996       12/31/95     5/31/95     1994

<S>                                          <C>         <C>         <C>            <C>
Cash flows from financing activities:
  Policyholder deposits                      $ 446,784   $ 132,752   $    130,660   $  274,960 
  Transfers from/(to) OakRe                    574,010     628,481     (3,048,531)          -- 
  Transfer to Separate Accounts               (119,592)    (37,946)        (4,835)     (33,548)
  Return of policyholder deposits             (491,025)   (436,271)      (290,586)    (608,868)
  Dividends to Shareholder                          --          --         (8,404)          -- 
  Capital contributions received                20,000      44,000          1,215       15,938 
                                             ----------  ----------  -------------  -----------

Net cash provided by/(used in) financing
  activities                                   430,177     331,016     (3,220,481)    (351,518)
                                             ----------  ----------  -------------  -----------

Increase/(decrease) in cash and cash
  equivalents                                  (25,105)   (301,468)      (772,603)   1,019,697 

Cash and cash equivalents at beginning of
  period                                        62,256     363,724      1,136,327      116,630 
CFLIC contributed cash (Note 9)                  6,672          --             --           -- 
Cash and cash equivalents at end of period   $  43,823   $  62,256   $    363,724   $1,136,327 
                                             ==========  ==========  =============  ===========
</TABLE>


See accompanying notes to consolidated financial statements.

(Continued)

<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Consolidated Statements of Cash Flows, Continued
(In thousands of dollars)
<TABLE>

<CAPTION>
                                                       THE COMPANY          PREDECESSOR
                                                              7 MONTHS   5 MONTHS
                                                                ENDED      ENDED
                                                    1996      12/31/95    5/31/95    1994

<S>                                                  <C>        <C>        <C>        <C>
Reconciliation of net income/(loss)to net cash
 provided by operating activities:
   Net income/(loss)                                 $  3,601   $    (63)  $(29,543)  $(142,253)
   Adjustments to reconcile net income/(loss)
     to net cash provided by operating activities:
       Increase/(decrease) in future policy
         benefits (net of reinsurance)                    680     (1,013)        11       1,494 
       Increase/(decrease) in payables and accrued
           liabilities                                  2,900       (392)   (10,645)      3,830 
       Decrease/(increase) in accrued investment
           income                                      (4,778)    (7,904)    32,010      21,393 
       Amortization of intangible assets                6,721      3,831     11,309     125,722 
       Amortization and accretion of securities
           premiums and discounts                       2,751        307      2,410       3,635 
       Recapture commissions paid to OakRe             (4,483)    (4,777)        --          -- 
       Net realized losson sale of
           investments                                   (472)    (1,324)    12,414     101,361 
       Interest accumulated on policyholder
           deposits                                    50,100     17,706     97,867     249,905 
       Investment expenses paid                         1,151        642      2,373       7,296 
       Decrease/(Increase)in guaranty assessments          --       (104)     5,070        (935)
       Increase/(decrease) in current and deferred
           Federal income taxes                          (351)       491     38,923     (59,263)
       Separate account net loss                       (2,008)         1          1           2 
       Deferral of acquisition costs                  (34,803)   (14,568)   (13,354)    (30,024)
       Other                                           (8,934)    (3,314)    (1,573)     (7,884)
                                                                           ---------  ----------

Net cash provided by operating activities            $ 12,075   $(10,481)  $147,273   $ 274,279 
                                                     =========  =========  =========  ==========
</TABLE>

See accompanying notes to consolidated financial statements.

<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

December 31, 1996, 1995 and 1994

(1)  NATURE OF BUSINESS AND ORGANIZATION

     NATURE OF THE BUSINESS

Cova  Financial Services Life Insurance Company (CFSLIC) and subsidiaries (the
Company), formerly  Xerox Financial Services Life Insurance Company (the
Predecessor),  market and service single premium deferred annuities, immediate
annuities, variable annuities, and single premium whole-life insurance
policies.  The Company is licensed to do business in 47 states and the
District of Columbia.  Most of the policies issued present no significant
mortality  nor  longevity risk to the Company, but rather represent investment
deposits by the policyholders.  Life insurance policies provide policy
beneficiaries  with mortality benefits amounting to a multiple, which declines
with age, of the original premium.

Under  the deferred annuity contracts, interest rates credited to policyholder
deposits  are guaranteed by the Company for periods from one to ten years, but
in no case may renewal rates be less than 3%.  The Company may assess
surrender  fees  against  amounts  withdrawn prior to scheduled rate reset and
adjust  account  values  based on current crediting rates.  Policyholders also
may incur certain Federal income tax penalties on withdrawals.

Although the Company markets its products through numerous distributors,
including regional brokerage firms, national brokerage firms and banks,
approximately  66%,  59%  and 57% of the companies sales have been through two
specific  brokerage firms, A.G. Edwards & Sons, Incorporated. and Edward Jones
& Company in 1996, 1995 and 1994, respectively.

     ORGANIZATION

Prior to June 1, 1995 Xerox Financial Services, Inc. (XFSI) owned 100% or
2,899,446  shares  of  the  Predecessor.  XFSI is a wholly owned subsidiary of
Xerox Corporation.

On  June  1,  1995  XFSI sold 100% of the issued and outstanding shares of the
Predecessor to Cova Corporation, a subsidiary of General American Life
Insurance  Company  (GALIC),  a  Missouri domiciled life insurance company, in
exchange  for  approximately $91.4 million in cash and $22.7 million in future
payables.  In  conjunction  with  this Agreement, the Predecessor also entered
into a financing reinsurance transaction that caused OakRe Life Insurance
Company(OakRe),a subsidiary of the Predecessor, to assume the economic
benefits  and  risks  of the existing single premium deferred annuity deposits
(SPDAs) of Cova Financial Services Life Insurance Company, which had an
aggregate  carrying  value  at June 1, 1995 of $2,982.0 million.  In exchange,
the  Predecessor  transferred  specifically  identified assets to OakRe with a
market value at June 1, 1995 of $2,986.0 million. Ownership of OakRe was
retained by XFSI subsequent to the sale of the Predecessor and other
affiliates.  The Receivable from OakRe to the Company that was created by this
transaction will be liquidated over the remaining crediting rate guaranty
periods (which will be substantially expired in four years) by the transfer of
cash in the amount of the then current account value, less a recapture
commission fee to OakRe on policies retained beyond their 30-day no-fee
surrender  window  by  the Company, upon the next crediting rate reset date of
each annuity policy.  The Company may then reinvest that cash for those
policies  that  are  retained  and thereafter assume the benefits and risks of
those deposits.




COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

In  the  event that both OakRe and XFSI default on the receivable, the Company
may draw funds from a standby bank irrevocable letter of credit established by
XFSI  in  the  amount  of $500 million.  No funds were drawn on this letter of
credit during the periods ending December 31, 1996 and 1995.

In  substance, terms of the agreement have allowed the seller, XFSI, to retain
substantially all of the existing financial benefits and risks of the existing
business,  while  the  purchaser,  GALIC, obtained the corporate operating and
product  licenses,  marketing  and administrative capabilities of the Company,
and  access  to  the  retention of the policyholder deposit base that persists
beyond the next crediting rate reset date.

The  Company  owns 100% of the outstanding shares of First Cova Life Insurance
Company  (a  New  York domiciled insurance company) (FCLIC) and Cova Financial
Life  Insurance  Company  (a California domiciled insurance company) (CFLIC). 
Ownership  of  Cova  Financial Life Insurance Company was obtained on December
31,  1996  as  the  result of a capital contribution by Cova Corporation.  The
Company has presented  the consolidated financial position and results of
operations  for  its subsidiaries from the dates of actual ownership (see note
9).

(2)  CHANGE IN ACCOUNTING

Upon closing the sale, the Company restated its financial statements in
accordance with "push down purchase accounting", which allocates the net
purchase  price  for  the  Company and its then sole subsidiary FCLIC of $91.4
million  according  to the fair values of the acquired assets and liabilities,
including the estimated present value of future profits.  These allocated
values were dependent upon policies in force and market conditions at the time
of  closing,  however,  these  allocations were not finalized until 1996.  The
table below summarizes the final allocation of purchase price:
<TABLE>

<CAPTION>
(In Millions)                                                                 

<S>                                <C>             June 1, 1995
                                   --------------
Assets acquired:
  Debt securities                  $         32.4
  Policy loans                               18.3
  Cash and cash equivalents                 363.7
  Present value of future profits            47.4
  Goodwill                                   20.5
  Deferred tax benefit                       24.9
  Receivable from OakRe                   2,969.0
  Other assets                                5.9
  Separate account assets                   332.7
                                   --------------
                                          3,814.8
                                   --------------
Liabilities assumed:
  Policyholder deposits                   3,299.2
  Future policy benefits                     27.2
  Future purchase price payable              22.7
  Deferred Federal income taxes              12.6
  Other liabilities                          29.0
  Separate account liabilities              332.7
                                   --------------
                                          3,723.4
                                   --------------
Adjusted purchase price            $         91.4
                                   ==============
</TABLE>




<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

In addition to revaluing all material tangible assets and liabilities to their
respective estimated market values as of the closing date of the sale, the
Company also recorded in its financial statements the excess of cost over fair
value of net assets acquired (goodwill) as well as the present value of future
profits to be derived from the purchased and reinsured business. These amounts
were determined in accordance with the purchase method of accounting. This new
basis of accounting resulted in an increase in shareholders equity of $13.1
million in 1995 reflecting the application of push down purchase accounting. 
The Companys consolidated financial statements subsequent to June 1, 1995
reflect this new basis of accounting.

All amounts for periods ended before June 1, 1995 are labeled Predecessor and
are based on predecessor historical costs.  The periods ending on or after
such date are labeled The Company, and are based on the new cost basis of the
Company or fair values at June 1, 1995 and subsequent results of operations.

(3)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
     SECURITIES

Investments in all debt securities and those equity securities with readily
determinable market values are classified into one of three categories:
held-to-maturity, trading, or available-for-sale. Classification of
investments is based on management's current intent. All debt and equity
securities at December 31, 1996 and 1995 were classified as
available-for-sale. Securities available-for-sale are carried at market value,
with unrealized holding gains and losses reported as a separate component of
stockholders equity, net of deferred effects of income tax and related effects
on deferred acquisition costs.

Amortization of the discount or premium from the purchase of mortgage-backed
bonds is recognized using a level-yield method which considers the estimated
timing and amount of prepayments of the underlying mortgage loans.  Actual
prepayment experience is periodically reviewed and effective yields are
recalculated when differences arise between the prepayments previously
anticipated and the actual prepayments received and currently anticipated. 
When such a difference occurs, the net investment in the mortgage-backed bond
is adjusted to the amount that would have existed had the new effective yield
been applied since the acquisition of the bond, with a corresponding charge or
credit to interest income (the "retrospective method").

A realized loss is recognized and charged against income if the Company's
carrying value in a particular investment in the available-for-sale category
has experienced a significant decline in market value that is deemed to be
other than temporary.

Investment income is recorded when earned.  Realized capital gains and losses
on the sale of investments are determined on the basis of specific costs of
investments and are credited or charged to income.  Gains or losses on
financial future or option contracts which qualify as hedges of investments
are treated as basis adjustments and are recognized in income over the life of
the hedged investments.

     MORTGAGE LOANS AND OTHER INVESTED ASSETS

Mortgage loans and policy loans are carried at their unpaid principal
balances.  Real estate is carried at cost less accumulated depreciation. 
Other invested assets are carried at lower of cost or market.



<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

Real estate reserves are established when declines in collateral values,
estimated in light of current economic conditions and calculated in conformity
with Statement of Financial Accounting Standards No. 114, Accounting by
Creditors for Impairment of a Loan (SFAS 114), indicate a likelihood of loss. 
Prior to 1995, the Company evaluated its real estate-related assets (including
accrued interest) by estimating the probabilities of loss utilizing various
projections that included several factors relating to the borrower, property,
term of the loan, tenant composition, rental rates, other supply and demand
factors and overall economic conditions.  Generally, at that time, the reserve
was based upon the excess of the loan amount over the estimated future cash
flows from the loan.

In 1995, the Company adopted Statement of Financial Accounting Standards No.
118, Accounting by Creditors for Impairment of a Loan -- Income Recognition
and Disclosures (SFAS 118).  SFAS 118 amends SFAS 114, providing clarification
of income recognition issues and requiring additional disclosures relating to
impaired loans.  The adoption of SFAS 114 and 118 had no effect on the
Companys financial position or results of operations at or for the period
ended December 31, 1995. The Company had no impaired loans, but did establish
a valuation allowance for potential losses on mortgage loans of $88 thousand
at December 31, 1996.

Prior to 1995, when an investment supported by real estate collateral was
deemed "in-substance" foreclosed, the investment was reclassified as real
estate and recorded at its fair value, with any reduction in carrying value
recorded as a realized loss.  The change in this valuation was recorded as a
realized capital gain or loss in the statements of income.

     CASH AND CASH EQUIVALENTS

Cash and cash equivalents include currency and demand deposits in banks, US
Treasury bills, money market accounts, and commercial paper with maturities
under 90 days, which are not otherwise restricted.

SEPARATE ACCOUNT ASSETS

The separate account investments are assigned to the policyholders in the
separate accounts, and are not guaranteed or supported by the other general
investments of the Company.  The Company earns mortality and expense risk fees
from the separate accounts and assesses withdrawal charges in the event of
early withdrawals.  Separate accounts assets are valued at fair market value.

In order to provide for optimum policyholder returns, and to allow for the
replication of the investment performance of existing cloned mutual funds, the
Company has periodically transferred capital to the separate account to
provide for the initial purchase of investments in new portfolios.  As
additional funds have been received through policyholder deposits, the Company
has periodically reduced its capital investment in the separate accounts.  As
of December 31, 1996, approximately $15.0 million of capital investments
remained within the separate accounts.

<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

     DEFERRED POLICY ACQUISITION COSTS

The costs of acquiring new business which vary with and are directly related
to the production of new business, principally commissions, premium taxes,
sales costs, and certain policy issuance and underwriting costs, are deferred.
 These deferred costs are amortized in proportion to estimated future gross
profits derived from investment income, realized gains and losses on sales of
securities, unrealized securities gains and losses, interest credited to
accounts, surrender fees, mortality costs, and policy maintenance expenses. 
The estimated gross profit streams are periodically reevaluated and the
unamortized balance of deferred acquisition costs is adjusted to the amount
that would have existed had the actual experience and revised estimates been
known and applied from the inception of the policies and contracts.  The
amortization and adjustments resulting from unrealized gains and losses is not
recognized currently in income but as an offset to the unrealized gains and
losses reflected as a separate component of equity.

The components of deferred policy acquisition costs are shown below.  The
effects on deferred policy acquisition costs of the consolidation of CFLIC
(see note 9) with the Company are presented separately.


<TABLE>

<CAPTION>
                                              THE COMPANY             PREDECESSOR
                                                      7 MONTHS    5 MONTHS
                                                        ENDED       ENDED
(In Thousands)                    1996     12/31/95    5/31/95      1994

<S>                                         <C>       <C>        <C>         <C>
Deferred policy acquisition costs,
  beginning of period                       $14,468   $ 92,398   $ 213,362   $ 146,504 
Effects of push down purchase
  accounting                                     --    (92,398)         --          -- 
Commissions and expenses deferred            34,803     14,568      13,354      30,025 
Amortization                                 (4,389)      (100)    (11,157)   (125,357)
Deferred policy acquisition costs
 attributable to unrealized gains/(losses)    1,561         --    (123,161)    162,190 
Effects on deferred policy acquisition
  costs of CFLIC consolidation                3,390         --          --          -- 
                                            --------                                   
Deferred policy acquistion costs,
  end of period                             $49,833   $ 14,468   $  92,398   $ 213,362 
                                            ========  =========  ==========  ==========
</TABLE>


     PURCHASE RELATED INTANGIBLE ASSETS AND LIABILITIES

In accordance with the purchase method of accounting for business
combinations, two intangible assets and a future payable related to accrued
purchase price consideration were established as of the purchase date:

     PRESENT VALUE OF FUTURE PROFITS

As of June 1, 1995 the Company established an intangible asset which
represents the present value of future profits to be derived from both the
purchased and transferred blocks of business. Certain estimates were utilized
in the computation of this asset including estimates of future policy
retention, investment income, interest credited to policyholders, surrender
fees, mortality costs, and policy maintenance costs discounted at a pre-tax
rate of 18% (12% net after tax).




<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

In addition, as the Company has the option of retaining its SPDA policies
after they reach their next interest rate reset date and are recaptured from
OakRe, a component of this asset represents estimates of future profits on
recaptured business. This asset will be amortized in proportion to estimated
future gross profits derived from investment income, realized gains and losses
on sales of securities, unrealized securities gains and losses, interest
credited to accounts, surrender fees, mortality costs, and policy maintenance
expenses.  The estimated gross profit streams are periodically reevaluated and
the unamortized balance of present value of future profits will be adjusted to
the amount that would have existed had the actual experience and revised
estimates been known and applied from the inception.  The amortization and
adjustments resulting from unrealized gains and losses is not recognized
currently in income but as an offset to the unrealized gains and losses
reflected as a separate component of equity.  The amortization period is the
remaining life of the policies, which is estimated to be 20 years from the
date of original policy issue.

Based on current assumptions, amortization of the original in-force PVFP
asset, expressed as a percentage of the original in-force asset, are projected
to be 6.8%, 5.8%, 4.6%, 4.5% and 4.7% for the years ended December 31, 1997
through 2001, respectively.  Actual amortization incurred during these years
may be more or less as assumptions are modified to incorporate actual results.

During 1996, the Company adjusted its original purchase accounting to include
a revised estimate of the ultimate renewal (recapture) rate.  This adjustment
resulted in a re-allocation of the net purchased intangible asset between
present value of future profits, goodwill and the future payable.  This final
allocation and the resulting impact on inception to date amortization was
recorded, in its entirety, in 1996.  No restatement of the June 1, 1995
opening Balance Sheet was made.

The components of present value of future profits are below.  The effects on
present value of future profits of the consolidation of CFLIC (see note 9)
with the Company are presented separately.
<TABLE>

<CAPTION>
                                                                        The Company
                                                                             7 Months
Ended
(In Thousands)                                                        1996     
12/31/95

<S>                                                                <C>       <C>
Present value of future profits - beginning of period               38,155    46,709 
Interest added                                                       3,274     1,941 
Net amortization                                                    (3,747)   (4,024)
Present value of future profits attributable to unrealized gains     6,896    (6,471)
Adjustment due to revised push down purchase accounting                698        -- 
Effects on present value of future profits of CFLIC consolidation    1,113        -- 
Present value of future profits - end of period                    $46,389   $38,155 
</TABLE>

                                                                Future payable

    Pursuant to the financial reinsurance agreement with OakRe, the receivable
from OakRe becomes due in installments when the SPDA policies reach their next
crediting rate reset date.  For any recaptured policies that continue in force
 into the next guarantee period, the Company will pay a commission to OakRe of
        1.75% up to 40% of policy account values originally reinsured and 3.5%
   thereafter. On policies that are recaptured and subsequently exchanged to a
 variable annuity policy, the Company will pay a commission to OakRe of 0.50%.
                                                                   (continued)


<PAGE>
               COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
                               (a wholly owned subsidiary of Cova Corporation)

                                    Notes to Consolidated Financial Statements

   The Company has recorded a future payable that represents the present value
        ofthe anticipated future commission payments payable to OakRe over the
        remaining life of the financial reinsurance agreement discounted at an
     estimated borrowing rate of 6.5%.  This liability represents a contingent
  purchase price payable for the policies transferred to OakRe on the purchase
date and has been pushed down to the Company through the financial reinsurance
       agreement.  The Company expects that this payable will be substantially
                                                extinguished by the year 2000.

   The components of this future payable are below.  The effects on the future
       payable of the consolidation of CFLIC (see note 9) with the Company are
                                                         presented separately.
<TABLE>

<CAPTION>
                                                              The Company
                                                                 7 Months
Ended
(In Thousands)                                              1996     12/31/95

<S>                                                      <C>       <C>
Future payable - beginning of period                     $23,967   $27,797 
Interest added                                               943       947 
Payments to OakRe                                         (4,483)   (4,777)
Adjustment due to revised push down purchase accounting   (5,059)       -- 
Effects on future payable of CFLIC consolidation             683        -- 
                                                         --------          
Future payable - end of period                           $16,051   $23,967 
                                                         ========  ========
</TABLE>


<PAGE>
               COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
                               (a wholly owned subsidiary of Cova Corporation)

                                    Notes to Consolidated Financial Statements

                                                                      Goodwill

     Under the push down method of purchase accounting, the excess of purchase
   price over the fair value of tangible and intangible assets and liabilities
 acquired is established as an asset and referred to as Goodwill.  The Company
    has elected to amortize goodwill on the straight line basis over a 20 year
period.  The components of goodwill are below.  The effects on goodwill of the
consolidation of CFLIC (see note 9) with the Company are presented separately.

<TABLE>

<CAPTION>

<S>                                                       <C>                   <C>
(In Thousands)                                                   The Company
                                                          --------------------                  
                                                                                 7 Months Ended 
                                                                         1996          12/31/95 
                                                                                ----------------
Goodwill - beginning of period                            $            23,358   $        24,060 
Amortization                                                             (916)             (702)
Adjustment due to revised push down purchase accounting
                                                                       (3,626)               -- 
Effects on goodwill of CFLIC consolidation                              2,033                -- 
                                                          --------------------                  

Goodwill - end of period                                  $            20,849   $        23,358 
</TABLE>


     Deferred Tax Assets and Liabilities

XFSI and GALIC agreed to file an election to treat the acquisition of the
Company as an asset acquisition under the provisions of Internal Revenue Code
Section 338(h)(10).  As a result of that election, the tax basis of the
Companys assets as of the date of acquisition were revalued based upon fair
market values.  The principal effect of the election was to establish a tax
asset on the tax-basis balance sheet of approximately $35.3 million for the
value of the business acquired that is amortizable for tax purposes over ten
to fifteen years.

     POLICYHOLDER DEPOSITS

The Company recognizes its liability for policy amounts that are not subject
to policyholder mortality nor longevity risk at the stated contract value,
which is the sum of the original deposit and accumulated interest, less any
withdrawals.  The average weighted interest crediting rate on the Companys
policyholder deposits as of December 31, 1996 was 5.77%.

     FUTURE POLICY BENEFITS

Reserves are held for future annuity benefits that subject the Company to
risks to make payments contingent upon the continued survival of an individual
or couple (longevity risk).  These reserves are valued at the present value of
estimated future benefits discounted for interest, expenses, and mortality. 
The assumed mortality is the 1983 Individual Annuity Mortality Tables
discounted at 5.50% to 8.50%, depending upon year of issue.

Current mortality benefits payable are recorded for reported claims and
estimates of amounts incurred but not reported.
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

     PREMIUM REVENUE

The Company recognizes premium revenue at the time of issue on annuity
policies that subject it to longevity risks.

The Company currently assesses no explicit life insurance premium for its
commitment to make payments in excess of its recorded liability that are
contingent upon policyholder mortality.  Benefits paid in excess of the
recorded liability are recognized when incurred as the amounts are not
material to the financial statements.

Amounts collected on policies not subject to any mortality or longevity risk
are recorded as increases in the policyholder deposits liability.

     FEDERAL INCOME TAXES

Prior to June 1,1995 the revenues and expenses of the Predecessor were
included in a consolidated Federal income tax return with its parent company
and other affiliates.  Allocations of Federal income taxes were based upon
separate return calculations.

Subsequent to June 1, 1995, the Company filed its own separate income tax
return, independent from its ultimate parent, GALIC.

Deferred tax assets and liabilities are recognized for the future tax
consequences attributable to differences between the financial statement
carrying amount of existing assets and liabilities and their respective tax
bases and operating loss and tax credit carry forwards.  Deferred tax assets
and liabilities are measured using enacted tax rates expected to apply to
taxable income in the years in which those temporary differences are expected
to be recovered or settled.  The effect on deferred tax assets and liabilities
of a change in tax rates is recognized in income to the period that includes
the enactment date.

     RISKS AND UNCERTAINTIES

In preparing the consolidated financial statements, management is required to
make estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosures of contingent assets and liabilities as of the
date of the balance sheet and revenues and expenses for the period.  Actual
results could differ significantly from those estimates.

The following elements of the consolidated financial statements are most
affected by the use of estimates and assumptions:

      -   Investment market valuation
      -   Amortization of deferred policy acquisition costs
      -   Amortization of present value of future profits
      -   Recoverability of Goodwill

The market value of the Company's investments is subject to the risk that
interest rates will change and cause a temporary increase or decrease in the
liquidation value of debt securities.  To the extent that fluctuations in
interest rates cause the cash flows of assets and liabilities to change, the
Company might have to liquidate assets prior to their maturity and recognize a
gain or loss.  Interest rate exposure for the investment portfolio is managed
through asset/liability management techniques which attempt to control the
risks presented by differences in the probable cash flows and reinvestment of
assets with the timing of crediting rate changes in the Company's policies and
contracts.  Changes in the estimated prepayments of mortgage-backed securities
also may cause retrospective changes in the amortization period of securities
and the related recognition of income.


COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

The amortization of deferred acquisition costs is based on estimates of
long-term future gross profits from existing policies.  These gross profits
are dependent upon policy retention and lapses, the spread between investment
earnings and crediting rates, and the level of maintenance expenses.  Changes
in circumstances or estimates may cause retrospective adjustment to the
periodic amortization expense and the carrying value of the deferred expense.

In a similar manner, the amortization of present value of future profits is
based on estimates of long-term future profits from existing and recaptured
policies.

These gross profits are dependent upon policy retention and lapses, the spread
between investment earnings and crediting rates, and the level of maintenance
expenses.  Changes in circumstances or estimates may cause retrospective
adjustment to the periodic amortization expense and the carrying value of the
asset.

In accordance with Statement of Financial Accounting Standards No. 121,
Accounting for the Impairment of Long Lived Assets and for Long Lived Assets
to be Disposed of (SFAS 121), which was adopted by the Company in the fourth
quarter of 1995, the Company has considered the recoverability of Goodwill and
has concluded that no circumstances have occurred which would give rise to
impairment of Goodwill for the period ending December 31, 1996.

     FAIR VALUE OF FINANCIAL INSTRUMENTS

Statement of Financial Accounting Standard No. 107, "Disclosures About Fair
Value of Financial Instruments" (SFAS #107) applies fair value disclosure
practices with regard to financial instruments, both assets and liabilities,
for  which it is practical to estimate fair value.  In cases where quoted
market prices are not readily available, fair values are based on estimates
that use present value or other valuation techniques.

These techniques are significantly affected by the assumptions used, including
the discount rate and estimates of future cash flows.  Although fair value
estimates are calculated using assumptions that management believes are
appropriate, changes in assumptions could cause these estimates to vary
materially.  In that regard, the derived fair value estimates cannot be
substantiated by comparison to independent markets and, in many cases, might
not be realized in the immediate settlement of the instruments.  SFAS #107
excludes certain financial instruments and all nonfinancial instruments from
its disclosure requirements.  Because of this, and further because a value of
a business is also based upon its anticipated earning power, the aggregate
fair value amounts presented do not represent the underlying value of the
Company.

The Predecessor adopted Statement of Financial Accounting Standard No. 119,
"Disclosure about Derivative Financial Instruments and Fair Value of Financial
Instruments" (SFAS #119), as of December 31, 1994. SFAS #119 requires
increased disclosures about derivative financial instruments including the
amount, nature, and terms of all derivative financial instruments as well as
disclosure of the purposes for which derivative financial instruments are
held, end-of-period fair values and any net gains or losses arising from
trading of derivative financial instruments.

The following methods and assumptions were used by the Company in estimating
its fair value disclosures for financial instruments:

     CASH AND CASH EQUIVALENTS, SHORT-TERM INVESTMENTS
     AND ACCRUED INVESTMENT INCOME:

The carrying values amounts reported in the balance sheets for these
instruments approximate their fair values.  Short-term debt securities are
considered "available for sale."



<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

     INVESTMENT SECURITIES (INCLUDING MORTGAGE-BACKED SECURITIES):

Fair values for debt securities are based on quoted market prices, where
available.  For debt securities not actively traded, fair value estimates are
obtained from independent pricing services.  In some cases, such as private
placements and certain mortgage-backed securities, fair values are estimated
by discounting expected future cash flows using a current market rate
applicable to the yield, credit quality and maturity of the investments.  (See
note 4 for fair value disclosures).  Fair values for mortgages are based on
management estimates and incorporate independent appraisals of underlying real
property.  As of December 31, 1996, fair value of the Companys mortgage loans
are equivalent to their carrying value.

    INTEREST RATE SWAPS AND FINANCIAL FUTURES CONTRACTS:

The fair value of interest rate swaps and financial futures contracts are the
amounts the Company would receive or pay to terminate the contracts at the
reporting date, thereby taking into account the current unrealized gains or
losses of open contracts.  Amounts are based on quoted market prices or
pricing models or formulas using current assumptions.  (See note 6 for fair
value disclosures).

     INVESTMENT CONTRACTS:

The Company's policy contracts require the beneficiaries to commence receipt
of payments by the later of age 85 or 10 years after purchase, and
substantially all permit earlier surrenders, generally subject to fees and
adjustments.  Fair values for the Company's liabilities for investment type
contracts (Policyholder Deposits) are estimated as the amount payable on
demand.  As of December 31, 1996 and 1995 the cash surrender value of
policyholder funds on deposit were approximately $29.1 million and $2.2
million less than their stated carrying value, respectively.  Of the contracts
permitting surrender, 90% provide the option to surrender without fee or
adjustment during the 30 days following reset of guaranteed crediting rates. 
The Company has not determined a practical method to determine the present
value of this option.

All of the Company's deposit obligations are fully guaranteed by the acquirer,
GALIC, and the receivable from OakRe equal to the SPDA obligations is
guaranteed by OakRe's parent, XFSI.

     REINSURANCE:

The impact of reinsurance on the December 31, 1996 financial statements is not
considered material.

The financing reinsurance agreement entered into with OakRe does not meet the
conditions for reinsurance accounting under Generally Accepted Accounting
Principles (GAAP).  The net assets initially transferred to OakRe were
established as a receivable and are subsequently increased as interest is
accrued on the underlying liabilities and decreased as funds are transferred
back to the Company when policies reach their crediting rate reset date or
benefits are claimed.

     OTHER

Certain 1994 and 1995 amounts have been reclassified to conform to the 1996
presentation.




<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

(4)  INVESTMENTS

The Company's investments in debt and equity securities are considered
available for sale and carried at estimated fair value, with the aggregate
unrealized appreciation or depreciation being recorded as a separate component
of shareholder equity. The carrying value and amortized cost of investments at
December 31, 1996 and 1995 were as follows:
<TABLE>

<CAPTION>
                                                           1996
                                                       GROSS      GROSS     ESTIMATED
                                          CARRYING   UNREALIZED UNREALIZED    FAIR    
AMORTIZED
                                            VALUE       GAINS    LOSSES      VALUE       COST
                                                (in thousands of dollars)

<S>                                      <C>         <C>     <C>       <C>         <C>
Debt Securities:
  US. Government Treasuries              $    7,175  $   29     ($50)  $    7,175  $    7,196
  Collateralized mortgage obligations       382,335     985   (2,721)     382,335     384,071
  Corporate, state, municipalities, and
    political subdivisions                  560,101   3,971   (5,427)     560,101     561,557

Total debt securities                       949,611   4,985   (8,198)     949,611     952,824

Mortgage loans                              244,103      --       --      244,103     244,103
Policy loans                                 22,336      --       --       22,336      22,336
Short term investments                        4,404      21       --        4,404       4,383

Total investments                        $1,220,454  $5,006  ($8,198)  $1,220,454  $1,223,646
Companys beneficial interest in
 separate accounts                       $   14,970      --       --   $   14,970          --
</TABLE>

<TABLE>

<CAPTION>
                                                                                     1995
                                                        GROSS      GROSS     ESTIMATED
                                           CARRYING  UNREALIZED  UNREALIZED    FAIR   
AMORTIZED
                                             VALUE     GAINS      LOSSES      VALUE     
COST
                                                 (in thousands of dollars)

<S>                                      <C>       <C>      <C>        <C>       <C>
Debt Securities:
  US. Government Treasuries              $  4,307  $   156        --   $  4,307  $  4,151
  Collateralized mortgage obligations     252,148    4,344  $   (237)   252,148   248,041
  Corporate, state, municipalities, and
    political subdivisions                338,101    7,261      (836)   338,101   331,676
                                         --------  -------  ---------  --------  --------

Total debt securities                     594,556   11,761    (1,073)   594,556   583,868
                                         --------  -------  ---------  --------  --------

Mortgage loans                             77,472       --        --     77,472    77,472
Policy loans                               19,125       --        --     19,125    19,125
Short term investments                      7,859       36        --      7,859     7,823
                                         --------  -------  ---------  --------  --------

Total investments                        $699,012  $11,797  $ (1,073)  $699,012  $688,288
                                         ========  =======  =========  ========  ========
<FN>
As of December 31, 1996, the Company had no impaired investments. The Company did
establish a valuation allowance for potential losses on mortgage loans of $88 thousand as
of December 31, 1996.
</TABLE>


COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements


The amortized cost and estimated market value of debt securities at December
31, 1996, by contractual maturity, are shown below.  Expected maturities will
differ from contractual maturities because borrowers may have the right to
call or prepay obligations with or without call or prepayment penalties. 
Maturities of mortgage-backed securities will be substantially shorter than
their contractual maturity because they require monthly principal installments
and mortgagees may prepay principal.
<TABLE>

<CAPTION>
                                                 1996
                                                    ESTIMATED
                                          AMORTIZED   MARKET
                                            COST      VALUE

<S>                                      <C>       <C>
(in thousands of dollars)
Due after one year through five years    $233,232  $234,493
Due after five years through ten years    283,884   281,155
Due after ten years                        51,630    51,628
Mortgage-backed securities                384,078   382,335

Total                                    $952,824  $949,611
<FN>
At December 31, 1996, approximately 98.7% of the Company's debt securities are
investment grade or are non-rated but considered to be of investment grade. 
Of the 1.3% non-investment grade debt securities, all are rated as BB+.
</TABLE>


Included in debt securities in 1994 and the first five months of 1995 are
investments in interest-only mortgage-backed stripped securities (IOs) and
similar IOettes.  Accounting for investments in "high risk" (interest only)
collateralized mortgage obligations (CMOs), is in accordance with the
provisions of EITF Nos. 89-4 and 93-18.  An effective yield is calculated for
each high risk CMO based on the current amortized cost of the investment and
the current estimate of future cash flow.  The recalculated effective yield is
used to record interest income in subsequent periods (the "prospective
method").  If the anticipated cash flow for any "high risk" CMO discounted at
the comparable risk-free rate is less than the unamortized cost, an impairment
loss is recorded and the unamortized cost adjusted.  The write-down is treated
as a realized loss.  Write-downs of $3,341,163 were recorded in 1994.  No IOs
or IOettes were held by the Company at December 31, 1996 or 1995.  The
weighted average of the effective yield that was used to accrue interest
income in 1994 was 11.88%.

The Company participates in a securities lending program whereby certain
securities are loaned to third parties, primarily major brokerage firms.  The
agreement with a custodian bank facilitating such lending requires a minimum
of 102% of the initial market value of the domestic loaned securities to be
maintained in a collateral pool.  To further minimize the credit risk related
to this lending program, the Company monitors the financial condition of the
counter parties to these agreements.  Securities loaned at December 31, 1996
had market values totaling $16,612,411.  Cash, letters of credit, and
government securities of $17,251,070 was held by the custodian bank as
collateral to secure this agreement.  Income on the Companys security lending
program in 1996 was immaterial.

No debt securities were non-income producing during the years ended December
31, 1996 and 1995.



<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

Information related to troubled debt restructurings during 1994 is as follows:
<TABLE>

<CAPTION>
                                                                       THE
PREDECESSOR
                                                    DEBT      MORTGAGE
                                                 SECURITIES    LOANS     TOTAL
                                                   (in thousands of dollars)

<S>                                            <C>     <C>  <C>
Aggregate carrying value at December 31, 1994  $3,306  --  $3,306
Gross interest income included in net income
  during 1994                                     205  --     205
Gross interest income that would have been
  earned during 1994 if there had been no
  restructuring                                   538  --     538
</TABLE>


The components of net investment income, realized capital gains/(losses) and
unrealized gains/(losses) were as follows:
<TABLE>

<CAPTION>
                                                   THE COMPANY           PREDECESSOR
                                                          7 MONTHS   5 MONTHS
                                                           ENDED      ENDED
                                                 1996     12/31/95   5/31/95    1994
                                                     (in thousands of dollars)

<S>                                               <C>       <C>       <C>        <C>
Income on debt securities                         $53,632   $19,629   $ 63,581   $        267,958 
Income on equity securities                            --        --        302                645 
Income on short-term investments                    2,156     2,778     28,060             11,705 
Income on cash on deposit                              --        --         --                316 
Income on interest rate swaps                          --        --        377               (244)
Income on policy loans                              1,454       868        624              1,376 
Interest on mortgage loans                         13,633     1,444        248              1,162 
Income on foreign exchange                             --        --        184               (433)
Income of real estate                                  --        --      1,508              3,278 
Income on separate account investments                772        --         (1)                 2 
Miscellaneous interest                                133       109        (24)              (853)
                                                            --------  ---------  -----------------

Total investment income                            71,780    24,828     94,859            284,912 
                                                                      ---------                   
Investment expenses                                (1,151)     (640)    (2,373)            (7,296)
                                                  --------  --------  ---------                   

Net investment income                             $70,629   $24,188   $ 92,486   $        277,616 
                                                  ========  ========  =========  =================

Realized capital gains/(losses) were as follows:
  Debt securities                                     469   $ 1,344   $(16,749)  $        (79,300)
  Mortgage loans                                        4        --      1,431             (3,452)
  Equity securities                                    --        --       (423)               (76)
  Real estate                                          --        --       (124)                -- 
  Short-term investments                               (1)      (20)    (1,933)              (282)
  Other assets                                         --        --        (76)               147 
  Interest rate swaps                                  --        --      5,460         -- (18,398)
                                                                      ---------  -----------------

Net realized gains/(losses) on investments        $   472   $ 1,324   $(12,414)  $       (101,361)
                                                  ========  ========  =========  =================
</TABLE>


COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements


<TABLE>

<CAPTION>
                                                     THE COMPANY           PREDECESSOR
                                                           7 MONTHS    5 MONTHS
                                                             ENDED      ENDED
                                                     1996   12/31/95   5/31/95      1994
                                                                                 (In thousands
of dollars)

<S>                                                    <C>       <C>       <C>        <C>
Unrealized gains/(losses) were as follows:
  Debt securities                                      ($3,213)  $10,688   $(85,410)  $(261,947)
  Short-term investments                                    21        36        879        (594)
  Effects on deferred acquisition costs amortization     1,561        --     39,030     162,190 
  Effects on present value of future profits               425    (6,471)        --          -- 
Unrealized gains/(losses) before income tax             (1,206)    4,253    (45,501)   (100,351)
Unrealized income tax benefit/(expense)                    422    (1,489)    16,664      35,123 

Net unrealized gains (losses) on investments             ($784)  $ 2,764   $(28,837)   ($65,228)
                                                                 ========  =========  ==========
</TABLE>


        Proceeds from sales of investments in debt securities during 1996 were
    $223,430,495.  Gross gains of $1,158,518 and gross losses of $687,126 were
     realized on those sales.  Included in these amounts were $28,969 of gross
                gains realized on the sale of non-investment grade securities.

  Proceeds from sales of investments in debt securities for the Company during
   1995 were $214,811,186, and for the Predecessor were $2,786,998,780.  Gross
 gains of $1,533,501 and gross losses of $190,899 were realized by the Company
     on its sales.   Included in these amounts for the Company are $373,768 of
     gross gains realized on the sale of non-investment grade securities.  The
Predecessor realized gross gains of $9,499,191 and gross losses of $26,249,279
   on its sales.  Included in these amounts are $6,367,297  of gross gains and
       $7,607,167 of gross losses realized on the sale of non-investment grade
                                                                   securities.

        Proceeds from sales of investments in debt securities during 1994 were
  $3,081,863,341.  Gross gains of $59,472,808 and gross losses of $136,394,109
    were realized on those sales.  Included in these amounts are $6,455,887 of
            gross gains and $6,692,683 of gross losses realized on the sale of
                                              non-investment grade securities.

  Unrealized appreciation/(depreciation) of debt securities for the Company in
       1996 and 1995, and the Predecessor in 1995 and 1994 were $(13,900,000),
       $10,688,000, $176,537,000, and $(357,401,000), respectively. Unrealized
     appreciation/(depreciation)of debt securities is calculated as the change
      between the cost and market values of debt securities for the years then
                                                                        ended.

 Securities with a book value of approximately $7,032,267 at December 31, 1996
                were deposited with government authorities as required by law.




<PAGE>
               COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
                               (a wholly owned subsidiary of Cova Corporation)

                                    Notes to Consolidated Financial Statements

                       (5)  SECURITIES GREATER THAN 10% OF SHAREHOLDERS EQUITY

  As of December 31, 1996 the Company held the following individual securities
                                    which exceeded 10% of shareholders equity:
<TABLE>

<CAPTION>

                                 LONG-TERM DEBT                       CARRYING
                                    SECURITIES                           VALUE

<S>                          <C>
Countrywide Mtg. 1993-12 A4  $19,347,536
FNMA Remic Tr 1996-50 A1      19,104,500
</TABLE>


As of December 31, 1995 the Company held the following individual securities
which exceeded 10% of shareholders equity:
<TABLE>

<CAPTION>
      LONG-TERM DEBT                      CARRYING
        SECURITIES                         VALUE


<S>                          <C>
Countrywide Mtg. 1993-12 A4  $18,726,875
American Airlines             15,080,392
</TABLE>


                        (6)  FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK

                                                   FINANCIAL FUTURES CONTRACTS

Futures  contracts  are  contracts for delayed delivery of securities in which
the  seller  agrees to make delivery at a specified future date for a specific
price.    Gains or losses are realized in daily cash settlements.  Risks arise
from the possible inability of counter parties to meet the terms of their
contracts  and  from  movements in securities values and interest rates.  When
future  contracts  are designated as hedges, additional risks arise due to the
possibility that the futures contract will provide an imperfect correlation to
the hedged security.

The  Company  periodically enters into financial futures contracts in order to
hedge  its  short  term  investment spread risks encountered during occasional
periods  of  unusually  large recapture activity.  Gains and losses from these
anticipatory  hedges are applied to the cost basis of the assets acquired with
recaptured funds.  In 1996, $381,105 in net losses were recorded as basis
adjustments to hedged debt securities.

In order to limit its exposure to market fluctuations while it holds temporary
seed  money  investments within the separate account (see note 3), the Company
has  adopted a hedging policy that involves holdings of futures contracts.  As
of  December  31, 1996, the Company held 35 S&P 500 index futures contracts, 5
5-year T-Note futures contracts and 10 10-year T-Note futures contracts with a
total  notional  face  amount  of $14,528,750 and a total fair market value of
$14,652,969.  Collateral requirements set by the Chicago Board of Trade
averaged  $9,800 per contract at December 31, 1996.  At December 31, 1996, the
Company  recorded as a component of net investment income, $1,639,717 of gross
losses from terminated contracts and $406,141 of gross gains from open
contracts.   In 1996, the Company also recorded, as an offsetting component of
net  investment  income,  a net gain of $2,007,720 from market appreciation on
the underlying hedged securities within the separate account.





<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

(7)  POST-RETIREMENT AND POSTEMPLOYMENT BENEFITS

The  Company  has no direct employees and no retired employees.  All personnel
used to support the operations of the Company are supplied by contract by Cova
Life Management Company (CLMC), a wholly owned subsidiary of Cova Corporation.
  The Company is allocated a portion of certain health care and life insurance
benefits  for future retired employees of CLMC.  In 1996 and 1995, the Company
was  allocated a portion of benefit costs including severance pay, accumulated
vacations,  and disability benefits.  At December 31, 1996 CLMC had no retired
employees nor any employees fully eligible for retirement and had no
disbursements  for  such  benefit commitments.  The expense arising from these
obligations is not material.

(8)  INCOME TAXES

The Company will file a consolidated Federal Income Tax return with its
wholly-owned  subsidiary,  FCLIC.    Amounts payable or recoverable related to
periods  before  June 1, 1995 are subject to an indemnification agreement with
XFSI, which has the effect that the Company is not at risk for any income
taxes nor entitled to recoveries related to those periods, except for
approximately $1.4 million of state income tax recoveries.

Income taxes are recorded in the statements of earnings and directly in
certain  shareholders  equity  accounts.  Income tax expense (benefit) for the
years ended December 31 was allocated as follows:

<TABLE>

<CAPTION>
                                                     THE COMPANY           PREDECESSOR
                                                           7 MONTHS    5 MONTHS
                                                             ENDED      ENDED
                                                     1996   12/31/95   5/31/95     
1994
                                                          (In thousands of dollars)

<S>                                            <C>       <C>      <C>        <C>
Statements of income:
  Operating income (excluded realized
    investment gains and losses)               $ 2,493   $  (85)  $ (5,038)  $ (39,511)
  Realized investment gains/(losses)               162      516     (5,026)    (37,489)
                                               --------  -------                       
  Income tax expense/(benefit) included
    in the statements of income                  2,655      431    (10,064)    (77,000)
Shareholders equity:
  Unrealized gains/(losses) on securities
    available for sale and intangible assets    (1,910)   1,489     18,458     (53,324)
Total income tax expense/(benefit)             $   745   $1,920   $  8,394   $(130,324)
</TABLE>



<PAGE>

COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of COVA Corporation)

Notes to Consolidated Financial Statements


The actual Federal income tax expense differed from the expected tax expense
computed by applying the US. Federal statutory rate to income before taxes on
income as follows:

<TABLE>

<CAPTION>
                                 THE COMPANY                     PREDECESSOR
                                1996           1995           1995          1994
                                             7 MONTHS       5 MONTHS
                                              (in thousands of dollars)

<S>                                               <C>     <C>     <C>    <C>     <C>        <C>     <C>        <C>
Computed expected tax expense                     $2,190   35.0%  $129    35.0%  $(13,862)   35.0%  $(76,739)  35.0%
State income taxes, net                               77   1.23     11     3.0       (306)    0.8     (1,552)   0.7 
Tax-exempt bond interest                              --     --    (22)   (6.0)      (332)    0.8     (1,208)   0.6 
Amortization of intangible assets                    320   5.12    254    69.0         --      --        111   (0.1)
Permanent difference due to derivative  transfer
                                                      --     --     --      --      4,399   (11.1)        --     -- 
Other                                                 68   1.09     59    16.1         37     (.1)     2,388   (1.1)
Total                                             $2,655  42.44%  $431   117.1%  $(10,064)   25.4%  $(77,000)  35.1%
                                                  ======  ======  =====  ======  =========  ======  =========  =====
</TABLE>


The tax effect of temporary differences that give rise to significant portions
of the deferred tax assets and deferred tax liabilities at December 31, 1996 &
1995 follows:
<TABLE>

<CAPTION>
                                                    1996        1995
                                               (In thousands of dollars)

<S>                                       <C>      <C>
Deferred tax assets:
PVFP                                      $ 1,639       --
Policy Reserves                            19,237  $ 7,601
Liability for commissions on recapture      6,073    8,868
Tax basis of intangible assets purchased    6,230   13,141
DAC Proxy Tax                               9,032    4,749
Unrealized losses on investments              422       --
Other deferred tax assets                     827    2,860

Total assets                              $43,460  $37,219
                                          -------  -------

Deferred tax liabilities:
PVFP                                      $19,169  $16,774
Unrealized gains on investments                --    1,489
Deferred Acquisition Costs                 10,694    5,316
Other deferred tax liabilities                 60       84

Total liabilities                          29,923   23,663
                                                   -------

Net Deferred Tax Asset                    $13,537  $13,556
                                          =======  =======
</TABLE>


COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

A valuation allowance is provided when it is more likely than not that some
portion of the deferred tax assets will not be realized.  Management believes
the deferred tax assets will be fully realized in the future based upon
expectation of the reversal of existing temporary differences, anticipated
future earnings, and consideration of all other available evidence. 
Accordingly no valuation allowance is established.

(9)  RELATED-PARTY TRANSACTIONS

The Company has entered into management, operations and services agreements
with both affiliated and unaffiliated companies.  The affiliated companies are
Cova Life Management Company (CLMC), a Delaware corporation, which provides
management services and the employees necessary to conduct the activities of
the Company, and Conning Asset Management, which provides investment advice. 
Additionally, a portion of overhead and other corporate expenses are allocated
by the Companys ultimate parent, GALIC.  The unaffiliated companies are
Johnson & Higgins, a New Jersey corporation, and Johnson & Higgins/Kirke Van
Orsdel, a Delaware corporation, which provide various services for the Company
including underwriting, claims and administrative functions.  The affiliated
and unaffiliated service providers are reimbursed for the cost of their
services and are paid a service fee.  Expenses and fees paid to affiliated
companies during 1996 and the 7 months of 1995 for the Company were
$6,618,303, and $7,139,525, respectively, and the five months of 1995 and the
year 1994 for the Predecessor were 6,364,609, and $8,553,028, respectively.

On December 31, 1996 Cova Corporation transferred its ownership of Cova
Financial Life Insurance Company (CFLIC), an affiliated life insurer domiciled
in the state of California, to the Company.  The transfer of ownership was
recorded as additional paid in capital and increased Shareholders Equity on
the Companys December 31, 1996 Balance Sheet by approximately $16.9 million. 
This change in direct ownership had no effect on the operations of either the
Company or CFLIC as both entities had existed under common management and
control prior to the December 31, 1996 transfer.  Although CFLICs Balance
Sheet is fully consolidated with the Companys December 31, 1996 Balance Sheet,
CFLICs 1996 Income Statement and Cash Flow have not been consolidated with the
Companys 1996 Income Statement or Cash Flow Statement.  However, CFLICs
year-end cash balance of $6.7 million is included in the Cash Flow Statement.

(10)  STATUTORY SURPLUS AND DIVIDEND RESTRICTION

Generally accepted accounting principles (GAAP) differ in certain respects
from the accounting practices prescribed or permitted by insurance regulatory
authorities (statutory accounting principles).

The major differences arise principally from the immediate expense recognition
of policy acquisition costs and intangible assets for statutory reporting,
determination of policy reserves based on different discount rates and
methods, the recognition of deferred taxes under GAAP reporting, the
non-recognition of financial reinsurance for GAAP reporting, the establishment
of an Asset Valuation Reserve as a contingent liability based on the credit
quality of the Company's investment securities, and an Interest Maintenance
Reserve as an unearned liability to defer the realized gains and losses of
fixed income investments presumably resulting from changes to interest rates
and amortize them into income over the remaining life of the investment sold.
In addition, SFAS #115 adjustments to record the carrying values of debt
securities and certain equity securities at market are applied only under GAAP
reporting and capital contributions in the form of notes receivable from an
affiliated company are not recognized under GAAP reporting.

Purchase accounting creates another difference as it requires the restatement
of GAAP assets and liabilities to their estimated fair values and shareholders
equity to the net purchase price.  Statutory accounting does not recognize the
purchase method of accounting.


<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

As of December 31, the differences between statutory capital and surplus and
shareholder's equity determined in conformity with generally accepted
accounting principles (GAAP) were as follows:

<TABLE>

<CAPTION>
                                                 1996        1995
                                             (in thousands of dollars)

<S>                                           <C>        <C>
Statutory Capital and Surplus                 $ 75,354   $ 59,682 
Reconciling items:
  GAAP investment valuation reserves               (88)        -- 
  Statutory Asset Valuation Reserves            17,599     13,378 
  Interest Maintenance Reserve                   2,301      1,892 
  GAAP investment adjustments to fair value     (3,191)    10,724 
  Deferred policy acquisition costs             49,833     14,468 
  GAAP basis policy reserves                   (30,202)   (11,233)
  Deferred federal income taxes (net)           13,537     13,556 
  Modified coinsurance                              --         -- 
  Goodwill                                      20,849     23,358 
  Present value of future profits               46,389     38,155 
  Future purchase price payable                (16,051)   (23,967)
  Other                                         (1,286)    (1,927)

GAAP Shareholders' Equity                     $175,044   $138,086 
                                              =========  =========
</TABLE>


Statutory net losses for CFSLIC for the years ended December 31, 1996, 1995
and 1994 were $(13,575,788), $(74,012,650), and $(92,952,989), respectively.

The maximum amount of dividends which can be paid by State of Missouri
insurance companies to shareholders without prior approval of the insurance
commissioner is the greater of 10% of statutory earned surplus or statutory
net gain from operations for the preceding year.  Accordingly, the maximum
dividend permissible during 1997 will be $0.

The National Association of Insurance Commissioners has developed certain Risk
Based Capital (RBC) requirements for life insurers.  If prescribed levels of
RBC are not maintained, certain actions may be required on the part of the
Company or its regulators.  At December 31, 1996 the Company's Total Adjusted
Capital and Authorized Control Level - RBC were, $92,953,237, and $21,058,220
respectively.  This level of adjusted capital qualifies under all tests.

(11)  GUARANTY FUND ASSESSMENTS

The Company participates with all life insurance companies licensed throughout
the United States, in associations formed to guarantee benefits to
policyholders of insolvent life insurance companies.  Under state laws, as a
condition for maintaining the Companys authority to issue new business, the
Company is contingently liable for its share of claims covered by the guaranty
associations for insolvencies incurred through 1996, but for which assessments
have not yet been determined nor assessed, to a maximum in each state
generally of 2% of statutory premiums per annum in the given state.  Most
states then permit recovery of assessments as a credit against premium or
other state taxes over, most commonly, five years.



<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

At December 31, 1996, the National Organization of Life and Health Guaranty
Associations (NOLHGA) distributed a study of the major outstanding industry
insolvencies, with estimates of future assessments by state.  Based on this
study, the Company has accrued a liability for approximately $12.4 million in
future assessments on insolvencies that occurred before December 31, 1996.
Under the coinsurance agreement between the Company and OakRe (see note 1),
OakRe is required to reimburse the Company for any future assessments that it
pays which relate to insolvencies occurring prior to June 1, 1995.  As such,
the Company has recorded a receivable from Oakre for approximately $12.3
million.

At the same time, the Company is liable to OakRe for 80% of any future premium
tax recoveries that are realized from any such assessments, and may retain the




                                    PART C
                              OTHER INFORMATION


ITEM 24.   FINANCIAL STATEMENTS AND EXHIBITS

a.         Financial Statements
________________________________________________________________________

The following financial statements of the Separate Account are included
in Part B hereof:

     1.  Statement of Assets and Liabilities September 30, 1997 
         (unaudited).

     2.  Statement of Operations for the Nine Months Ended September
         30, 1997 (unaudited).

     3.  Statement of Changes in Contract Owners Equity for the Nine 
         Months Ended September 30, 1997 (unaudited).

     4.  Statement of Changes in Contract Owners Equity for the Year
         Ended December 31, 1996.

     5.  Notes to Unaudited Financial Statements for the Nine Months
         Ended September 30, 1997.

     6.  Independent Auditors' Report.

     7.  Statement of Assets and Liabilities as of December 31, 1996.

     8.  Statement of Operations for the year ended December 31, 1996.

     9.  Statement of Changes in Contract Owners' Equity for the years
         ended December 31, 1996 and 1995.

     10. Financial Highlights for the five years in the period ended
         December 31, 1996.

     11. Notes to Financial Statements for the years ended December 31,
         1996 and 1995.

The following consolidated financial statements of the Company are 
included in Part B hereof:

     1.  Independent Auditors' Report.

     2.  Consolidated Balance Sheets of the Company as of December
         31, 1996 and 1995.

     3.  Consolidated Statements of Income for the Company for the
         years ended December 31, 1996, 1995 and 1994.

     4.  Consolidated Statements of Shareholder's Equity for the
         years ended December 31, 1996, 1995 and 1994.

     5   Consolidated Statements of Cash Flows for the years ended
         December 31, 1996, 1995 and 1994.

     6.  Notes to Consolidated Financial Statements, December 31,
         1996, 1995 and 1994.

b.         Exhibits
           ---------------------------------------------------------------

       1.  Resolution of Board of Directors of the Company authorizing the
           establishment of the Variable Account.*

       2.  Not Applicable.

       3.(i)  Form of Principal Underwriter's Agreement.
         (ii) Form of Selling Agreement.

       4.(i) Individual Flexible Purchase Payment Deferred Variable Annuity
             Contract.***

         (ii)Death Benefit Rider***

        (iii)Rider - Nursing Home Waiver***

       5.  Application for Variable Annuity.

       6.(i)   Copy of Articles of Incorporation of the Company.***
         (ii)  Copy of the Bylaws of the Company.***

       7.  Not Applicable.

       8.  Form of Fund Participation Agreements.

       9.  Opinion and Consent of Counsel. 

      10.  Consent of Independent Accountants.

      11.  Not Applicable.

      12.  Agreement Governing Contribution.**

      13.  Not Applicable.

      14.  Company Organizational Chart.***

      27.  Not Applicable
     
      *Incorporated by reference to Registrant's initial filing on Form N-4 
       (File No. 811-5200) as filed on June 11, 1987.

     **Incorporated  by  reference  to  Registrant's  Amendment  No. 5 (File No.
     811-5200) as filed April 2, 1990.

     ***Incorporated by reference to Registrant's Form N-4 (File Nos. 333-34741
     and 811-05200) electronically filed on August 29, 1997.

ITEM 25.   DIRECTORS AND OFFICERS OF THE DEPOSITOR

The following are the Officers and Directors of the Company:

<TABLE>
<CAPTION>
<S>                               <C>
Name and Principal                Positions and Offices
 Business Address                 with Depositor
_______________________________   ____________________________________
Richard A. Liddy                  Chairman of the Board and Director
700 Market Street
St. Louis, MO 63101

Leonard Rubenstein                Director
700 Market Street
St. Louis, MO 63101

Lorry J. Stensrud                 President and Director
One Tower Lane, Suite 3000
Oakbrook Terrace, IL  60181-4644

John W. Barber                    Director
13045 Tesson Ferry Road
St. Louis, MO 63128

Jerome P. Darga                   Vice President
One Tower Lane, Suite 3000
Oakbrook Terrace, IL  60181-4644

Connie Doern                      Vice President
1776 West Lakes Pkwy
Des Moines, IA 50266

Judy M. Drew                      Vice President
One Tower Lane, Suite 3000
Oakbrook Terrace, IL  60181-4644

Patricia E. Gubbe                 Vice President
One Tower Lane, Suite 3000
Oakbrook Terrace, IL  60181-4644

Philip A. Haley                   Vice President
One Tower Lane, Suite 3000
Oakbrook Terrace, IL  60181-4644

Christopher Harden                Vice President
One Tower Lane, Suite 3000
Oakbrook Terrace, IL  60181-4644

J. Robert Hopson                  Vice President,
One Tower Lane, Suite 3000        Chief Actuary and Director
Oakbrook Terrace, IL  60181-4644

E. Thomas Hughes, Jr.             Treasurer and Director
700 Market St.
St. Louis, MO 63101

Douglas E. Jacobs                 Vice President
One Tower Lane, Suite 3000
Oakbrook Terrace, IL  60181-4644

Lisa O. Kirchner                  Vice President
1776 West Lakes Pkwy
Des Moines, IA 50266

William C. Mair                   Vice President,
One Tower Lane, Suite 3000        Controller and Director
Oakbrook Terrace, IL  60181-4644

Matthew P. McCauley               Assistant Secretary and Director
700 Market St.
St. Louis, MO 63101

Mark E. Reynolds                  Executive Vice President and Director
One Tower Lane, Suite 3000
Oakbrook Terrace, IL 60181-4644

Myron H. Sandberg                 Vice President
One Tower Lane, Suite 3000
Oakbrook Terrace, IL  60181-4644

John W. Schaus                    Vice President
One Tower Lane, Suite 3000
Oakbrook Terrace, IL  60181-4644

Peter L. Witkewiz                 Vice President
1776 West Lakes Pkwy
Des Moines, IA 50266

Kent R. Zimmerman                 Assistant Treasurer
700 Market Street
St. Louis, MO 63101

Frances S. Cook                   Secretary
One Tower Lane, Suite 3000
Oakbrook Terrace, IL 60181-4644
</TABLE>



ITEM 26.   PERSONS CONTROLLED BY OR UNDER COMMON CONTROL WITH THE DEPOSITOR OR
           REGISTRANT

A company organizational chart was filed in Registrant's Form N-4 (File Nos.
333-34741 and 811-05200) filed August 29, 1997 as Exhibit 14 and is 
incorporated herein by reference.


ITEM 27.   NUMBER OF CONTRACT OWNERS

Not Applicable

ITEM 28.   INDEMNIFICATION

The Bylaws of the Company (Article IV, Section 1) provide that:

Each  person  who is or was a director, officer or employee of the corporation
or  is or was serving at the request of the corporation as a director, officer
or employee of another corporation, partnership, joint venture, trust or other
enterprise  (including  the heirs, executors, administrators or estate of such
person) shall be indemnified by the corporation as of right to the full extent
permitted or authorized by the laws of the State of Missouri, as now in effect
and  as  hereafter amended, against any liability, judgment, fine, amount paid
in  settlement,  cost  and  expenses  (including  attorney's fees) asserted or
threatened  against  and incurred by such person in his capacity as or arising
out  of his status as a director, officer or employee of the corporation or if
serving  at the request of the corporation, as a director, officer or employee
of another corporation, partnership, joint venture, trust or other enterprise.
The  indemnification provided by this bylaw provision shall not be exclusive
of any other rights to which those indemnified may be entitled under any other
bylaw  or under any agreement, vote of shareholders or disinterested directors
or  otherwise,  and shall not limit in any way any right which the corporation
may have to make different or further indemnification with respect to the same
or different persons or classes of persons.

Insofar  as  indemnification for liability arising under the Securities Act of
1933  may  be  permitted  directors and officers or controlling persons of the
Company  pursuant to the foregoing, or otherwise, the Company has been advised
that  in  the  opinion  of  the  Securities  and  Exchange  Commission  such
indemnification  is  against  public  policy  as  expressed  in  the  Act and,
therefore,  unenforceable.    In  the  event  that a claim for indemnification
against  such  liabilities  (other than the payment by the Company of expenses
incurred  or  paid by a director, officer or controlling person of the Company
in  the  successful  defense of any action, suit or proceeding) is asserted by
such director, officer or controlling person in connection with the securities
being  registered,  the Company will, unless in the opinion of its counsel the
matter  has  been  settled  by  controlling  precedent,  submit  to a court of
appropriate  jurisdiction  the  question whether such indemnification by it is
against  public  policy  as  expressed  in the Act and will be governed by the
final adjudication of such issue.

ITEM 29.   PRINCIPAL UNDERWRITERS

     (a)  Cova Life Sales Company is the principal underwriter for the 
following investment companies (other than Registrant):

Cova Variable Annuity Account Five
First Cova Variable Annuity Account One
Cova Variable Life Account One
Cova Variable Life Account Five

     (b)  Cova  Life  Sales  Company is the principal underwriter for the
Contracts.   The following persons are the officers and directors of Cova Life
Sales  Company.   The principal business address for each officer and director
of  Cova  Life  Sales Company is One Tower Lane, Suite 3000, Oakbrook Terrace,
Illinois 60181-4644.

<TABLE>
<CAPTION>
<S>                 <C>
Name and Principal  Positions and Offices
 Business Address   with Underwriter

Judy M. Drew        President, Chief Operations Officer and Director

Lorry J. Stensrud   Director

Patricia E. Gubbe   Vice President and Chief Compliance Officer

William C. Mair     Director

Philip A. Haley     Vice President

Frances S. Cook     Assistant Secretary

Robert A. Miner     Treasurer
</TABLE>


     (c)  Not Applicable.

ITEM 30.   LOCATION OF ACCOUNTS AND RECORDS

Christopher  Harden,  whose  address  is  One Tower Lane, Suite 3000, Oakbrook
Terrace,  Illinois  60181-4644  maintains physical possession of the accounts,
books  or  documents  of  the  Variable  Account  required to be maintained by
Section  31(a) of the Investment Company Act of 1940 and the rules promulgated
thereunder.

ITEM 31.   MANAGEMENT SERVICES

Not Applicable.

ITEM 32.     UNDERTAKINGS

     a.  Registrant hereby undertakes to file a post-effective amendment to
this  registration  statement as frequently as is necessary to ensure that the
audited financial statements in the registration statement are never more than
sixteen  (16)  months  old  for  so long as payment under the variable annuity
contracts may be accepted.

     b.  Registrant hereby undertakes to include either (1) as part of any
application  to purchase a contract offered by the Prospectus, a space that an
applicant can check to request a Statement of Additional Information, or (2) a
postcard  or  similar  written  communication  affixed  to  or included in the
Prospectus that the applicant can remove to send for a Statement of Additional
Information.

     c.  Registrant hereby undertakes to deliver any Statement of Additional
Information  and  any  financial statement required to be made available under
this Form promptly upon written or oral request.

     d.  Cova Financial Services Life Insurance Company ("Company") hereby 
represents that the fees and charges deducted under the Contracts described 
in the Prospectus, in the aggregate, are reasonable in relation to the 
services rendered, the expenses to be incurred and the risks assumed by the 
Company.

                               REPRESENTATIONS

     The Company hereby represents that it is relying upon a No Action Letter
issued  to  the  American  Council  of  Life Insurance dated November 28, 1988
(Commission ref. IP-6-88) and that the following provisions have been complied
with:

     1.  Include appropriate disclosure regarding the redemption restrictions
imposed  by  Section  403(b)(11) in each registration statement, including the
prospectus, used in connection with the offer of the contract;

     2.  Include appropriate disclosure regarding the redemption restrictions
imposed  by Section 403(b)(11) in any sales literature used in connection with
the offer of the contract;

     3.  Instruct sales representatives who solicit participants to purchase
the  contract  specifically  to  bring  the redemption restrictions imposed by
Section 403(b)(11) to the attention of the potential participants;

     4.  Obtain from each plan participant who purchases a Section 403(b)
annuity contract, prior to or at the time of such purchase, a signed statement
acknowledging  the  participant's  understanding  of  (1)  the restrictions on
redemption  imposed  by  Section  403(b)(11),  and  (2)  other  investment
alternatives  available  under  the  employer's  Section 403(b) arrangement to
which the participant may elect to transfer his contract value.


                                  SIGNATURES


As  required by the  Securities  Act of 1933 and the  Investment  Company Act of
1940, the Registrant certifies that it has caused this Registration Statement to
be signed on its behalf, in the City of Oakbrook Terrace,  and State of Illinois
on this 7th day of November, 1997.

<TABLE>
<CAPTION>
<S>                                   <C>
                                      COVA VARIABLE ANNUITY ACCOUNT ONE
                                      (Registrant)


                                 By:  COVA FINANCIAL SERVICES LIFE
                                      INSURANCE COMPANY


                                 By:    /s/LORRY J. STENSRUD                      
                                      ____________________________________
                                     


                                      COVA FINANCIAL SERVICES LIFE
                                      INSURANCE COMPANY
                                      Depositor

                                 By:  /s/LORRY J. STENSRUD                      
                                      ____________________________________
                                      
</TABLE>


As  required  by  the  Securities Act of 1933, this Registration Statement has
been  signed  by  the  following  persons  in  the capacities and on the dates
indicated.


<TABLE>
<CAPTION>
<S>                     <C>                       <C>
                        
- ----------------------  Chairman of the Board     ------    
Richard A. Liddy        and Director               Date

/s/LORRY J. STENSRUD    President and Director    11/7/97
- ----------------------                            ------
Lorry J. Stensrud                                  Date
                      
- ----------------------  Director                  ------    
Leonard M. Rubenstein                              Date

                        Director
- ----------------------                            ------    
J. Robert Hopson                                   Date

William C. Mair*        Controller and Director   11/7/97/
- ----------------------                            ------     
William C. Mair                                    Date

E. Thomas Hughes, Jr.*  Treasurer and Director    11/7/97
- ----------------------                            ------     
E. Thomas Hughes, Jr.                              Date

Matthew P. McCauley*    Director                  11/7/97
- ----------------------                            ------     
Matthew P. McCauley                                Date

John W. Barber*         Director                  11/7/97
- ----------------------                            ------     
John W. Barber                                     Date

/s/ MARK E. REYNOLDS    Director                  11/18/97
- ----------------------                            ------
Mark E. Reynolds                                   Date
</TABLE>




                                  *By: /s/LORRY J. STENSRUD
                                      ____________________________________
                                      Lorry J. Stensrud, Attorney-in-Fact






                              INDEX TO EXHIBITS

EXHIBIT NO.

EX-99.B3(i)   Form of Principal Underwriter's Agreement
EX-99.B3(ii)  Form of Selling Agreement

EX-99.B5      Application for Variable Annuity

EX-99.B8      Form of Fund Participation Agreements

EX-99.B9      Opinion and Consent of Counsel

EX-99.B10     Consent of Independent Auditors


                                   EXHIBITS

                                      TO

              PRE-EFFECTIVE AMENDMENT NO. 1 (FILE NO. 333-34741) 

                                      TO

                                   FORM N-4

                                     FOR

                      COVA VARIABLE ANNUITY ACCOUNT ONE

                COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY



                              PRINCIPAL UNDERWRITER'S AGREEMENT


     IT IS HEREBY AGREED by and between COVA  FINANCIAL  SERVICES LIFE INSURANCE
COMPANY  ("INSURANCE  COMPANY") on behalf of COVA VARIABLE  ANNUITY  ACCOUNT ONE
(the "Variable Account") and COVA LIFE SALES COMPANY  ("PRINCIPAL  UNDERWRITER")
as follows:

                                       I

     INSURANCE COMPANY proposes to issue and sell Individual Single and Flexible
Purchase  Payment  Deferred   Variable  Annuity   Contracts   (collectively  the
"Contracts")   of  the  Variable   Account  to  the  public  through   PRINCIPAL
UNDERWRITER.  The PRINCIPAL  UNDERWRITER agrees to provide sales service subject
to the terms and  conditions  hereof.  The  Contracts  to be sold are more fully
described in the registration statements and prospectuses hereinafter mentioned.
Such Contracts will be issued by INSURANCE COMPANY through the Variable Account.

                                       II

     INSURANCE COMPANY grants PRINCIPAL UNDERWRITER the exclusive right, 
during the term of this Agreement, subject to registration requirements of the 
Securities Act of 1933 and the Investment Company Act of 1940 and the 
provisions of the Securities Exchange Act of 1934, to be the distributor of the 
Contracts issued through the Variable Account.  PRINCIPAL UNDERWRITER will sell 
the Contracts under such terms as set by INSURANCE COMPANY and will make such 
sales to purchasers permitted to buy such Contracts as specified in the 
prospectus.

                                       III

     PRINCIPAL UNDERWRITER shall be compensated for its distribution service 
in such amount as to meet all of its obligations to selling broker-dealers with
 respect to all Purchase Payments accepted by INSURANCE COMPANY on the 
Contracts covered hereby.

                                       IV

     On  behalf  of  the  Variable  Account,  INSURANCE  COMPANY  shall  furnish
PRINCIPAL UNDERWRITER with copies of all prospectuses,  financial statements and
other  documents  which  PRINCIPAL  UNDERWRITER  reasonably  requests for use in
connection  with the  distribution  of the  Contracts.  INSURANCE  COMPANY shall
provide to PRINCIPAL  UNDERWRITER such number of copies of the current effective
prospectuses as PRINCIPAL UNDERWRITER shall request.

                                       V

     PRINCIPAL UNDERWRITER is not authorized to give any information, or to make
any  representations  concerning  the  Contracts  or  the  Variable  Account  of
INSURANCE  COMPANY  other  than  those  contained  in the  current  registration
statements  or  prospectuses  relating to the  Variable  Account  filed with the
Securities and Exchange Commission or such sales literature as may be authorized
by INSURANCE COMPANY.

                                       VI

     Both parties to this Agreement agree to keep the necessary records as 
indicated by applicable state and federal law and to render the necessary 
assistance to one another for the accurate and timely preparation of such 
records.

                                       VII

     This Agreement shall be effective upon the execution hereof and will 
remain in effect unless terminated as hereinafter provided.  This Agreement 
shall automatically be terminated in the event of its assignment by PRINCIPAL 
UNDERWRITER.

     This Agreement may at any time be terminated by either party hereto upon
60 days' written notice to the other party.

                                       VIII

All notices, requests, demands and other communications under this Agreement 
shall be in writing and shall be deemed to have been given on the date of 
service if served personally on the party to whom notice is to be given, or 
on the date of mailing if sent by First Class Mail, Registered or Certified, 
postage prepaid and properly addressed.

     IN WITNESS WHEREOF, the parties hereto have caused this instrument to 
be signed on their behalf by their respective officers thereunto duly 
authorized.

     EXECUTED THIS _____ day of _____, 19__.

                                        INSURANCE COMPANY

                                        COVA FINANCIAL SERVICES LIFE
                                        INSURANCE COMPANY


                                        BY:                            

ATTEST:                           
       Secretary

                                        PRINCIPAL UNDERWRITER

                                        COVA LIFE SALES COMPANY


                                        BY:__________________________

ATTEST:                            
       Secretary



                                SELLING AGREEMENT

     Agreement  dated  as of  ___________________,  19____,  by and  among  COVA
FINANCIAL SERVICES LIFE INSURANCE  COMPANY,  a Missouri  corporation  ("Life 
Company"); COVA LIFE SALES COMPANY, a Delaware Corporation ("Distributor");
________________________,   ("Broker-Dealer")  and   __________________________,
("Insurance Agent").

                                    RECITALS

A.  Pursuant to a  distribution  agreement  with  Distributor,  Life Company has
appointed  Distributor  as the  principal  underwriter  of the variable  annuity
contracts  identified  in  Schedule  1 to this  Agreement  at the time that this
Agreement is executed,  and such other  variable  annuity  contracts or variable
life insurance  contracts that may be added to Schedule 1 from  time-to-time  in
accordance with Section 2(f) of this Agreement. Such contracts together with any
fixed  annuity  contracts  shown on  Schedule 1 shall be  referred  to herein as
"Contracts".

B. The parties to this Agreement desire that  Broker-Dealer  and Insurance Agent
be  authorized  to solicit  applications  for the sale of the  Contracts  to the
general public subject to the terms and conditions set forth herein.

NOW, THEREFORE,  in consideration of the premises and of the mutual promises and
covenants hereinafter set forth, the parties agree as follows:

1.   ADDITIONAL DEFINITIONS

     (a)  Affiliate - With respect to a person,  any other  person  controlling,
controlled by, or under common control with, such person.

     (b) Agent - An individual associated with Insurance Agent and Broker-Dealer
who is  appointed  by Life  Company as an agent for the  purpose  of  soliciting
applications.

     (c) NASD - The National Association of Securities Dealers, Inc.

     (d) 1933 Act - The Securities Act of 1933, as amended.

     (e) 1934 Act - The Securities and Exchange Act of 1934, as amended.
                           

     (f) 1940 Act - The Investment Company Act of 1940, as amended.
                          

     (g) Premium - A payment  made under a Contract to purchase  benefits  under
such Contract.

     (h)  Prospectus - With respect to each  Contract,  the  prospectus for such
Contract included within the Registration Statement for such Contract; provided,
however, that, if the most recently filed prospectus, filed pursuant to Rule 497
under the 1933 Act  subsequent to the date on which the  Registration  Statement
became  effective   differs  from  the  prospectus  on  file  at  the  time  the
Registration  Statement became effective,  the term "Prospectus"  shall refer to
the most recently filed  prospectus filed under Rule 497 from and after the date
on which it shall have been filed.

     (i) Registration Statement - With respect to each Contract, the most recent
effective  registration  statement(s)  filed  with  the SEC or the  most  recent
effective  post-effective  amendment(s)  thereto with respect to such  Contract,
including financial statements included therein and all exhibits thereto.  There
may be more  than  one  Registration  Statement  in  effect  at the  time  for a
Contract;  in such case,  any reference to "the  Registration  Statement"  for a
Contract  shall  refer  to  any  or  all,  depending  on  the  context,  of  the
Registration Statements for such Contract.

     (j) SEC - The Securities and Exchange Commission.

     (k) Service Center - Policy Service office:

          (i)  Fixed Products: P.O. Box 295, Des Moines, IA 50301
          (ii) Variable Products: P.O. Box 10366, Des Moines, IA 50306
          (iii)Express Mail Only: 1776 West Lakes Parkway,  West Des Moines,  IA
               50266

2.   AUTHORIZATION OF BROKER-DEALER AND INSURANCE AGENT

     (a) Distributor hereby authorizes  Broker-Dealer under the securities laws,
and Life  Company  hereby  authorizes  and  appoints  Insurance  Agent under the
insurance laws, each in a non-exclusive  capacity,  to distribute the Contracts.
Broker-Dealer and Insurance Agent accept such  authorization and appointment and
shall use their best efforts to find purchasers for the Contracts,  in each case
acceptable to Life Company.

     (b) Life Company shall notify  Broker-Dealer and Insurance Agent in writing
of all states and  jurisdictions  in which Life  Company is licensed to sell the
Contracts.  Broker-Dealer  and Insurance Agent  acknowledge that no territory is
exclusively assigned hereunder,  and Life Company reserves the right in its sole
discretion to establish or appoint one or more agencies in any  jurisdiction  in
which Insurance Agent transacts business hereunder.

     (c) Insurance Agent is vested under this Agreement with power and authority
to  select  and  recommend  individuals  associated  with  Insurance  Agent  for
appointment  as Agents of Life Company,  and only  individuals so recommended by
Insurance  Agent shall become  Agents,  provided that Life Company  reserves the
right in its sole  discretion  to refuse to appoint any proposed  agent or, once
appointed, to terminate the same at any time with or without cause.

     (d) Neither  Broker-Dealer nor Insurance Agent shall expend or contract for
the expenditure of the funds of Life Company.  Broker-Dealer and Insurance Agent
each shall pay all expenses  incurred by each of them in the performance of this
Agreement,  unless  otherwise  specifically  provided  for in this  Agreement or
unless Life Company and  Distributor  shall have agreed in advance in writing to
share the cost of certain  expenses.  Initial and renewal state appointment fees
for Insurance  Agent and appointees of Insurance Agent as Agents of Life Company
will be paid by Life  Company  according to the terms set forth in the rules and
regulations  as may be  adopted  by  Life  Company  from  time-to-time.  Neither
Broker-Dealer  nor  Insurance  Agent shall  possess or exercise any authority on
behalf of  Distributor  or Life Company other than that  expressly  conferred on
Broker-Dealer or Insurance Agent by this Agreement.  In particular,  and without
limiting the foregoing, neither Broker-Dealer nor Insurance Agent shall have any
authority,  nor shall  either grant such  authority  to any Agent,  on behalf of
Distributor or Life Company:  to make,  alter or discharge any Contract or other
contract entered into pursuant to a Contract;  to waive any Contract  forfeiture
provision;  to extend the time of paying any Premiums;  or to receive any monies
or Premiums from  applicants for or purchasers of the Contracts  (except for the
sole purpose of forwarding monies or Premiums to Life Company).

     (e) Broker-Dealer and Insurance Agent acknowledge that Life Company has the
right in its sole discretion to reject any applications or Premiums  received by
it and to return or refund to an applicant such applicant's Premium.

     (f) Schedule 1 to this  Agreement  may be amended by  Distributor  and Life
Company in their sole  discretion  from  time-to-time  to include other variable
annuity  contracts,   fixed  annuity  contracts,   or  variable  life  insurance
contracts, or to delete contracts from the Schedule.

     (g)  Distributor  and  Life  Company  acknowledge  that  Broker-Dealer  and
Insurance Agent are each an independent contractor.  Accordingly,  Broker-Dealer
and  Insurance  Agent are not obliged or expected to give full time and energies
to the performance of their  obligations  hereunder,  nor are  Broker-Dealer and
Insurance  Agent  obliged or expected to represent  Distributor  or Life Company
exclusively. Nothing herein contained shall constitute Broker-Dealer,  Insurance
Agent, the Agents or any agents or representatives of Broker-Dealer or Insurance
Agent  as  employees  of  Distributor   or  Life  Company  in  connection   with
solicitation of applications for the Contracts.

3.   LICENSING AND REGISTRATION OF BROKER-DEALER, INSURANCE AGENT AND AGENTS

     (a)  Broker-Dealer  represents  and  warrants  that  it is a  Broker-Dealer
registered  with the SEC under the 1934 Act, and is a member of the NASD in good
standing.  Broker-Dealer  must, at all times when  performing  its functions and
fulfilling  its  obligations  under  this  Agreement,  be duly  registered  as a
Broker-Dealer  under the 1934 Act and as  required  by  applicable  law, in each
state or other  jurisdiction  in which  Broker-Dealer  intends  to  perform  its
functions and fulfill its obligations hereunder.

     (b)  Insurance  Agent  represents  and warrants  that it is a licensed life
insurance agent where required to solicit applications. Insurance Agent must, at
all times when  performing its functions and fulfilling  its  obligations  under
this  Agreement,  be duly  licensed to sell the Contracts in each state or other
jurisdiction  in which  insurance  Agent  intends to perform its  functions  and
fulfill its obligations hereunder.

     (c)  Broker-Dealer  shall ensure that no individual shall offer or sell the
Contracts  on its  behalf  in any  state or  other  jurisdiction  in  which  the
Contracts may lawfully be sold unless such individual is an associated person of
Broker-Dealer  (as that term is defined in Section 3(a)(18) of the 1934 Act) and
duly registered  with the NASD and any applicable  state  securities  regulatory
authority as a registered  person of  Broker-Dealer  qualified to distribute the
Contracts  in  such  state  o  jurisdiction.   Broker-Dealer   shall  be  solely
responsible for the background  investigations  of the Agents to determine their
qualifications  and will  provide  Life Company upon request with copies of such
investigations.

     (d) Insurance Agent shall ensure that no individual shall offer or sell the
Contracts on behalf of Insurance Agent in any state or other jurisdiction unless
such individual is duly affiliated as an agent of Insurance Agent, duly licensed
and  appointed  as  an  agent  of  Life  Company,  and  appropriately  licensed,
registered or otherwise  qualified to offer and sell the Contracts to be offered
and  sold by  such  individual  under  the  insurance  laws  of  such  state  or
jurisdiction.  Insurance  Agent  shall  be  responsible  for  investigating  the
character,  work  experience  and  background  of any  proposed  agent  prior to
recommending  appointment as agent of Life Company.  Upon request,  Life Company
shall be provided with copies of such investigation.  All matters concerning the
licensing of any  individuals  recommended  for  appointment by Insurance  Agent
under any  applicable  state  insurance law shall be a matter  directly  between
Insurance Agent and such individual,  and the Insurance Agent shall furnish Life
Company  with  proof of proper  licensing  of such  individual  or other  proof,
reasonably  acceptable to Life Company.  Broker-Dealer and Insurance Agent shall
notify  Distributor and Life Company  immediately upon termination of an Agent's
association with Broker-Dealer or Insurance Agent.

     (e) Without  limiting the  foregoing,  Broker-Dealer  and  Insurance  Agent
represent  that they are in compliance  with the terms and conditions of letters
issued  by the  Staff  of the SEC  with  respect  to the  non-registration  as a
broker-dealer of an insurance agency associated with a registered broker-dealer.
Broker-Dealer  and the Insurance Agent shall notify  Distributor  immediately in
writing if  Broker-Dealer  and/or  Insurance  Agent fail to comply with any such
terms and  conditions and shall take such measures as may be necessary to comply
with any such terms and conditions.

4.   BROKER-DEALER AND INSURANCE AGENT COMPLIANCE

     (a)  Broker-Dealer  and Insurance  Agent hereby  represent and warrant that
they are duly in compliance  with all  applicable  federal and state  securities
laws  and  regulations,  and all  applicable  insurance  laws  and  regulations.
Broker-Dealer  and  Insurance  Agent  each  shall  carry  out  their  respective
obligations  under this  Agreement  in continued  compliance  with such laws and
regulations.   Broker-Dealer  shall  be  responsible  for  securities  training,
supervision  and  control of the Agents in  connection  with their  solicitation
activities with respect to the Contracts and shall supervise Agents'  compliance
with  applicable  federal  and state  securities  law and NASD  requirements  in
connection with such solicitation activities.  Broker-Dealer and Insurance Agent
shall comply, and shall ensure that Agents comply, with the rules and procedures
established  by Life Company from  time-to-time,  and the rules set forth below,
and  Broker-Dealer  and  Insurance  Agent shall be solely  responsible  for such
compliance.

     (b) Broker-Dealer, Insurance Agent and Agents shall not offer or attempt to
offer the Contracts,  nor solicit  applications  for the Contracts,  nor deliver
Contracts,  in any state or jurisdiction in which the Contracts may not lawfully
be sold or offered for sale.

     (c)   Broker-Dealer,   Insurance   Agent  and  Agents   shall  not  solicit
applications  for  the  Contracts  without  delivering  the  Prospectus  for the
Contracts,  the  then-currently  effective  prospectus(es)  for  the  underlying
fund(s) and, where required by state insurance law, the then-currently effective
statement of additional information for the Contracts.

     (d)  Broker-Dealer,  Insurance  Agent and Agents  shall not  recommend  the
purchase of a Contract to an  applicant  unless each has  reasonable  grounds to
believe that such  purchase is suitable for the  applicant in  accordance  with,
among other things,  applicable  regulations of any state insurance  commission,
the SEC and the NASD.

     (e) Insurance  Agent shall return promptly to Life Company all receipts for
delivered   Contracts,   all   undelivered   contracts   and  all  receipts  for
cancellation,  in accordance with the  requirements  established by Life Company
and/or as required  under state  insurance  law.  Upon issuance of a Contract by
Life Company and delivery of such Contract to Insurance  Agent,  Insurance Agent
shall  promptly  deliver such  Contract to its  purchaser.  For purposes of this
provision  "promptly"  shall be deemed to mean not later than five (5)  calendar
days.  Life Company  will assume that a Contract  will be delivered by Insurance
Agent to the  purchaser  of such  Contract  within  five (5)  calendar  days for
purposes of determining  when to transfer  premiums  initially  allocated to the
Money Market Account available under such Contracts to the particular investment
options  specified by such purchaser.  As a result,  if purchasers  exercise the
free-look  provisions under such Contracts,  Broker-Dealer  shall indemnify Life
Company for any loss  incurred  by Life  Company  that  results  from  Insurance
Agent's  failure  to  deliver  such  Contracts  to  the  purchasers  within  the
contemplated five (5) calendar day period.

     (f)  In  the  event  that   Premiums  are  sent  to   Insurance   Agent  or
Broker-Dealer,   rather  than  to  the  Service  Center,   Insurance  Agent  and
Broker-Dealer  shall promptly (and in any event, not later than two (2) business
days) remit such Premiums to Life Company at the Service Center. Insurance Agent
and Broker-Dealer  acknowledge that if any Premium is held at any time by either
of them,  such Premium  shall be held on behalf of the  customer,  and Insurance
Agent or  Broker-Dealer  shall  segregate  such Premium from their own funds and
promptly (and in any event,  within two (2) business days) remit such Premium to
Life Company. All such Premiums, whether by check, money order or wire, shall at
all times be the property of Life Company.

     (g) Neither  Broker-Dealer nor Insurance Agent, nor any of their directors,
partners, officers, employees, registered persons, associated persons, agents or
affiliated persons, in connection with the offer or sale of the Contracts, shall
give any information or make any representations or statements, written or oral,
concerning  the  Contracts,  the  underlying  funds or fund  Shares,  other than
information  or  representations  contained in the  Prospectuses,  statements of
additional information and Registration  Statements for the Contracts, or a fund
prospectus,  or in reports or proxy  statements  therefore,  or in  promotional,
sales or  advertising  material or other  information  supplied  and approved in
writing by Distributor and Life Company.

     (h)  Broker-Dealer  and  Insurance  Agent  shall not use or  implement  any
promotional, sales or advertising material relating to the Contracts without the
prior written approval of Distributor and Life Company.

     (i)  Broker-Dealer  and Insurance Agent shall be solely  responsible  under
applicable tax laws for the reporting of compensation paid to Agents.

     (j)  Broker-Dealer and Insurance Agent each represent that it maintains and
shall maintain such books and records concerning the activities of the Agents as
may be required by the SEC, the NASD and any  appropriate  insurance  regulatory
agencies  that have  jurisdiction  and that may be  reasonably  required by Life
Company.  Broker-Dealer  and  Insurance  Agent shall make such books and records
available to Life Company upon written request.

     (k)  Broker-Dealer  and  Insurance  Agent  shall  promptly  furnish to Life
Company or its authorized  agent any reports and  information  that Life Company
may reasonably  request for the purpose of meeting Life Company's  reporting and
record keeping  requirements  under the insurance  laws of any state,  under any
applicable  federal and state securities  laws,  rules and regulations,  and the
rules of the NASD.

     (l)  Broker-Dealer  shall  secure and maintain a fidelity  bond  (including
coverage for larceny and  embezzlement),  issued by a reputable bonding company,
covering all of its directors, officers, agents and employees who have access to
funds of Insurance  Company.  This bond shall be maintained  at  Broker-Dealer's
expense in at least the amount prescribed by the NASD rules. Broker-Dealer shall
upon request provide  Distributor with a copy of said bond.  Broker-Dealer shall
also  secure  and  maintain  errors  and  omissions   insurance   acceptable  to
Distributor   and   covering   Broker-Dealer,   Insurance   Agent  and   Agents.
Broker-Dealer  hereby  assigns any  proceeds  received  from a fidelity  bonding
company,  errors and omissions or other  liability  coverage,  to Distributor or
Life Company as their  interests may appear,  to the extent of their loss due to
activities covered by the bond, policy or other liability coverage.  If there is
any deficiency amount,  whether due to a deductible or otherwise,  Broker-Dealer
shall promptly pay such amount on demand.  Broker-Dealer  hereby indemnifies and
holds harmless Distributor or Life Company from any such deficiency and from the
costs of collection thereof, including reasonable attorneys' fees.

5.   SALES MATERIALS

     (a) During the term of this  Agreement,  Distributor  and Life Company will
provide  Broker-Dealer and Insurance Agent,  without charge, with as many copies
of Prospectuses (and any supplements thereto),  current fund prospectus(es) (and
any supplements thereto),  and applications for the Contracts,  as Broker-Dealer
or Insurance Agent may reasonably  request.  Upon termination of this Agreement,
Broker-Dealer  and  Insurance  Agent will  promptly  return to  Distributor  any
Prospectuses,  applications, fund prospectuses, and other materials and supplies
furnished by Distributor or Life Company to  Broker-Dealer,  Insurance  Agent or
the Agents.

     (b) During the term of this Agreement,  Distributor will be responsible for
providing and approving all  promotional,  sales and advertising  material to be
used by Broker-Dealer and Insurance Agent.  Distributor will file such materials
or will cause such materials to be filed with the SEC, the NASD, and/or with any
state securities regulatory authorities, as appropriate.

6.   COMMISSION AGREEMENT

     (a) During the term of this  Agreement,  Distributor and Life Company shall
pay to Broker-Dealer or Insurance Agent, as applicable, commissions and fees set
forth in Schedule 1 to this Agreement.  The payment of such commissions and fees
shall be subject to the terms and  conditions  of this  Agreement  and those set
forth on Schedule 1. Schedule 1, including the commissions and fees therein, may
be amended at any time, in any manner,  and without prior notice, by Distributor
or Life Company.  Any amendment to Schedule 1 will be applicable to any Contract
for which any  application  or Premium is received  by the Service  Center on or
after the effective date of such amendment.  However,  Life Company reserves the
right to amend such  Schedule  with respect to  subsequent  premiums and renewal
commissions  and the right to amend such  Schedule  pursuant to this  subsection
even after  termination  of this  Agreement.  Compensation  with  respect to any
Contract shall be paid to Insurance Agent only for so long as Insurance Agent is
the  agent-of-record  and maintains  compliance with applicable  state insurance
laws and only while this Agreement is in effect.

     (b) No compensation shall be payable, and Broker-Dealer and Insurance Agent
agree to reimburse  Distributor and Life Company for any  compensation  that may
have been paid to  Broker-Dealer,  Insurance  Agent or any  Agents in any of the
following situations: (i) Insurance Company, in its sole discretion,  determines
not to issue the  Contract  applied  for;  (ii)  Insurance  Company  refunds the
premiums  upon  the  applicant's   surrender  or  withdrawal   pursuant  to  any
"free-look"  provision;  (iii)  Insurance  Company  refunds the premiums paid by
applicant  as a result of a  complaint  by  applicant;  (iv)  Insurance  Company
determines  that any person  soliciting  an  application  who is  required to be
licensed or any other person or entity  receiving  compensation  for  soliciting
applications or premiums for the Contracts is not or was not duly licensed as an
insurance agent; or (v) any other situation listed on Schedule 1.

     (c)  Agents  shall  have no  interest  in this  Agreement  or  right to any
commissions  to be paid by  Distributor  or Life  Company  to  Insurance  Agent.
Insurance Agent shall be solely responsible for the payment of any commission or
consideration  of any kind to  Agents.  Insurance  Agent  shall have no right to
withhold or deduct any  commission  from any Premiums in respect of the Contract
which it may collect  unless and only to the extent that Life Company  agrees in
writing,  to permit  Insurance  Agent to net its  commissions  against  Premiums
collected.  Insurance Agent shall have no interest in any  compensation  paid by
Life Company to Distributor or any  affiliate,  now or hereafter,  in connection
with the sale of any Contracts hereunder.

7.   TERM AND TERMINATION

     This Agreement may not be assigned except by written consent of the parties
hereto and shall continue for an indefinite term,  subject to the termination by
any party  hereto  upon  thirty (30) days  advance  written  notice to the other
parties.  This Agreement  shall  automatically  terminate upon its breach by any
party hereto,  or in the event the Distributor or  Broker-Dealer  ceases to be a
registered broker-dealer,  a member of the NASD, or Insurance Agent ceases to be
properly  licensed or upon the filing by any party hereto for  protection  under
any state or federal bankruptcy, insolvency or similar law.

8.   COMPLAINTS AND INVESTIGATIONS

     (a)  Distributor,  Life Company,  Broker-Dealer  and Insurance  Agent shall
cooperate  fully in any  insurance  regulatory  investigation  or  proceeding or
judicial proceeding arising in connection with the Contracts marketed under this
Agreement. In addition,  Distributor, Life Company,  Broker-Dealer and Insurance
Agent  shall  cooperate  fully in any  securities  regulatory  investigation  or
proceeding or judicial  proceeding with respect to  Distributor,  Broker-Dealer,
their  Affiliates  and their agents,  to the extent that such  investigation  or
proceeding  relates to the  Contracts  marketed  under this  Agreement.  Without
limiting the foregoing:

     (i)  Broker-Dealer  and  Insurance  Agent will be notified  promptly of any
     customer complaint or notice of any regulatory  investigation or proceeding
     or judicial proceeding received by Distributor or Life Company with respect
     to  Insurance  Agent or any Agent  which may  affect  the  issuance  of any
     Contract marketed under this Agreement.

     (ii) Broker-Dealer and Insurance Agent will promptly notify Distributor and
     Life Company of any written customer  complaint or notice of any regulatory
     investigation   or   proceeding   or   judicial   proceeding   received  by
     Broker-Dealer  or  Insurance  Agent or their  Affiliates  with  respect  to
     themselves,  their Affiliates, or any Agent in connection with any Contract
     marketed under this  Agreement or any activity in connection  with any such
     Contract.

     (b) In  the  case  of a  customer  complaint,  Distributor,  Life  Company,
Broker-Dealer and Insurance Agent will cooperate in investigating such complaint
and any response by  Broker-Dealer  or Insurance Agent to such complaint will be
sent to  Distributor  and Life  Company  for  approval  not less  than  five (5)
business days prior to its being sent to the customer or  regulatory  authority,
except that if a more prompt response is required,  the proposed  response shall
be communicated by telephone or facsimile.

     (c) The  provisions of this Section 8 shall remain in full force and effect
regardless of any termination of this Agreement.

9.   MODIFICATION OF AGREEMENT

     This  Agreement  supersedes all prior  agreements,  either oral or written,
between the parties  relating to the Contracts,  and except for any amendment of
Schedule 1 pursuant  to the terms of the  Agreement,  may not be modified in any
way unless by written agreement signed by all of the parties to this Agreement.

10.  INDEMNIFICATION

     (a)  Broker-Dealer  and  Insurance  Agent,  jointly  and  severally,  shall
indemnify  and hold  harmless  Distributor  and Life Company and each person who
controls or is associated with Distributor or Life Company within the meaning of
such  terms  under the  federal  securities  laws,  and any  officer,  director,
employee or agent of the foregoing,  against any and all losses, claims, damages
or liabilities,  joint or several (including any investigative,  legal and other
expenses reasonably incurred in connection with, and any reasonable amounts paid
in settlement  of, any action,  suit or proceeding  or any claim  asserted),  to
which they or any of them may become subject under any statute or regulation, at
common law or otherwise,  insofar as such losses, claims, damages or liabilities
arise out of or are based upon any actual or alleged:

     (i) violation(s) by  Broker-Dealer,  Insurance Agent or an Agent of federal
     or state securities law or regulations,  insurance law or regulation(s), or
     any rule or requirement of the NASD;

     (ii) unauthorized use of sales or advertising material, any oral or written
     misrepresentations,   or  any  unlawful  sales  practices   concerning  the
     Contracts, by Broker-Dealer, Insurance Agent or an Agent;

     (iii) claims by the Agents or other agents or  representatives of Insurance
     Agent  or   Broker-Dealer   for   commissions  or  other   compensation  or
     remuneration of any type;

     (iv) any failure on the part of Broker-Dealer, Insurance Agent, or an Agent
     to submit  Premiums  or  applications  to Life  Company,  or to submit  the
     correct amount of a Premium,  on a timely basis and in accordance with this
     Agreement;

     (v) any failure on the part of Broker-Dealer,  Insurance Agent, or an Agent
     to deliver  Contracts to purchasers  thereof on a timely basis as set forth
     in Section 4(e) of this Agreement; or

     (vi) a breach by  Broker-Dealer or Insurance Agent of any provision of this
     Agreement.

     This   indemnification   will  be  in  addition  to  any  liability   which
Broker-Dealer and Insurance Agent may otherwise have.

     (b)  Distributor and Life Company,  jointly and severally,  shall indemnify
and hold harmless Broker-Dealer and Insurance Agent and each person who controls
or is associated  with  Broker-Dealer  or Insurance  Agent within the meaning of
such  terms  under the  federal  securities  laws,  and any  officer,  director,
employee or agent of the foregoing,  against any and all losses, claims, damages
or liabilities,  joint or several (including any investigative,  legal and other
expenses reasonably incurred in connection with, and any reasonable amounts paid
in settlement  of, any action,  suit or proceeding  or any claim  asserted),  to
which they or any of them may become subject under any statute or regulation, at
common law or otherwise,  insofar as such losses, claims, damages or liabilities
arise out of or are based upon a breach by  Distributor  or Life  Company of any
provision of this  Agreement.  This  indemnification  will be in addition to any
liability which Distributor and Life Company may otherwise have.

     (c) After  receipt by a party  entitled  to  indemnification  ("indemnified
party") under this Section 10 of notice of the commencement of any action,  if a
claim in respect  thereof is to be made against any person  obligated to provide
indemnification  under this Section 10 ("indemnifying  party"), such indemnified
party will notify the indemnifying party in writing of the commencement  thereof
as soon as practicable  thereafter,  provided that the omission to so notify the
indemnifying party will not relieve it from any liability under this Section 10,
except to the extent that the omission  results in a failure of actual notice to
the indemnifying party and such indemnifying party is damaged as a result of the
failure  to give  such  notice.  The  indemnifying  party  will be  entitled  to
participate in the defense of the indemnified party but such  participation will
not  relieve  such  indemnifying  party  of  the  obligation  to  reimburse  the
indemnified  party for  reasonable  legal and other  expenses  incurred  by such
indemnified party in defending himself or itself. The indemnification provisions
contained in this  Section 10 shall  remain  operative in full force and effect,
regardless  of  any  termination  of  this  Agreement.  A  successor  by  law of
Distributor  or Life  Company,  as the case may be,  shall  be  entitled  to the
benefits of the indemnification provisions contained in this Section 10.

11.  RIGHTS, REMEDIES, ETC. ARE CUMULATIVE

     The rights,  remedies  and  obligations  contained  in this  Agreement  are
cumulative and are in addition to any and all rights,  remedies and obligations,
at law or in equity,  which the parties  hereto are  entitled to under state and
federal laws.  Failure of either party to insist upon strict compliance with any
of the conditions of this Agreement shall not be construed as a waiver of any of
the conditions, but the same shall remain in full force and effect. No waiver of
any of the provisions of this Agreement shall be deemed, nor shall constitute, a
waiver of any other  provisions,  whether or not  similar,  nor shall any waiver
constitute a continuing waiver.

12.  NOTICES

All notices hereunder are to be made in writing and shall be given:

<TABLE>
<CAPTION>
<S>                                                  <C>
IF TO DISTRIBUTOR, TO:                               IF TO LIFE COMPANY, TO:

Cova Life Sales Company                              Cova Financial Services Life Insurance Company
Attention:  Judy M. Drew, President                  Attention:  Judy M. Drew, Senior Vice President                  
One Tower Lane                                       One Tower Lane
Suite 3000                                           Suite 3000
Oakbrook Terrace, Illinois  60181-4644               Oakbrook Terrace, Illinois  60181-4644


IF TO BROKER-DEALER, TO:                             IF TO INSURANCE AGENT, TO:

XXXXXXXXXXXXXXXXXX                                   XXXXXXXXXXXXXXXXXXXXX
XXXXXXXXXXXXXXXXXX                                   XXXXXXXXXXXXXXXXXXXXX
XXXXXXXXXXXXXXXXXX                                   XXXXXXXXXXXXXXXXXXXXX
</TABLE>

     or such other address as such party may hereafter specify in writing.  Each
such notice to a party shall be either hand delivered, transmitted by registered
or  certified  United  States mail with return  receipt  requested or by express
courier, and shall be effective upon delivery.

13.  INTERPRETATION, JURISDICTION, ETC.

     This Agreement  constitutes the whole agreement  between the parties hereto
with respect to the subject  matter  hereof,  and  supersedes  all prior oral or
written  understandings,  agreements  or  negotiations  between the parties with
respect to the  subject  matter  hereof.  No prior  writings  by or between  the
parties hereto with respect to the subject matter hereof shall be used by either
party in connection with the  interpretation of any provision of this Agreement.
This  Agreement  shall be construe and its provisions  interpreted  under and in
accordance  with the internal  laws of the State of Illinois  without  giving
effect to principles of conflict of laws.

14.  ARBITRATION

     Any controversy or claim arising out of or relating to this  Agreement,  or
the breach  hereof,  shall be  settled by  arbitration  in  accordance  with the
Commercial  Arbitration  Rules  of the  American  Arbitration  Association,  and
judgment  upon the award  rendered  by the  arbitrator(s)  may be entered in any
court having jurisdiction thereof.

15.  SETOFFS; CHARGEBACKS

     Broker-Dealer  and Insurance  Agent hereby  authorize  Distributor and Life
Company  to set off from all  amounts  otherwise  payable to  Broker-Dealer  and
Insurance  Agent all  liabilities of  Broker-Dealer,  Insurance  Agent or Agent.
Broker-Dealer  and Insurance Agent shall be jointly and severally liable for the
payment of all monies due to Distributor and/or Life Company which may arise out
of this Agreement or any other agreement between Broker-Dealer,  Insurance Agent
and Distributor or Life Company including, but not limited to, any liability for
any  chargebacks or for any amounts  advanced by or otherwise due Distributor or
Life Company  hereunder.  All such amounts shall be paid to the  Distributor and
Life Company within thirty (30) days of written request  therefore.  Distributor
and Life  Company do not waive any of its other rights to pursue  collection  of
any  indebtedness  owed by  Broker-Dealer  or  Insurance  Agent or its Agents to
Distributor or Life Company.  In the event Distributor or Life Company initiates
legal action to collect any  indebtedness of  Broker-Dealer,  Insurance Agent or
its Agents,  Broker-Dealer  and Insurance Agent shall reimburse  Distributor and
Life Company for reasonable attorney fees and expenses in connection  therewith.
This  provision  shall  remain  in  full  force  and  effect  regardless  of any
termination of this Agreement.

16.  HEADINGS

     The headings in this  Agreement are included for  convenience  of reference
only and in no way define or delineate any of the provisions hereof or otherwise
affect their construction or effect.

17.  COUNTERPARTS

     This Agreement may be executed in two or more  counterparts,  each of which
taken together shall constitute one and the same instrument.

18.  SEVERABILITY

     This is a  severable  Agreement.  In the event that any  provision  of this
Agreement would require a party to take action prohibited by applicable  federal
or state law or  prohibit a party from  taking  action  required  by  applicable
federal or state law, then it is the  intention of the parties  hereto that such
provision  shall be enforced to the extent  permitted under the law, and, in any
event,  that all other  provisions of this Agreement shall remain valid and duly
enforceable as if the provision at issue had never been part hereof.

IN WITNESS  WHEREOF,  the parties  hereto have caused this  Agreement to be duly
executed as of the day and year first above written.

<TABLE>
<CAPTION>
<S>                                                    <C>
                                                                                      COVA FINANCIAL
                                                                           SERVICES LIFE INSURANCE COMPANY

Date:     ______________________________                By:    _______________________________________________
                                                                          Judy M. Drew, Senior Vice President

                                                                          COVA LIFE SALES COMPANY

Date:     ______________________________                By:    ________________________________________________
                                                                        Patricia E. Gubbe, First Vice President


                                                                                      XXXXXXXXXXXXX

                                                                                      Broker-Dealer

Date:     ______________________________                By:    ________________________________________________
                                                                                       Signature

                                                               ________________________________________________
                                                                                       Print Name

                                                               ________________________________________________
                                                                                         Title

                                                                                     XXXXXXXXXXXXXXX

                                                                                    Insurance Agent

Date:     ______________________________                By:    _________________________________________________
                                                                                       Signature

                                                               _________________________________________________
                                                                                       Print Name

                                                               _________________________________________________
                                                                                         Title
</TABLE>




                                                  Send application and check to:
                                                  Cova Financial Services Life
                                                  Insurance Company
                                                  P. O. Box 10366
                                                  Des Moines, Iowa 50306-9989

                 Cova Financial Services Life Insurance Company

     FLEXIBLE PURCHASE PAYMENT VARIABLE AND FIXED ANNUITY APPLICATION

1. OWNER (Correspondence is sent to the Owner.)

     Name_______________________________________________________________________
                       (First)            (Middle)         (Last)

     Address____________________________________________________________________
                                           (Street)

     ___________________________________________________________________________
                         (City)                    (State)        (Zip)
     Sex [ ] M [ ] F         Phone (_______)____________________________________

     Birthdate____________________/______________/______________________________
                       (Month)              (Day)              (Year)

     Social Security Number_____________________________________________________

     Joint Owners must be spouses.  Use Special  Requests  Section to name other
     Joint  Owner.  If Joint  Owners are named,  upon the death of either  Joint
     Owner,  the  surviving  spouse  will  be the  beneficiary.  If you  wish to
     override the  provisions  of the contract and any  endorsement,  both Joint
     Owners must initial here.


     __________________________  ________________________
       Joint Owner's Initials    Joint Owner's Initials

  2. ANNUITANT (Complete only if different than Owner.)

     Name_______________________________________________________________________
                       (First)            (Middle)         (Last)

     Address____________________________________________________________________
                       (Street)       (City)        (State)      (Zip)

     Birthdate_______/______/______   Sex [ ] M [ ] F
              (Month)  (Day)  (Year)

     Social Security No.________________________________________________________

     Phone (_______)____________________________________________________________

  3. BENEFICIARY

     (Show full name(s), relationship(s),  Social Security number(s), percentage
     each is to receive and address.  Use Special Requests Section if additional
     space is needed.)

     Primary____________________________________________________________________

     Primary____________________________________________________________________
     ___________________________________________________________________________
     ___________________________________________________________________________
     Contingent_________________________________________________________________
     ___________________________________________________________________________

  4. PURCHASE PAYMENT ALLOCATION

     Initial Purchase Payment
     $________________________

     Must  be  whole  percentages  with a  minimum  of 10%  in  any  Account  or
     Portfolio. Unless otherwise directed,  subsequent purchase payments will be
     allocated as shown. Total Allocation must equal 100%.

____% General Account

AIM V.I.
____% Capital Appreciation Fund
____% International Equity Fund
____% Value Fund

Alliance
____% Premier Growth Portfolio
____% Real Estate Investment
         Portfolio
Liberty
____% Newport Tiger Fund

Conning
____% Money Market Fund

J.P. Morgan Investment
Management
____% Small Cap Stock Portfolio
____% Large Cap Stock Portfolio
____% Select Equity Portfolio
____% International Equity Portfolio
____% Quality Bond Portfolio

Lord Abbett
____% Bond Debenture Portfolio
____% Large Cap Research Portfolio
____% Developing Growth Portfolio
____% Mid Cap Value Portfolio
____% Growth & Income Portfolio

Investors Fund Series
____% Kemper Small Cap Value
         Portfolio
____% Kemper Government
         Securities Portfolio
____% Kemper Small Cap
         Growth Portfolio

MFS
____% Oppenheimer High Income Fund
____% Oppenheimer Bond Fund
____% Oppenheimer Growth Fund
____% Oppenheimer Growth &
         Income Fund
____% Oppenheimer Strategic
         Bond Fund

Putnam
____% Putnam VT Growth and
         Income Fund
____% Putnam VT International
         Growth Fund
____% Putnam VT International
         New Opportunities Fund
____% Putnam VT New Value
         Fund
____% Putnam VT Vista Fund

5. TYPE OF PLAN Check One
   [ ] Non-Qualified
   [ ] Qualified - Not available in all states.
   [ ] 401(a)
   [ ] 408 IRA Rollover
   [ ] 408 IRA Transfer
   [ ] 403(b) TSA Rollover--

     I acknowledge that I understand the withdrawal  restrictions under Internal
     Revenue  Code Section  403(b)(11)  on  contributions  and earnings and have
     received a prospectus  explaining the restrictions.  I understand the other
     investment  alternatives  available under the employer's 403(b) arrangement
     to which I may elect to transfer my contract value.


  6. ALLOCATION DURING FREE LOOK PERIOD

     Under certain circumstances,  as described in the accompanying  Prospectus,
     the initial  purchase payment will be allocated to the Conning Money Market
     Portfolio  until the  expiration of the Free Look period.  Thereafter,  the
     purchase  payments  will be allocated  as directed in the Purchase  Payment
     Allocation Section.

  7. SPECIAL REQUESTS







  8. TRANSFER AUTHORIZATIONS

     I/We  acknowledge  that  neither Cova  Financial  Services  Life  Insurance
     Company (Cova) nor any person  authorized by Cova will be  responsible  for
     any  claim,  loss,  liability  or expense in  connection  with a  telephone
     transfer  if  Cova  or  such  other  person  acted  on  telephone  transfer
     instructions in good faith in reliance on this authorization.

     Check here if you wish to authorize telephone transfer instructions. [ ]

     Check here if you wish to authorize your Registered Representative/Agent to
     make transfers. [ ]

  9. DOLLAR  COST  AVERAGING  TRANSFERS  -- I authorize  Dollar  Cost  Averaging
     Transfers of  $______________  to be transferred  each month ($500 minimum)
     from the Conning  Money  Market  Portfolio or the General  Account  ($6,000
     minimum  required  in the Conning  Money  Market  Portfolio  or the General
     Account or amount needed to complete all transfers.)

<TABLE>
<CAPTION>
<S>                          <C>                                                <C>
     FROM                    TO
     Check One               AIM V.I.                                           MFS                                    
     [ ]Conning              _______%   Capital Appreciation Fund                                                      
        Money Market         _______%   International Equity Fund               _______%   Oppenheimer High Income Fund
        Portfolio            _______%   Value Fund                              _______%   Oppenheimer Bond Fund       
     [ ]General              Alliance                                           _______%   Oppenheimer Growth Fund     
        Account              _______%   Premier Growth Portfolio                _______%   Oppenheimer Growth &        
                             _______%   Real Estate Investment Portfolio                   Income Fund                 
                             Liberty                                            _______%   Oppenheimer Strategic Bond  
                             _______%   Newport Tiger Fund                                                             
                             Conning                                                                                   
                             _______%   Money Market Fund                       Putnam Fund                            
                             J.P. Morgan Investment Management                                                         
                             _______%   Small Cap Stock Portfolio               _______%   Putnam VT Growth and Income 
                             _______%   Large Cap Stock Portfolio                          Fund                        
                             _______%   Select Equity Portfolio                 _______%   Putnam VT International Grow
                             _______%   International Equity Portfolio                     Fund                        
                             _______%   Quality Bond Portfolio                  _______%   Putnam VT International New 
                             Lord Abbett                                                   Opportunities Fund          
                             _______%   Bond Debenture Portfolio                _______%   Putnam VT New Value Fund    
                             _______%   Large Cap Research Portfolio            _______%   Putnam VT Vista Fund        
                             _______%   Developing Growth Portfolio                                                    
                             _______%   Mid Cap Value Portfolio                 =======                                
                             _______%   Growth & Income Portfolio                  100 %   Total                       
                             Investors Fund Series                                                                     
                             _______%   Kemper Small Cap Value Portfolio        I authorize  transfers  to be made for:
                             _______%   Kemper Government Securities            [ ] 12 months                          
                                        Portfolio                               [ ] 24 months                          
                             _______%   Kemper Small Cap Growth                 [ ] 36 months                          
                                        Portfolio                               [ ] 48 months                          
                                                                                [ ] 60 months                          
                                                                                Other _______ months
                                                                                Dollar Cost Averaging Transfers and    
                                                                                Rebalancing Transfers are not available
                                                                                simultaneously.                        
</TABLE>

10.  AUTOMATIC WITHDRAWALS

     I authorize  automatic monthly  withdrawals of  $__________________.  Total
     monthly  withdrawals cannot exceed 10% of purchase payments in any 12 month
     period.

     I understand that Automatic Withdrawals are available only if I am over age
     59-1/2.

     FEDERAL AND STATE INCOME TAX WITHHOLDING

     Check one:    [ ]  I elect to have Federal Income Tax withheld from these
                        distributions.

                   [ ] I elect NOT to have Federal  Income Tax withheld from
                       these distributions.

     Note:  Even if you elect not to have  Federal  Income Tax  withheld  from a
     distribution,  you are  liable for  payment  of  Federal  Income Tax on the
     taxable portion of your contract.  You may also be subject to tax penalties
     under the estimated tax payment rules if your payments of estimated tax and
     withholding, if any, are not adequate.

     If  applicable,  a State Income Tax election  will be made as elected above
     for Federal Income Tax withholding.


11.  REBALANCING  TRANSFERS -- I authorize  Rebalancing  Transfers to be made in
     the  applicable  percentages  elected in the  Purchase  Payment  Allocation
     section. Rebalancing transfers are not made to or from the General Account.
     Transfers are to be made: q quarterly q  semi-annually  q annually.  Dollar
     Cost  Averaging  Transfers  and  Rebalancing  Transfers  are not  available
     simultaneously.

     12. ANNUITY  OPTION-- If no Annuity  Option is specified,  the Life Annuity
     with 10 years Guaranteed Option will be automatically applied.

     _________________________
     Indicate Annuity Option

13.  ANNUITY  DATE -- The  Annuity  Date  must  always  be on the first day of a
     calendar  month and must be at least one month  after the Issue  Date.  The
     Annuity  Date may not be later  than the  first day of the  calendar  month
     following the later of: 1) the Annuitant's  85th birthday;  or 2) the tenth
     Contract Anniversary.

     ______________________
     Indicate Annuity Date

14.  Will the annuity  applied for replace or change any existing life insurance
     or annuity? [ ] Yes [ ] No


15.  ACKNOWLEDGMENT   AND   AUTHORIZATION  --  I  (We)  agree  that  the  above
     information  and statements and those made on the reverse side are true and
     correct  to the best of my (our)  knowledge  and belief and are made as the
     basis of my (our)  application.  I (We) acknowledge  receipt of the current
     prospectus(es)   of  Cova  Variable  Annuity  Account  Five,  AIM  Variable
     Insurance  Funds,  Inc.,  Alliance  Variable  Products  Series Fund,  Inc.,
     Liberty Variable Investment Trust,  General American Capital Company,  Cova
     Series Trust,  Investors  Fund Series,  Lord Abbett Series Fund,  Inc., MFS
     Variable  Insurance  Trust,  Oppenheimer  Variable  Account  Funds,  Putnam
     Variable  Trust.  PAYMENTS  AND VALUES  PROVIDED BY THE  CONTRACT FOR WHICH
     APPLICATION  IS MADE  ARE  VARIABLE  AND ARE NOT  GUARANTEED  AS TO  DOLLAR
     AMOUNT.

_________________________________________________________
(Signature of Owner(s). Annuitant unless otherwise noted)

_________________________________________________________
    (Signature of Annuitant if other than Owner)

Signed at________________________________________________
                       (City)       (State)
Date_____________________________________________________

16.  AGENT'S  REPORT  Will the  annuity  replace  or change  any  existing  life
insurance or annuity?

     [ ] No     [ ] Yes (Indicate type and cost basis information.)

     Type           Cost Basis

     [ ] Life       Pre-TEFRA       $___________________  $__________________
                                         (Cost Basis)             (Gain)
     [ ] Annuity    Post-TEFRA      $___________________  $__________________
                                         (Cost Basis)             (Gain)
     Complete any required replacement forms.

Agent's Signature___________________________________

Phone_______________________________________________

Agent's Name and Number_____________________________

____________________________________________________

Name and Address of Firm____________________________

____________________________________________________

CL-926 (10/96)                                              02-VARI-CSMO (11/97)



                                                  Send application and check to:
                                                  Cova Financial Services Life
                                                  Insurance Company
                                                  P. O. Box 10366
                                                  Des Moines, Iowa 50306-9989

                 Cova Financial Services Life Insurance Company

     FLEXIBLE PURCHASE PAYMENT VARIABLE AND FIXED ANNUITY APPLICATION

1. OWNER (Correspondence is sent to the Owner.)

     Name_______________________________________________________________________
                       (First)            (Middle)         (Last)

     Address____________________________________________________________________
                                           (Street)

     ___________________________________________________________________________
                         (City)                    (State)        (Zip)
     Sex [ ] M [ ] F         Phone (_______)____________________________________

     Birthdate____________________/______________/______________________________
                       (Month)              (Day)              (Year)

     Social Security Number_____________________________________________________

     Joint Owners must be spouses.  Use Special  Requests  Section to name other
     Joint  Owner.  If Joint  Owners are named,  upon the death of either  Joint
     Owner,  the  surviving  spouse  will  be the  beneficiary.  If you  wish to
     override the  provisions  of the contract and any  endorsement,  both Joint
     Owners must initial here.


     __________________________  ________________________
       Joint Owner's Initials    Joint Owner's Initials

  2. ANNUITANT (Complete only if different than Owner.)

     Name_______________________________________________________________________
                       (First)            (Middle)         (Last)

     Address____________________________________________________________________
                       (Street)       (City)        (State)      (Zip)

     Birthdate_______/______/______   Sex [ ] M [ ] F
              (Month)  (Day)  (Year)

     Social Security No.________________________________________________________

     Phone (_______)____________________________________________________________

  3. BENEFICIARY

     (Show full name(s), relationship(s),  Social Security number(s), percentage
     each is to receive and address.  Use Special Requests Section if additional
     space is needed.)

     Primary____________________________________________________________________

     Primary____________________________________________________________________
     ___________________________________________________________________________
     ___________________________________________________________________________
     Contingent_________________________________________________________________
     ___________________________________________________________________________

  4. PURCHASE PAYMENT ALLOCATION

     Initial Purchase Payment
     $________________________

     Must  be  whole  percentages  with a  minimum  of 10%  in  any  Account  or
     Portfolio. Unless otherwise directed,  subsequent purchase payments will be
     allocated as shown. Total Allocation must equal 100%.

____% General Account

      Russell Insurance Funds
____% Multi-Style Equity
____% Aggressive Equity
____% Non-U.S.
____% Core Bond

Conning
____% Money Market Portfolio

5. TYPE OF PLAN Check One
   [ ] Non-Qualified
   [ ] Qualified - Not available in all states.
   [ ] 401(a)
   [ ] 408 IRA Rollover
   [ ] 408 IRA Transfer
   [ ] 403(b) TSA Rollover--

     I acknowledge that I understand the withdrawal  restrictions under Internal
     Revenue  Code Section  403(b)(11)  on  contributions  and earnings and have
     received a prospectus  explaining the restrictions.  I understand the other
     investment  alternatives  available under the employer's 403(b) arrangement
     to which I may elect to transfer my contract value.


  6. ALLOCATION DURING FREE LOOK PERIOD

     Under certain circumstances,  as described in the accompanying  Prospectus,
     the initial  purchase payment will be allocated to the Conning Money Market
     Portfolio  until the  expiration of the Free Look period.  Thereafter,  the
     purchase  payments  will be allocated  as directed in the Purchase  Payment
     Allocation Section.

  7. SPECIAL REQUESTS







  8. TRANSFER AUTHORIZATIONS

     I/We  acknowledge  that  neither Cova  Financial  Services  Life  Insurance
     Company (Cova) nor any person  authorized by Cova will be  responsible  for
     any  claim,  loss,  liability  or expense in  connection  with a  telephone
     transfer  if  Cova  or  such  other  person  acted  on  telephone  transfer
     instructions in good faith in reliance on this authorization.

     Check here if you wish to authorize telephone transfer instructions. [ ]

     Check here if you wish to authorize your Registered Representative/Agent to
     make transfers. [ ]

  9. DOLLAR  COST  AVERAGING  TRANSFERS  -- I authorize  Dollar  Cost  Averaging
     Transfers of  $______________  to be transferred  each month ($500 minimum)
     from the Conning  Money  Market  Portfolio or the General  Account  ($6,000
     minimum  required  in the Conning  Money  Market  Portfolio  or the General
     Account or amount needed to complete all transfers.)

     FROM                    TO
     Check One               Russell Insurance Funds
     [ ] Conning              _______% Multi-Style Equity
         Money Market         _______% Aggressive Equity
         Portfolio            _______% Non-U.S.
     [ ] General              _______% Core Bond
         Account
                              Conning
                                      %   Money Market Portfolio
                              ========
                               100    % Total

     I  authorize  transfers  to be made for: [ ] 12 months [ ] 24 months [ ] 36
     months [ ] 48 months [ ] 60 months Other ______ months

     Dollar Cost Averaging Transfers and Rebalancing Transfers are not available
     simultaneously.

10.  AUTOMATIC WITHDRAWALS

     I authorize  automatic monthly  withdrawals of  $__________________.  Total
     monthly  withdrawals cannot exceed 10% of purchase payments in any 12 month
     period.

     I understand that Automatic Withdrawals are available only if I am over age
     59-1/2.

     FEDERAL AND STATE INCOME TAX WITHHOLDING

     Check one:    [ ]  I elect to have Federal Income Tax withheld from these
                        distributions.

                   [ ] I elect NOT to have Federal  Income Tax withheld from
                       these distributions.

     Note:  Even if you elect not to have  Federal  Income Tax  withheld  from a
     distribution,  you are  liable for  payment  of  Federal  Income Tax on the
     taxable portion of your contract.  You may also be subject to tax penalties
     under the estimated tax payment rules if your payments of estimated tax and
     withholding, if any, are not adequate.

     If  applicable,  a State Income Tax election  will be made as elected above
     for Federal Income Tax withholding.


11.  REBALANCING  TRANSFERS -- I authorize  Rebalancing  Transfers to be made in
     the  applicable  percentages  elected in the  Purchase  Payment  Allocation
     section. Rebalancing transfers are not made to or from the General Account.
     Transfers are to be made: q quarterly q  semi-annually  q annually.  Dollar
     Cost  Averaging  Transfers  and  Rebalancing  Transfers  are not  available
     simultaneously.

     12. ANNUITY  OPTION-- If no Annuity  Option is specified,  the Life Annuity
     with 10 years Guaranteed Option will be automatically applied.

     _________________________
     Indicate Annuity Option

13.  ANNUITY  DATE -- The  Annuity  Date  must  always  be on the first day of a
     calendar  month and must be at least one month  after the Issue  Date.  The
     Annuity  Date may not be later  than the  first day of the  calendar  month
     following the later of: 1) the Annuitant's  85th birthday;  or 2) the tenth
     Contract Anniversary.

     ______________________
     Indicate Annuity Date

14.  Will the annuity  applied for replace or change any existing life insurance
     or annuity? [ ] Yes [ ] No


15.  ACKNOWLEDGEMENT   AND   AUTHORIZATION  --  I  (We)  agree  that  the  above
     information  and statements and those made on the reverse side are true and
     correct  to the best of my (our)  knowledge  and belief and are made as the
     basis of my (our)  application.  I (We) acknowledge  receipt of the current
     prospectus(es)   of  Cova  Variable  Annuity  Account  Five,  AIM  Variable
     Insurance  Funds,  Inc.,  Alliance  Variable  Products  Series Fund,  Inc.,
     Liberty Variable Investment Trust,  General American Capital Company,  Cova
     Series Trust,  Investors  Fund Series,  Lord Abbett Series Fund,  Inc., MFS
     Variable  Insurance  Trust,  Oppenheimer  Variable  Account  Funds,  Putnam
     Variable  Trust.  PAYMENTS  AND VALUES  PROVIDED BY THE  CONTRACT FOR WHICH
     APPLICATION  IS MADE  ARE  VARIABLE  AND ARE NOT  GUARANTEED  AS TO  DOLLAR
     AMOUNT.

_________________________________________________________
(Signature of Owner(s). Annuitant unless otherwise noted)

_________________________________________________________
    (Signature of Annuitant if other than Owner)

Signed at________________________________________________
                       (City)       (State)
Date_____________________________________________________

16.  AGENT'S  REPORT  Will the  annuity  replace  or change  any  existing  life
insurance or annuity?

     [ ] No     [ ] Yes (Indicate type and cost basis information.)

     Type           Cost Basis

     [ ] Life       Pre-TEFRA       $___________________  $__________________
                                         (Cost Basis)             (Gain)
     [ ] Annuity    Post-TEFRA      $___________________  $__________________
                                         (Cost Basis)             (Gain)
     Complete any required replacement forms.

Agent's Signature___________________________________

Phone_______________________________________________

Agent's Name and Number_____________________________

____________________________________________________

Name and Address of Firm____________________________

____________________________________________________

CL-926 (10/96)                                              02-VARI-RSMO (11/97)



                             PARTICIPATION AGREEMENT

                                      AMONG

                          MFS VARIABLE INSURANCE TRUST,

                 COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY

                                       AND

                    MASSACHUSETTS FINANCIAL SERVICES COMPANY

     THIS AGREEMENT,  made and entered into this ____ day of November,  1997, by
and among MFS VARIABLE  INSURANCE  TRUST,  a  Massachusetts  business trust (the
"Trust"), COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY, a Missouri corporation
(the "Company") on its own behalf and on behalf of each of the segregated  asset
accounts of the Company set forth in Schedule A hereto,  as may be amended  from
time to time (the "Accounts"),  and MASSACHUSETTS  FINANCIAL SERVICES COMPANY, a
Delaware corporation ("MFS").

     WHEREAS,  the Trust is  registered  as an  open-end  management  investment
company under the  Investment  Company Act of 1940, as amended (the "1940 Act"),
and its shares are registered or will be registered  under the Securities Act of
1933, as amended (the "1933 Act");

     WHEREAS,  shares of  beneficial  interest  of the Trust  are  divided  into
several  series of shares,  each  representing  the  interests  in a  particular
managed pool of securities and other assets;

     WHEREAS,  the  series of shares  of the Trust  offered  by the Trust to the
Company and the Accounts are set forth on Schedule A attached  hereto  (each,  a
"Portfolio," and, collectively, the "Portfolios");

     WHEREAS,  MFS  is  duly  registered  as an  investment  adviser  under  the
Investment Advisers Act of 1940, as amended, and any applicable state securities
law, and is the Trust's investment adviser;

     WHEREAS,  the Company will issue certain  variable  annuity and/or variable
life  insurance  contracts  (individually,  the "Policy" or,  collectively,  the
"Policies")  which, if required by applicable law, will be registered  under the
1933 Act;

     WHEREAS, the Accounts are duly organized, validly existing segregated asset
accounts, established by resolution of the Board of Directors of the Company, to
set aside and invest  assets  attributable  to the  aforesaid  variable  annuity
and/or variable life insurance contracts that are allocated to the Accounts (the
Policies  and the Accounts  covered by this  Agreement,  and each  corresponding
Portfolio  covered by this Agreement in which the Accounts invest,  is specified
in Schedule A attached hereto as may be modified from time to time);

     WHEREAS,  the Company has  registered or will register the Accounts as unit
investment trusts under the 1940 Act (unless exempt therefrom);

     WHEREAS, MFS Fund Distributors, Inc. (the "Underwriter") is registered as a
broker-dealer with the Securities and Exchange  Commission (the "SEC") under the
Securities Exchange Act of 1934, as amended (hereinafter the "1934 Act"), and is
a member in good standing of the National  Association  of  Securities  Dealers,
Inc. (the "NASD");

     WHEREAS,  Cova Life  Sales  Company,  the  underwriter  for the  individual
variable   annuity  and  the  variable  life   policies,   is  registered  as  a
broker-dealer  with the SEC under the 1934 Act and is a member in good  standing
of the NASD; and

     WHEREAS,  to  the  extent  permitted  by  applicable   insurance  laws  and
regulations,  the  Company  intends  to  purchase  shares  in one or more of the
Portfolios  specified in Schedule A attached  hereto (the "Shares") on behalf of
the Accounts to fund the Policies,  and the Trust intends to sell such Shares to
the Accounts at net asset value;

     NOW, THEREFORE,  in consideration of their mutual promises, the Trust, MFS,
and the Company agree as follows:

ARTICLE I.  SALE OF TRUST SHARES

     1.1.  The  Trust  agrees  to sell to the  Company  those  Shares  which the
     Accounts  order (based on orders placed by Policy  holders on that Business
     Day,  as  defined  below)  and which are  available  for  purchase  by such
     Accounts,  executing  such  orders on a daily  basis at the net asset value
     next  computed  after receipt by the Trust or its designee of the order for
     the Shares.  For purposes of this  Section  1.1,  the Company  shall be the
     designee of the Trust for  receipt of such  orders  from Policy  owners and
     receipt by such designee shall  constitute  receipt by the Trust;  provided
     that the Trust receives notice of such orders by 9:30 a.m. New York time on
     the next following Business Day. "Business Day" shall mean any day on which
     the New York Stock  Exchange,  Inc. (the "NYSE") is open for trading and on
     which the Trust calculates its net asset value pursuant to the rules of the
     SEC.

     1.2.  The  Trust  agrees  to make the  Shares  available  indefinitely  for
     purchase at the applicable net asset value per share by the Company and the
     Accounts  on those days on which the Trust  calculates  its net asset value
     pursuant to rules of the SEC and the Trust shall  calculate  such net asset
     value on each day which the NYSE is open for trading.  Notwithstanding  the
     foregoing,  the Board of Trustees of the Trust (the  "Board") may refuse to
     sell any Shares to the Company and the  Accounts,  or suspend or  terminate
     the  offering  of the  Shares  if  such  action  is  required  by law or by
     regulatory authorities having jurisdiction or is, in the sole discretion of
     the Board acting in good faith and in light of its  fiduciary  duties under
     federal and any  applicable  state laws,  necessary in the best interest of
     the Shareholders of such Portfolio.

     1.3. The Trust and MFS agree that the Shares will be sold only to insurance
     companies which have entered into  participation  agreements with the Trust
     and MFS  (the  "Participating  Insurance  Companies")  and  their  separate
     accounts,  qualified pension and retirement plans and MFS or its affiliates
     as provided for under  Section  817(h)(4)  of the Internal  Revenue Code of
     1986, as amended (the "Code") and the regulations thereunder. The Trust and
     MFS will not sell Trust shares to any insurance  compan or separate account
     unless  and  agreement  containing  provisions  substantially  the  same as
     Articles  III and VII of this  Agreement is in effect to govern such sales.
     The Company will not resell the Shares except to the Trust or its agents.

     1.4. The Trust agrees to redeem for cash,  on the  Company's  request,  any
     full or fractional  Shares held by the Accounts  (based on orders placed by
     Policy  holders on that Business  Day),  executing such requests on a daily
     basis at the net asset value next  computed  after  receipt by the Trust or
     its  designee of the request for  redemption.  For purposes of this Section
     1.4, the Company shall be the designee of the Trust for receipt of requests
     for  redemption  from  Policy  owners and  receipt by such  designee  shall
     constitute receipt by the Trust; provided that the Trust receives notice of
     such  request  for  redemption  by 9:30  a.m.  New  York  time on the  next
     following Business Day.

     1.5. Each  purchase,  redemption  and exchange  order placed by the Company
     shall be placed  separately for each Portfolio and shall not be netted with
     respect to any Portfolio.  However, with respect to payment of the purchase
     price by the Company and of redemption  proceeds by the Trust,  the Company
     and the Trust shall net purchase and redemption orders with respect to each
     Portfolio and shall  transmit one net payment for all of the  Portfolios in
     accordance with Section 1.6.

     1.6. In the event of net purchases, the Company shall pay for the Shares by
     2:00 p.m. New York time on the next Business Day after an order to purchase
     the  Shares is made in  accordance  with the  provisions  of  Section  1.1.
     hereof. In the event of net redemptions, the Trust shall pay the redemption
     proceeds by 2:00 p.m. New York time on the next Business Day after an order
     to redeem the shares is made in accordance  with the  provisions of Section
     1.4.  hereof.  All such payments  shall be in federal funds  transmitted by
     wire.

     1.7.  Issuance and transfer of the Shares will be by book entry only. Stock
     certificates will not be issued to the Company or the Accounts.  The Shares
     ordered  from the Trust will be  recorded in an  appropriate  title for the
     Accounts or the appropriate subaccounts of the Accounts.

     1.8. The Trust shall furnish same day notice (by wire or telephone followed
     by written  confirmation)  to the Company of any  dividends or capital gain
     distributions  payable on the Shares.  The Company hereby elects to receive
     all such dividends and distributions as are payable on a Portfolio's Shares
     in additional Shares of that Portfolio.  The Trust shall notify the Company
     of the  number  of  Shares  so issued  as  payment  of such  dividends  and
     distributions.

     1.9.  The Trust or its  custodian  shall make the net asset value per share
     for each Portfolio available to the Company on each Business Day as soon as
     reasonably  practical after the net asset value per share is calculated and
     shall use its best efforts to make such net asset value per share available
     by 6:30 p.m.  New York time.  In the event that the Trust is unable to meet
     the 6:30 p.m. time stated herein, it shall provide  additional time for the
     Company to place  orders for the purchase and  redemption  of Shares.  Such
     additional time shall be equal to the additional time which the Trust takes
     to make the net asset value available to the Company. If the Trust provides
     materially  incorrect  share net asset value  information,  the Trust shall
     make an  adjustment  to the number of shares  purchased or redeemed for the
     Accounts to reflect the  correct  net asset value per share.  Any  material
     error in the  calculation  or  reporting  of net  asset  value  per  share,
     dividend or capital  gains  inform  ation shall be reported  promptly  upon
     discovery to the Company.

ARTICLE II.  CERTAIN REPRESENTATIONS, WARRANTIES AND COVENANTS

     2.1. The Company  represents  and warrants that the Policies are or will be
     registered  under  the  1933  Act or are  exempt  from  or not  subject  to
     registration  thereunder,  and that the Policies will be issued,  sold, and
     distributed  in  compliance in all material  respects  with all  applicable
     state and federal  laws,  including  without  limitation  the 1933 Act, the
     Securities  Exchange Act of 1934, as amended (the "1934 Act"), and the 1940
     Act. The Company  further  represents  and warrants that it is an insurance
     company duly organized and in good standing  under  applicable law and that
     it has legally and validly  established  the Account as a segregated  asset
     account under  applicable  law and has registered or, prior to any issuance
     or sale of the  Policies,  will  register the  Accounts as unit  investment
     trusts in accordance  with the  provisions  of the 1940 Act (unless  exempt
     therefrom) to serve as segregated investment accounts for the Policies, and
     that it will  maintain  such  registration  for so lon as any  Policies are
     outstanding  except for proper  reliance on an exemption from  registration
     under the 1940 Act.  The Company  shall amend the  registration  statements
     under the 1933 Act for the Policies and the  registration  statements under
     the 1940 Act for the  Accounts  from time to time as  required  in order to
     effect the  continuous  offering  of the  Policies or as may  otherwise  be
     required by  applicable  law.  The Company  shall  register and qualify the
     Policies  for sales  accordance  with the  securities  laws of the  various
     states only if and to the extent deemed necessary by the Company.

     2.2. The Company  represents  and warrants  that the Policies are currently
     and at the time of issuance will be treated as life insurance, endowment or
     annuity  contract  under  applicable  provisions of the Code , that it will
     maintain  such  treatment  and  that  it  will  notify  the  Trust  or  MFS
     immediately  upon having a reasonable basis for believing that the policies
     have  ceased to be so  treated  or that they might not be so treated in the
     future.

     2.3.  The Company  represents  and warrants  that Cova Life Sales  Company,
     Inc., the underwriter for the individual  variable annuity and the variable
     life policies, is a member in good standing of the NASD and is a registered
     broker-dealer  with the SEC. The Company  represents  and warrants that the
     Company Cova Life Sales Company will sell and  distribute  such policies in
     accordance in all material  respects with all applicable  state and federal
     securities laws,  including  without  limitation the 193 Act, the 1934 Act,
     and the 1940 Act.

     2.4. The Trust and MFS  represent and warrant that the Shares sold pursuant
     to this Agreement  shall be registered  under the 1933 Act, duly authorized
     for issuance and sold in compliance  with the laws of The  Commonwealth  of
     Massachusetts and all applicable federal and state securities laws and that
     the  Trust is and shall  remain  registered  under the 1940 Act.  The Trust
     shall amend the  registration  statement  for its Shares under the 1933 Act
     and the 1940 Act  from  time to time as  required  in order to  effect  the
     continuous offering of its Shares. The Trust shall register and qualify the
     Shares for sale in accordance  with the laws of the various  states only if
     and to the extent deemed necessary by the Trust.

     2.5. MFS represents  and warrants that the  Underwriter is a member in good
     standing of the NASD and is registered as a broker-dealer with the SEC. The
     Trust and MFS represent  that the Trust and the  Underwriter  will sell and
     distribute  the Shares in  accordance  in all  material  respects  with all
     applicable state and federal securities laws,  including without limitation
     the 1933 Act, the 1934 Act, and the 1940 Act.

     2.6.  The  Trust  represents  that it is  lawfully  organized  and  validly
     existing under the laws of The  Commonwealth of  Massachusetts  and that it
     does and will  comply in all  material  respects  with the 1940 Act and any
     applicable regulations  thereunder.  The Trust represents and warrants that
     any of its trustees,  officers,  employees,  investment advisers, and other
     individuals/entities who deal with the money and/or securities of the Trust
     are and shall  continue  to be at all times  covered by a blanket  fidelity
     bond or similar  coverage  (including  larceny  and  embezzlement)  for the
     benefit of the Trust in an amount not less than that required by Rule 17g-1
     under the 1940 Act issued by a reputable bonding company.

     2.7.  MFS  represents  and  warrants  that  it is  and  shall  remain  duly
     registered under all applicable  federal  securities laws and that it shall
     perform  its  obligations  for the  Trust  in  compliance  in all  material
     respects  with  any  applicable   federal  securities  laws  and  with  the
     securities laws of The  Commonwealth of  Massachusetts.  MFS represents and
     warrants  that it is not  subject to state  securities  laws other than the
     securities laws of The Commonwealth of Massachusetts  and that it is exempt
     from registration as an investment adviser under the securities laws of The
     Commonwealth of Massachusetts.

     2.8. No less  frequently  than  annually,  the Company  shall submit to the
     Board such reports, material or data as the Board may reasonably request so
     that  it may  carry  out  fully  the  obligations  imposed  upon  it by the
     conditions contained in the exemptive application pursuant to which the SEC
     has granted exemptive relief to permit mixed and shared funding (the "Mixed
     and Shared Funding Exemptive Order").


ARTICLE III.  PROSPECTUS AND PROXY STATEMENTS; VOTING

     3.1.  At least  annually,  the  Trust or its  designee  shall  provide  the
     Company,  free of charge,  with as many  copies of the  current  prospectus
     (describing only the Portfolios listed in Schedule A hereto) for the Shares
     as the Company may reasonably  request for  distribution to existing Policy
     owners whose Policies are funded by such Shares.  The Trust or its designee
     shall provide the Company, at the Company's expense, with as many copies of
     the current prospectus for the Shares as the Company may reasonably request
     for distribution to prospective purchasers of Policies. If requested by the
     Company in lieu  thereof,  the Trust or its  designee  shall  provide  such
     documentation (including a "camera ready" copy of the new prospectus as set
     in type or, at the request of the  Company,  as a diskette in the form sent
     to the financial  printer) and other assistance as is reasonably  necessary
     in order for the parties  hereto once each year (or more  frequently if the
     prospectus  for  the  Shares  is  supplemented  or  amended)  to  have  the
     prospectus  for the  Policies  and the  prospectus  for the Shares  printed
     together in one document;  the expenses of such printing to be  apportioned
     between (a) the Company and (b) the Trust or its designee in  proportion to
     the number of pages of the Policy and Shares' prospectuses,  taking account
     of other  relevant  factors  affecting  the  expense of  printing,  such as
     covers,  columns,  graphs and charts; the Trust or its designee to bear the
     cost of  printing  the  Shares  prospectus  portion  of such  document  for
     distribution  to owners of existing  Policies  funded by the Shares and the
     Company to bear the  expenses  of  printing  the  portion of such  document
     relating to the Accounts;  provided,  however,  that the Company shall bear
     all  printing   expenses  of  such  combined   documents   where  used  for
     distribution  to prospective  purchasers or to owners of existing  Policies
     not funded by the  Shares.  The Company  may print the  prospectus  for the
     Shares in combination  with other fun  prospectuses  in accordance with the
     expense  allocation  provisions  set  forth  in the  immediately  preceding
     sentence (provided that the applicable fund will bear expenses with respect
     to its  prospectus).  In the event that the Company requests that the Trust
     or its designee  provides  the Trust's  prospectus  in a "camera  ready" or
     diskette  format,   the  Trust  shall  be  responsible  for  providing  the
     prospectus  in the format in which it or MFS is  accustomed  to  formatting
     prospectuses and shall bear the expense of providing the prospectus in such
     format (e.g., typesetting expenses), and the Company shall bear the expense
     of   adjusting   or  changing  the  format  to  conform  with  any  of  its
     prospectuses.

     3.2.  The  prospectus  for the Shares  shall  state that the  statement  of
     additional  information  for the Shares is available  from the Trust or its
     designee.  The  Trust or its  designee,  at its  expense,  shall  print and
     provide  such  statement  of  additional  information  to the Company (or a
     master of such  statement  suitable  for  duplication  by the  Company) for
     distribution  to any owner of a Policy  funded by the Shares.  The Trust or
     its  designee,  at the  Company's  expense,  shall print and  provide  such
     statement  to the  Company  (or a master  of such  statement  suitable  for
     duplication by the Company) for distribution to a prospective purchaser who
     requests  such  statement  or to an  owner of a Policy  not  funded  by the
     Shares.

     3.3.  The Trust or its  designee  shall  provide the Company free of charge
     copies, if and to the extent applicable to the Shares, of the Trust's proxy
     materials, reports to Shareholders and other communications to Shareholders
     in such quantity as the Company shall  reasonably  require for distribution
     to Policy owners.

     3.4. Notwithstanding the provisions of Sections 3.1, 3.2, and 3.3 above, or
     of  Article V below,  the  Company  shall pay the  expense of  printing  or
     providing  documents to the extent such cost is  considered a  distribution
     expense.  Distribution  expenses would include by way of illustration,  but
     are not limited to, the printing of the Shares'  prospectus or prospectuses
     for  distribution  to  prospective  purchasers  or to  owners  of  existing
     Policies not funded by such Shares.

     3.5. The Trust hereby  notifies the Company that it may be  appropriate  to
     include in the prospectus  pursuant to which a Policy is offered disclosure
     regarding the potential risks of mixed and shared funding.

     3.6. If and to the extent required by law, the Company shall:

          (a) solicit voting instructions from Policy owners;

          (b) vote the Shares in  accordance  with  instructions  received  from
          Policy owners; and

          (c) vote the Shares for which no  instructions  have been  received in
          the  same  proportion  as the  Shares  of  such  Portfolio  for  which
          instructions have been received from Policy owners;

          so long as and to the extent that the SEC  continues to interpret  the
          1940 Act to  require  pass  through  voting  privileges  for  variable
          contract  owners.  The  Company  will in no way  recommend  action  in
          connection  with or  oppose  or  interfere  with the  solicitation  of
          proxies  for the  Shares  held for such  Policy  owners.  The  Company
          reserves the right to vote shares held in any segregated asset account
          in its own  right,  to the  extent  permitted  by  law.  Participating
          Insurance  Companies  shall be  responsible  for assuring that each of
          their separate accounts holding Shares calculates voting privileges in
          the manner required by the Mixed and Shared Funding  Exemptive  Order.
          The  Trust  and  MFS  will  notify  the  Company  of  any  changes  of
          interpretations   or  amendments  to  the  Mixed  and  Shared  Funding
          Exemptive Order.


ARTICLE IV.  SALES MATERIAL AND INFORMATION

     4.1. The Company  shall  furnish,  or shall cause to be  furnished,  to the
     Trust or its designee,  each piece of sales literature or other promotional
     material  in which the  Trust,  MFS,  any other  investment  adviser to the
     Trust,  or any affiliate of MFS are named, at least three (3) Business Days
     prior to its use.  No such  material  shall be used if the Trust,  MFS,  or
     their respective  designees reasonably objects to such use within three (3)
     Business Days after receipt of such material.

     4.2. The Company shall not give any information or make any representations
     or statement on behalf of the Trust,  MFS, any other investment  adviser to
     the Trust,  or any  affiliate of MFS or  concerning  the Trust or any other
     such  entity in  connection  with the sale of the  Policies  other than the
     information or  representations  contained in the  registration  statement,
     prospectus or statement of additional  information for the Shares,  as such
     registration statement,  prospectus and statement of additional information
     may be amended or  supplemented  from time to time,  or in reports or proxy
     statements for the Trust,  except with the permission of the Trust,  MFS or
     their respective  designees.  The Trust, MFS or their respective  designees
     each agrees to respond to any  request for  approval on a prompt and timely
     basis. The Company shall adopt and implement procedures reasonably designed
     to  ensure  that  information  concerning  the  Trust,  MFS or any of their
     affiliates  which is intended for use only by brokers or agents selling the
     Policies (i.e., information that is not intended for distribution to Policy
     holders or prospective  Policy  holders) is so used, and neither the Trust,
     MFS nor any of their affiliates shall be liable for any losses,  damages or
     expenses relating to the improper use of such broker only materials.

     4.3.  The  Trust  or its  designee  shall  furnish,  or  shall  cause to be
     furnished,  to the Company or its designee,  each piece of sales literature
     or other  promotional  material in which the Company and/or the Accounts is
     named,  at least three (3) Business Days prior to its use. No such material
     shall be used if the company or its designee reasonably objects to such use
     within three (3) Business Days after receipt of such material.

     4.4. The Trust and MFS shall not give, and agree that the Underwriter shall
     not give,  any  information  or make any  representations  on behalf of the
     Company or  concerning  the  Company,  the  Accounts,  or the  Policies  in
     connection  with the sale of the  Policies  other than the  information  or
     representations  contained  in a  registration  statement,  prospectus,  or
     statement of additional  information for the Policies, as such registration
     statement,  prospectus  and  statement  of  additional  information  may be
     amended or supplemented  from time to time, or in reports for the Accounts,
     except with the  permission  of the Company.  The Company or its designee
     agrees to respond to any request for approval on a prompt and timely basis.
     The parties  hereto  agree that this  Section  4.4. is neither  intended to
     designate nor otherwise  imply that MFS is an underwriter or distributor of
     the Policies.

     4.5.  The Company and the Trust (or its  designee in lieu of the Company or
     the  Trust,  as  appropriate)  will each  provide to the other at least one
     complete copy of all registration statements,  prospectuses,  statements of
     additional  information,  reports,  proxy statements,  sales literature and
     other  promotional  materials,  applications  for exemptions,  requests for
     no-action  letters,  and all amendments to any of the above, that relate to
     the Policies,  or to the Trust or its Shares, prior to or contemporaneously
     with  the  filing  of  such  document  with  the  SEC or  other  regulatory
     authorities.  The Company and the Trust shall also each promptly inform the
     other or the  results of any  examination  by the SEC (or other  regulatory
     authorities) that relates to the Policies, the Trust or its Shares, and the
     party that was the subject of the examination shall provide the other party
     with a copy of  relevant  portions  of any  "deficiency  letter"  or  other
     correspondence or written report regarding any such examination.

     4.6.  The Trust and MFS will  provide the Company with as much notice as is
     reasonably practicable of any proxy solicitation for any Portfolio,  and of
     any material change in the Trust's registration statement, particularly any
     change resulting in change to the  registration  statement or prospectus or
     statement of additional information for any Account. The Trust and MFS will
     cooperate  with the Company so as to enable the Company to solicit  proxies
     from  Policy  owners or to make  changes to its  prospectus,  statement  of
     additional information or registration statement, in an orderly manner. The
     Trust and MFS will make  reasonable  efforts  to  attempt  to have  changes
     affecting  Policy  prospectuses  become effective  simultaneously  with the
     annual updates for such prospectuses.

     4.7. For purpose of this  Article IV and Article  VIII,  the phrase  "sales
     literature or other  promotional  material"  includes but is not limited to
     advertisements  (such as  material  published,  or  designed  for use in, a
     newspaper,  magazine, or other periodical, radio, television,  telephone or
     tape recording, videotape display, signs or billboards, motion pictures, or
     other public media),  and sales literature  (such as brochures,  circulars,
     reprints or  excerpts  or any other  advertisement,  sales  literature,  or
     published  articles),  distributed or made generally available to customers
     or  the  public,   educational  or  training  materials  or  communications
     distributed or made generally available to some or all agents or employees.

ARTICLE V.  FEES AND EXPENSES

     5.1. The Trust shall pay no fee or other  compensation to the Company under
     this Agreement,  and the Company shall pay no fee or other  compensation to
     the Trust,  except that if the Trust or any Portfolio adopts and implements
     a plan  pursuant to Rule 12b-1  under the 1940 Act to finance  distribution
     and Shareholder servicing expenses, then, subject to obtaining any required
     exemptive  orders or regulatory  approvals,  the Trust may make payments to
     the Company or to the underwriter for the Policies if and in amounts agreed
     to by the Trust in writing. Each party, however,  shall, in accordance with
     the  allocation  of  expenses  specified  in  Articles  III  and V  hereof,
     reimburse  other  parties  for  expense  initially  paid by one  party  but
     allocated to another party.  In addition,  nothing herein shall prevent the
     parties  hereto  from  otherwise  agreeing to perform,  and  arranging  for
     appropriate  compensation  for, other services relating to the Trust and/or
     to the Accounts.

     5.2.  The Trust or its  designee  shall bear the  expenses  for the cost of
     registration and  qualification of the Shares under all applicable  federal
     and  state  laws,   including   preparation   and  filing  of  the  Trust's
     registration  statement,  and payment of filing fees and registration fees;
     preparation  and  filing of the  Trust's  proxy  materials  and  reports to
     Shareholders;  setting in type and printing its prospectus and statement of
     additional  information  (to the extent  provided by and as  determined  in
     accordance with Article III above);  setting in type and printing the proxy
     materials  and reports to  Shareholders  (to the extent  provided by and as
     determined in accordance  with Article III above);  the  preparation of all
     statements  and  notices  required of the Trust by any federal or state law
     with  respect to its Shares;  all taxes on the  issuance or transfer of the
     Shares;  and the costs of distributing  the Trust's  prospectuses and proxy
     materials  to owners of  Policies  funded by the  Shares  and any  expenses
     permitted  to be paid or assumed by the Trust  pursuant to a plan,  if any,
     under Rule 12b-1 under the 1940 Act.  The Trust shall not bear any expenses
     of marketing the Policies.

     5.3.  The  Company  shall bear the  expenses  of  distributing  the Shares'
     prospectus or prospectuses in connection with new sales of the Policies and
     of  distributing  the Trust's  Shareholder  reports and proxy  materials to
     Policy  owners.  The Company  shall bear all expenses  associated  with the
     registration,  qualification,  and filing of the Policies under  applicable
     federal  securities  and  state  insurance  laws;  the  cost of  preparing,
     printing and distributing the Policy prospectus and statement of additional
     information;  and the cost of preparing,  printing and distributing  annual
     individual  account  statements  for  Policy  owners as  required  by state
     insurance laws.

ARTICLE VI.  DIVERSIFICATION AND RELATED LIMITATIONS

     6.1 The Trust and MFS  represent  and warrant  that each  Portfolio  of the
     Trust will meet the  diversification  requirements of Section 817(h) (1) of
     the  Code  and  Treas.  Reg.  1.817-5,   relating  to  the  diversification
     requirements for variable annuity,  endowment, or life insurance contracts,
     as they may be amended from time to time (and any revenue rulings,  revenue
     procedures,  notices,  and other  published  announcements  of the Internal
     Revenue Service  interpreting  these  sections),  as if those  requirements
     applied directly to each such Portfolio. In the event that any Portfolio is
     not so diversified at the end of any applicable quarter,  the Trust and MFS
     will make every effort to (a)  adequately  diversify the Portfolio so as to
     achieve  compliance within the grace period afforded by Treas. Reg. 1.817.5
     and (b) notify the Company.

     6.2.  The Trust and MFS  represent  that each  Portfolio  of the Trust will
     elect to be qualified as a Regulated  Investment Company under Subchapter M
     of the Code and will maintain such qualification (under Subchapter M or any
     successor or similar  provision)  and that the Trust or its  designee  will
     notify the Company  promptly  upon having a reasonable  basis for believing
     that any  Portfolio  of the Trust  has  ceased  to so  qualify  or that any
     Portfolio might not so qualify in the future.

ARTICLE VII.  POTENTIAL MATERIAL CONFLICTS

     7.1.  The Trust  agrees  that the Board,  constituted  with a  majority  of
     disinterested  trustees,  will monitor each  Portfolio of the Trust for the
     existence of any material  irreconcilable conflict between the interests of
     the variable annuity contract owners and the variable life insurance policy
     owners of the  Company  and/or  affiliated  companies  ("contract  owners")
     investing  in the  Trust.  The  Board  shall  have  the sole  authority  to
     determine  if  a  material   irreconcilable   conflict  exists,   and  such
     determination  shall be binding on the Company only if approved in the form
     of a  resolution  by  a  majority  of  the  Board,  or a  majority  of  the
     disinterested  trustees of the Board.  The Board will give prompt notice of
     any such determination to the Company.

     7.2. The Company agrees that it will be responsible for assisting the Board
     in carrying out its responsibilities  under the conditions set forth in the
     Trust's  exemptive  application  pursuant  to which the SEC has granted the
     Mixed and Shared Funding  Exemptive Order by providing the Board, as it may
     reasonably  request,  with  all  information  necessary  for the  Board  to
     consider  any  issues  raised and agrees  that it will be  responsible  for
     promptly reporting any potential or existing conflicts of which it is aware
     to the Board including, but not limited to, an obligation by the Company to
     inform the Board whenever contract owner voting instructions are disregard.
     The Company also agrees that, if a material irreconcilable conflict arises,
     it  will  at is own  cost  remedy  such  conflict  up to an  including  (a)
     withdrawing  the assets  allocable to some or all of the Accounts  from the
     Trust  or  any  Portfolio  and  reinvesting  such  assets  in  a  different
     investment  medium,  including (but not limited to another Portfolio of the
     Trust,  or submitting to a vote of all affected  contract owners whether to
     withdraw assets from the Trust or any Portfolio and reinvesting such assets
     in a  different  investment  medium and, as  appropriate,  segregating  the
     assets  attributable to any appropriate group of contract owners that votes
     in favor of such  segregation,  or offering to any of the affected contract
     owners the option of segregating the assets attributable to their contracts
     or policies,  and (b) establishing a new registered  management  investment
     company  and  segregating  the assets  underlying  the  Policies,  unless a
     majority of Policy  owners  materially  adversely  affected by the conflict
     have voted to decline the offer to  establish a new  registered  management
     investment company.

     7.3. A majority of the disinterested  trustees of the Board shall determine
     whether any proposed action by the Company adequately remedies any material
     irreconcilable  conflict.  In the event that the Board  determines that any
     proposed  action does not  adequately  remedy any  material  irreconcilable
     conflict,  the Company will withdraw  from  investment in the Trust each of
     the Accounts  designated by the  disinterested  trustees and terminate this
     Agreement  within six (6) months  after the Board  informs  the  Company in
     writing  of the  foregoing  determination;  provided,  however,  that  such
     withdrawal  and  termination  shall be limited to the  extent  required  to
     remedy  any  such  material  irreconcilable  conflict  as  determined  by a
     majority of the disinterested trustees of the Board.

     7.4. If and to the extent that rule 6e-2 and Rule 6e-3(T) are  amended,  or
     Rule 6e-3 is adopted, to provide exemptive relief from any provision of the
     1940 Act or the  rules  promulgated  thereunder  with  respect  to mixed or
     shares funding (as defined in the Mixed and Shared Funding Exemptive Order)
     on terms and conditions  materially  different from those  contained in the
     Mixed  Shared  Funding  Exemptive  Order,  then (a) the  Trust  and/or  the
     Participating Insurance Companies, as appropriate,  shall tak such steps as
     may be necessary to comply with Rule 6e-2 and 6e-3(T), as amended, and Rule
     6e-3, as adopted, to the extent such rules are applicable; and (b) Sections
     3.5, 3.6, 7.1, 7.2, 7.3 and 7.4 of this Agreement  shall continue in effect
     only to the extent that terms and  conditions  substantially  identical  to
     such Sections are contained in such Rule(s) as so amended or adopted.

ARTICLE VIII.  INDEMNIFICATION

8.1. INDEMNIFICATION BY THE COMPANY

     The Company  agrees to  indemnify  and hold  harmless  the Trust,  MFS, any
affiliates of MFS, and each of their respective directors/trustees, officers and
each person, if any, who controls the Trust or MFS within the meaning of Section
15 of the 1933  Act,  and any  agents or  employees  of the  foregoing  (each an
"Indemnified Party," or collectively,  the "Indemnified Parties" for purposes of
this  Section  8.1)  against any and all losses,  claims,  damages,  liabilities
(including  amounts paid in settlement  with the written consent of the Company)
or expenses  (including  reasonable  counsel fees) to which an Indemnified Party
may become  subject under any statute,  regulation,  at common law or otherwise,
insofar as such losses, claims, damages,  liabilities or expenses (or actions in
respect  thereof) or  settlements  are related to the sale or acquisition of the
Shares or the Policies and:

     (a) arise out of or are based upon any untrue  statement or alleged  untrue
statement  of  any  material  fact  contained  in  the  registration  statement,
prospectus or statement of additional  information for the Policies or contained
in the  Policies  or sales  literature  or other  promotional  material  for the
Policies (or any amendment or supplement to any of the foregoing),  or arise out
of or are based upon the  commission or the alleged  omission to state therein a
material fact required to be stated  therein or necessary to make the statements
therein not misleading provided that this agreement to indemnify shall not apply
as to any  Indemnified  Party if such  statement  or  omission  or such  alleged
statement or omission was made in  reasonable  reliance  upon and in  conformity
with information furnished to the Company or its designee by or on behalf of the
Trust or MFS for use in the registration  statement,  prospectus or statement of
additional information fo the Policies or in the Policies or sales literature or
other promotional material (or any amendment or supplement) or otherwise for use
in connection with the sale of the Policies or Shares; or

     (b) arise out of or as a result of  statements  or  representations  (other
than  statements or  representations  contained in the  registration  statement,
prospectus,  statement of additional  information  or sales  literature or other
promotional  material of the Trust not supplied by the Company or this designee,
or persons under its control and on which the Company has reasonably  relied) or
wrongful conduc of the Company or persons under its control, with respect to the
sale or distribution of the Policies or Shares; or

     (c) arise out of any untrue  statement  or alleged  untrue  statement  of a
material fact contained in the registration statement,  prospectus, statement of
additional  information,  or sales literature or other promotional literature of
the Trust, or any amendment  thereof or supplement  thereto,  or the omission or
alleged  omission to state therein a material fact required to be stated therein
or necessary to make the statement or statements therein not misleading, if such
statement or omission  was made in reliance  upon  information  furnished to the
Trust by or on behalf of the Company; or

     (d) arise out of or result from any material  breach of any  representation
and/or  warranty made by the Company in this Agreement or arise out of or result
from any other material breach of this Agreement by the Company; or

     (e) arise as a result of any failure by the Company to provide the services
and furnish the materials under the terms of this  Agreement;  

as limited by and in accordance with the provisions of this Article VIII.

8.2. INDEMNIFICATION BY THE TRUST

     The Trust agrees to indemnify and hold harmless the Company and each of its
directors and officers and each person,  if any, who controls the Company within
the meaning of Section 15 of the 1933 Act,  and any agents or  employees  of the
foregoing  (each an  "Indemnified  Party,"  or  collectively,  the  "Indemnified
Parties" for purposes of this Section 8.2.) against any and all losses,  claims,
damages,  liabilities  (including  amounts paid in  settlement  with the written
consent of the Trust) or expenses  (including  reasonable counsel fees) to which
any  Indemnified  Party may become  subject under any statute,  at common law or
otherwise,  insofar as such losses, claims, damages, liabilities or expenses (or
actions  in  respect  thereof)  or  settlements  are  related  to  the  sale  or
acquisition of the Shares or the Policies and:

     (a) arise out of or are based upon any untrue  statement or alleged  untrue
statement  of  any  material  fact  contained  in  the  registration  statement,
prospectus,  statement of additional  information  or sales  literature or other
promotional  material of the Trust (or any amendment or supplement to any of the
foregoing),  or arise  out of or are  based  upon the  omission  or the  alleged
omission  to state  therein a material  fact  required  to be stated  therein or
necessary  to make the  statement  therein not  misleading,  provided  that this
agreement  to  indemnify  shall  not apply as to any  Indemnified  Party if such
statement  or  omission  or such  alleged  statement  or  omission  was  made in
reasonable  reliance upon and in conformity  with  information  furnished to the
Trust, MFS, the Underwriter or their respective designees by or on behalf of the
Company  for use in the  registration  statement,  prospectus  or  statement  of
additional information for the Trust or in sales literature or other promotional
material for the Trust (or any amendment or  supplement) or otherwise for use in
connection with the sale of the Policies or Shares; or

     (b) arise out of or as a result of  statements  or  representations  (other
than  statement  or  representations  contained in the  registration  statement,
prospectus,  statement of additional  information  or sales  literature or other
promotional  material  for the  Policies  not  supplied  by the  Trust,  MFS the
Underwriter  or any  of  their  respective  designees  or  persons  under  their
respective  control  and on which any such  entity  has  reasonably  relied)  or
wrongful conduct of the Trust or persons under its control,  with respect to the
sale or distribution of the Policies or Shares; or

     (c) arise out of any untrue  statement  or alleged  untrue  statement  of a
material fact contained in the registration statement,  prospectus, statement of
additional  information,  or sales literature or other promotional literature of
the Accounts or relating to the Policies, or any amendment thereof or supplement
thereto,  or the omission or alleged  omission to state  therein a material fact
required to be stated  therein or necessary to make the  statement or statements
therein no  misleading,  if such statement or omission was made in reliance upon
information  furnished  to the Company by or on behalf of the Trust,  MFS or the
Underwriter; or

     (d) arise out of or result from any material  breach of any  representation
and/or  warranty  made by the  Trust in this  Agreement  (including  a  failure,
whether  unintentional  or in good  faith  or  otherwise,  to  comply  with  the
diversification  requirements or a failure to qualify as a regulated  investment
company each as specified  in Article VI of this  Agreement)  or arise out of or
result from any other material breach of this Agreement by the Trust; or

     (e)  arise out of or  result  from the  materially  incorrect  or  untimely
calculation  or  reporting of the daily net asset value per share or dividend or
capital gain distribution rate; or

     (f) arise as a result of any failure by the Trust to provide  the  services
and furnish the materials under the terms of the Agreement; 

as limited by and in accordance with the provisions of this Article VIII.

     8.3.  In no event  shall  the Trust be  liable  under  the  indemnification
     provisions  contained  in  this  Agreement  to any  individual  or  entity,
     including without limitation,  the Company, or any Participating  Insurance
     Company or any Policy holder, with respect to any losses, claims,  damages,
     liabilities  or  expenses  that arise out of or result from (i) a breach of
     any representation, warranty, and/or covenant made by the Company hereunder
     or by any  Participating  Insurance  Company under an agreement  containing
     substantially similar representations,  warranties and covenants;  (ii) the
     failure by the Company or any  Participating  Insurance Company to maintain
     its segregated  asset account (which invests in any Portfolio) as a legally
     and validly established segregated asset account under applicable state law
     and as a duly registered unit investment  trust under the provisions of the
     1940 Act (unless exempt therefrom);  or (iii) the failure by the Company or
     any Participating Insurance Company to maintain its variable annuity and/or
     variable  life  insurance  contracts  (with  respect to which any Portfolio
     serves as an underlying  funding  vehicle) as life insurance,  endowment or
     annuity contracts under applicable provisions of the Code.

     8.4.  Neither  the  Company  nor  the  Trust  shall  be  liable  under  the
     indemnification  provisions contained in this Agreement with respect to any
     losses,  claims,  damages,  liabilities or expenses to which an Indemnified
     Party  would  otherwise  be subject by reason of such  Indemnified  Party's
     willful  misfeasance,  willful  misconduct,  or  gross  negligence  in  the
     performance  of  such  Indemnified  Party's  duties  or by  reason  of such
     Indemnified Party's reckless disregard of obligations and duties under this
     Agreement.

     8.5. Promptly after receipt by an Indemnified Party under this Section 8.5.
     of  commencement  of action,  such  Indemnified  Party will,  if a claim in
     respect  thereof is to be made  against the  indemnifying  party under this
     section, notify the indemnifying party of the commencement thereof; but the
     omission so to notify the  indemnifying  party will not relieve it from any
     liability which it may have to any  Indemnified  Party otherwise than under
     this section.  In case any such action is brought  against any  Indemnified
     Party, and it notified the indemnifying party of the commencement  thereof,
     the indemnifying party will be entitled to participate  therein and, to the
     extent  that  it  may  wish,  assume  the  defense  thereof,  with  counsel
     satisfactory to such Indemnified  Party. After notice from the indemnifying
     party of its intention to assume the defense of an action,  the Indemnified
     Party shall bear the expenses of any additional counsel obtained by it, and
     the indemnifying  party shall not b liable to such Indemnified  Party under
     this section for any legal or other expenses  subsequently incurred by such
     Indemnified  Party  in  connection  with the  defense  thereof  other  than
     reasonable costs of investigation.

     8.6. Each of the parties agrees promptly to notify the other parties of the
     commencement  of any  litigation  or  proceeding  against  it or any of its
     respective  officers,  directors,  trustees,  employees or 1933 Act control
     persons in  connection  with the  Agreement,  the  issuance  or sale of the
     Policies,  the operation of the  Accounts,  or the sale or  acquisition  of
     Shares.

     8.7. A successor by law of the parties to this Agreement  shall be entitled
     to the benefits of the  indemnification  contained  in this  Article  VIII.
     These indemnity  provisions shall survive termination of this Agreement and
     are in addition to any  liability  which the parties to this  Agreement may
     otherwise have.


ARTICLE IX.  APPLICABLE LAW

     9.1.  This  Agreement   shall  be  construed  and  the  provisions   hereof
     interpreted  under and in accordance  with the laws of The  Commonwealth of
     Massachusetts.

     9.2. This Agreement  shall be subject to the  provisions of the 1933,  1934
     and 1940  Acts,  and the  rules and  regulations  and  rulings  thereunder,
     including such exemptions from those statutes, rules and regulations as the
     SEC may grant and the terms hereof shall be  interpreted  and  construed in
     accordance therewith.


ARTICLE X.  NOTICE OF FORMAL PROCEEDINGS

     The Trust,  MFS, and the Company agree that each such party shall  promptly
notify the other parties to this  Agreement,  in writing,  of the institution of
any formal proceedings  brought against such party or its designees by the NASD,
the SEC, or any insurance department or any other regulatory body regarding such
party's duties under this Agreement or related to the sale of the Policies,  the
operation of the Accounts, or the purchase of the Shares.

ARTICLE XI.  TERMINATION

     11.1. This Agreement shall terminate with respect to the Accounts,  or one,
     some, or all Portfolios:

          (a) at the option of any party upon 180 days advance written notice to
          the other parties; or

          (b) at the  option of the  Company  to the  extent  that the Shares of
          Portfolios are not reasonably  available to meet the  requirements  of
          the  Policies  or are  not  "appropriate  funding  vehicles"  for  the
          Policies,  as reasonably  determined by the Company.  Without limiting
          the generality of the foregoing,  the Shares of a Portfolio  would not
          be "appropriate funding vehicles" if, for example, such Shares did not
          meet the diversification or other requirements  referred to in Article
          VI hereof;  or if the Company  would be permitted to disregard  Policy
          owner voting  instructions  pursuant to Rule 6e-2 or 6e-3(T) under the
          1940 Act.  Prompt  notice of the election to terminate  for such cause
          and an  explanation  of such cause shall be  furnished to the Trust by
          the Company; or

          (c) at the option of the Trust or MFS by written notice to the Company
          upon  institution  of formal  proceedings  against  the Company by the
          NASD,  the SEC, or any insurance  department  or any other  regulatory
          body regarding the Company's duties under this Agreement or related to
          the  sale of the  Policies,  the  operation  of the  Accounts,  or the
          purchase of the Shares; or

          (d) at the option of the  Company  by written  notice to the Trust and
          MFS upon  institution of formal  proceedings  against the Trust by the
          NASD, the SEC, or any state securities or insurance  department or any
          other  regulatory body regarding the Trust's or MFS' duties under this
          Agreement or related to the sale of the shares; or

          (e) at the option of the Company, the Trust or MFS upon receipt of any
          necessary  regulatory  approvals  and/or the vote of the Policy owners
          having an interest in the Accounts (or any  subaccounts) to substitute
          the  shares  of  another  investment  company  for  the  corresponding
          Portfolio  Shares in  accordance  with the terms of the  Policies  for
          which  those  Portfolio  Shares  had  been  selected  to  serve as the
          underlying  investment  media. The Company will give thirty (30) day's
          prior written  notice to the Trust of the Date of any proposed vote or
          other action taken to replace the Shares; or

          (f)  termination  by either the Trust or MFS by written  notice to the
          Company, if either one or both of the Trust or MFS respectively, shall
          determine,  in their sole judgment  exercised in good faith,  that the
          Company  has  suffered  a  material  adverse  change in its  business,
          operations,  financial condition,  or prospects since the date of this
          Agreement or is the subject of material adverse publicity; or

          (g) termination by the Company by written notice to the Trust and MFS,
          if the Company shall determine, in its sole judgment exercised in good
          faith, that the Trust or MFS has suffered a material adverse change in
          this business, operations,  financial condition or prospects since the
          date  of  this  Agreement  or  is  the  subject  of  material  adverse
          publicity; or

          (h) at the option of any party to this  Agreement by written notice to
          the  other  parties,  upon  another  party's  material  breach  of any
          provision of this Agreement; or

          (i) upon  assignment of this  Agreement,  unless made with the written
          consent of the parties hereto.

     11.2. The notice shall specify the Portfolio or  Portfolios,  Policies and,
     if applicable, the Accounts as to which the Agreement is to be terminated.

     11.3.  It is  understood  and agreed that the right of any party  hereto to
     terminate this Agreement  pursuant to Section  11.1(a) may be exercised for
     cause or for no cause.

     11.4. Except as necessary to implement Policy owner initiated transactions,
     or as required by state  insurance laws or  regulations,  the Company shall
     not redeem the  Shares  attributable  to the  Policies  (as  opposed to the
     Shares attributable to the Company's assets held in the Accounts),  and the
     Company  shall not  prevent  Policy  owners from  allocating  payments to a
     Portfolio  that was otherwise  available  under the Policies,  until thirty
     (30) days after the Company  shall have notified the Trust of its intention
     to do so.

     11.5.  Notwithstanding any termination of this Agreement, the Trust and MFS
     shall, at the option of the Company,  continue to make available additional
     shares of the  Portfolios  pursuant  to the terms  and  conditions  of this
     Agreement,  for all Policies in effect on the effective date of termination
     of this Agreement (the "Existing  Policies"),  except as otherwise provided
     under Article VII of this Agreement.  Specifically, without limitation, the
     owners  of  the  Existing  Policies  shall  be  permitted  to  transfer  or
     reallocate  investment  under  the  Policies,  redeem  investments  in  any
     Portfolio and/or invest in the Trust upon the making of additional purchase
     payments under the Existing Policies.

     11.6. If this  Agreement  terminates,  the parties agree that Article VIII,
     and to the extent that all or a portion of assets of the Accounts  continue
     to be invested in the Trust,  Articles I, II, III, VI and VII,  will remain
     in effect after termination.


ARTICLE XII.  NOTICES

     Any notice shall be sufficiently given when sent by registered or certified
mail to the other  party at the address of such party set forth below or at such
other  address  as such  party may from time to time  specify  in writing to the
other party.

         If to the Trust:

                  MFS VARIABLE INSURANCE TRUST
                  500 Boylston Street
                  Boston, Massachusetts  02116
                  Attn:  Stephen E. Cavan, Secretary

         If to the Company:

                  COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY
                  One Tower Lane
                  Suite 3000
                  Oakbrook Terrace, IL 60181
                  Attention:  General Counsel

         Copy to:

                  COVA LIFE SALES COMPANY
                  One Tower Lane
                  Suite 3000
                  Oakbrook Terrace, IL 60181

         If to MFS:

                  MASSACHUSETTS FINANCIAL SERVICES COMPANY
                  500 Boylston Street
                  Boston, Massachusetts  02116
                  Attn:  Stephen E. Cavan, General Counsel

ARTICLE XIII.  MISCELLANEOUS

     13.1. Subject to the requirement of legal process and regulatory authority,
     each party hereto shall treat as  confidential  the names and  addresses of
     the owners of the Policies and all  information  reasonably  identified  as
     confidential  in writing by any other party hereto and, except as permitted
     by this Agreement or as otherwise required by applicable law or regulation,
     shall not  disclose,  disseminate  or utilize such names and  addresses and
     other confidential  information  without the express written consent of the
     affected party until such time as it may come into the public domain.

     13.2.  The  captions in this  Agreement  are included  for  convenience  of
     reference  only and in no way  define or  delineate  any of the  provisions
     hereof or otherwise affect their construction or effect.

     13.3.  This  Agreement  may be  executed  simultaneously  in  one  or  more
     counterparts,  each of which taken  together  shall  constitute one and the
     same instrument.

     13.4. If any provision of this Agreement shall be held or made invalid by a
     court decision,  statute, rule or otherwise, the remainder of the Agreement
     shall not be affected thereby.

     13.5.  The Schedule  attached  hereto,  as modified  from time to time,  is
     incorporated herein by reference and is part of this Agreement.

     13.6. Each party hereto shall cooperate with each other party in connection
     with inquiries by appropriate  governmental  authorities (including without
     limitation the SEC, the NASD, and state insurance  regulators)  relating to
     this Agreement or the transactions contemplated hereby.

     13.7. The rights,  remedies and obligations contained in this Agreement are
     cumulative  and  are in  addition  to any  and  all  rights,  remedies  and
     obligations,  at law or in equity, which the parties hereto are entitled to
     under state and federal laws.

     13.8.  A copy of the  Trust's  Declaration  of  Trust  is on file  with the
     Secretary  of State  of The  Commonwealth  of  Massachusetts.  The  Company
     acknowledges  that the obligations of or arising out of this instrument are
     not binding upon any of the Trust's trustees,  officers,  employees, agents
     or  shareholders  individually,  but are binding solely upon the assets and
     property  of the  Trust  in  accordance  with  its  proportionate  interest
     hereunder. The Company further acknowledges that the assets and liabilities
     of each Portfolio are separate and distinct and that the  obligations of or
     arising  out of this  instrument  are  binding  solely  upon the  assets or
     property  of the  Portfolio  on whose  behalf the Trust has  executed  this
     instrument.  The Company also agrees that the obligations of each Portfolio
     hereunder   shall  be  several  and  not  joint,  in  accordance  with  its
     proportionate  interest  hereunder,  and the Company  agrees not to proceed
     against any Portfolio for the obligations of another Portfolio.

     IN WITNESS WHEREOF, each of the parties hereto has caused this Agreement to
be executed in its name and on its behalf by its duly authorized  representative
and its seal to be hereunder affixed hereto as of the date specified above.

              COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY
              By its authorized officer,

              By: _______________________________

              Title: ____________________________

              MFS VARIABLE INSURANCE TRUST, ON BEHALF OF THE PORTFOLIOS
              By its authorized officer and not individually,

              By: _______________________________
                   A. Keith Brodkin
                   Chairman

              MASSACHUSETTS FINANCIAL SERVICES COMPANY
              By its authorized officer,

              By: _______________________________
                   Arnold D. Scott
                   Senior Executive Vice President




                                                        As of November ___, 1997

                                   SCHEDULE A

                        ACCOUNTS, POLICIES AND PORTFOLIOS

                     SUBJECT TO THE PARTICIPATION AGREEMENT

<TABLE>
<CAPTION>
            NAME OF SEPARATE
            ACCOUNT AND DATE                         POLICIES FUNDED                           PORTFOLIOS
    ESTABLISHED BY BOARD OF DIRECTORS              BY SEPARATE ACCOUNT                   APPLICABLE TO POLICIES
           (DATE ESTABLISHED)
=========================================  ==================================== =========================================
<S>                                        <C>                                  <C>
    Cova Variable Annuity Account One                     XL-407                           MFS RESEARCH SERIES
             (est. 2/24/87)                               CL-407                       MFS EMERGING GROWTH SERIES

                                                          XL-617                MFS/FOREIGN & COLONIAL EMERGING MARKETS SERIES
                                                          CL-617                         MFS HIGH INCOME SERIES

                                                                                      MFS WORLD GOVERNMENTS SERIES
                                                                                      MFS GROWTH WITH INCOME SERIES

- -----------------------------------------  ------------------------------------ -----------------------------------------
</TABLE>

                            INDEMNIFICATION AGREEMENT

                                     BETWEEN

                    MASSACHUSETTS FINANCIAL SERVICES COMPANY

                                       AND

                 COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY

     THIS  AGREEMENT (the  "Agreement")  is made and entered into this __ day of
November,  1997 by and  between  MASSACHUSETTS  FINANCIAL  SERVICES  COMPANY,  a
Delaware  corporation  ("MFS"),  and COVA FINANCIAL LIFE  INSURANCE  COMPANY,  a
Missouri corporation (the "Company"), on its own behalf and on behalf of each of
the segregated asset accounts (the "Accounts") of the Company  referenced in the
Participation Agreement (as defined below).

     WHEREAS,  MFS and the  Company,  on its own  behalf  and on  behalf  of the
Accounts,  have  entered  into  a  Participation  Agreement  with  MFS  Variable
Insurance Trust, a Massachusetts  business trust (the "Trust"),  dated as of the
date hereof (the "Participation Agreement");

     NOW,  THEREFORE,  in consideration of their mutual promises as set forth in
the Participation Agreement, MFS and the Company agree as follows:

ARTICLE I.  DEFINITIONS

     All  capitalized  terms not defined  herein  shall have the meanings as set
forth in the Participation Agreement.

ARTICLE II.  APPLICABILITY

     The  indemnification  provided  by MFS under this  Agreement  shall  relate
solely to certain  losses,  claims,  damages,  liabilities and expenses that may
arise in connection  with the performance by the Trust or MFS of its obligations
and duties under the Participation Agreement.

ARTICLE III.  INDEMNIFICATION

     3.1. MFS agrees to indemnify  and hold harmless the Company and each of its
     directors,  officers  and each  person,  if any,  who  controls the Company
     within  the  meaning  of  Section  15 of the  1933  Act and any  agents  or
     employees of the foregoing (each an "Indemnified  Party" or,  collectively,
     the "Indemnified  Parties")  against any and all losses,  claims,  damages,
     liabilities  (including amounts paid in settlement with the written consent
     of MFS) or  expenses  (including  reasonable  counsel  fees)  to  which  an
     Indemnified  Party may become subject under any statute or  regulation,  at
     common  law  or  otherwise,   insofar  as  such  losses,  claims,  damages,
     liabilities or expenses (or actions in respect  thereof) or settlements are
     related to the sale or acquisition of the Shares or the Policies and:

          (a) arise out of or are based  upon any  untrue  statement  or alleged
          untrue  statement of any material fact  contained in the  registration
          statement,  prospectus or statement of additional  information ("SAI")
          of the Trust or sales literature or other promotional material for the
          Trust (or any  amendment or supplement  to any of the  foregoing),  or
          arise out of or are based upon the omission or the alleged omission to
          state  therein  a  material  fact  required  to be stated  therein  or
          necessary to make the statements therein not misleading, provided that
          this  Agreement  to  indemnify  shall not apply as to any  Indemnified
          Party if such  statement  or omission  or such  alleged  statement  or
          omission was made in reasonable  reliance upon and in conformity  with
          information  furnished to the Trust,  MFS or the  Underwriter by or on
          behalf  of  the  Company  for  use  in  the  registration   statement,
          prospectus,  or SAI of the  Trust  or in  sales  literature  or  other
          promotional  materia for the Trust (or any amendment or supplement) or
          otherwise  for use in  connection  with the sales of the  Policies  or
          Shares; or

          (b)  arise  out  of  or  as  a  result  of  material   statements   or
          representations (other than statements or representations contained in
          the  registration  statement,  prospectus,  SAI or sales literature or
          other  promotional  literature  for the  Policies  not supplied by the
          Trust,  MFS, the Underwriter or their respective  designees or persons
          under their control and on which the Trust has  reasonably  relied) or
          wrongful  conduct of the Trust,  MFS, the Underwriter or persons under
          their  control,  with  respect  to the  sale  or  distribution  of the
          Policies or Shares; or

          (c) arise out of any untrue statement or alleged untrue statement of a
          material fact contained in a registration statement,  prospectus,  SAI
          or sales  literature  or other  promotional  literature  covering  the
          Policies,  or any  amendment  thereof or  supplement  thereto,  or the
          omission or alleged omission to state therein a material fact required
          to be stated  therein or necessary to make the statement or statements
          therein not  misleading,  if such  statement  or omission  was made in
          reliance upon information  furnished to the Company by or on behalf of
          the Trust; or

          (d) arise as a result of any  material  failure by the Trust or MFS to
          provide the services and furnish the materials  under the terms of the
          Participation Agreement; or

          (e)  arise  out  of  or  result  from  any  material   breach  of  any
          representation  and/or  warranty  made  by  the  Trust  or  MFS in the
          Participation Agreement (including a failure, whether unintentional or
          in  good  faith  or  otherwise,  of  the  Trust  to  comply  with  the
          diversification  requirements  or a failure to qualify as a  regulated
          investment   company   each  as   specified   in  Article  VI  of  the
          Participation   Agreement)  or  any  other  material   breach  of  the
          Participation Agreement by MFS or the Trust; or

          (f) arise out of or result from the  materially  incorrect or untimely
          calculation  or reporting  by the Trust or its  custodian of the daily
          net asset  value per share or dividend  or capital  gain  distribution
          rate;  

  as limited by and in  accordance  with the  provisions  of this Article III.

     3.2. In no event shall MFS be liable under the  indemnification  provisions
     contained in this Agreement to any individual or entity, including, without
     limitation,  the Company, any Participating Insurance Company or any Policy
     holder,  with  respect  to any  losses,  claims,  damages,  liabilities  or
     expenses   that  arise  out  of  or  result   from  (i)  a  breach  of  any
     representation,  warranty,  and/or  covenant  made by the Company under the
     Participation  Agreement or by any Participating Insurance Company under an
     agreement containing substantially similar representations,  warranties and
     covenants;  (ii) the failure by the Company or any Participating  Insurance
     Company to maintain its  segregated  asset  account  (which  invests in any
     Portfolio) as a legally and validly  established  segregated  asset account
     under  applicable  state law and as a duly registered unit investment trust
     under the  provisions of the 1940 Act (unless exempt  therefrom);  or (iii)
     the  failure  by the  Company  or any  Participating  Insurance  Company to
     maintain its variable  annuity  and/or  variable life  insurance  contracts
     (with  respect  to which  any  Portfolio  serves as an  underlying  funding
     vehicle) as life insurance, endowment or annuity contracts under applicable
     provisions of the Code.

     3.3.  MFS shall not be liable  under  this  Agreement  with  respect to any
     losses,  claims,  damages,  liabilities or expenses to which an Indemnified
     Party  would  otherwise  be subject by reason of such  Indemnified  Party's
     willful  misfeasance,  willful  misconduct,  or  gross  negligence  in  the
     performance  of  such  Indemnified  Party's  duties  or by  reason  of such
     Indemnified Party's reckless disregard of obligations and duties under this
     Agreement or the Participation Agreement.

     3.4.  Promptly after receipt by an Indemnified Party under this Section 3.4
     of commencement of an action,  such  Indemnified  Party will, if a claim in
     respect thereof is to be made against MFS under this section, notify MFS of
     the  commencement  thereof;  but the  omission  so to  notify  MFS will not
     relieve it from any  liability  that it may have to any  Indemnified  Party
     otherwise  than  under  this  section.  In case any such  action is brought
     against  any  Indemnified  Party,  and it notified  MFS o the  commencement
     thereof,  MFS will be entitled to  participate  therein  and, to the extent
     that it may wish, assume the defense thereof,  with counsel satisfactory to
     such  Indemnified  Party.  After notice from MFS of its intention to assume
     the defense of an action,  the Indemnified Party shall bear the expenses of
     any additional  counsel obtained by it, and MFS shall not be liable to such
     Indemnified  Party  under  this  section  for any  legal or other  expenses
     subsequently  incurred by such  Indemnified  Party in  connection  with the
     defense thereof other than reasonable costs of investigation.

     3.5.  Each party  hereto  shall  promptly  notify the other  parties to the
     Participation Agreement of the commencement of any litigation or proceeding
     against  it  or  any  of  its  respective  officers,  directors,  trustees,
     employees or 1933 Act control persons in connection with this Agreement and
     the  Participation  Agreement,  the issuance or sale of the  Policies,  the
     operation of the Accounts, or the sale or acquisition of Shares.

     3.6.  A  successor  by  law  of the  parties  to  this  Agreement  and  the
     Participation   Agreement   shall  be  entitled  to  the  benefits  of  the
     indemnification contained herein. The indemnification  provisions contained
     herein  shall   survive  any   termination   of  this   Agreement  and  the
     Participation Agreement.


ARTICLE IV.  DURATION AND TERMINATION

     This Agreement  shall be effective upon execution and shall  terminate with
respect to the  Accounts,  or one, some or all  Portfolios,  two years after the
date of termination of the Participation Agreement with respect to the Accounts,
or one, some or all Portfolios,  in accordance with the provisions of Article XI
thereof.

ARTICLE V.  CONFIDENTIALITY

     Except as required by applicable law or pursuant to the written  consent of
MFS,  the  Company  shall treat as  confidential  the  indemnification  provided
pursuant  to  this  Agreement,   all  information  reasonably  related  to  this
Agreement, and the existence of this Agreement. This Article V shall survive the
termination of this Agreement.

ARTICLE VI.  MISCELLANEOUS

     This  Agreement  shall be construed and the provisions  hereof  interpreted
under and in accordance with the laws of The Commonwealth of Massachusetts. This
Agreement may be executed  simultaneously in one or more  counterparts,  each of
which taken together shall constitute one and the same instrument.  The captions
in this  Agreement are included for  convenience  of reference  only. Any notice
required by this Agreement  shall be sent to the persons so specified to receive
notice in the Participation Agreement.

     IN WITNESS  WHEREOF,  both of the parties hereto have caused this Agreement
to  be  executed  in  its  name  and  on  its  behalf  by  its  duly  authorized
representative  and its  seal to be  hereunder  affixed  hereto  as of the  date
specified above.

                                   MASSACHUSETTS FINANCIAL SERVICES COMPANY

                                   By its authorized officer,

                                   By: __________________________________
                                          Arnold D. Scott
                                          Senior Executive Vice President

                                  COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY

                                   By its authorized officer,

                                   By: __________________________________

                                   Title: _______________________________


                             PARTICIPATION AGREEMENT

                                      AMONG

                 COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY,

                            COVA LIFE SALES COMPANY,

                         ALLIANCE CAPITAL MANAGEMENT LP

                                       AND

                        ALLIANCE FUND DISTRIBUTORS, INC.

                                   DATED AS OF

                                       [ ]










                             PARTICIPATION AGREEMENT


     THIS  AGREEMENT,  made and entered  into as of the ___ day of  ___________,
199__  ("Agreement"),  by and  among  Cova  Financial  Services  Life  Insurance
Company, a Missouri life insurance company  ("Insurer") (on behalf of itself and
its "Separate  Account," defined below); Cova Life Sales Company, a ____________
corporation ("Contracts Distributor"), the principal underwriter with respect to
the Contracts  referred to below;  Alliance Capital  Management L.P., a Delaware
limited partnership ("Adviser"),  the investment adviser of the Fund referred to
below;   and  Alliance  Fund   Distributors,   Inc.,  a  Delaware,   corporation
("Distributor"), the Fund's principal underwriter (collectively, the "Parties"),
>

                                WITNESSETH THAT:

     WHEREAS Insurer,  the Distributor,  and Alliance  Variable  Products Series
Fund, Inc. (the "Fund") desire that shares of the Fund's Premier Growth and Real
Estate Investment  Portfolios (the "Portfolios";  reference herein to the "Fund"
includes reference to each Portfolio to the extent the context requires) be made
available  by  Distributor  to serve as  underlying  investment  media for those
combination fixed and variable annuity contracts of Insurer that are the subject
of Insurer's  Form N-4  registration  statement  filed with the  Securities  and
Exchange Commission (the "SEC"), File No. ____________ (the "Contracts"),  to be
offered through Contracts  Distributor and other registered  broker-dealer firms
as agreed to by Insurer and Contracts Distributor; and

     WHEREAS the Contracts provide for the allocation of net amounts received by
Insurer to separate series (the  "Divisions";  reference herein to the "Separate
Account" includes reference to each Division to the extent the context requires)
of the Separate Account for investment in the shares of corresponding Portfolios
of the Fund that are made  available  through  the  Separate  Account  to act as
underlying investment media,

     NOW,  THEREFORE,  in  consideration  of the mutual  benefits  and  promises
contained  herein,  the Fund and Distributor  will make shares of the Portfolios
available  to  Insurer  for this  purpose  at net asset  value and with no sales
charges, all subject to the following provisions:

                        Section 1. Additional Portfolios

     The Fund has and may, from time to time, add additional  Portfolios,  which
will become subject to this  Agreement,  if, upon the written consent of each of
the  Parties  hereto,  they are  made  available  as  investment  media  for the
Contracts.

                       Section 2. Processing Transactions

2.1  Timely Pricing and Orders.


     The Adviser or its designated  agent will provide  closing net asset value,
dividend and capital gain information for each Portfolio to Insurer at the close
of  trading  on each day (a  "Business  Day") on  which  (a) the New York  Stock
Exchange is open for regular  trading,  (b) the Fund  calculates the Portfolio's
net asset value and (c) Insurer is open for business. The Fund or its designated
agent  will use its best  efforts  to  provide  this  information  by 6:00 p.m.,
Eastern  time.  Insurer will use these data to calculate  unit values,  which in
turn will be used to process  transactions that receive that same Business Day's
Separate Account  Division's unit values.  Such Separate Account processing will
be done the same evening,  and corresponding  orders with respect to Fund shares
will be placed the morning of the following  Business Day.  Insurer will use its
best efforts to place such orders with the Fund by 10:00 a.m.,  Eastern time. In
the event that Fund is unable to meet the 6:00 p.m.  time stated herein it shall
provide  additional  time for the Insurer to place  orders for the  purchase and
redemption of shares. Such additional time shall be equal to the additional time
which Fund takes to make the net asset value  available to the Insurer.  If Fund
provides the Insurer with materially incorrect share net asset value information
through no fault of the Insurer, the Insurer on behalf of the Separate Accounts,
shall be entitled to an adjustment to the number of shares purchased or redeemed
to  reflect  the  correct  share  net asset  value.  Any  material  error in the
calculation of net asset value per share,  dividend or capital gain  information
shall be reported promptly upon discovery to the Insurer.  If a Separate Account
due to such error has  received  amounts in excess of the amounts of which it is
entitled,  the Insurer,  when requested by Fund,  shall make  adjustments to the
Separate  Account to reflect the change in the values of the shares as reflected
in the unit values of the affected  Contract owners who still have values in the
Portfolio.  No  adjustment  for an error shall be taken in any Separate  Account
until such time as the parties  hereto have agreed to a resolution of the error,
but the parties shall use all reasonable  efforts to reach such agreement within
two business days after the discovery of the error.


2.2  Timely Payments.

     Insurer will transmit  orders for purchases and  redemptions of Fund shares
to Distributor,  and will wire payment for net purchases to a custodial  account
designated  by the Fund on the day the order for Fund  shares is placed,  to the
extent practicable.  Payment for net redemptions will be wired by the Fund to an
account  designated  by Insurer  on the same day as the order is placed,  to the
extent practicable,  and in any event be made within six calendar days after the
date the order is placed in orde to enable  Insurer to pay  redemption  proceeds
within the time  specified  in Section  22(e) of the  Investment  Company Act of
1940, as amended (the "1940 Act").

2.3  Redemption in Kind.

     The Fund  reserves the right to pay any portion of a redemption  in kind of
portfolio  securities,   if  the  Fund's  board  of  directors  (the  "Board  of
Directors")  determines  that it would be  detrimental  to the best interests of
shareholders to make a redemption wholly in cash.

2.4  Applicable Price.

     The Parties  agree that  Portfolio  share  purchase and  redemption  orders
resulting   from  Contract   owner  purchase   payments,   surrenders,   partial
withdrawals,  routine  withdrawals  of  charges,  or  other  transactions  under
Contracts will be executed at the net asset values as determined as of the close
of regular  trading  on the New York Stock  Exchange  on the  Business  Day that
Insurer  receives such orders and processes such  transactions,  which,  Insurer
agrees  shall occur not earlier  than the  Business  Day prior to  Distributor's
receipt of the  corresponding  orders for purchases and redemptions of Portfolio
shares.  For the  purposes of this  section,  Insurer  shall be deemed to be the
agent of the Fund for  receipt of such  orders  from  holders or  applicants  of
contracts,  and receipt by Insurer  shall  constitute  receipt by the Fund.  All
other purchases and redemptions of Portfolio shares by Insurer, will be effected
at the net asset values next computed  after receipt by Distributor of the order
therefor, and such orders will be irrevocable. Insurer hereby elects to reinvest
all  dividends  and capital  gains  distributions  in  additional  shares of the
corresponding  Portfolio  at the  record-date  net asset  values  until  Insurer
otherwise notifies the Fund in writing,  it being agreed by the Parties that the
record date and the payment date with  respect to any  dividend or  distribution
will be the same Business Day.

     Fund  represents that all shares of the Portfolios of the Fund will be sold
only to  Participating  Insurance  Companies which have agreed to participate in
the Fund to fund their  Separate  Accounts  and/or to  Qualified  Plans,  all in
accordance with the  requirements of Section  817(h)(4) of the Internal  Revenue
Service  Code of 1986,  as amended  ("Code") and  Treasury  Regulation  1.817-5.
Shares of the  Portfolios  of the Fund will not be sold  directly to the general
public.

                          Section 3. Costs and Expenses

3.1  General.

     Except as otherwise  specifically provided herein, each Party will bear all
expenses incident to its performance under this Agreement.

3.2  Registration.

     The Fund will bear the cost of its  registering as a management  investment
company under the 1940 Act and  registering  its shares under the Securities Act
of 1933, as amended (the "1933 Act"), and keeping such registrations current and
effective; including, without limitation, the preparation of and filing with the
SEC of Forms N-SAR and Rule 24f-2 Notices respecting the Fund and its shares and
payment of all applicable registration or filing fees with respect to any of the
foregoing.  Insurer will bear the cost of registering the Separate  Account as a
unit investment trust under the 1940 Act and registering units of interest under
the  Contracts  under the 1933 Act and keeping  such  registrations  current and
effective;  including,  without limitation,  the preparation and filing with the
SEC of Forms N-SAR and Rule 24f-2 Notices  respecting  the Separate  Account and
its units of interest and payment of all applicable  registration or filing fees
with respect to any of the foregoing.

3.3  Other (Non-Sales-Related) Expenses.

     The Fund will bear the costs of preparing,  filing with the SEC and setting
for printing the Fund's prospectus,  statement of additional information and any
amendments  or  supplements  thereto  (collectively,   the  "Fund  Prospectus"),
periodic  reports to  shareholders,  Fund proxy  material and other  shareholder
communications   and  any  related   requests  for  voting   instructions   from
Participants  (as  defined  below).  Insurer  will bear the costs of  preparing,
filing with the SEC and setting for printing, the Separate Account's prospectus,
statement of additional  information  and any amendments or supplements  thereto
(collectively,  the  "Separate  Account  Prospectus"),  any periodic  reports to
owners,   annuitants  or   participants   under  the  Contracts   (collectively,
"Participants"), and other Participant communications. The Fund and Insurer each
will  bear the  costs  of  printing  in  quantity  and  delivering  to  existing
Participants  the documents as to which it bears the cost of  preparation as set
forth  above in this  Section  3.3, it being  understood  that  reasonable  cost
allocations will be made in cases where any such Fund and Insurer  documents are
printed or mailed on a combined or coordinated  basis.  If requested by Insurer,
the Fund will provide annual Prospectus text to Insurer on diskette for printing
and binding with the Separate Account Prospectus.

3.4  Other Sales-Related Expenses.

     Expenses of distributing  the Portfolio's  shares and the Contracts will be
paid by Contracts  Distributor  and other  parties,  as they shall  determine by
separate agreement.

3.5  Parties to Cooperate.

     The Adviser, Insurer, Contracts Distributor, and Distributor each agrees to
cooperate  with the others,  as applicable,  in arranging to print,  mail and/or
deliver combined or coordinated  prospectuses or other materials of the Fund and
Separate Account.

                           Section 4. Legal Compliance

4.1  Tax Laws.

     (a) The Adviser will qualify and maintain  qualification  of each Portfolio
as a regulated  investment  company ("RIC") under  Subchapter M of the Code, and
the  Adviser or  Distributor  will  notify  Insurer  immediately  upon  having a
reasonable basis for believing that a Portfolio has ceased to so qualify or that
it might not so qualify in the future.

     (b) Insurer represents that it believes,  in good faith, that the Contracts
will be treated as annuity contracts under applicable provisions of the Code and
that it will make every effort to maintain such  treatment.  Insurer will notify
the  Fund  and  Distributor  immediately  upon  having a  reasonable  basis  for
believing  that any of the  Contracts  have ceased to be so treated or that they
might not be so treated in the future.

     (c) The Fund will comply and maintain each Portfolio's  compliance with the
diversification requirements set forth in Section 817(h) of the Code and Section
1.817-5(b)  of the  regulations  under  the  Code,  and  the  Fund,  Adviser  or
Distributor  will notify Insurer  immediately upon having a reasonable basis for
believing that a Portfolio has ceased to so comply or that a Portfolio might not
so comply in the future.

     (d) Insurer  represents that it believes,  in good faith, that the Separate
Account is a  "segregated  asset  account"  and that  interests  in the Separate
Account  are offered  exclusively  through  the  purchase of or transfer  into a
"variable  contract,"  within the meaning of such terms under Section  817(h) of
the Code and the  regulations  thereunder.  Insurer  will make  every  effort to
continue to meet such definitional requirements, and it will notify the Fund and
Distributor  immediately  upon having a reasonable basis for believing that such
requirements have ceased to be met or that they might not be met in the future.

     (e) The Adviser will manage the Fund as a RIC in compliance with Subchapter
M of the Code and will cause the Fund to be in compliance with Section 817(h) of
the Code and  regulations  thereunder.  The Fund has adopted  and will  maintain
procedures for ensuring that the Fund is managed in compliance with Subchapter M
and Section 817(h) and regulations thereunder.

     (f) Should the Distributor or Adviser become aware of a failure of Fund, or
any of its  Portfolios,  to be in  compliance  with  Subchapter M of the Code or
Section 817(h) of the Code and regulations thereunder,  they represent and agree
that  they  will  immediately  notify  Insurer  of  such  in  writing  and  will
immediately take all reasonable  steps to adequately  diversify the Portfolio to
achieve compliance.

4.2  Insurance and Certain Other Laws.

     (a) The Adviser  will use its best efforts to cause the Fund to comply with
any applicable state insurance laws or regulations,  to the extent  specifically
requested in writing by Insurer.  If it cannot comply, it will so notify Insurer
in writing.


     (b) Insurer  represents  and warrants  that (i) it is an insurance  company
duly  organized,  validly  existing and in good  standing  under the laws of the
State of Missouri and has full  corporate  power,  authority  and legal right to
execute,  deliver and perform its duties and comply with its  obligations  under
this  Agreement,  (ii) it has legally and validly  established and maintains the
separate account as a segregated asset account under Missouri law, and (iii) the
Contracts comply in all material respects with all other applicable  federal and
state laws and regulations.

     (c) Insurer and Contracts  Distributor represent and warrant that Contracts
Distributor is a business corporation duly organized,  validly existing,  and in
good  standing  under  the  laws of the  State  of  [____________]  and has full
corporate power, authority and legal right to execute,  deliver, and perform its
duties and comply with its obligations under this Agreement.

     (d) Distributor  represents and warrants that it is a business  corporation
duly  organized,  validly  existing,  and in good standing under the laws of the
State of Delaware and has full  corporate  power,  authority  and legal right to
execute,  deliver,  and perform its duties and comply with its obligations under
this Agreement.

     (e) Distributor represents and warrants that the Fund is a corporation duly
organized, validly existing, and in good standing under the laws of the State of
Maryland and has full power, authority, and legal right to execute, deliver, and
perform its duties and comply with its obligations under this Agreement.

     (f) Adviser represents and warrants that it is a limited partnership,  duly
organized,  validly existing and in good standing under the laws of the State of
Delaware and has full power, authority, and legal right to execute, deliver, and
perform its duties and comply with its obligations under this Agreement.

4.3  Securities Laws.

     (a) Insurer  represents  and  warrants  that (i)  interests in the Separate
Account  pursuant to the Contracts will be registered  under the 1933 Act to the
extent  required by the 1933 Act and the Contracts  will be duly  authorized for
issuance and sold in compliance with Missouri law, (ii) the Separate  Account is
and will remain registered under the 1940 Act to the extent required by the 1940
Act,  (iii) the Separate  Account does and will comply in all material  respects
with  the  requirements  of the  1940  Act and the  rules  thereunder,  (iv) the
Separate  Account's 1933 Act registration  statement  relating to the Contracts,
together with any amendments thereto,  will, at all times comply in all material
respects with the requirements of the 1933 Act and the rules thereunder, and (v)
the  Separate  Account  Prospectus  will at all  times  comply  in all  material
respects with the requirements of the 1933 Act and the rules thereunder.

     (b) The Adviser and Distributor  represent and warrant that (i) Fund shares
sold pursuant to this  Agreement  will be  registered  under the 1933 Act to the
extent  required by the 1933 Act and duly  authorized  for  issuance and sold in
compliance with Maryland law, (ii) the Fund is and will remain  registered under
the 1940 Act to the extent  required by the 1940 Act,  (iii) the Fund will amend
the  registration  statement  for its shares under the 1933 Act and itself under
the 1940 Act from time to time as  required  in order to effect  the  continuous
offering  of its  shares,  (iv) the Fund does and will  comply  in all  material
respects with the requirements of the 1940 Act and the rules thereunder, (v) the
Fund's 1933 Act registration  statement,  together with any amendments  thereto,
will at all times comply in all material  respects with the  requirements of the
1933 Act and rules  thereunder,  and (vi) the Fund  Prospectus will at all times
comply in all material  respects with the  requirements  of the 1933 Act and the
rules thereunder.

     (c) The Fund will  register  and qualify its shares for sale in  accordance
with the  laws of any  state or  other  jurisdiction  only if and to the  extent
reasonably  deemed  advisable by the Fund,  Insurer or any other life  insurance
company utilizing the Fund.

     (d) Distributor and Contracts Distributor each represents and warrants that
it is registered as a broker-dealer  with the SEC under the Securities  Exchange
Act of 1934,  as  amended,  and is a member  in good  standing  of the  National
Association of Securities Dealers Inc. (the "NASD").

4.4  Notice of Certain Proceedings and Other Circumstances.

     (a)  Distributor  or the Fund shall  immediately  notify Insurer of (i) the
issuance by any court or  regulatory  body of any stop  order,  cease and desist
order, or other similar order with respect to the Fund's registration  statement
under the 1933 Act or the Fund  Prospectus,  (ii) any request by the SEC for any
amendment  to  such  registration  statement  or  Fund  Prospectus,   (iii)  the
initiation of any proceedings for that purpose or for any other purpose relating
to the  registration or offering of the Fund's shares,  or (iv) any other action
or circumstances that may prevent the lawful offer or sale of Fund shares in any
state or jurisdiction, including, without limitation, any circumstances in which
(x) the Fund's shares are not registered and, in all material  respects,  issued
and sold in  accordance  with  applicable  state and federal law or (y) such law
precludes  the use of such  shares  as an  underlying  investment  medium of the
Contracts issued or to be issued by Insurer.  Distributor and the Fund will make
every  reasonable  effort to prevent the issuance of any such stop order,  cease
and desist  order or similar  order and, if any such order is issued,  to obtain
the lifting thereof at the earliest possible time.

     (b) Insurer and Contracts  Distributor shall immediately notify the Fund of
(i) the issuance by any court or  regulatory  body of any stop order,  cease and
desist  order  or  similar   order  with  respect  to  the  Separate   Account's
registration  statement  under the 1933 Act  relating  to the  Contracts  or the
Separate  Account  Prospectus,  (ii) any request by the SEC for any amendment to
such registration statement or Separate Account Prospectus, (iii) the initiation
of any  proceedings  for that purpose or for any other  purpose  relating to the
registration  or  offering of the  Separate  Account  interests  pursuant to the
Contracts, or (iv) any other action or circumstances that may prevent the lawful
offer or sale of said interests in any state or jurisdiction, including, without
limitation, any circumstances in which said interests are not registered and, in
all material  respects,  issued and sold in accordance with applicable state and
federal law. Insurer and Contracts Distributor will make every reasonable effort
to prevent  the  issuance  of any such stop  order,  cease and  desist  order or
similar order and, if any such order is issued, to obtain the lifting thereof at
the earliest possible time.

4.5  Insurer to Provide Documents.

     Upon  request,  Insurer  will  provide  the  Fund and the  Distributor  one
complete copy of SEC registration  statements,  Separate  Account  Prospectuses,
reports,  any preliminary and final voting  instruction  solicitation  material,
applications for exemptions,  requests for no-action letters,  and amendments to
any of  the  above,  that  relate  to the  Separate  Account  or the  Contracts,
contemporaneously  with  the  filing  of such  document  with  the SEC or  other
regulatory authorities.

4.6  Fund to Provide Documents.

     Upon  request,  the Fund will provide to Insurer one  complete  copy of SEC
registration statements,  Fund Prospectuses,  reports, any preliminary and final
proxy material, applications for exemptions, requests for no-action letters, and
all  amendments  to any of the  above,  that  relate to the Fund or its  shares,
contemporaneously  with  the  filing  of such  document  with  the SEC or  other
regulatory authorities.

                       Section 5. Mixed and Shared Funding

5.1  General.

     The Fund has obtained an order exempting it from certain  provisions of the
1940 Act and rules  thereunder so that the Fund is available  for  investment by
certain other entities, including, without limitation, separate accounts funding
variable life insurance  policies and separate  accounts of insurance  companies
unaffiliated  with  Insurer  ("Mixed  and Shared  Funding  Order").  The Parties
recognize that the SEC has imposed terms and conditions for such orders that are
substantially identical to many o the provisions of this Section 5.

5.2  Disinterested Directors.

     The Fund agrees that its Board of Directors  shall at all times  consist of
directors a majority of whom (the "Disinterested  Directors") are not interested
persons of Adviser or Distributor within the meaning of Section 2(a)(I 9) of the
1940 Act.

5.3  Monitoring for Material Irreconcilable Conflicts.

     The Fund agrees that its Board of Directors  will monitor for the existence
of  any  material   irreconcilable   conflict   between  the  interests  of  the
participants in all separate accounts of life insurance  companies utilizing the
Fund,  including  the Separate  Account.  Insurer  agrees to inform the Board of
Directors of the Fund of the existence of or any potential for any such material
irreconcilable  conflict  of which  it is  aware.  The  concept  of a  "material
irreconcilable  conflict" is not defined by th 1940 Act or the rules thereunder,
but the  Parties  recognize  that such a  conflict  may  arise for a variety  of
reasons, including, without limitation:

     (a) an action by any state insurance or other regulatory authority;

     (b) a change in applicable  federal or state  insurance,  tax or securities
     laws or regulations,  or a public ruling, private letter ruling,  no-action
     or  interpretative  letter,  or any  similar  action by  insurance,  tax or
     securities regulatory authorities;

     (c) an administrative or judicial decision in any relevant proceeding;

     (d) the manner in which the investments of any Portfolio are being managed;

     (e) a difference in voting  instructions given by variable annuity contract
     and variable life insurance  contract  participants  or by  participants of
     different life insurance companies utilizing the Fund; or

     (f) a decision by a life insurance  company utilizing the Fund to disregard
     the voting instructions of participants.

     Insurer   will  assist  the  Board  of   Directors   in  carrying  out  its
responsibilities  by  providing  the  Board of  Directors  with all  information
reasonably  necessary  for the Board of Directors to consider any issue  raised,
including   information  as  to  a  decision  by  Insurer  to  disregard  voting
instructions of Participants.

5.4  Conflict Remedies.

     (a) It is agreed that if it is  determined  by a majority of the members of
the Board of  Directors  or a majority  of the  Disinterested  Directors  that a
material  irreconcilable  conflict exists,  Insurer and the other life insurance
companies  utilizing  the Fund  will,  at their own  expense  and to the  extent
reasonably  practicable  (as  determined  by a  majority  of  the  Disinterested
Directors),  take  whatever  steps are  necessary  to remedy  or  eliminate  the
material irreconcilable  conflict,  which steps may include, but are not limited
to:

          (i)  withdrawing  the assets  allocable to some or all of the separate
     accounts from the Fund or any Portfolio  and  reinvesting  such assets in a
     different  investment  medium,  including another Portfolio of the Fund, or
     submitting the question whether such segregation should be implemented to a
     vote of all affected  participants  and, as  appropriate,  segregating  the
     assets  of  any  particular   group  (e.g.,   annuity  contract  owners  or
     participants,  life insurance  contract  owners or all contract  owners and
     participants  of one or more life insurance  companies  utilizing the Fund)
     that  votes in favor  of such  segregation,  or  offering  to the  affected
     contract owners or participants the option of making such a change; and

          (ii)  establishing  a new  registered  investment  company of the type
     defined as a "Management  Company" in Section 4(3) of the 1940 Act or a new
     separate account that is operated as a Management Company.

     (b) If the material  irreconcilable  conflict  arises  because of Insurer's
decision  to  disregard   Participant  voting  instructions  and  that  decision
represents a minority position or would preclude a majority vote, Insurer may be
required,  at the Fund's election, to withdraw the Separate Account's investment
in the  Fund.  No  charge  or  penalty  will  be  imposed  as a  result  of such
withdrawal. Any such withdrawal must take place within six months after the Fund
gives notice to Insurer that this provision is being implemented, and until such
withdrawal  Distributor  and the Fund shall  continue  to accept  and  implement
orders by Insurer for the purchase and redemption of shares of the Fund.

     (c) If a material irreconcilable conflict arises because a particular state
insurance regulator's decision applicable to Insurer conflicts with the majority
of other state  regulators,  then Insurer will  withdraw the Separate  Account's
investment  in the Fund within six months  after the Fund's  Board of  Directors
informs Insurer that it has determined that such decision has created a material
irreconcilable  conflict,  and until such withdrawal  Distributor and Fund shall
continue  to  accept  and  implement  orders by  Insurer  for the  purchase  and
redemption of shares of the Fund.

     (d) Insurer  agrees that any remedial  action taken by it in resolving  any
material  irreconcilable  conflict will be carried out at its expense and with a
view only to the interests of Participants.

     (e) For purposes  hereof,  a majority of the  Disinterested  Directors will
determine  whether or not any proposed action  adequately  remedies any material
irreconcilable  conflict.  In no event, however, will the Fund or Distributor be
required to establish a new funding medium for any  Contracts.  Insurer will not
be  required  by the terms  hereof to  establish  a new  funding  medium for any
Contracts  if an offer  to do so has  been  declined  by vote of a  majority  of
Participants  materially  adversely  affected  by  the  material  irreconcilable
conflict.

5.5  Notice to Insurer.

     The Fund will  promptly  make  known in  writing  to  Insurer  the Board of
Directors' determination of the existence of a material irreconcilable conflict,
a description of the facts that give rise to such conflict and the  implications
of such conflict.

5.6  Information Requested by Board of Directors.

     Insurer  and the  Fund  will at  least  annually  submit  to the  Board  of
Directors of the Fund such reports,  materials or data as the Board of Directors
may  reasonably  request so that the Board of Directors  may fully carry out the
obligations  imposed  upon  it by  the  provisions  hereof,  and  said  reports,
materials and data will be submitted at any reasonable  time deemed  appropriate
by the Board of  Directors.  All reports  received by the Board of  Directors of
potential or existing conflicts,  and all Board of Directors actions with regard
to determining the existence of a conflict,  notifying life insurance  companies
utilizing the Fund of a conflict,  and  determining  whether any proposed action
adequately remedies a conflict,  will be properly recorded in the minutes of the
Board of  Directors  or other  appropriate  records,  and such  minutes or other
records will be made available to the SEC upon request.

5.7  Compliance with SEC Rules.

     If, at any time during which the Fund is serving an  investment  medium for
variable life insurance policies, 1940 Act Rules 6e-3(T) or, if applicable, 6e-2
are amended or Rule 6e-3 is adopted to provide  exemptive relief with respect to
mixed and shared funding, the Parties agree that they will comply with the terms
and  conditions  thereof  and that the  terms of this  Section 5 shall be deemed
modified  if and only to the extent  required  in order also to comply  with the
terms and  conditions of such  exemptive  relief that is afforded by any of said
rules that are applicable.

                             Section 6. Termination

6.1  Events of Termination.

     Subject to  Section  6.4  below,  this  Agreement  will  terminate  as to a
Portfolio:

     (a) at the  option of  Insurer  or  Distributor  upon at least  six  months
advance written notice to the other Parties, or

     (b) at the option of the Fund upon (i) at least sixty days advance  written
notice  to the  other  parties,  and  (ii)  approval  by (x) a  majority  of the
disinterested  Directors upon a finding that a continuation  of this Contract is
contrary to the best interests of the Fund, or (y) a majority vote of the shares
of the affected Portfolio in the corresponding  Division of the Separate Account
(pursuant to the procedures set forth in Section 10 of this Agreement for voting
Trust shares in accordance with Participant instructions).

     (c) at the  option  of the Fund  upon  institution  of  formal  proceedings
against  Insurer  or  Contracts  Distributor  by the  NASD,  the SEC,  any state
insurance regulator or any other regulatory body regarding Insurer's obligations
under this Agreement or related to the sale of the  Contracts,  the operation of
the Separate Account,  or the purchase of the Fund shares, if, in each case, the
Fund  reasonably  determines that such  proceedings,  or the facts on which such
proceedings  would be based,  have a material  likelihood  of imposing  material
adverse consequences on the Portfolio to be terminated; or

     (d) at the option of Insurer upon institution of formal proceedings against
the Fund,  Adviser,  or Distributor by the NASD, the SEC, or any state insurance
regulator  or any other  regulatory  body  regarding  the Fund's,  Adviser's  or
Distributor's  obligations  under this  Agreement or related to the operation or
management of the Fund or the purchase of Fund shares, if, in each case, Insurer
reasonably  determines  that  such  proceedings,  or the  facts  on  which  such
proceedings  would be based,  have a material  likelihood  of imposing  material
adverse  consequences  on  Insurer,   Contracts   Distributor  or  the  Division
corresponding to the Portfolio to be terminated; or

     (e) at the option of any Party in the event that (i) the Portfolio's shares
are not registered and, in all material respects,  issued and sold in accordance
with any applicable  state and federal law or (ii) such law precludes the use of
such shares as an underlying  investment medium of the Contracts issued or to be
issued by Insurer; or

     (f) upon  termination  of the  corresponding  Division's  investment in the
Portfolio pursuant to Section 5 hereof; or

     (g) at the option of Insurer  if the  Portfolio  ceases to qualify as a RIC
under Subchapter M of the Code or under successor or similar provisions; or

     (h) at the option of Insurer if the Portfolio  fails to comply with Section
817(h) of the Code or with successor or similar provisions; or

     (i) at the option of Insurer if Insurer reasonably believes that any change
in a Fund's investment adviser or investment  practices will materially increase
the risks incurred by Insurer; or

     (j) at the option of the Insurer, upon the breach of any material provision
of this Agreement by the Fund, Adviser or Distributor, which breach has not been
cured to the satisfaction of the Insurer within ten days after written notice of
such breach is delivered to the breaching party; or

     (k) at the  option  of Fund,  upon the  Insurer's  breach  of any  material
provision of this Agreement, which breach has not been cured to the satisfaction
of Fund within ten days after written  notice of such breach is delivered to the
Insurer.

6.2  Funds to Remain Available.

     Except (i) as necessary to  implement  Participant-initiated  transactions,
(ii) as  required  by state  insurance  laws or  regulations,  (iii) as required
pursuant to Section 5 of this  Agreement,  or (iv) with respect to any Portfolio
as to which this  Agreement  has  terminated,  Insurer shall not (x) redeem Fund
shares  attributable  to  the  Contracts,   or  (y)  prevent  Participants  from
allocating  payments  to or  transferring  amounts  from a  Portfolio  that  was
otherwise available under the Contracts, until, in either case, 30 calendar days
after Insurer shall have notified the Fund or Distributor of its intention to do
so.

6.3  Survival of Warranties and Indemnifications.

     All warranties and  indemnifications  will survive the  termination of this
Agreement.

6.4  Continuance of Agreement for Certain Purposes.

     Notwithstanding  any termination of this Agreement,  the Distributor  shall
continue to make available  shares of the  Portfolios  pursuant to the terms and
conditions of this Agreement,  for all Contracts in effect on the effective date
of termination of this Agreement (the "Existing Contracts"), except as otherwise
provided  under  Section  5  of  this  Agreement.   Specifically,   and  without
limitation,  the Distributor shall facilitate the sale and purchase of shares of
the Portfolios as necessary in order t process premium payments,  surrenders and
other  withdrawals,  and  transfers or  reallocations  of values under  Existing
Contracts.

            Section 7. Parties to Cooperate Respecting Termination o

     The  other  Parties  hereto  agree to  cooperate  with and give  reasonable
assistance  to Insurer in taking all  necessary  and  appropriate  steps for the
purpose of  ensuring  that the  Separate  Account  owns no shares of a Portfolio
after the Final Termination Date with respect thereto.

                             Section 8. Assignment

     This  Agreement  may not be assigned by any Party,  except with the written
consent of each other Party.

                              Section 9. Notices

     Notices and  communications  required or permitted by Section 2 hereof will
be given by means  mutually  acceptable  to the  Parties  concerned.  Each other
notice or communication required or permitted by this Agreement will be given to
the following persons at the following  addresses and facsimile numbers, or such
other  persons,  addresses  or  facsimile  numbers as the Party  receiving  such
notices or communications may subsequently direct in writing:



Cova Financial Services Life Insurance Company
One Tower Lane
Suite 3000
Oakbrook Terrace, IL 60181
Attention: General Counsel


Alliance Fund Distributors, Inc.
1345 Avenue of the Americas
New York NY 10105
Attn.: Edmund P. Bergan
FAX: (212) 969-2290

Alliance Capital Management L.P.
1345 Avenue of the Americas
New York NY 10105
Attn: Edmund P. Bergan
FAX: (212) 969-2290

                        Section 10. Voting Procedures

     Subject to the cost  allocation  procedures  set forth in Section 3 hereof,
Insurer will distribute all proxy material furnished by the Fund to Participants
and will  vote  Fund  shares  in  accordance  with  instructions  received  from
Participants.  Insurer  will vote Fund shares that are (a) not  attributable  to
Participants or (b) attributable to Participants,  but for which no instructions
have been  received,  in the same  proportion  as Fund  shares  for  which  said
instructions have been received from  Participants.  Insurer agrees that it will
disregard  Participant  voting  instructions  only to the  extent  it  would  be
permitted to do so pursuant to Rule 6e-3  (T)(b)(15)(iii)  under the 1940 Act if
the Contracts were variable life insurance  policies subject to that rule. Other
participating  life insurance  companies  utilizing the Fund will be responsible
for calculating  voting  privileges in a manner consistent with that of Insurer,
as prescribed by this Section 10.

                        Section 11. Foreign Tax Credits

     The  Adviser  agrees to consult  in advance  with  Insurer  concerning  any
decision  to elect or not to elect  pursuant  to Section 853 of the Code to pass
through the benefit of any foreign tax credits to the Fund's shareholders.

                          Section 12. Indemnification

12.1 Of Fund, Distributor and Adviser by Insurer.

     (a) Except to the extent provided in Sections  12.1(b) and 12.1(c),  below,
Insurer agrees to indemnify and hold harmless the Fund, Distributor and Adviser,
each of their directors and officers,  and each person, if any, who controls the
Fund,  Distributor  or Adviser  within the meaning of Section 15 of the 1933 Act
(collectively,  the  "Indemnified  Parties"  for purposes of this Section 12. 1)
against any and all losses, claims, damages, liabilities (including amounts paid
in settlement with the written consent of Insurer) or actions in respect thereof
(including,  to the extent reasonable,  legal and other expenses),  to which the
Indemnified Parties may become subject under any statute,  regulation, at common
law or  otherwise,  insofar as such  losses,  claims,  damages,  liabilities  or
actions are related to the sale,  acquisition,  or holding of the Fund's  shares
and:

          (i) arise out of or are based  upon any  untrue  statement  or alleged
     untrue  statement of any material fact contained in the Separate  Account's
     1933 Act  registration  statement,  the Separate  Account  Prospectus,  the
     Contracts or, to the extent  prepared by Insurer or Contracts  Distributor,
     sales  literature  or  advertising  for the  Contracts (or any amendment or
     supplement to any of the foregoing),  or arise out of or are based upon the
     omission or the alleged  omission to state therein a material fact required
     to be stated  therein  or  necessary  to make the  statements  therein  not
     misleading; provided that this agreement to indemnify shall not apply as to
     any  Indemnified  Party  if such  statement  or  omission  or such  alleged
     statement  or omission  was made in reliance  upon and in  conformity  with
     information  furnished to Insurer or Contracts  Distributor by or on behalf
     of the Fund,  Distributor or Adviser for use in the Separate Account's 1933
     Act registration statement, the Separate Account Prospectus, the Contracts,
     or sales  literature or advertising  (or any amendment or supplement to any
     of the foregoing); or

          (ii)  arise  out  of  or  as a  result  of  any  other  statements  or
     representations (other than statements or representations  contained in the
     Fund's 1933 Act registration statement,  Fund Prospectus,  sales literature
     or  advertising  of the Fund,  or any amendment or supplement to any of the
     foregoing,  not  supplied  for use  therein  by or on behalf of  Insurer or
     Contracts  Distributor) or the negligent,  illegal or fraudulent conduct of
     Insurer or Contracts  Distributor or persons under their contro (including,
     without limitation,  their employees and "Associated Persons," as that term
     is  defined  in  paragraph  (m) of  Article I of the  NASD's  By-Laws),  in
     connection  with the sale or  distribution of the Contracts or Fund shares;
     or

          (iii) arise out of or are based upon any untrue  statement  or alleged
     untrue  statement  of any  material  fact  contained in the Fund's 1933 Act
     registration statement, Fund Prospectus, sales literature or advertising of
     the Fund, or any amendment or  supplement to any of the  foregoing,  or the
     omission or alleged  omission to state  therein a material fact required to
     be  stated  therein  or  necessary  to  make  the  statements  therein  not
     misleading if such a statement or omission was made in reliance upon and in
     conformity with information  furnished to the Fund,  Adviser or Distributor
     by or on behalf of Insurer or Contracts  Distributor  for use in the Fund's
     1933 Act  registration  statement,  Fund  Prospectus,  sales  literature or
     advertising  of the Fund,  or any  amendment  or  supplement  to any of the
     foregoing; or

          (iv)  arise  as a  result  of any  failure  by  Insurer  or  Contracts
     Distributor  to perform the  obligations,  provide the services and furnish
     the materials required of them under the terms of this Agreement.

     (b) Insurer shall not be liable under this Section 12.1 with respect to any
losses,  claims,  damages,  liabilities or actions to which an Indemnified Party
would otherwise be subject by reason of willful misfeasance, bad faith, or gross
negligence  in the  performance  by that  Indemnified  Party of its duties or by
reason of that Indemnified  Party's reckless  disregard of obligations or duties
under this Agreement or to Distributor or to the Fund.

     (c) Insurer shall not be liable under this Section 12.1 with respect to any
action  against an  Indemnified  Party unless the Fund,  Distributor  or Adviser
shall  have  notified  Insurer  in writing  within a  reasonable  time after the
summons or other first legal  process  giving  information  of the nature of the
action  shall  have been  served  upon  such  Indemnified  Party (or after  such
Indemnified  Party shall have received  notice of such service on any designated
agent),  but  failure to notify  Insurer of any such  action  shall not  relieve
Insurer from any liability  which it may have to the  Indemnified  Party against
whom such action is brought  otherwise than on account of this Section 12. 1. In
case any such action is brought against an Indemnified  Party,  Insurer shall be
entitled to  participate,  at its own  expense,  in the defense of such  action.
Insurer  also shall be  entitled  to assume the defense  thereof,  with  counsel
approved by the Indemnified Party named in the action,  which approval shall not
be unreasonably withheld. After notice from Insurer to such Indemnified Party of
Insurer's  election to assume the defense  thereof,  the Indemnified  Party will
cooperate  fully  with  Insurer  and  shall  bear the fees and  expenses  of any
additional  counsel  retained  by it,  and  Insurer  will not be  liable to such
Indemnified  Party  under  this  Agreement  for  any  legal  or  other  expenses
subsequently incurred by such Indemnified Party independently in connection with
the defense thereof, other than reasonable costs of investigation.

12.2 Indemnification of Insurer and Contracts Distributor by Adviser.

     (a) Except to the extent provided in Sections  12.2(d) and 12.2(e),  below,
Adviser agrees to indemnify and hold harmless Insurer and Contracts Distributor,
each of their  directors  and  officers,  and each person,  if any, who controls
Insurer or  Contracts  Distributor  within the meaning of Section 15 of the 1933
Act (collectively,  the "Indemnified Parties" for purposes of this Section 12.2)
against any and all losses, claims, damages, liabilities (including amounts paid
in settlement with the written consent of Adviser) or actions in respect thereof
(including,  to the extent  reasonable,  legal and other  expenses) to which the
Indemnified  Parties  may become  subject  under any  statute,  at common law or
otherwise,  insofar as such losses, claims, damages,  liabilities or actions are
related to the sale, acquisition, or holding of the Fund's shares and:

          (i) arise out of or are based  upon any  untrue  statement  or alleged
     untrue  statement  of any  material  fact  contained in the Fund's 1933 Act
     registration statement, Fund Prospectus, sales literature or advertising of
     the  Fund  or,  to  the  extent  not   prepared  by  Insurer  or  Contracts
     Distributor,  sales  literature  or  advertising  for the Contracts (or any
     amendment or  supplement to any of the  foregoing),  or arise out of or are
     based upon the omission or the alleged  omission to state therein  material
     fact  required to be stated  therein or  necessary  to make the  statements
     therein not misleading; provided that this agreement to indemnify shall not
     apply as to any  Indemnified  Party if such  statement  or omission or such
     alleged  statement or omission was made in reliance  upon and in conformity
     with  information  furnished to  Distributor,  Adviser or the Fund by or on
     behalf of Insurer or Contracts  Distributor  for use in the Fund's 1933 Act
     registration  statement,   Fund  Prospectus,  or  in  sales  literature  or
     advertising (or any amendment or supplement to any of the foregoing); or

          (ii)  arise  out  of  or  as a  result  of  any  other  statements  or
     representations (other than statements or representations  contained in the
     Separate  Account's  1933  Act  registration  statement,  Separate  Account
     Prospectus,  sales  literature or  advertising  for the  Contracts,  or any
     amendment  or  supplement  to any of the  foregoing,  not  supplied for use
     therein  by or on  behalf  of  Distributor,  Adviser,  or the  Fund) or the
     negligent, illegal or fraudulent conduct of the Fund, Distributor,  Adviser
     or persons  under  their  control  (including,  without  limitation,  their
     employees  and  Associated  Persons),   in  connection  with  the  sale  or
     distribution of the Contracts or Fund shares; or

          (iii) arise out of or are based upon any untrue  statement  or alleged
     untrue  statement of any material fact contained in the Separate  Account's
     1933  Act  registration  statement,   Separate  Account  Prospectus,  sales
     literature  or  advertising  covering the  Contracts,  or any  amendment or
     supplement to any of the foregoing,  or the omission or alleged omission to
     state therein a material fact required to be stated therein or necessary to
     make the statements  therein not misleading,  if such statement or omission
     was made in reliance upon and in conformity with  information  furnished to
     Insurer or Contracts  Distributor by or on behalf of the Fund,  Distributor
     or  Adviser  for  use in  the  Separate  Account's  1933  Act  registration
     statement,  Separate  Account  Prospectus,  sales literature or advertising
     covering  the  Contracts,  or any  amendment  or  supplement  to any of the
     foregoing; or

          (iv)  arise  as a  result  of any  failure  by the  Fund,  Adviser  or
     Distributor  to perform the  obligations,  provide the services and furnish
     the materials required of them under the terms of this Agreement;

     (b) Except to the extent  provided in Sections  12.2(d) and 12.2(e) hereof,
Adviser agrees to indemnify and hold harmless the  Indemnified  Parties from and
against any and all losses, claims, damages, liabilities (including amounts paid
in settlement  thereof with,  except as set forth in Section 12.2(c) below,  the
written  consent of Adviser) or actions in respect  thereof  (including,  to the
extent  reasonable,  legal and other expenses) to which the Indemnified  Parties
may become  subject  directly o indirectly  under any statute,  at common law or
otherwise,  insofar as such  losses,  claims,  damages,  liabilities  or actions
directly or indirectly  result from or arise out of the failure of any Portfolio
to operate as a regulated investment company in compliance with (i) Subchapter M
of the Code and  regulations  thereunder and (ii) Section 817(h) of the Code and
regulations  thereunder  (except  to the extent  that such  failure is caused by
Insurer), including, without limitation, any income taxes and related penalties,
rescission charges, liability under state law to Contract owners or Participants
asserting  liability  against Insurer or Contracts  Distributor  pursuant to the
Contracts,  the costs of any ruling and closing  agreement  or other  settlement
with the Internal Revenue  Service,  and the cost of any substitution by Insurer
of shares of another  investment company or portfolio for those of any adversely
affected  Portfolio as a funding  medium for the  Separate  Account that Insurer
deems necessary or appropriate as a result of the noncompliance.

     (c) The written  consent of Adviser  referred to in Section  12.2(b)  above
shall not be required with respect to amounts paid in connection with any ruling
and closing agreement or other settlement with the Internal Revenue Service.

     (d) Adviser shall not be liable under this Section 12.2 with respect to any
losses,  claims;  damages,  liabilities or actions to which an Indemnified Party
would otherwise be subject by reason of willful misfeasance, bad faith, or gross
negligence  in the  performance  by that  Indemnified  Party of its duties or by
reason of such  Indemnified  Party's  reckless  disregard of its obligations and
duties under this Agreement or to Insurer, Contracts Distributor or the Separate
Account.

     (e) Adviser shall not be liable under this Section 12.2 with respect to any
action  against an  Indemnified  Party unless  Insurer or Contracts  Distributor
shall  have  notified  Adviser  in writing  within a  reasonable  time after the
summons or other first legal  process  giving  information  of the nature of the
action  shall  have been  served  upon  such  Indemnified  Party (or after  such
Indemnified  Party shall have received  notice of such service on any designated
agent),  but  failure to notify  Adviser of any such  action  shall not  relieve
Adviser from any liability  which it may have to the  Indemnified  Party against
whom such action is brought  otherwise  than on account of this Section 12.2. In
case any such action is brought  against an Indemnified  Party,  Adviser will be
entitled to  participate,  at its own  expense,  in the defense of such  action.
Adviser  also shall be  entitled  to assume the  defense  thereof  (which  shall
include,  without  limitation,  the  conduct of any ruling  request  and closing
agreement or other  settlement  proceeding with the Internal  Revenue  Service),
with  counsel  approved by the  Indemnified  Party  named in the  action,  which
approval shall not be unreasonably  withheld.  After notice from Adviser to such
Indemnified  Party of  Adviser's  election  to assume the defense  thereof,  the
Indemnified  Party will cooperate fully with Adviser and shall bear the fees and
expenses of any  additional  counsel  retained  by it, and  Adviser  will not be
liable to such  Indemnified  Party under this  Agreement  for any legal or other
expenses  subsequently  incurred  by such  Indemnified  Party  independently  in
connection  with  the  defense   thereof,   other  than   reasonable   costs  of
investigation.

     12.3 Effect of Notice.

     Any notice given by the indemnifying Party to an Indemnified Party referred
to in Section  12.1(c) or 12.2(e)  above of  participation  in or control of any
action by the  indemnifying  Party will in no event be deemed to be an admission
by the indemnifying Party of liability,  culpability or responsibility,  and the
indemnifying  Party will remain free to contest  liability  with  respect to the
claim among the Parties or otherwise.

                           Section 13. Applicable Law

     This  Agreement  will be construed and the  provisions  hereof  interpreted
under and in  accordance  with New York law,  without  regard  for that  state's
principles of conflict of laws.

                      Section 14. Execution in Counterparts

     This Agreement may be executed  simultaneously in two or more counterparts,
each of which taken together will constitute one and the same instrument.

                            Section 15. Severability

     If any  provision  of this  Agreement  is held or made  invalid  by a court
decision,  statute, rule or otherwise,  the remainder of this Agreement will not
be affected thereby.

                          Section 16. Rights Cumulative

     The rights,  remedies  and  obligations  contained  in this  Agreement  are
cumulative and are in addition to any and all rights,  remedies and obligations,
at law or in equity,  that the Parties are  entitled to under  federal and state
laws.

                Section 17. Restrictions on Sales of Fund Shares

     Insurer agrees that the Fund will be permitted  (subject to the other terms
of this  Agreement) to make its shares  available to separate  accounts of other
life insurance companies.

                              Section 18. Headings

     The Table of Contents and headings used in this  Agreement are for purposes
of reference only and shall not limit or define the meaning of the provisions of
this Agreement.

                              Section 19. Survival

     In the event of the termination of this  Agreement,  the parties agree that
Section 12 and Section 20 shall remain in effect after termination.


                             Section 20. Cooperation


     Each  party  shall  cooperate  with each  other  party and all  appropriate
governmental  authorities  (including  without  limitation the SEC, the National
Association of Securities  Dealers,  Inc. and state  insurance  regulators)  and
shall  permit  such  authorities  reasonable  access to its books and records in
connection with any  investigation  or inquiry relating to this Agreement or the
transactions contemplated hereby.




IN WITNESS  WHEREOF,  the Parties  have caused this  Agreement to be executed in
their names and on their behalf by and through  their duly  authorized  officers
signing below.

                        COVA FINANCIAL SERVICES LIFE
                        INSURANCE COMPANY

                        By:

                        Name:

                        COVA LIFE SALES COMPANY

                        By:

                        Name:

                        ALLIANCE CAPITAL MANAGEMENT LP
 
                        By:  Alliance Capital Management Corporation,
                              its General Partner

                        Name:

                        ALLIANCE FUND DISTRIBUTORS, INC.

                        By:

                        Name:



Blazzard, Grodd & Hasenauer, P.C.
943 Post Road East
Westport, CT 06880
(203) 226-7866

November 19, 1997


Board of Directors
Cova Financial Services Life Insurance Company
One Tower Lane, Suite 3000
Oakbrook Terrace, IL 60181-4644

RE:  Opinion of Counsel - Cova Variable Annuity Account One

Gentlemen:

You  have  requested our Opinion of Counsel in connection with the filing with
the  Securities  and  Exchange  Commission  of a Pre-Effective Amendment to a
Registration  Statement  on  Form  N-4  for  the  Individual Flexible Purchase
Payment  Deferred Variable Annuity Contracts (the "Contracts") to be issued by
Cova Financial Services Life Insurance Company and its separate account, Cova
Variable Annuity Account One.

We  have  made  such examination of the law and have examined such records and
documents  as  in  our  judgment  are necessary or appropriate to enable us to
render the opinions expressed below.

We are of the following opinions:

     1.  Cova Variable Annuity Account One is a Unit Investment Trust as 
that term is defined in Section 4(2) of the Investment Company Act of 1940 
(the "Act"), and is currently registered with the Securities and Exchange 
Commission, pursuant to Section 8(a) of the Act.

     2.  Upon the acceptance of purchase payments made by an Owner pursuant to
a  Contract  issued  in  accordance  with  the  Prospectus  contained  in  the
Registration  Statement and upon compliance with applicable law, such an Owner
will  have  a  legally-issued, fully paid, non-assessable contractual interest
under such Contract.

You  may  use  this  opinion  letter,  or a copy thereof, as an exhibit to the
Registration Statement.

We  consent  to  the  reference to our Firm under the caption "Legal Opinions"
contained in the Statement of Additional Information which forms a part of the
Registration Statement.

Sincerely,

BLAZZARD, GRODD & HASENAUER, P.C.


By: /S/ LYNN KORMAN STONE
    _____________________________________
    Lynn Korman Stone




                         Consent of Independent Auditors

The Board of Directors
Cova Financial Services Life Insurance Company

We  consent to the  reference  to our firm under the  caption  "Experts"  in the
statement of additional information and to the use of our report with respect to
the consolidated  financial statements of Cova Financial Services Life Insurance
Company and subsidiaries as of December 31, 1996 and for the seven-month  period
ended December 31, 1996, and the preacquisition  five-month period ended May 31,
1996, and the year ended December 31, 1994,  dated March 7, 1997, and our report
with respect to the financial statements of Cova Variable Annuity Account One as
of December 31, 1996 and for the years ended  December 31, 1996 and 1995,  dated
February 13, 1997,  in the  Pre-Effective  Amendment  No. 1 to the  Registration
Statement (Form N-4 No. 333-34741) of Cova Variable Annuity Account One.




                                                   /s/     KPMG PEAT MARWICK LLP



Chicago, Illinois
November 14, 1997


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission