COVA VARIABLE ANNUITY ACCOUNT ONE
485BPOS, 1997-04-23
Previous: COVA VARIABLE ANNUITY ACCOUNT ONE, 485BPOS, 1997-04-23
Next: MELAMINE CHEMICALS INC, 10-Q, 1997-04-23



                                                             File No. 33-14979
                                                                      811-5200
______________________________________________________________________________
______________________________________________________________________________

                      SECURITIES AND EXCHANGE COMMISSION

                           Washington, D.C.  20549

                                   FORM N-4

REGISTRATION  STATEMENT  UNDER THE SECURITIES ACT OF 1933                  [ ]
     Pre-Effective  Amendment  No.  ____                                   [ ]
     Post-Effective  Amendment  No.  9                                     [X]
REGISTRATION  STATEMENT  UNDER  THE  INVESTMENT  COMPANY  ACT
OF  1940                                                                   [ ]
     Amendment  No.  21                                                    [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  Jeffery  K.  Hoelzel
     Blazzard,  Grodd  &  Hasenauer,  P.C.     Vice President, General Counsel
     P.O.  Box  5108                                             and Secretary
     Westport,  CT    06881                            Cova Financial Services
     (203)  226-7866                                    Life Insurance Company
                                                    One Tower Lane, Suite 3000
                                         Oakbrook Terrace, Illinois 60181-4644

It is proposed that this filing will become effective:
   
     ___  immediately  upon filing  pursuant to paragraph (b) of Rule 485
     _X_ on May 1, 1997 pursuant to paragraph (b) of Rule 485    
     ___ 60 days after filing pursuant  to  paragraph (a)(1)  of Rule  485
     ___ on  (date)  pursuant  to paragraph (a)(1) of Rule 485

If appropriate, check the following:

     _____ this post-effective  amendment  designates a new effective date for a
previously filed post-effective amendment.
   
Registrant has declared that it has registered an indefinite number or amount of
securities in  accordance  with Rule 24f-2 under the  Investment  Company Act of
1940.  Registrant filed its Rule 24f-2 Notice for the most recent fiscal year on
or about February 28, 1997.    

<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  . . . . . . . . . . . . .   Definitions

Item 3.   Synopsis of Highlights . . . . . . . .   Highlights

Item 4.   Condensed Financial Information  . . .   Condensed Financial
                                                   Information

Item 5.   General Description of Registrant,
          Depositor, and Portfolio Companies . .   The Company; The
                                                   Variable Account; Cova
                                                   Series Trust; Lord Abbett
                                                   Series Fund, Inc.; General
                                                   American Capital Company

Item 6.   Deductions . . . . . . . . . . . . . .   Charges and Deductions

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

Item 8.   Annuity Period . . . . . . . . . . . .   Annuity Provisions

Item 9.   Death Benefit. . . . . . . . . . . . .   The Contracts; Annuity
                                                   Provisions

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

Item 11.  Redemptions. . . . . . . . . . . . . .   Withdrawals

Item 12.  Taxes. . . . . . . . . . . . . . . . .   Tax Status

Item 13.  Legal Proceedings. . . . . . . . . . .   Legal Proceedings

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 (CONT'D)
                     (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 . . . . . . . . . . . . .   Distributor

Item 21.  Calculation of Performance Data. . . .   Yield Calculation for
                                                   Money Market Sub-Account;
                                                   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.



                 COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY

Marketing  and                                    Annuity Service Office:
Executive  Office:                                Cova Financial Services Life
One  Tower  Lane,  Suite  3000                       Insurance Company
Oakbrook  Terrace,  IL  60181-4644                Policy Service Office
(800)  831-LIFE                                   P.O. Box 10366
                                                  Des  Moines,  IA  50306-9989
                                                  (515)  243-5834
                                                  (800)  343-8496


    INDIVIDUAL SINGLE PURCHASE PAYMENT DEFERRED VARIABLE ANNUITY CONTRACTS
                                  ISSUED BY
                      COVA VARIABLE ANNUITY ACCOUNT ONE
                                     AND
                COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY


The Individual  Single Purchase  Payment  Deferred  Variable  Annuity  Contracts
(the "Contracts") described  in this  Prospectus  provide  for  accumulation  of
Contract Values and payment of monthly annuity  payments on a fixed and variable
basis.  The Contracts are designed for use by individuals in retirement plans on
a Qualified or Non-Qualified basis. (See "Definitions".)
   
At the Contract Owner's direction, the purchase payment for the Contract will be
allocated to a segregated  investment  account of Cova  Financial  Services Life
Insurance  Company  (the  "Company")  which  account  has been  designated  Cova
Variable  Annuity  Account  One (the  "Variable  Account")  or to the  Company's
General Account. The Variable  Account  invests in shares of Cova Series  Trust 
(see  "Cova  Series Trust"), Lord  Abbett  Series  Fund, Inc. (see "Lord Abbett 
Series Fund,  Inc.") and General American Capital Company (see "General American
Capital Company"). Cova Series Trust is a series  fund with nineteen Portfolios 
fifteen of which are currently  available in connection with the Contracts: 
Money  Market Portfolio, Quality Income  Portfolio,  High  Yield  Portfolio,
Stock  Index Portfolio, VKAC Growth and Income Portfolio, Select Equity 
Portfolio, Small Cap Stock Portfolio, International Equity Portfolio, Quality 
Bond Portfolio, Large Cap Stock Portfolio, Bond Debenture Portfolio, Mid-Cap 
Value Portfolio, Large Cap Research Portfolio, Developing Growth Portfolio and 
Lord Abbett Growth and Income Portfolio. Lord Abbett Series Fund, Inc. is a 
series fund with three Portfolios, one of which is currently available: Growth 
and Income  Portfolio.  General American Capital Company is a series fund with
five funds, one of which is currently available under the Contracts: the Money
Market Fund.    

This  Prospectus  concisely  sets forth the  information a prospective  investor
should know before  investing.  Additional  information  about the  Contracts is
contained in the "Statement of Additional  Information" which is available at no
charge.  The  Statement  of  Additional  Information  has  been  filed  with the
Securities and Exchange Commission and is incorporated herein by reference.  The
Table of Contents of the  Statement of  Additional  Information  can be found on
Page __ of this Prospectus.  For the Statement of Additional  Information,  call
(800) 831-LIFE or write the Marketing and Executive Office address listed above.

INQUIRIES:

Any  inquiries  regarding  purchasing  a Contract can be made by telephone or in
writing to Cova Life Sales  Company at (800)  831-LIFE or One Tower Lane,  Suite
3000,  Oakbrook  Terrace,  Illinois  60181-4644.  All other questions  should be
directed to the Annuity Service Office listed above.

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.
   
This  Prospectus  and  the  Statement  of  Additional  Information  are  dated
May 1, 1997.    

The Prospectus should be kept for future reference.


                              TABLE OF CONTENTS

                                                                   PAGE

DEFINITIONS

HIGHLIGHTS

FEE  TABLE

CONDENSED  FINANCIAL  INFORMATION

THE  COMPANY

THE  VARIABLE  ACCOUNT
Cova  Series  Trust
Lord  Abbett  Series  Fund,  Inc.
   General American Capital Company    
Voting  Rights
Substitution  of  Securities
       
CHARGES  AND  DEDUCTIONS
Deduction  for  Withdrawal  Charge  (Sales  Load)
Reduction  or  Elimination  of  the  Withdrawal  Charge
Deduction  for  Mortality  and  Expense  Risk  Premium
Deduction  for  Administrative  Expense  Charge
Deduction  for  Contract  Maintenance  Charge
Deduction  for  Premium  Taxes
Deduction  for  Income  Taxes
Deduction  for  Trust  and  Fund  Expenses
Deduction  for  Transfer  Fee

THE  CONTRACTS
Ownership
Annuitant
Assignment
Beneficiary
Change  of  Beneficiary
Transfers  of  Contract  Values  During  the  Accumulation  Period
Death  of  the  Annuitant
Death  of  the  Contract  Owner

ANNUITY  PROVISIONS
Annuity  Date  and  Annuity  Option
Change  in  Annuity  Date  and  Annuity  Option
Allocation  of  Annuity  Payments
Transfers  During  the  Annuity  Period
Annuity  Options
Frequency  and  Amount  of  Annuity  Payments

PURCHASE  PAYMENTS  AND  CONTRACT  VALUE
Purchase  Payments
Allocation  of  Purchase  Payments
Dollar  Cost  Averaging
Distributor
Contract  Value
Accumulation  Unit

WITHDRAWALS
Texas  Optional  Retirement  Program
Suspension  of  Payments  or  Transfers

PERFORMANCE  INFORMATION
Money  Market  Portfolio
Other  Portfolios

TAX  STATUS
General
Diversification
Contracts Owner by Other Than Natural Persons  
Multiple  Contracts 
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

FINANCIAL  STATEMENTS

LEGAL  PROCEEDINGS

TABLE  OF  CONTENTS  OF  THE  STATEMENT  OF  ADDITIONAL  INFORMATION


                                 DEFINITIONS

ACCOUNT - General Account and/or one or more of the Sub-Accounts of the Variable
Account.

ACCUMULATION UNIT - An accounting unit of measure used to calculate the Contract
Value in a Sub-Account of the Variable Account prior to the Annuity Date.

ANNUITANT - The natural person on whose life Annuity Payments are based.

ANNUITY DATE - The date on which Annuity Payments begin.

ANNUITY  PAYMENTS  - The  series of  payments  made to the  Annuitant  after the
Annuity Date under the Annuity Option elected.

ANNUITY PERIOD - The period starting on the Annuity Date.

ANNUITY UNIT - An accounting unit of measure used to calculate  Annuity Payments
after the Annuity Date.

BENEFICIARY - The person(s) who will receive the death benefit.

COMPANY - Cova Financial  Services Life Insurance Company at its Annuity Service
Office shown on the cover page of this Prospectus.

CONTRACT ANNIVERSARY - An anniversary of the Issue Date.

CONTRACT VALUE - The sum of the Contract Owner's interest in the General Account
and the Sub-Accounts of the Variable Account.

CONTRACT YEAR - One year from the Issue Date and from each Contract Anniversary.

DISTRIBUTOR  - Cova Life Sales  Company,  One Tower Lane,  Suite 3000,  Oakbrook
Terrace, Illinois 60181-4644.

ELIGIBLE  INVESTMENT(S)  - An  investment  entity  which can be  selected by the
Contract Owner to be an underlying investment of the Contract.

FIXED  ANNUITY - 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 Variable Account.

GENERAL ACCOUNT - The Company's general account which contains all the assets of
the Company  with the  exception of the  Variable  Account and other  segregated
asset accounts.

GENERAL ACCOUNT VALUE - The Contract Owner's interest in the General Account.

ISSUE DATE - The date on which the first Contract Year begins.

NON-QUALIFIED  CONTRACTS - Contracts issued under  Non-Qualified  Plans which do
not receive  favorable tax treatment  under  Sections 401,  403(b) or 408 of the
Internal Revenue Code of 1986, as amended (the "Code").

PORTFOLIO - A segment of an Eligible Investment which constitutes a separate and
distinct class of shares.

QUALIFIED  CONTRACTS - Contracts  issued  under  Qualified  Plans which  receive
favorable  tax  treatment  under  Sections  401,  403(b) or 408 of the Code.

SUB-ACCOUNT - A segment of the Variable Account.

SUB-ACCOUNT VALUE - The Contract Owner's interest in a Sub-Account.

VALUATION DATE - The Variable  Account will be valued each day that the New York
Stock  Exchange is open for trading which is Monday through  Friday,  except for
normal business holidays.

VALUATION PERIOD - The period beginning at the close of business of the New York
Stock  Exchange on each  Valuation  Date and ending at the close of business for
the next succeeding Valuation Date.

VARIABLE ACCOUNT - A separate  investment account of the Company,  designated as
Cova  Variable  Annuity  Account  One,  into  which  purchase  payments  will be
allocated.

VARIABLE ACCOUNT VALUE - The sum of the Contract Owner's interest in each of the
Sub-Accounts of the Variable Account.

VARIABLE  ANNUITY - A series of payments  made during the Annuity  Period  which
vary in amount with the investment experience of each applicable Sub-Account.

WITHDRAWAL VALUE - The Withdrawal Value is:

     1)    the  Contract  Value  for  the  Valuation Period next following the
Valuation  Period  during  which  the  written  request  to  the  Company  for
withdrawal  is  received;  less

     2)    any  applicable  taxes  not  previously  deducted;  less

     3)    the  Withdrawal  Charge,  if  any;  less

     4)    the  Contract  Maintenance  Charge,  if  any.


                                  HIGHLIGHTS
   
At the Contract Owner's direction, the purchase payment for the Contract will be
allocated to a segregated  investment  account of Cova  Financial  Services Life
Insurance  Company  (the  "Company")  which  account  has been  designated  Cova
Variable  Annuity  Account  One (the  "Variable  Account")  or to the  Company's
General  Account.  The Variable  Account  invests in shares of Cova Series Trust
(see "Cova Series Trust"), Lord Abbett Series Fund, Inc. (see "Lord Abbett 
Series Fund,  Inc.") and General American Capital Company.  Contract Owners 
bear the investment risk for all amounts allocated to the Variable Account.    

Within ten days of the day the  Contract  is  received by the Contract Owner, 
it may be  returned  by delivering or mailing it to the Company at its Annuity
Service Office or to the agent  through  whom it was  purchased.  When the 
Contract  is  received by the Company, it will be voided as if it had never 
been in force.  The Company will refund the  Contract  Value (which may be more
or less than the purchase  payment)  computed at the end of the Valuation 
Period during which the Contract is received by the Company.  Under certain
circumstances,  the Company may be required to refund the purchase payment.

A Withdrawal Charge (sales load) may be deducted in the event of a withdrawal of
all or a portion of the  Contract  Value.  The  Withdrawal  Charge is imposed on
withdrawals  of all or a portion of the Contract Value and is equal to 5% of the
withdrawn  purchase payment.  After the first Contract  Anniversary,  a Contract
Owner may, not more  frequently  than once annually on a  non-cumulative  basis,
make a withdrawal  each Contract Year of up to ten percent (10%) of the purchase
payment free from  Withdrawal  Charges  provided the Contract Value prior to the
withdrawal exceeds $5,000.  Additionally,  the Contract Owner may, within thirty
(30) days  following the fifth  Contract  Anniversary  and every fifth  Contract
Anniversary  thereafter,  make a withdrawal  of all or a portion of the Contract
Value free from the Withdrawal Charge.  (See "Charges and Deductions - Deduction
for Withdrawal Charge" (Sales Load).)

There is a charge for the Mortality and Expense Risk Premium which is equal,  on
an annual basis, to 1.25% of the daily net asset value of the Variable  Account.
This Charge compensates the Company for assuming the mortality and expense risks
under the Contracts.  (See "Charges and Deductions - Deduction for Mortality and
Expense Risk Premium".)

There is an Administrative Expense Charge which is equal, on an annual basis, to
 .15%  of the  daily  net  asset  value  of the  Variable  Account.  This  Charge
compensates  the Company for costs  associated  with the  administration  of the
Contract and the Variable Account.  (See "Charges and Deductions - Deduction for
Administrative Expense Charge".)

There is an annual Contract  Maintenance  Charge of $30 each Contract Year. (See
"Charges and  Deductions - Deduction  for Contract  Maintenance  Charge".)

Premium  taxes  or other taxes payable to a state or other governmental entity
will  be  charged  against  the  Contract Values. (See "Charges and Deductions
- -Deduction  for  Premium  Taxes".)

Under  certain  circumstances,  a Transfer  Fee may be assessed  when a Contract
Owner transfers  Contract Values from one Sub-Account to another  Sub-Account or
to or from the General  Account.  (See  "Charges and  Deductions - Deduction for
Transfer Fee".)

There is a ten percent (10%)  federal  income tax penalty that may be applied to
the income portion of any distribution from the Contracts.  However, the penalty
is not imposed under certain  circumstances.(See  "Tax Status - Tax Treatment of
Withdrawals - Qualified  Contracts"  and  "Tax  Treatment  of  Withdrawals
- - Non-Qualified Contracts".) For a further discussion of the taxation of the 
Contracts, see "Tax Status".

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

Because of certain  exemptive  and  exclusionary  provisions,  interests  in the
General  Account are not  registered  under the  Securities  Act of 1933 and the
General Account is not registered as an investment  company under the Investment
Company Act of 1940, as amended.  Accordingly,  neither the General  Account nor
any  interests  therein are  subject to the  provisions  of these Acts,  and the
Company  has  been  advised  that  the  staff  of the  Securities  and  Exchange
Commission has not reviewed the  disclosures  in the Prospectus  relating to the
General  Account.  Disclosures  regarding the General Account may,  however,  be
subject to certain  generally  applicable  provisions of the federal  securities
laws  relating  to  the  accuracy  and   completeness   of  statements  made  in
prospectuses.


                      COVA VARIABLE ANNUITY ACCOUNT ONE
                                  FEE TABLE


CONTRACT  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.

Contract  Maintenance  Charge            $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%


COVA  SERIES  TRUST'S  ANNUAL  EXPENSES
(as  a  percentage  of  the  average  daily  net  assets  of  a  Portfolio)

<TABLE>
<CAPTION>
<S>                                 <C>          <C>                <C>
                                                 Other Expenses
                                                 (after expense     Total
                                    Management   reimbursement -    Annual
Portfolio                           Fees         see Note 4 below)  Expenses
_________________________________   ___________  _________________  ________
   
Managed by Van Kampen American 
Capital Investment Advisory Corp.
  VKAC Growth and Income              .60%             .10%         .70%
  Money Market#                       .00%             .11%         .11%
  Quality Income                      .50%             .10%         .60%
  High Yield                          .75%             .10%         .85%
  Stock Index                         .50%             .10%         .60%
Managed by J.P. Morgan
Investment Management Inc.
  Select Equity                       .75%             .10%         .85%
  Small Cap Stock                     .85%             .10%         .95%
  International Equity                .85%             .10%         .95%
  Quality Bond                        .55%             .10%         .65%
  Large Cap Stock                     .65%             .10%         .75%
Managed by Lord, Abbett & Co.
  Bond Debenture                      .75%             .10%         .85%
  Mid-Cap Value                      1.00%             .10%        1.10%
  Large Cap Research                 1.00%             .10%        1.10%
  Developing Growth                   .90%             .10%        1.00%
  Lord Abbett Growth and Income       .75%             .10%         .85%    
<FN>
     # COVA  INVESTMENT  ADVISORY  CORPORATION  ("COVA  ADVISORY"),  THE TRUST'S
INVESTMENT  ADVISER,  CURRENTLY WAIVES ITS FEES FOR THE MONEY MARKET  PORTFOLIO.
ALTHOUGH NOT OBLIGATED  TO, COVA ADVISORY  EXPECTS TO CONTINUE TO WAIVE ITS FEES
FOR THE MONEY MARKET PORTFOLIO. IN THE FUTURE, COVA ADVISORY MAY CHARGE ITS FEES
ON A PARTIAL OR COMPLETE  BASIS.  ABSENT THE  MANAGEMENT  FEE WAIVER,  THE TOTAL
MANAGEMENT  FEE ON AN ANNUAL BASIS FOR THE MONEY MARKET  PORTFOLIO IS .50%.  THE
EXAMPLES SHOWN BELOW FOR THE MONEY MARKET  PORTFOLIO ARE CALCULATED BASED UPON A
WAIVER OF THE MANAGEMENT FEE.
</TABLE>


LORD  ABBETT  SERIES  FUND,  INC.'S  ANNUAL  EXPENSES
(as  a  percentage  of  the  average  daily  net  assets  of  a  Portfolio)

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

                     Management   12b-1   Other            Total Annual
Portfolio            Fees         Fees    Expenses         Expenses
                                          (After expense
                                          reimbursement -
                                          See Note 4 below
___________________ ___________ _______  _________________ ____________
   
Growth and Income##         .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 THE DATE OF THIS PROSPECTUS,  NO PAYMENTS HAVE 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.

</TABLE>

GENERAL AMERICAN CAPITAL COMPANY'S ANNUAL EXPENSES
(as a percentage of the average daily net assets of the Fund)

<TABLE>
<CAPTION>
<S>                   <C>               <C>              <C>
Fund                  Management Fees   Other Expenses   Total Annual Expenses
___________________   _______________   ______________   _____________________

Money Market                .205%             .00%              .205%
</TABLE>

EXAMPLES

A  Contract  Owner  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>
<S>                                <C>  <C>      <C>       <C>       <C>
                                                TIME      PERIODS
                                        1 year   3 years   5 years   10 years
                                       _______ _________ _________ __________

COVA SERIES TRUST
Managed by Van Kampen American
Capital Investment Advisory Corp.
Money Market Portfolio             a)  $ 66.36  $  95.62  $ 132.07  $  188.79
                                   b)  $ 16.36  $  50.62  $  87.07  $  188.79

Quality Income Portfolio           a)  $ 71.29  $ 110.60  $ 157.34  $  240.77
                                   b)  $ 21.29  $  65.60  $ 112.34  $  240.77

High Yield Portfolio               a)  $ 73.80  $ 118.16  $ 169.99  $  266.24
                                   b)  $ 23.80  $  73.16  $ 124.99  $  266.24 

VKAC Growth and Income Portfolio   a)  $ 72.29  $ 113.63  $ 162.42  $  251.04 
                                   b)  $ 22.29  $  68.63  $ 117.42  $  251.04 

Stock Index Portfolio              a)  $ 71.29  $ 110.60  $ 157.34  $  240.77 
                                   b)  $ 21.29  $  65.60  $ 112.34  $  240.77 

Managed by J.P. Morgan Investment
Management Inc.
Select Equity Portfolio            a)  $ 73.80  $ 118.16
                                   b)  $ 23.80  $  73.16

Small Cap Stock Portfolio          a)  $ 74.80  $ 121.17
                                   b)  $ 24.80  $  76.17

International Equity Portfolio     a)  $ 74.80  $ 121.17
                                   b)  $ 24.80  $  76.17

Quality Bond Portfolio             a)  $ 71.79  $ 112.12
                                   b)  $ 21.79  $  67.12

Large Cap Stock Portfolio          a)  $ 72.80  $ 115.15
                                   b)  $ 22.80  $  70.15

Managed by Lord, Abbett & Co.
Bond Debenture Portfolio           a)  $ 73.80  $ 118.16
                                   b)  $ 23.80  $  73.16

Mid-Cap Value Portfolio            a)  $ 76.30  $ 125.66       
                                   b)  $ 26.30  $  80.66     

Large Cap Research Portfolio       a)  $ 76.30  $ 125.66       
                                   b)  $ 26.30  $  80.66     

Developing Growth Portfolio        a)  $ 75.30  $ 122.67       
                                   b)  $ 25.30  $  77.67

Lord Abbett Growth and Income
Portfolio                          a)  $ 73.80  $ 118.16
                                   b)  $ 23.80  $  73.16

LORD ABBETT SERIES FUND, INC.
Growth and Income Portfolio        a)  $ 70.49  $ 108.17  $ 153.26  $  232.47
                                   b)  $ 20.49  $  63.17  $ 108.26  $  232.47
GENERAL AMERICAN CAPITAL COMPANY
Money Market Fund                  a)  $ 67.31  $  98.54
                                   b)  $ 17.31  $  53.54
</TABLE>

EXPLANATION  OF  FEE  TABLE  AND  EXAMPLES

     1. The  purpose  of the above  Table is to  assist  the  Contract  Owner in
understanding  the various costs and expenses that a Contract  Owner will incur,
directly or indirectly.  The Table reflects  expenses of the Variable Account as
well as of the Eligible Investments.  For additional  information,  see "Charges
and Deductions" in this Prospectus and the Prospectuses  for Cova Series Trust,
Lord Abbett Series Fund, Inc. and General American Capital Company.    

     2. After the first  Contract  Anniversary,  a Contract  Owner may, not more
frequently than once annually on a non-cumulative  basis, make a withdrawal each
Contract  Year of up to ten  percent  (10%) of the  purchase  payment  free from
Withdrawal  Charges provided the Contract Value prior to the withdrawal  exceeds
$5,000.  The 10% free  withdrawal has been factored into the Examples  above. In
addition,  the Contract  Owner may,  within thirty (30) days following the fifth
Contract  Anniversary and every fifth Contract  Anniversary  thereafter,  make a
withdrawal  of all or a portion of the Contract  Value free from the  Withdrawal
Charge.  (See "Charges and Deductions - Deduction for Withdrawal  Charge (Sales
Load).")

     3. No Transfer Fee will be assessed for a transfer made in connection  with
the Dollar Cost Averaging program providing for the automatic  transfer of funds
from  the  Money  Market  Sub-Account  or  the  General  Account  to  any  other
Sub-Account(s).  (See  "Charges and  Deductions - Deduction for Transfer Fee" 
and "Purchase  Payments and Contract  Value - Dollar Cost  Averaging".)
   
     4. Since  August 20,  1990, the Company has been  reimbursing  Cova Series
Trust for all operating expenses (exclusive of the management fees) in excess of
approximately .10%. Absent the expense reimbursement and management fee waiver,
the percentages shown for Total Annual Expenses for the Trust (on an annualized 
basis) for the year or period ended December 31, 1996 would have been .71% for
the Quality Income Portfolio, 1.04% for the High Yield Portfolio, .74% for the
Money Market Portfolio, .67% for the Stock  Index  Portfolio, 1.02% for the 
VKAC Growth and Income Portfolio; 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.    

     5.    Premium  taxes  are  not  reflected.  Premium  taxes may apply. See
"Charges  and  Deductions  -  Deduction  for  Premium  Taxes".

     6.    The  assumed  single  purchase  payment  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.

                       CONDENSED FINANCIAL INFORMATION

                           Accumulation Unit Values
   
The  following  schedule  includes  Accumulation  Unit  Values  for the  periods
indicated.  This data has been extracted from the Variable  Account's  Financial
Statements. The Variable  Account's  Financial  Statements have been audited by
KPMG Peat Marwick LLP,  independent  certified public accountants,  whose report
thereon is included in the Statement of Additional Information. This information
should be read in conjunction with the Variable Account's  Financial  Statements
and related  notes  thereto  which are included in the  Statement of  Additional
Information.

<TABLE>
<CAPTION>
<S>                                <C>      <C>         <C>         <C>         <C>         <C>         <C>
                                   For the
                                   Year or  Year or     Year or     Year or     Year or     Year or     Year or
                                   Period   Period      Period      Period      Period      Period      Period
                                   Ended    Ended       Ended       Ended       Ended       Ended       Ended
                                   12/31/96 12/31/95    12/31/94    12/31/93    12/31/92    12/31/91    12/31/90
                                   ________ _________   _________   __________ __________   ________    ________

COVA SERIES TRUST
Quality Income Sub-Account
  Beginning of Period              $ 15.33  $    13.17  $    13.97  $    12.75  $    12.02  $    10.62  $     9.97
  End of Period                    $ 15.54  $    15.33  $    13.17  $    13.97  $    12.75  $    12.02  $    10.62
  Number of Accum.
  Units Outstanding                3,334,960 2,690,633   2,576,412   3,659,656   1,891,499     563,960     564,940

High Yield Sub-Account
  Beginning of Period              $ 19.52  $    16.98  $    18.02  $    14.99  $    12.75  $    10.06  $    10.02
  End of Period                    $ 21.42  $    19.52  $    16.98  $    18.02  $    14.99  $    12.75  $    10.06
  Number of Accum.
  Units Outstanding                2,001,184 1,870,232   1,157,642   1,045,815     361,296     298,202     280,854

Money Market Sub-Account
  Beginning of Period              $ 11.43  $    10.90  $    10.61  $    10.46  $    10.21  $    10.00           *
  End of Period                    $ 11.88  $    11.43  $    10.90  $    10.61  $    10.46  $    10.21
  Number of Accum.
  Units Outstanding                2,584,926 2,987,132   6,963,421     617,575     385,448     527,571

VKAC Growth and Income Sub-Account
  Beginning of Period (5/1/92 -    $ 14.61  $    11.20  $    11.92  $    10.47  $    10.00           *           *
  commencement of operations)                                          
  End of Period                    $ 17.01  $    14.61  $    11.20  $    11.92  $    10.47
  Number of Accum.
  Units Outstanding                1,905,896 1,342,833     977,209     547,643     250,919

Stock Index Sub-Account
  Beginning of Period              $ 15.77  $    11.68  $    11.87  $    11.05  $    10.55  $    10.00           *
  End of Period                    $ 19.04  $    15.77  $    11.68  $    11.87  $    11.05  $    10.55
  Number of Accum.
  Units Outstanding                4,680,855 5,436,980   3,151,443   7,691,151   3,164,251     639,923

Select Equity Sub-Account
  Beginning of Period (4/1/96)     $ 10.08          **          **          **          **          **          **
  End of Period                    $ 10.84          **          **          **          **          **          **
  Number of Accum.
  Units Outstanding                2,044,523        **          **          **          **          **          **

Small Cap Stock Sub-Account
  Beginning of Period (4/1/96)     $ 10.51          **          **          **          **          **          **
  End of Period                    $ 11.31          **          **          **          **          **          **
  Number of Accum.
  Units Outstanding                1,237,405        **          **          **          **          **          **

International Equity Sub-Account
  Beginning of Period (4/1/96)     $ 10.21          **          **          **          **          **          **
  End of Period                    $ 10.97          **          **          **          **          **          **
  Number of Accum.
  Units Outstanding                1,306,892        **          **          **          **          **          **

Quality Bond Sub-Account
  Beginning of Period (4/1/96)     $  9.90          **          **          **          **          **          **
  End of Period                    $ 10.37          **          **          **          **          **          **
  Number of Accum.
  Units Outstanding                508,830          **          **          **          **          **          **

Large Cap Stock Sub-Account
  Beginning of Period (4/1/96)     $ 10.00          
  End of Period                    $ 11.33          
  Number of Accum.
  Units Outstanding                1,389,606        

Bond Debenture Sub-Account
  Beginning of Period (4/1/96)     $ 10.10          **          **          **          **          **          **
  End of Period                    $ 11.29          **          **          **          **          **          **
  Number of Accum.
  Units Outstanding                659,663          **          **          **          **          **          **

LORD ABBETT
SERIES FUND, Inc.
Growth and Income Sub-Account
  Beginning of Period              $ 21.31  $    16.64  $    16.42  $    14.50  $    12.73  $    10.15  $    10.06
  End of Period                    $ 25.09  $    21.31  $    16.64  $    16.42  $    14.50  $    12.73  $    10.15
  Number of Accum.
  Units Outstanding                11,732,301 8,947,108   6,875,139   4,994,582   2,560,999   1,426,577   1,041,342

GENERAL AMERICAN CAPITAL COMPANY
Money Market Sub-Account
  Beginning of Period (6/3/96)     $ 10.00        ***
  End of Period                    $ 10.23
  Number of Accum.
  Units Outstanding                 34,964



<S>                                <C>
                                   For the period from
                                   December 11, 1989
                                   (Commencement of
                                   Operations)through
                                   December 31, 1989
                                   ____________________

COVA SERIES TRUST
Quality Income Sub-Account
  Beginning of Period              $              10.00
  End of Period                    $               9.97
  Number of Accum.
  Units Outstanding                             253,695

High Yield Sub-Account
  Beginning of Period              $              10.00
  End of Period                    $              10.02
  Number of Accum.
  Units Outstanding                             250,000

Money Market Sub-Account
  Beginning of Period                                 *
  End of Period
  Number of Accum.
  Units Outstanding

Growth and Income Sub-Account
  Beginning of Period (5/1/92 -
  commencement of operations)                         *
  End of Period
  Number of Accum.
  Units Outstanding

Stock Index Sub-Account
  Beginning of Period                                 *
  End of Period
  Number of Accum.
  Units Outstanding

Select Equity Sub-Account
  Beginning of Period (4/1/96)                       **
  End of Period                                      **
  Number of Accum.
  Units Outstanding                                  **

Small Cap Stock Sub-Account
  Beginning of Period (4/1/96)                       **
  End of Period                                      **
  Number of Accum.
  Units Outstanding                                  **

International Equity Sub-Account
  Beginning of Period (4/1/96)                       **
  End of Period                                      **
  Number of Accum.
  Units Outstanding                                  **

Quality Bond Sub-Account
  Beginning of Period (4/1/96)                       **
  End of Period                                      **
  Number of Accum.
  Units Outstanding                                  **

Large Cap Stock Sub-Account
  Beginning of Period (5/1/96)                       **
  End of Period                                      **
  Number of Accum.
  Units Outstanding                                  **

Bond Debenture Sub-Account
  Beginning of Period (4/1/96)                       **
  End of Period                                      **
  Number of Accum.
  Units Outstanding                                  **

LORD ABBETT
SERIES FUND, Inc.
Growth and Income Sub-Account
  Beginning of Period              $              10.00
  End of Period                                   10.06
  Number of Accum.
  Units Outstanding                              14,482

GENERAL AMERICAN CAPITAL COMPANY
Money Market Sub-Account
  Beginning of Period                              ***
  End of Period                                    ***
  Number of Accum.
  Units Outstanding                                ***

<FN>
    * The Cova  Series  Money  Market Portfolio  commenced  regular investment
operations  on July 1, 1991.  The Stock  Index  Portfolio  commenced regular  
investment  operations  on November 1, 1991, and the VKAC Growth and Income 
Portfolio commenced regular investment operations on May 1, 1992.

    ** Beginning of period dates for the  Select  Equity, Small Cap Stock, 
International Equity, Quality  Bond, Large Cap Stock and  Bond  Debenture 
Sub-Accounts reflect the dates the shares of these Portfolios were first
offered for sale to the public.

   *** The beginning of period date for the Money Market Sub-Account of 
General American Capital Company reflects the date shares of this sub-account 
were first offered for sale to the public.
</TABLE>



                                 THE 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. On June 1, 1995, 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 $250 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.    

                             THE VARIABLE ACCOUNT

The Board of  Directors  of the  Company  adopted a  resolution  to  establish a
segregated  asset  account  pursuant to Missouri  insurance  law on February 24,
1987.  This segregated  asset account has been designated Cova Variable  Annuity
Account  One (the  "Variable  Account").  The  Company  has caused the  Variable
Account to be registered  with the Securities and Exchange  Commission as a unit
investment  trust pursuant to the  provisions of the  Investment  Company Act of
1940.

The assets of the Variable Account are the property of the Company. However, the
assets  of the  Variable  Account,  equal to the  reserves  and  other  contract
liabilities  with  respect to the  Variable  Account,  are not  chargeable  with
liabilities  arising out of any other business the Company may conduct.  Income,
gains  and  losses,  whether  or not  realized,  are,  in  accordance  with  the
Contracts, credited to or charged against the Variable Account without regard to
other income, gains or losses of the Company. The Company's  obligations arising
under the Contracts are general obligations.

The Variable  Account  meets the  definition of a "separate  account"  under the
federal securities laws.
   
The  Variable Account is divided  into  Sub-Accounts,  with the assets of each
Sub-Account invested in one Portfolio of Cova Series Trust, Lord Abbett Series
Fund, Inc. or General American Capital Company. There is no assurance that the 
investment  objective of any of the Portfolios will be met. Contract Owners 
bear the complete  investment risk for purchase payments  allocated to a 
Sub-Account. Contract Values will fluctuate in accordance with the investment 
performance of the  Sub-Account(s) to which purchase payments are allocated, 
and in accordance with the imposition of the fees and charges assessed under 
the Contracts.    

COVA  SERIES  TRUST

Cova Series Trust  ("Trust") has been  established  to act as one of the funding
vehicles for the Contracts offered. Prior to May 1, 1996, the Trust was known as
Van  Kampen  Merritt  Series  Trust.  The Trust is  managed  by Cova  Investment
Advisory  Corporation  ("Investment  Adviser"),  which  is an  affiliate  of the
Company.  The Investment  Adviser has retained  Sub-Advisers  to make investment
decisions  and to place  orders for the  Portfolios.  Prior to May 1, 1996,  Van
Kampen  American  Capital  Investment  Advisory  Corp.  served as the investment
adviser to the Trust. The Trust is an open-end  management  investment  company.
See the Trust  prospectus for a discussion of the investment  objectives and the
potential  risks  involved  in  investing  in the Trust  portfolios.  Additional
Prospectuses  and the  Statement of  Additional  Information  can be obtained by
calling or writing the  Company's  Marketing and  Executive  Office.  Purchasers
should read the Trust prospectus carefully before investing.

The following is a list of the available Portfolios and the Sub-Adviser for each
Portfolio:

Van  Kampen  American Capital Investment Advisory Corp. is the Sub-Adviser for
the  following  Portfolios:
   
     VKAC Growth  and  Income Portfolio
     Money  Market Portfolio
     Quality  Income Portfolio
     High  Yield Portfolio
     Stock  Index Portfolio

J.P.  Morgan  Investment  Management Inc. is the Sub-Adviser for the following
Portfolios:

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

Lord,  Abbett  &  Co.  is  the  Sub-Adviser  for  the  following  Portfolios:

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

LORD  ABBETT  SERIES  FUND,  INC.

Lord  Abbett  Series Fund, Inc. ("Fund") has been established to act as one of
the  funding  vehicles for the Contracts offered. The Fund is managed by Lord,
Abbett  &  Co.  ("Investment  Manager").  The  Fund  is a diversified open-end
management investment company. See the Fund prospectus for a discussion of the
investment  objectives  and  the  potential risks involved in investing in the
Fund  portfolios.  Additional  Prospectuses  and  the  Statement of Additional
Information  can be obtained by calling or writing the Company's Marketing and
Executive  Office. Purchasers should read the Fund prospectus carefully before
investing.

   The following Portfolio is available:

     Growth  and  Income

GENERAL AMERICAN CAPITAL COMPANY

General American Capital Company ("Capital Company") is an open-end diversified
management investment company. Conning Asset Management Company (formerly known
as General American Investment Management Company) is the investment adviser to
the Capital Company. See the Capital Company prospectus for a discussion of the
investment objective of the available Fund and the potential risks involved in
investing in it. Purchasers should read the Capital Company prospectus carefully
before investing.

The following Fund is available:

    Money Market Fund


Additional  Portfolios  and/or  Eligible  Investments  may be made  available to
Contract Owners.

VOTING  RIGHTS

In accordance with its view of present applicable law, the Company will vote the
shares  of the Eligible Investments held in the  Variable  Account  at  special
meetings of the  shareholders  in  accordance  with  instructions  received from
persons  having the voting  interest in the Variable  Account.  The Company will
vote  shares  for  which it has not  received  instructions,  as well as  shares
attributable  to it, in the same  proportion as it votes shares for which it has
received instructions.  The Eligible Investments do not hold regular meetings of
shareholders.

The number of shares which a person has a right to vote will be determined as of
a date to be chosen by the  Company  prior to a shareholder  meeting. Voting 
instructions  will be  solicited by written communication at least ten (10) days
prior to the meeting.

SUBSTITUTION  OF  SECURITIES

If the shares of the Eligible Investments (or any Portfolio within the Eligible
Investment or any other Eligible Investment),  are no longer available for 
investment by the Variable  Account or, if in the judgment of the Company, 
further investment in the shares should become inappropriate in view of the 
purpose of the Contracts, the Company  may  substitute  shares of another 
Eligible  Investment  (or Portfolio)  for  shares  already  purchased or to be
purchased  in  the  future by  purchase   payments  under  the  Contracts.  No
substitution of securities may  take  place  without  prior  approval  of the 
Securities and Exchange Commission and under the requirements it may impose.
    

                            CHARGES AND DEDUCTIONS

Various  charges and deductions  are made from Contract  Values and the Variable
Account. These charges and deductions are:

DEDUCTION  FOR  WITHDRAWAL  CHARGE  (SALES  LOAD)

If all or a portion  of the  Contract  Value (see  "Withdrawals") is withdrawn,
a Withdrawal  Charge  (sales load) will be calculated at the time of each 
withdrawal  and will be  deducted  from the  Contract  Value.  This Charge 
reimburses the Company for expenses  incurred in connection  with the promotion,
sale and  distribution  of the  Contracts.  The  Withdrawal  Charge is 5% of the
purchase payment withdrawn.

After the first Contract Anniversary,  a Contract Owner may, not more frequently
than once annually on a  non-cumulative  basis,  make a withdrawal each Contract
Year of up to ten percent (10%) of the purchase payment free from the Withdrawal
Charge provided the Contract Value prior to the withdrawal exceeds $5,000.

Additionally,  the Contract  Owner may,  within  thirty (30) days  following the
fifth Contract Anniversary and every fifth Contract Anniversary thereafter, make
a withdrawal of all or a portion of the Contract  Value free from the Withdrawal
Charge.

For a partial  withdrawal,  the  Withdrawal  Charge  will be  deducted  from the
remaining  Withdrawal  Value, if sufficient;  otherwise it will be deducted from
the  amount  withdrawn.  The amount  deducted  from the  Contract  Value will be
determined by  subtracting  values from the General  Account  and/or  cancelling
Accumulation Units from each applicable  Sub-Account in the ratio that the value
of each Account  bears to the total  Contract  Value.  The  Contract  Owner must
specify in writing in advance which  Accumulation Units are to be cancelled from
each  Sub-Account  and/or  whether  values are to be  deducted  from the General
Account if other than the above method of cancellation is desired.

Commissions   will  be  paid  to   broker-dealers   who  sell   the   Contracts.
Broker-dealers  will  be  paid  commissions  up to an  amount  equal  to 5.5% of
purchase payments. During the initial period in which the Contracts are offered,
the Company may pay an additional  .5%  commission.  In addition,  under certain
circumstances,  the Company may pay certain  broker-dealers a persistency  bonus
which will take into account,  among other factors,  the length of time purchase
payments  have been held under the Contract and Contract  Values.  To the extent
that  the  Withdrawal  Charge  is  insufficient  to  cover  the  actual  cost of
distribution,  the  Company  may  use  any of its  corporate  assets,  including
potential  profit  which may arise from the  Mortality  and Expense Risk Premium
(see below), to provide for any difference.

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 a 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 reductions or elimination of the Withdrawal Charge be permitted where
reductions or elimination will be unfairly discriminatory to any person.

DEDUCTION  FOR  MORTALITY  AND  EXPENSE  RISK  PREMIUM

The Company  deducts on each Valuation  Date, both prior to the Annuity Date and
during the Annuity Period,  a Mortality and Expense Risk Premium which is equal,
on an  annual  basis,  to 1.25% of the daily  net  asset  value of the  Variable
Account.  The mortality  risks assumed by the Company 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.  The  expense  risk  assumed by the  Company is that all actual
expenses involved in administering the Contracts, including Contract maintenance
costs,  administrative  costs, mailing costs, data processing costs, legal fees,
accounting  fees,  filing  fees and the costs of other  services  may exceed the
amount  recovered from the Contract  Maintenance  Charge and the  Administrative
Expense Charge.

If the  Mortality and Expense Risk Premium is  insufficient  to cover the actual
costs, the loss will be borne by the Company. Conversely, if the amount deducted
proves more than  sufficient,  the excess will be a profit to the  Company.  The
Company expects a profit from this charge.

The  Mortality  and Expense Risk Premium is guaranteed by the Company and cannot
be increased.

DEDUCTION  FOR  ADMINISTRATIVE  EXPENSE  CHARGE

The Company  deducts on each Valuation  Date, both prior to the Annuity Date and
during the Annuity Period, an  Administrative  Expense Charge which is equal, on
an annual basis,  to .15% of the daily net asset value of the Variable  Account.
This charge,  together with the Contract  Maintenance  Charge (see below), is to
reimburse  the  Company  for the  expenses  it incurs in the  establishment  and
maintenance of the Contracts and the Variable  Account.  These expenses  include
but are not limited to:  preparation  of the  Contracts,  confirmations,  annual
reports and  statements,  maintenance of Contract Owner records,  maintenance of
Variable Account records,  administrative  personnel costs,  mailing costs, data
processing costs,  legal fees,  accounting fees, filing fees, the costs of other
services  necessary for Contract Owner servicing and all accounting,  valuation,
regulatory  and  reporting  requirements.  Since this  charge is an  asset-based
charge, the amount of the charge  attributable to a particular Contract may have
no relationship to the administrative  costs actually incurred by that Contract.
The  Company  does not intend to profit  from this  charge.  This charge will be
reduced  to the  extent  that the  amount  of this  charge  is in excess of that
necessary to reimburse the Company for its administrative expenses.  Should this
charge prove to be  insufficient,  the Company will not increase this charge and
will incur the loss.

DEDUCTION  FOR  CONTRACT  MAINTENANCE  CHARGE

The  Company  deducts  an  annual  Contract  Maintenance  Charge of $30 from the
Contract  Value on each Contract  Anniversary.  (In South  Carolina the Contract
Maintenance Charge is the lesser of $30 each Contract Year or 2% of the Contract
Value on the Contract  Anniversary.) This charge is to reimburse the Company for
its administrative  expenses. This charge is deducted by subtracting values from
the General Account and/or  cancelling  Accumulation  Units from each applicable
Sub-Account  in the  ratio  that the  value of each  Account  bears to the total
Contract Value. When the Contract is withdrawn for its full Withdrawal Value, on
other than the Contract  Anniversary,  the Contract  Maintenance  Charge will be
deducted  at the  time of  withdrawal.  If the  Annuity  Date is not a  Contract
Anniversary, a prorata portion of the annual Contract Maintenance Charge will be
deducted.  After the  Annuity  Date,  the  Contract  Maintenance  Charge will be
collected  on a monthly  basis and will  result in a reduction  of each  Annuity
Payment.  The Company has set this charge at a level so that, when considered in
conjunction  with  the   Administrative   Expense  Charge  (see  "Deduction  for
Administrative  Expense  Charge"), it will not make a profit from the
charges assessed for administration.

DEDUCTION  FOR  PREMIUM  TAXES

Premium  taxes or other taxes  payable to a state or other  governmental  entity
will be charged against the Contract Values. Some states assess premium taxes at
the time purchase  payments are made;  others  assess  premium taxes at the time
annuity  payments begin.  The Company  currently  intends to advance any premium
taxes due at the time purchase  payments are made and then deduct  premium taxes
from a Contract  Owner's  Contract  Value at the time annuity  payments begin or
upon  withdrawal  if the  Company  is unable to  obtain a refund.  The  Company,
however, reserves the right to deduct premium taxes when incurred. Premium taxes
generally range from 0% to 4%.

DEDUCTION  FOR  INCOME  TAXES

While the Company is not currently  maintaining  a provision for federal  income
taxes with respect to the Variable  Account,  the Company has reserved the right
to  establish  a  provision  for  income  taxes  if it  determines,  in its sole
discretion,  that  it will  incur  a tax as a  result  of the  operation  of the
Variable Account. The Company will deduct for any income taxes incurred by it as
a result of the  operation  of the Variable  Account  whether or not there was a
provision for taxes and whether or not it was sufficient.
   
DEDUCTION FOR EXPENSES OF THE ELIGIBLE INVESTMENTS

There are other deductions from and expenses paid out of the assets of the 
Portfolios which are described in the accompanying prospectuses.    

DEDUCTION  FOR  TRANSFER  FEE

Prior to the Annuity  Date,  a Contract  Owner may  transfer all or a part of an
Account  without the  imposition of any fee or charge if there have been no more
than 12 transfers made in the Contract Year. If more than 12 transfers have been
made in the  Contract  Year,  the Company  will deduct a transfer fee of $25 per
transfer or, if less,  2% of the amount  transferred.  If the Contract  Owner is
participating in the Dollar Cost Averaging  program  providing for the automatic
transfer of funds from the Money Market  Sub-Account  or the General  Account to
any  other  Sub-Account(s),  such  transfers  are  not  taken  into  account  in
determining any transfer fee. (See "Purchase Payments and Contract Value -Dollar
Cost Averaging".)

                                THE CONTRACTS
OWNERSHIP

The  Contract  Owner has all  rights  and may  receive  all  benefits  under the
Contract. Prior to the Annuity Date, the Contract Owner is the person designated
in the Application, unless changed. On and after the Annuity Date, the Annuitant
is the Contract Owner. On and after the death of the Annuitant,  the Beneficiary
is the Contract Owner.

The  Contract  Owner may  change  the  Contract  Owner at any time.  A change of
Contract  Owner will  automatically  revoke any prior  designation  of  Contract
Owner.  A request for change must be: (1) made in writing;  and (2)  received at
the Company. The change will become effective as of the date the written request
is signed.  A new  designation  of Contract  Owner will not apply to any payment
made or action taken by the Company prior to the time it was received.

ANNUITANT

The  Annuitant  is the  person on whose life  Annuity  Payments  are based.  The
Annuitant is the person designated in the Application, unless changed.

ASSIGNMENT

The Contract  Owner may, at any time during his or her  lifetime,  assign his or
her rights under the Contract.  The Company will not be bound by any  assignment
until written notice is received by the Company.  The Company is not responsible
for the  validity of any  assignment.  The Company  will not be liable as to any
payment  or  other  settlement  made  by  the  Company  before  receipt  of  the
assignment.

If the Contract is issued pursuant to a retirement plan which receives favorable
tax  treatment  under  the  provisions  of  Sections  401,  403(b) or 408 of the
Code, it may not be assigned,  pledged or otherwise transferred except as may be
allowed under applicable law.

BENEFICIARY

The Beneficiary is named in the Application,  unless changed, and is entitled to
receive the benefits to be paid at the death of the Contract Owner.

Unless the Contract Owner provides otherwise,  the Death Benefit will be paid in
equal shares or all to the survivor as follows:

     (1)  to the primary Beneficiaries who survive the Contract Owner's death;
or  if  there  are  none,

     (2)    to  the  contingent Beneficiaries who survive the Contract Owner's
death;  or  if  there  are  none,

     (3)    to  the  estate  of  the  Contract  Owner.

CHANGE  OF  BENEFICIARY

Subject to the rights of any  irrevocable  Beneficiary,  the Contract  Owner may
change the Beneficiary or contingent Beneficiary. A change may be made by filing
a written  request with the Company.  The change will take effect as of the date
the notice is signed.  The Company  will not be liable for any  payment  made or
action taken before it records the change.

TRANSFERS  OF  CONTRACT  VALUES  DURING  THE  ACCUMULATION  PERIOD

Prior to the Annuity  Date,  the  Contract  Owner may transfer all or part of an
Account  without the  imposition of any fee or charge if there have been no more
than 12 transfers made in the Contract Year. If more than 12 transfers have been
made in the  Contract  Year,  the  Company  will  deduct a transfer  fee. If the
Contract Owner is participating in the Dollar Cost Averaging  program  providing
for the  automatic  transfer of funds from the Money Market  Sub-Account  or the
General  Account to the  Variable  Account,  such  transfers  are not taken into
account in determining any transfer fee. (See "Charges and Deductions -Deduction
for Transfer Fee" and "Purchase  Payments and Contract Value - Dollar Cost 
Averaging".) After the Annuity Date, the Contract Owner may make a  transfer 
once in each  Contract  Year.  All  transfers  are  subject  to the following:

     (1) the  deduction  of any  transfer fee that may be imposed (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).  The transfer fee will be deducted
from the  Account  from  which the  transfer  is made.  However,  if the  entire
interest in the Account is being transferred,  the transfer fee will be deducted
from the amount which is transferred.

     (2) The minimum amount which may be transferred is the lesser of (i) $1000;
or (ii) the Contract Owner's entire interest in the Account.

     (3) Transfers will be effected  during the Valuation  Period next following
receipt by the  Company  of a written  transfer  request  (or by  telephone,  if
authorized)  containing all required  information.  However,  no transfer may be
made effective within seven (7) calendar days of the Annuity Date.

     (4) Any transfer  direction must clearly  specify the amount which is to be
transferred and the Accounts which are to be affected.

     (5) The Company  reserves the right at any time and without prior notice to
any party  including,  but not limited to, the  circumstances  described  in the
Suspension of Payments or Transfers provision,  to terminate,  suspend or modify
the transfer privileges described above.

A Contract Owner may elect to make transfers by telephone.  If there are joint
owners, unless the Company is informed to the contrary, instructions will be 
accepted from either one of the joint owners.  The Company will use reasonable
procedures to confirm that instructions communicated by telephone are genuine.
If it does not, the Company may be liable for any losses due to unauthorized or
fraudulent instructions.  The Company tape records all telephone instructions.

DEATH  OF  THE  ANNUITANT

Upon death of the Annuitant  prior to the Annuity Date,  the Contract Owner must
designate a new Annuitant. If no designation is made within 30 days of the death
of the Annuitant, the Contract Owner will become the Annuitant.  However, if the
Contract  Owner is a  non-natural  person,  then  the  death  or  change  of the
Annuitant will be treated as the death of the Contract Owner. (See "Death of the
Contract Owner".)

Upon death of the Annuitant  after the Annuity Date, the Death Benefit,  if any,
will be as specified in the Annuity Option elected.

DEATH  OF  THE  CONTRACT  OWNER

Upon  death of the Contract Owner prior to the Annuity Date, the Death Benefit
will  be  paid  to the Beneficiary designated by the Contract Owner. The Death
Benefit  will  be  the  greater  of:

     (1)    the  purchase  payment  less  any  withdrawals  and any applicable
Withdrawal  Charge;  or

     (2)    the  Contract  Value;  or

     (3) the  Contract  Value on the fifth  Contract  Anniversary  or, if later,
every  fifth  Contract  Anniversary  thereafter  less  any  withdrawals  and any
applicable Withdrawal Charge made since the last fifth Contract Anniversary.

The Death  Benefit will be determined  and paid as of the Valuation  Period next
following  the date of receipt by the  Company of both due proof of death and an
election for a single sum payment or election  under an Annuity Option as of the
date of death.

If a single sum payment is requested, the proceeds will be paid within seven (7)
days of receipt  of proof of death and the  election.  Payment  under an Annuity
Option may be elected  during the sixty-day  period  beginning  with the date of
receipt  of  proof  of  death  or a  single  sum  payment  will  be  made to the
Beneficiary at the end of the sixty-day period.

The entire Death Benefit must be paid within five (5) years of the date of death
unless:

     (1) the Beneficiary is the spouse of the Contract Owner, in which event the
Beneficiary  will  become the  Contract  Owner and may elect  that the  Contract
remain in effect; or

     (2) the Beneficiary is not the spouse of the Contract Owner, in which event
the Death  Benefit is payable  under an Annuity  Option over the lifetime of the
Beneficiary beginning within one year of the date of death.

The Contract can be held by joint owners.  Any joint owner must be the spouse of
the other owner. Upon the death of either joint owner, the surviving spouse will
be  the  designated  Beneficiary.   Any  other  Beneficiary  designated  in  the
Application  or  as  subsequently  changed  will  be  treated  as  a  contingent
Beneficiary unless otherwise indicated.

                              ANNUITY PROVISIONS

ANNUITY  DATE  AND  ANNUITY  OPTION

The Contract Owner selects an Annuity Date and Annuity Option at the time of the
Application.  The Annuity Date must always be 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 first calendar month  following the  Annuitant's
85th  birthday.  If no  Annuity  Option  is  elected,  Option  2 with  10  years
guaranteed will automatically be applied.

CHANGE  IN  ANNUITY  DATE  AND  ANNUITY  OPTION

Prior to the Annuity  Date,  the Contract  Owner may,  upon at least thirty (30)
days prior written  notice to the Company,  change the Annuity Date. The Annuity
Date must always be the first day of a calendar month.  The Annuity Date may not
be  later  than  the  first  day of  the  first  calendar  month  following  the
Annuitant's 85th birthday.

The Contract  Owner may, upon at least thirty (30) days prior written  notice to
the Company, at any time prior to the Annuity Date, change the Annuity Option.

ALLOCATION  OF  ANNUITY  PAYMENTS

If all of the Contract Value on the seventh calendar day before the Annuity Date
is  allocated  to the  General  Account,  the  annuity  will  be paid as a Fixed
Annuity.  If all of the Contract Value on that date is allocated to the Variable
Account,  the annuity will be paid as a Variable Annuity.  If the Contract Value
on that date is allocated to both the General Account and the Variable  Account,
the  Annuity  will be paid as a  combination  of a Fixed  Annuity and a Variable
Annuity to reflect the allocation between the Accounts.

TRANSFERS  DURING  THE  ANNUITY  PERIOD

During the Annuity  Period,  payees under the Contract may transfer,  by written
request, Contract Values among the Accounts subject to the following:

     (1) the Contract  Owner may make a transfer once each Contract Year between
Sub-Accounts of the Variable Account.

     (2) During the Annuity  Period,  the payee(s) may, by written notice to the
Company,  convert  Variable  Annuity  Payments to Fixed  Annuity  Payments.  The
payee(s) may not convert Fixed Annuity  Payments to Variable  Annuity  Payments.
The amount  converted to Fixed Annuity Payments from a Sub-Account is subject to
certain procedures set out in the General Account provisions.

ANNUITY  OPTIONS

The actual dollar amount of Variable  Annuity Payments is dependent upon (i) the
Contract  Value on the Annuity  Date,  (ii) the annuity  table  specified in the
Contract, (iii) the Annuity Option selected, and (iv) the investment performance
of the Sub-Account selected.

The annuity  tables  contained in the Contract are based on a three percent (3%)
assumed investment rate. If the actual net investment rate exceeds three percent
(3%), Annuity Payments will increase.  Conversely, if the actual rate is less 
than three percent (3%),  Annuity  Payments will decrease.  If a higher assumed
investment rate  was  used,  the  initial  payment  would be  higher,  but the 
actual  net investment  rate  would  have to be  higher  in order for  Annuity 
Payments  to increase.

Variable  Annuity  Payments  will  reflect  the  investment  performance  of the
Variable  Account in accordance with the allocation of the Contract Value to the
Sub-Account(s) on the Annuity Date.  Thereafter, allocations  may not be changed
except as provided in  Transfers  During the Annuity  Period,  above.  The total
dollar amount of each Annuity Payment is the sum of the Variable Annuity Payment
and the Fixed Annuity Payment reduced by the Contract Maintenance Charge (except
in  Oregon  where the Fixed  Annuity  Payment  is not  reduced  by the  Contract
Maintenance Charge).

The amount  payable  under the Contract  may be made under one of the  following
options or any other option acceptable to the Company:

     OPTION  1.  LIFE  ANNUITY.  An annuity payable  monthly during the lifetime
of the Annuitant.  Payments cease at the death of the Annuitant.

     OPTION  2.  LIFE  ANNUITY  WITH  5,  10  OR  20  YEARS  GUARANTEED.  An
annuity  payable  monthly  during the lifetime of the Annuitant with the 
guarantee  that, if at the death of the  Annuitant,  payments have been made for
less than the  selected  guaranteed  period,  payments  will be continued to the
Beneficiary for the remainder of the guaranteed  period. If the Beneficiary does
not desire payments to continue for the remainder of the guaranteed  period,  he
or she may elect to have the present value of the  guaranteed  Annuity  Payments
remaining,  as of the date notice of death is received by the Company,  commuted
at the assumed investment rate.

     OPTION  3.  JOINT  AND  LAST  SURVIVOR  ANNUITY.  An annuity  payable 
monthly during the joint lifetime of the Annuitant and another person.  At the 
death of either Payee,  Annuity Payments will continue to be made to the 
survivor Payee. The survivor's  Annuity Payments will be equal to 100%, 66 2/3%
or 50% of the amount payable during the joint lifetime, as chosen.

FREQUENCY  AND  AMOUNT  OF  ANNUITY  PAYMENTS

Annuity  Payments  will be paid as  monthly  installments.  However,  if the net
amount  available to apply under any Annuity  Option is less than $5,000 ($2,000
in Massachusetts and Texas),  the Company has the right to pay the amount in one
single lump sum. In addition,  if the  payments  provided for would be or become
less than $100 ($20 in Texas), the Company has the right to change the frequency
of payments to provide payments of at least $100 ($20 in Texas).

                     PURCHASE PAYMENTS AND CONTRACT VALUE

PURCHASE  PAYMENTS

The Contracts are purchased  under a single  purchase  payment plan.  The single
purchase  payment  is due on the Issue Date and must be at least  $5,000.  Prior
Company  approval  must be  obtained  for any  purchase  payment  in  excess of
$1,000,000.  The  Company  reserves  the right to  decline  any  Application  or
purchase payment.

ALLOCATION  OF  PURCHASE  PAYMENT

The purchase payment is  allocated  to  the  General   Account  or  appropriate
Sub-Account(s) within the Variable Account as elected by the Contract Owner. For
each Sub-Account, the purchase payment is converted into Accumulation Units. The
number of Accumulation  Units credited to the Contract is determined by dividing
the  purchase  payment  allocated  to  the  Sub-Account  by  the  value  of  the
Accumulation  Unit  for the  Sub-Account. A purchase payment  allocated  to the
General Account is credited in dollars.

For the single  purchase  payment,  if the Application for a Contract is in good
order,  the Company will apply the purchase  payment to the Variable Account and
credit the Contract with  Accumulation  Units and/or to the General  Account and
credit the Contract  with dollars  within two business  days of receipt.  If the
Application for a Contract is not in good order, the Company will attempt to get
it in good order or the Company  will return the  Application  and the  purchase
payment  within five (5) business  days.  The Company will not retain a purchase
payment for more than five (5)  business  days while  processing  an  incomplete
Application unless it has been so authorized by the purchaser.

DOLLAR  COST  AVERAGING

Dollar Cost Averaging is a program which,  if elected,  permits a Contract Owner
to systematically  transfer each month amounts from the Money Market Sub-Account
or the  General  Account  to any  Sub-Account(s).  By  allocating  amounts  on a
regularly  scheduled  basis as opposed  to  allocating  the total  amount at one
particular  time,  a  Contract  Owner may be less  susceptible  to the impact of
market  fluctuations.  The minimum  amount which may be  transferred  is $500. A
Contract  Owner  must have a minimum  of $6,000 of  Contract  Value in the Money
Market  Sub-Account or the General  Account,  or the amount required to complete
the Contract Owner's designated  program,  in order to participate in the Dollar
Cost Averaging program.

All Dollar Cost  Averaging  transfers will be made on the 15th of each month (or
the next  Valuation Date if the 15th of the month is not a Valuation  Date).  If
the Contract Owner is participating in the Dollar Cost Averaging  program,  such
transfers  are not taken into account in  determining  any transfer  fee.  Under
certain  circumstances,  there may be  restrictions  with  respect to a Contract
Owner's ability to participate in the Dollar Cost Averaging program.

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 the Company.  The Contracts are offered on a continuous
basis.

CONTRACT  VALUE

The value of the Contract is the sum of the values for each  Sub-Account and the
value in the General  Account.  The value of each  Sub-Account  is determined by
multiplying the number of Accumulation  Units attributable to the Sub-Account by
the value of an Accumulation Unit for the Sub-Account.

ACCUMULATION  UNIT

Purchase payments  allocated to the Variable Account and amounts  transferred to
or within the Variable Account are converted into  Accumulation  Units.  This is
done by dividing each purchase payment by the value of an Accumulation  Unit for
the  Valuation  Period  during  which the  purchase  payment is allocated to the
Variable Account or the transfer is made. The  Accumulation  Unit value for each
Sub-Account was arbitrarily  set initially at $10. The  Accumulation  Unit value
for any later  Valuation  Period is determined by  subtracting  (b) from (a) and
dividing the result by (c) where:

     (a)    is  the  net  result  of

          (1) the assets of the  Sub-Account;  i.e., the aggregate  value of the
underlying  Eligible Investment shares held at the end of such Valuation Period,
plus or minus

          (2) the  cumulative  charge or  credit  for  taxes  reserved  which is
determined   by  the  Company  to  have  resulted  from  the  operation  of  the
Sub-Account;

     (b) is the  cumulative  unpaid  charge for the  Mortality  and Expense Risk
Premium  and  for  the  Administrative  Expense  Charge  (see  "Charges  and 
Deductions"); and

     (c)    is the number of Accumulation Units outstanding at the end of such
Valuation  Period.

The  Accumulation  Unit value may increase or decrease from Valuation  Period to
Valuation Period.

                                 WITHDRAWALS

While the Contract is in force and before the Annuity  Date,  the Company  will,
upon written request to the Company by the Contract Owner,  allow the withdrawal
of all or a portion of the Contract for its Withdrawal  Value.  Withdrawals will
result  in  the   cancellation  of  Accumulation   Units  from  each  applicable
Sub-Account of the Variable  Account or a reduction in the General Account Value
in the ratio that the  Sub-Account  Value and/or the General Account Value bears
to the total  Contract  Value.  The  Contract  Owner must  specify in writing in
advance  which  units are to be  cancelled  or values are to be reduced if other
than the above mentioned method of cancellation is desired. The Company will pay
the  amount of any  withdrawal  within  seven (7) days of  receipt of a request,
unless the  Suspension  of Payments  or  Transfers  provision  is in effect (see
"Suspension of Payments or Transfers").

The  Withdrawal  Value is the  Contract  Value  for the  Valuation  Period  next
following the Valuation  Period during which a written request for withdrawal is
received at the Company reduced by the sum of:

     (1)    any  applicable  taxes  not  previously  deducted;

     (2)    any  applicable  Contract  Maintenance  Charge;  and

     (3)    any  applicable  Withdrawal  Charge.

Each partial  withdrawal must be for an amount which is not less than $1,000 or,
if smaller,  the remaining  value in the  Sub-Account  or General  Account.  The
remaining  value in each  Sub-Account  or General  Account  from which a partial
withdrawal is requested must be at least $1,000 after the partial  withdrawal is
completed.

Certain tax withdrawal  penalties and restrictions may apply to withdrawals from
Contracts. (See "Tax Status".) For Contracts purchased in connection with 403(b)
plans,  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 Contract 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 Contract
Owner's Contract Value which represents contributions made by the Contract 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  or transfers
between certain  Qualified  Plans.  Contract Owners should consult their own tax
counsel or other tax adviser regarding any distributions.

TEXAS  OPTIONAL  RETIREMENT  PROGRAM

A Contract  issued to a participant  in the Texas  Optional  Retirement  Program
("ORP") will contain an ORP endorsement that will amend the Contract as follows:
A) If for any reason a second year of ORP  participation is not begun, the total
amount of the State of Texas'  first-year  contribution  will be returned to the
appropriate  institute of higher education upon its request. B) No benefits will
be  payable,  through  surrender  of  the  Contract  or  otherwise,   until  the
participant  dies,  accepts  retirement,  terminates  employment  in  all  Texas
institutions of higher education or attains the age of 70 1/2.  The value of the
Contract may, however,  be transferred to other contracts or carriers during the
period of ORP  participation.  A participant  in the ORP is required to obtain a
certificate of termination from the participant's employer before the value of a
Contract can be withdrawn.

SUSPENSION  OF  PAYMENTS  OR  TRANSFERS

The Company  reserves  the right to suspend or postpone  payments 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 securities held in
the  Variable  Account is not  reasonably  practicable  or it is not  reasonably
practicable to determine the value of the Variable Account's net assets; or

     (4) during any other period when the Securities and Exchange Commission, by
order,  so  permits  for  the  protection  of  Contract  Owners;  provided  that
applicable rules and regulations of the Securities and Exchange  Commission will
govern as to whether the conditions described in (2) and (3) exist.

The Company  reserves the right to defer  payment for a  withdrawal  or transfer
from the General  Account for the period  permitted by law but not for more than
six months after written election is received by the Company.

                           PERFORMANCE INFORMATION

MONEY  MARKET  PORTFOLIO

From time to time,  the Money Market  Sub-Account  of the  Variable  Account may
advertise  its  yield and  effective  yield.  Both  yield  figures  are based on
historical  earnings and are not intended to indicate  future  performance.  The
yield of the Money Market Sub-Account refers to the income generated by Contract
Values in the Money Market  Sub-Account  over a seven-day  period  (which period
will be stated in the  advertisement).  This income is annualized.  That is, the
amount of income  generated by the investment  during that week is assumed to be
generated  each week over a 52-week  period and is shown as a percentage  of the
Contract  Values  in the  Money  Market  Sub-Account.  The  effective  yield  is
calculated similarly.  However,  when annualized,  the income earned by Contract
Values is assumed to be  reinvested.  This results in the effective  yield being
slightly higher than the yield because of the compounding  effect of the assumed
reinvestment.  The yield  figure will reflect the  deduction of any  asset-based
charges and any applicable Contract Maintenance Charge, but will not reflect the
deduction of any Withdrawal Charge. The deduction of any Withdrawal Charge would
reduce any percentage increase or make greater any percentage decrease.

OTHER  PORTFOLIOS

From time to time,  the Company may advertise  performance  data for the various
other Portfolios under the Contract.  Such data will show the percentage  change
in the value of an  Accumulation  Unit based on the performance of a Portfolio
medium 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.  This percentage  figure will reflect the deduction
of any asset-based charges and any applicable Contract Maintenance Charges under
the Contracts,  but will not reflect the deduction of any Withdrawal Charge. The
deduction of any Withdrawal Charge would reduce any percentage  increase or make
greater any percentage decrease.
   
Any  advertisement  will  also  include  average  annual  total  return  figures
calculated as described in the Statement of  Additional  Information.  The total
return  figures  reflect the deduction of any  applicable  Contract  Maintenance
Charges and Withdrawal Charges, as well as any asset-based charges and the
expenses of the Portfolio.    

The Company may make  available  yield  information  with respect to some of the
Portfolios.  Such yield  information  will be  calculated  as  described  in the
Statement of  Additional  Information.  The yield  information  will reflect the
deduction  of  any  applicable  Contract  Maintenance  Charge  as  well  as  any
asset-based charges.

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 Portfolios  against
established  market  indices such as the Standard & Poor's 500 Stock Index,  the
Dow Jones Industrial Average or other management investment companies which have
investment  objectives  similar to the 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.

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

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.

                                  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 IN THIS PROSPECTUS 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.  A Contract
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 certain 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. Contract
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  Variable  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 imposition of federal income tax
to the Contract  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 consists 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 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 Contract Owner control
of the investment of the Variable Account will cause the Contract Owner to be 
treated as the owner of the assets of the Variable 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 Contract 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 Contract Owner's ability to 
transfer among investment choices or the number and type of investment choices
available, would cause the Contract Owner to be considered as the owner of the
assets of the Variable Account resulting in the imposition of federal income 
tax to the Contract 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 
Contract Owners being retroactively determined to be the owners of the 
assets of the Variable 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.

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 Contract Owner if the Contract
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 agent for a natural  person nor to  Contracts  held by 
Qualified Plans.  Purchasers  should  consult  their own tax counsel or tax 
adviser  before  purchasing a Contract to be owned by a non-natural person.

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.  Contract Owners should consult a tax adviser prior to
purchasing more than one non-qualified annuity contract in any calendar year.

TAX  TREATMENT  OF  ASSIGNMENTS

An assignment or pledge of a Contract may be a taxable  event.  Contract  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 Contract 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 Contract 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;  b)  distributions  which are  required  minimum distributions;
or c) the portion of the  distributions  not includible in gross income (i.e. 
40 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 Contract 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".)

QUALIFIED  PLANS

The  Contracts  offered by this  Prospectus  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. Contract 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.  Contract 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 in
this Prospectus. 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".)

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".)  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".) 
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".) 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".) 
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 Contract Owner or Annuitant (as applicable)
reaches age 59 1/2;  (b) distributions  following  the  death or disability
of the  Contract 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 Contract  Owner or Annuitant (as applicable) or 
the joint lives (or joint life expectancies) of such Contract Owner or Annuitant
(as  applicable) and his or her designated  Beneficiary;  (d) distributions to
a Contract Owner or Annuitant (as applicable) who has separated from  service
after  he has  attained  age 55;  (e)  distributions  made to the Contract
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
Contract 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; and (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 Contract Owner or 
Annuitant (as applicable) and his or her spouse and dependents if the Contract 
Owner or Annuitant (as applicable) has received unemployment compensation for
at least 12 weeks. This exception will no longer apply after the Contract Owner
or Annuitant (as applicable) has been re-employed for at least 60 days. 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 70 1/2;  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  maximum
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 Contract 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 Contract  Owner's
Contract  Value which  represents  contributions  made by the Contract 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. Contract Owners should consult their own tax counsel or other tax adviser
regarding any distributions.

                             FINANCIAL STATEMENTS

The  consolidated  financial  statements of the Company and the Variable Account
have been included in the Statement of Additional Information.

                              LEGAL PROCEEDINGS

There are no material pending legal  proceedings to which the Variable  Account,
the Distributor or the Company is a party.


         TABLE OF CONTENTS OF THE STATEMENT OF ADDITIONAL INFORMATION

                                                                         PAGE

Company                                                                      3
Experts                                                                      3
Legal  Opinions                                                              3
Distributor                                                                  3
Yield  Calculation  For Money Market Sub-Account                             3
Performance  Information                                                     4
Annuity  Provisions                                                          5
     Variable  Annuity                                                       5
     Fixed  Annuity                                                          6
     Annuity  Unit                                                           6
     Net  Investment  Factor                                                 6
     Mortality  and  Expense Guarantee                                       6
Financial  Statements                                                        6

                       STATEMENT OF ADDITIONAL INFORMATION

                 INDIVIDUAL SINGLE PURCHASE PAYMENT DEFERRED
                           VARIABLE ANNUITY CONTRACTS

                                    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 MAY 1, 1997, FOR THE
INDIVIDUAL SINGLE PURCHASE PAYMENT DEFERRED VARIABLE ANNUITY CONTRACTS WHICH ARE
REFERRED TO 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-LIFE.

          THIS STATEMENT OF ADDITIONAL INFORMATION IS DATED MAY 1, 1997.    




                                TABLE OF CONTENTS

                                                                            PAGE

Company................................................................      3

Experts................................................................      3

Legal  Opinion..........................................................     3

Distributor............................................................      3

Yield  Calculation  for  Money Market Sub-Account.........................   3

Performance  Information................................................     4

Annuity  Provisions.....................................................     5
  Variable  Annuity.....................................................     5
  Fixed  Annuity........................................................     6
  Annuity  Unit.........................................................     6
  Net  Investment  Factor................................................    6
  Mortality  and  Expense  Guarantee......................................   6

Financial  Statements...................................................     6


                                     COMPANY

Information  regarding  Cova  Financial  Services  Life  Insurance  Company (the
"Company")  and its ownership is contained in the  Prospectus.  On June 1, 1995,
the  Company  changed  its name from Xerox  Financial  Services  Life  Insurance
Company to its present name.
   
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  Quality  Bond  Sub-Account  by  the  Company
represented  approximately 36% of the total assets of such  Sub-Account and the
capital   contributed  to  the  Large  Cap  Stock  Sub-Account  by  the  Company
represented  approximately 75% of the  total  assets of such  Sub-Account.  The
Company  currently  intends to remove  these assets from the  Sub-Accounts  on a
prorata 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, included herein, 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.

                                   DISTRIBUTOR

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.

                YIELD CALCULATION FOR MONEY MARKET SUB-ACCOUNT

The Money Market  Sub-Account of the Variable Account will calculate its current
yield  based upon the seven days ended on the date of  calculation.  The current
yield of the Money Market  Sub-Account is computed by determining the net change
(exclusive  of  capital  changes)  in the value of a  hypothetical  pre-existing
Contract  Owner  account  having  a  balance  of one  Accumulation  Unit  of the
Sub-Account  at the  beginning  of the period,  subtracting  the  Mortality  and
Expense  Risk  Premium,  the  Administrative  Expense  Charge  and the  Contract
Maintenance  Charge,  dividing the difference by the value of the account at the
beginning  of the same period to obtain the base period  return and  multiplying
the result by (365/7).

The Money Market Sub-Account  computes its effective compound yield according to
the method prescribed by the Securities and Exchange  Commission.  The effective
yield  reflects  the  reinvestment  of net income  earned  daily on Money Market
Sub-Account assets.

Net  investment  income for yield  quotation  purposes  will not include  either
realized capital gains and losses or unrealized  appreciation and  depreciation,
whether  reinvested  or not.  The Company  does not  currently  advertise  yield
information for the Money Market Sub-Account.

The yields quoted should not be considered a representation  of the yield of the
Money  Market  Sub-Account  in the future  since the yield is not fixed.  Actual
yields  will  depend  not  only  on the  type,  quality  and  maturities  of the
investments  held by the Money  Market  Sub-Account  and changes in the interest
rates on such investments, but also on changes in the Money Market Sub-Account's
expenses during the period.

Yield information may be useful in reviewing the performance of the Money Market
Sub-Account  and for  providing  a basis for  comparison  with other  investment
alternatives.  However, the Money Market Sub-Account's yield fluctuates,  unlike
bank  deposits  or other  investments  which  typically  pay a fixed yield for a
stated period of time. The yield  information  does not reflect the deduction of
any applicable Withdrawal Charge at the time of the surrender. (See "Charges and
Deductions - Deduction for Withdrawal Charge (Sales Load)" in the Prospectus.)

                             PERFORMANCE INFORMATION

From time to time,  the Company may advertise  performance  data as described in
the Prospectus. 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 investment advisory fee and expenses for the
underlying  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 Charge  and any applicable  Withdrawal Charge 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

     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.

In addition to total return data,  the Company may include yield  information in
its   advertisements.   For  each  Sub-Account  (other  than  the  Money  Market
Sub-Account)  for which the Company will advertise  yield,  it will show a yield
quotation  based on a 30 day (or one month) period ended on the date of the most
recent  balance  sheet of the  Separate  Account  included  in the  registration
statement,  computed by dividing the net investment income per Accumulation Unit
earned during the period by the maximum  offering price per Unit on the last day
of the period, according to the following formula:

                                                  6
                                         (a  -  b)
                             Yield  =  2[(_______ + 1) - 1]
                                           (cd)
     Where:

          a        = Net investment income earned during the period by the Trust
                   or Fund attributable to shares owned by the Sub-Account.

          b    =   Expenses  accrued  for the period (net of reimbursements).

          c        = The average daily number of Accumulation  Units outstanding
                   during the period.

          d    =   The maximum offering price per Accumulation Unit on the last
                   day  of  the  period.

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
Withdrawal Charge.

Contract Owners should note that the investment results of each Sub-Account will
fluctuate over time, and any presentation of the  Sub-Account's  total return or
yield for any period  should not be considered  as a  representation  of what an
investment  may earn or what a Contract  Owner's total return or yield may be in
any future period.

                               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  Sub-Account(s) of the Variable Account.  At the Annuity Date,
the Contract Value in each Sub-Account 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:

     (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.

The total  dollar  amount of each  Variable  Annuity  Payment  is the sum of all
Sub-Account  Variable  Annuity  Payments  reduced  by the  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  Sub-Account was arbitrarily set initially
at $10. This was done when the first Eligible  Investment shares were purchased.
The Sub-Account Annuity Unit value at the end of any subsequent Valuation Period
is  determined  by  multiplying  the  Sub-Account  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  Sub-Account  for any  Valuation  Period is
determined by dividing:

     (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.

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

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 Variable Account are included in Part
B hereof:

     1.    Independent  Auditors'  Report.

     2.    Statement  of  Assets  and  Liabilities  as  of  December 31, 1996.

     3.    Statement  of  Operations  for  the  year  ended December 31, 1996.

     4.    Statement  of  Changes  in  Contract  Owners'  Equity for the years
           ended  December  31,  1996  and  1995.

     5.    Financial  Highlights  for  the  five  years  in  the  period ended
           December  31,  1996.

     6.    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.    Principal  Underwriter's  Agreement.##

     4.    Individual  Variable  Annuity  Contract.**

     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.    Not  Applicable.

     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
filed on June 11, 1987.

    **  incorporated by reference to Registrant's Post-Effective Amendment No.
2  to  Form  N-4    filed  on  September  27,  1989.

   ***  incorporated by reference to Registrant's Post-Effective Amendment No.
3  filed  on    April  2,  1990.

  ****  incorporated by reference to Registrant's Post-Effective Amendment No.
4  filed  on  May  1,  1991.

    #   incorporated by reference to Registrant's Post-Effective Amendment No.
6  to  Form  N-4  filed  on  May  1,  1992.

   ##   incorporated by reference to Registrant's Post-Effective Amendment No.
7  to  Form  N-4  filed  on  April  30,  1993.

  ###    incorporated  by  reference  to  Cova  Variable  Annuity Account One,
Post-Effective  Amendment  No.  8  to  Form  N-4  (File No. 33-39100) as filed
electronically  on  April  24,  1996.

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                Position 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

William D. Anthony                Vice President
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

Judy M. Drew                      Vice President
One Tower Lane, Suite 3000
Oakbrook Terrace, IL  60181-4644

Judith A. Gallup                  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

Eric T. Henry                     Vice President
One Tower Lane, Suite 3000
Oakbrook Terrace, IL  60181-4644

Jeffery K. Hoelzel                Vice President, General Counsel,
One Tower Lane, Suite 3000        Secretary and Director
Oakbrook Terrace, IL  60181-4644

J. Robert Hopson                  Vice President, Chief Actuary
One Tower Lane, Suite 3000        and Director
Oakbrook Terrace, IL  60181-4644

E. Thomas Hughes, Jr.             Treasurer and Director
700 Market Street
St. Louis, MO 63101

Douglas E. Jacobs                 Vice President
One Tower Lane, Suite 3000
Oakbrook Terrace, IL  60181-4644

William C. Mair                   Vice President, Controller
One Tower Lane, Suite 3000        and Director
Oakbrook Terrace, IL  60181-4644

Matthew P. McCauley               Assistant Secretary and Director
700 Market Street
St. Louis, MO 63101

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
</TABLE>



ITEM  26.  PERSONS  CONTROLLED  BY  OR  UNDER  COMMON  CONTROL
           WITH  THE  DEPOSITOR  OR  REGISTRANT

A company  organizational  chart is  incorporated  by  reference  to  Exhibit 14
contained in Post-Effective  Amendment No. 8 to a Registration Statement on Form
N-4 (File No. 33-39100) filed on April 24, 1996.

ITEM  27.      NUMBER  OF  CONTRACT  OWNERS

As of April 7, 1997, there were 17,053 non-qualified  contract  owners and
4,253 qualified contract owners.

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)      Not  Applicable.

     (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

Jeffery K. Hoelzel  Secretary

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 Contract  described 
in the prospectus, in the aggregate, are reasonable in relation to the services
rendered, the expenses expected 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 meets the requirements of Securities Act
Rule  485(b) and has duly  caused  this Registration  Statement  to be signed on
its  behalf  by the  undersigned, duly authorized,  in the City of Oakbrook 
Terrace, and State of Illinois on this 22nd day of April, 1997.

                                COVA  VARIABLE  ANNUITY  ACCOUNT  ONE
                                Registrant

                            By: COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY


                            By: /s/ JEFFERY K. HOELZEL
                                ______________________________________________



                            By: COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY
                                Depositor


                            By: /s/ JEFFERY K. HOELZEL
                                ______________________________________________


As required by the Securities Act of 1933, this  Post-Effective  Amendment No. 9
to the  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 and Director
_____________________                                       _______
Richard A. Liddy                                             Date
            
/S/ LORRY J. STENSRUD   President and Director              4/22/97
_____________________                                       _______
Lorry J. Stensrud                                           Date

______________________  Director                            ________
Leonard M. Rubenstein                                       Date

______________________  Director                            _______
J. Robert Hopson                                            Date


William C. Mair*        Controller and Director            4/22/97 
______________________                                     ________
William C. Mair                                             Date


/S/JEFFERY K. HOELZEL   Director                           4/22/97
______________________                                     ________
Jeffery K. Hoelzel                                          Date


E. Thomas Hughes, Jr.*  Treasurer and Director             4/22/97
______________________                                     ________
E. Thomas Hughes, Jr.                                       Date


Matthew P. McCauley*    Director                           4/22/97
______________________                                     ________
Matthew P. McCauley                                         Date


John W. Barber*         Director                           4/22/97
______________________                                     ________
John W. Barber                                              Date
</TABLE>

                                *By: /S/ JEFFERY K. HOELZEL
                                 _________________________________________
                                 Jeffery K.Hoelzel, Attorney-in-Fact




                              INDEX TO EXHIBITS


EXHIBIT  NO.

99.B6(i)    Articles of Incorporation of the Company

99.B6(ii)   Bylaws of the Company

99.B9       Opinion  and  Consent  of  Counsel

99.B10      Consent  of  Independent  Accountants

[SEAL  OF  THE  SECRETARY  OF  STATE  MISSOURI]  STATE OF MISSOURI
                                                 JAMES C. KIRKPATRICK,        
                                                 Secretary  of  State
                                                 Corporation  Division

                   Certificate of Amendment and Restatement

I,  JAMES  C.  KIRKPATRICK,  Secretary  of  State of the State of Missouri, do
hereby  certify  that ASSURANCE LIFE COMPANY a corporation organized under the
Laws of Missouri, has delivered to me and that I have filed its Certificate of
Amendment  of  its Articles of Incorporation; that said Corporation has in all
respects  complied  with  the  requirements  of law governing the Amendment of
Articles  of  Incorporation  and  that said Articles are amended in accordance
therewith.

                       IN  WITNESS WHEREOF, I hereunto set my hand and affixed
                       the Great Seal of the State of Missouri, at the City of
                       Jefferson,  this  27th  day  of  April,  A.D.  1983.

                                /s/  JAMES  C.  KIRKPATRICK
                                ---------------------------------
                                   Secretary  of  State

                                ---------------------------------
                                   Deputy  Secretary  of  State








                   STATE OF MISSOURI DIVISION OF INSURANCE
           Department of Consumer Affairs, Regulation and Licensing
                    P.O. Box 690, Jefferson City, MO 65102

                CERTIFICATE OF AMENDMENT AND RESTATEMENT OF
                          ARTICLES OF INCORPORATION

     I,  Mary  C.  Hall, Deputy Director, Division of Insurance, Department of
Consumer  Affairs,  Regulation  and  Licensing,  State  of Missouri, do hereby
certify  that  ASSURANCE  LIFE  COMPANY,  a corporation organized and existing
under  the  insurance laws of the State of Missouri, has delivered to me and I
have  filed  its  Certificate  of  Amendment  and  Restatement  of Articles of
Incorporation  amending  Article V of their Articles of Incorporation granting
authority  to  Assurance  Life  Company  to  increase  the number of shares of
capital stock from 500,000 to 1,000,000 with a par value of $2.00 per share as
more  fully  set  forth in the Certificate of Amendment and Restatement of the
Articles  of  Incorporation  attached  hereto.

     I  further  certify that I have examined the Certificate of Amendment and
Restatement  of  the  Articles  of Incorporation and find that they conform to
law;  that  the proceedings were regular; that the condition and the assets of
the company justify the amendment and that the same will not be prejudicial to
the  interests  of  the  policyholders,  all  as  provided  by  law.

     IN  WITNESS  WHEREOF, I have hereunto set my hand and affixed the seal of
my  office  in  Jefferson  City,  Missouri,  this  27th  day  of  April, 1983.

                                              /S/  MARY  C.  HALL
                                              --------------------------
                                               MARY  C.  HALL, Deputy Director
                                               Division  of  Insurance
                                               Department of Consumer Affairs,
                                               Regulation  and  Licensing
                                               State  of  Missouri
[DIVISION  OF  INSURANCE]





                   CERTIFICATE OF AMENDMENT AND RESTATEMENT
                       OF THE ARTICLES OF INCORPORATION
                          OF ASSURANCE LIFE COMPANY

     The undersigned, Assurance Life Company, a Missouri insurance corporation
(hereinafter  called  the  "Corporation"),  for  the  purpose  of amending and
restating  its  Articles  of  Incorporation, does hereby make and execute this
Certificate  of  Amendment  and  Restatement of the Articles of Incorporation.

     (1)  The  name  of  the  Corporation  is  Assurance  Life  Company.

     (2)  The shareholders of the Corporation, at a Special Meeting held April
25,  1983,  upon notice made as required by law, did, by unanimous vote of the
outstanding shares entitled to vote, adopt a resolution amending and restating
the  Articles  of  Incorporation,  as  hereinafter  set  forth.

     (3)  The  amended  and  restated  Articles  of  Incorporation  of  said
corporation  thus  adopted  are  as  follows:


                          ARTICLES OF INCORPORATION
                                      OF
                            ASSURANCE LIFE COMPANY


                                  ARTICLE I

     The  name  of  this  corporation  is  ASSURANCE  LIFE  COMPANY.

                                  ARTICLE II

     The  principal office of the corporation shall be located in Kansas City,
Missouri.

                                 ARTICLE III

     The  duration  of  the  corporation  perpetual.

                                  ARTICLE IV

     The  corporation  is  formed for the purpose of making insurance upon the
lives  of  individuals,  and  every  assurance pertaining thereto or connected
therewith,  and  to grant, purchase and dispose of annuities and endowments of
every  kind  and  description  whatsoever, and to provide an indemnity against
death, and for weekly or other periodic indemnity for disability occasioned by
accident  or  sickness  to  the person of the insured, and generally to do all
such  other things as shall be permitted a corporation of this kind by law and
not  expressly  prohibited  by  applicable  provisions  of  Missouri law.  The
accident  and  health  insurance  and  life  insurance  shall be made separate
departments  of  the  corporation.
     In  order  to  carry  out  the  purposes  for  which it is organized, the
corporation  shall  have  the  following  rights  and powers to the extent not
inconsistent with or expressly prohibited by applicable provisions of Missouri
law:

     A.    To enter into any lawful contract or contracts with persons, firms,
corporations,  other  entities,  governments  or  any agencies or subdivisions
thereof,  including  guaranteeing  the  performance  of  any  contract  or any
obligation  of  any  person,  firm,  corporation  or  other  entity.

     B.    To  purchase  and  acquire, as a going concern or otherwise, and to
carry  on, maintain and operate all or any part of the property or business of
any  corporation,  firm,  association, entity, syndicate or person whatsoever,
deemed  to  be  of  benefit  to  the  corporation,  or of use in any manner in
connection with any of its purposes; and to dispose thereof upon such terms as
may  seem  advisable  to  the  corporation.

     C.    To  purchase  or  otherwise  acquire, hold, sell, pledge, re-issue,
transfer or otherwise deal in, shares of the corporation's own stock, provided
that it shall not use its funds or property for the purchase of its own shares
of  stock  when  such  use  would  be  prohibited  by  law, by the articles of
incorporation or by the bylaws of the corporation; and, provided further, that
shares  of  its  own stock belonging to it shall not be voted upon directly or
indirectly.

     D.  To invest, lend and deal with moneys of the corporation in any lawful
manner,  and  to  acquire  by  purchase,  by  the  exchange  of stock or other
securities of the corporation, by subscription or otherwise, and to invest in,
to  hold  for investment or for any other purpose, and to use, sell, pledge or
otherwise  dispose  of,  and  in general to deal in any interest concerning or
enter  into  any  bonds,  notes,  debentures, certificates, receipts and other
securities  and  obligations  of  any  government,  state,  municipality,
corporation,  association  or  other  entity,  including  individuals  and
partnerships  and,  while owner thereof, to exercise all of the rights, powers
and  privileges  of ownership, including among other things, the right to vote
thereon  for  any  and all purposes and to give consents with respect thereto.

     E.    To  borrow or raise money for any purpose of the corporation and to
secure  any  loan,  indebtedness  or  obligation  of  the  corporation and the
interest  accruing  thereon,  and  for  that or any other purpose to mortgage,
pledge,  hypothecate  or  charge  all  or any part of the present or hereafter
acquired  property,  rights and franchises of the corporation, real, personal,
mixed  or  of any character whatever, subject only to limitations specifically
imposed  by  law.

    F.    To advise and counsel others and to act for and on behalf of others
concerning  the  acquisition, organization, promotion, development, financing,
operation,  management,  disposition  and  termination  of  corporations,
associations,  partnerships, firms and investments of all kinds and to perform
any and all services relating to the foregoing and otherwise and to enter into
and  perform  contracts,  agreements and undertakings in connection therewith.

     G.    To  buy,  lease, rent or otherwise acquire, own, hold, use, divide,
partition,  develop,  improve,  operate and sell, lease, mortgage or otherwise
dispose  of,  deal in and turn to account real estate, leaseholds, and any and
all  interests  or estates therein or appertaining thereto; and to construct,
acquire,  manage,  operate,  improve,  maintain, own, sell, lease or otherwise
dispose of or deal in buildings, structures and improvements situated or to be
situate  on  any  real  estate  or  leasehold.

     H.    To do any or all of the things hereinabove enumerated along for its
own  account,  or for the account of others, or as the agent for others, or in
association  with others or by or through others, and to enter into all lawful
contracts  and  undertakings  in  respect  thereof.

     I.    In  general, to carry on any other business in connection with each
and  all  of the foregoing or incidental thereto, and to carry on, transact and
engage  in  any and every lawful business or other lawful things calculated to
be  of  gain,  profit  or  benefit to the corporation as fully and freely as a
natural  person might do, to the extent and in the manner, and anywhere within
and  without the State of Missouri, as it may from time to time determine; and
to  have  and exercise each and all of the powers and privileges, either direct
or incidental, which are given and provided by or are available under the laws
of  the State of Missouri applicable to life insurance companies or applicable
to  all  insurance  companies.

     None  of  the  purposes  and powers specified in any of the paragraphs of
this  Article  IV shall be in any way limited or restricted by reference to or
inference  from  the terms of any other paragraph, and the purposes and powers
specified  in  each  of the paragraphs of this Article IV shall be regarded as
independent  purposes  and  powers.   The enumeration of specific purposes and
powers in this Article IV shall not be construed to restrict in any manner the
general  purposes  and powers of this corporation, nor shall the expression of
one  thing  be  deemed  to exclude another, although it be of like nature. The
enumeration  of purposes or powers herein shall not be deemed to exclude or in
any  way  limit by inference any purposes or powers which this corporation has
power to exercise, whether expressly by the laws of the State of Missouri, now
or  hereafter  in  effect, or impliedly by any reasonable construction of such
laws.

                                  ARTICLE V

     The  aggregate  number  of  shares of capital stock which the corporation
shall  have  authority to issue is 1,000,000 shares each of a par value of Two
Dollars  ($2.00)  per share, amounting in the aggregate to Two Million Dollars
($2,000,000.00).    Each  share  of stock shall be entitled to one vote except
that in the annual election of directors each shareholder shall have the right
of  cumulative  voting.

                                  ARTICLE VI

     The  number  of directors to constitute the present board of directors of
the  corporation  is  nine.    Hereafter,  the  number  of  directors  of  the
corporation  shall  be  fixed by, or in the manner provided in, and elected in
the  manner  provided  in,  the  bylaws  of  the  corporation,  the applicable
provisions  of  which  shall  be  consistent  with those provisions of the 
General  and  Business  Corporation  Law  of  Missouri relating to election of
directors  and  not  prohibited by applicable insurance law.  Vacancies in the
board  of  directors  shall  be  filled in the manner provided in the bylaws. 
Directors  need  not  be shareholders unless bylaws of the corporation require
them  to  be  shareholders.

                                 ARTICLE VII

     Except  as  may  be  otherwise  specifically  provided by statute, or the
articles  of  incorporation  or the bylaws of the corporation, as from time to
time  amended,  all  powers  of  management,  direction  and  control  of  the
corporation  shall  be,  and hereby are, vested in the board of directors, and
shall  be  exercised by them and by such officers and agents as they may from
time to time appoint and empower.  The board shall have the power to make such
bylaws,  rules  and  regulations  for  the  transaction of the business of the
corporation  as  are  not  inconsistent with these Articles or the laws of the
State  of  Missouri.

     The  bylaws of the corporation may from time to time be altered, amended,
suspended  or  repealed,  or  new  bylaws  may  be  adopted,  by either of the
following  ways: (i) by the affirmative vote, at any annual or special meeting
of the shareholders, of the holders of a majority of the outstanding shares of
stock of the corporation entitled to vote, or  (ii) by resolution adopted by a
majority  of the full board of directors; provided, however, that the power of
the  directors  to  alter,  amend, suspend or repeal the bylaws or any portion
thereof  enacted by the shareholders may be denied as to any bylaws or portion
thereof  enacted  by  the  shareholders  if  at the time of such enactment the
shareholders  shall  so  expressly  provide.

                                 ARTICLE VIII

     The  corporation  reserves  the right at any annual or special meeting of
shareholders to alter, amend or repeal any provision contained in its articles
of  incorporation in the manner now or hereafter prescribed by the statutes of
Missouri,  and  all  rights and powers conferred herein are granted subject to
this  reservation.

     (4)  The number of shares outstanding and entitled to vote at the Special
Meeting  of  Shareholders  on  April  25,  1983,  was 500,000 shares, of which
500,000 shares voted for the resolution amending and restating the Articles of
Incorporation  and  0  shares  voted  against  said  resolution.

     (5)  The  amended and restated Articles of Incorporation provide that the
corporation  shall  have  authority to issue 1,000,000 shares of capital stock
each  of  the  par  value  of  $2  per  share.   The Articles of Incorporation
previously  authorized  500,000 shares of capital stock, each of the par value
of  $2  per  share.

     IN  WITNESS  WHEREOF,  this  Certificate  of Amendment and Restatement is
executed  in  triplicate  by the Corporation by its Vice President and Actuary
and  Secretary  this  25th  day  of  April,  1983.


                                                  ASSURANCE  LIFE  COMPANY

                                                  By:  /S/  R.C.  JOHNSON
                                                  __________________________
                                                  Vice  President  and Actuary

                                                  Attest:  /S/  J.K.  BALES
                                                  __________________________
                                                  Secretary

STATE  OF  MISSOURI  )
                     )  ss.
COUNTY  OF  JACKSON  )

     Now  on  this 25th day of April, 1983, before me personally appeared R.C.
Johnson  and  J.K.  Bales,  to  me  known  to  be the persons who executed the
foregoing  instrument  and  to  me  known to be, respectively,  Vice President
and  Actuary  and  Secretary  of  Assurance Life Company, and being first duly
sworn  upon their oaths each did say that the statements and matters set forth
therein  are  true, and that they executed the same as their free act and deed
and  as  the  free act and deed of said corporation for the purposes set forth
therein,  and that the seal affixed is the corporate seal of said corporation,
and  that  said  instrument  was  signed  and  sealed  by  authority  of  the
shareholders  and  Board  of  Directors  of  said  corporation.

     IN  WITNESS  WHEREOF, I have hereunto set my hand and affixed my notarial
seal  the  day  and  year  last  above  written.

                                /S/  TANYA  JO  THIERRY
                               _____________________________
                                 Notary  Public

My  Commission  Expires:
Tanya  Jo  Thierry
Notary  Public

                                FILED  AND  CERTIFICATE  ISSUED
                                APR  27,  1983

                                Corporation  Dept.,  SECRETARY  OF STATE





                              STATE OF MISSOURI

                   James C. Kirkpatrick, Secretary of State

                              Corporation Division

            Statement of Change of Registered Agent or Registered
                  Office by Foreign or Domestic Corporations

                                 INSTRUCTIONS
     There  is  a  $3.00  fee  for filing this statement.  It must be filed in
TRIPLICATE  (all  copies  signed  and  notarized).
     The  statement  should be sealed with the corporate seal.  If it does not
have  a  seal,  write  "no  seal"  where  the  seal  would  otherwise  appear.
     The  registered  office may be, but need not be, the same as the place of
business  of  the  corporation,  but  the  registered  office and the business
address  of the agent must be the same.  The corporation cannot act as its own
registered  agent.
     Any  subsequent  change  in  the  registered  office  or  agent  must  be
immediately  reported  to  the  Secretary of State.  These forms are available
upon  request  from  the  Office  of  the  Secretary  of  State.

To  SECRETARY OF STATE,                                   Charter No. I-233744
P.O.  Box  778
Jefferson  City,  Missouri  65102

     The undersigned corporation, organized and existing under the laws of the
State  of  Missouri  for  the  purpose of changing its registered agent or its
registered  office, or both, in Missouri as provided by the provisions of "The
General  and  Business  Corporation  Act  of  Missouri,"  represents  that:

1.    The  name  of  the  corporation  is  Assurance  Life  Company.

2.    The  name  of  its  PRESENT registered agent (before change) is James P.
Dalton,  Esq.

3.    The name of the new registered agent is Harold E. Henson, Vice President
and  Secretary.

4.    The  address, including street number, if any, of its PRESENT registered
office  (before  change)  is  314  East  High Street, Jefferson City, Missouri
65101.

5.  Its  registered  office  (including  street number, if any change is to be
made)  is  hereby  CHANGED  TO  BMA Tower - 700 Karnes Boulevard, Kansas City,
Missouri  64108.

6.    The  address  of  its  registered office and the address of the business
office  of  its  registered  agent,  as  changed,  will  be  identical.

7.    Such  change  was  authorized by resolution duly adopted by the board of
directors.

     IN WITNESS WHEREOF, the undersigned corporation has caused this report to
be  executed  in  its name by its PRESIDENT OR VICE-PRESIDENT, attested by its
SECRETARY  OR  ASSISTANT  SECRETARY  this  10th  day  of  July,  1984.

                                            Assurance  Life  Company
                                           ________________________________
                                              NAME  OF  CORPORATION

(Corporate  Seal)                            By /s/ HAROLD E. HENSON
                                           ________________________________
                                              VICE  PRESIDENT  &  SECRETARY
If  no  seal,  state  "none"

Attest:  /s/  DAVID  H.  REID
       ______________________
        ASSISTANT  SECRETARY

STATE  OF  MISSOURI  )
COUNTY  OF  JACKSON  )  ss.

     I, Lorna G. Brammell, a Notary Public, do hereby certify that on the 10th
day of July, 1984, personally appeared before me Harold E. Henson who declares
he is Vice President of the corporation, executing the foregoing document, and
being  first duly sworn, acknowledged that he signed the foregoing document in
the  capacity  therein  set  forth  and  declared  that the statements therein
contained  are  true.

     IN WITNESS WHEREOF, I have hereunto set my hand and seal the day and year
before  written.

(Notarial  Seal)                                /S/ LORNA G. BRAMMELL
                                                __________________________
                                                       NOTARY  PUBLIC

                                       My  term  expires  January  25, 1985

LORNA  G.  BRAMMELL
NOTARY  PUBLIC  STATE  OF  MISSOURI
JACKSON  CO.
MY  COMMISSION  EXPIRES  JAN.  25,  1985

FILED  JUL  13,  1984
ROY D. BLUNT
SECRETARY  OF  STATE





                              STATE OF MISSOURI
                       ROY D. BLUNT, Secretary of State
                              CORPORATION DIVISION

[SEAL  OF  THE  SECRETARY  OF  STATE  MISSOURI]

CORRECTED               Certificate  of  Amendment

I,  ROY  D.  BLUNT,  Secretary  of  State  of the State of Missouri, do hereby
certify  that  XEROX  FINANCIAL  SERVICES  LIFE  INSURANCE  COMPANY (FORMERLY:
ASSURANCE  LIFE  COMPANY), a corporation organized under the Laws of Missouri,
has  delivered to me and that I have filed its Certificate of Amendment of its
Articles  of Incorporation; that said Corporation has in all respects complied
with  the  requirements  of  law  governing  the  Amendment  of  Articles  of
Incorporation  and  that  said  Articles  are amended in accordance therewith.

NOW, THEREFORE,  I, ROY D. BLUNT, Secretary of State of the State of Missouri,
do  hereby certify that I have filed said Certificate of Amendment as provided
by law, and that the Articles of Incorporation of said corporation are amended
in  accordance  therewith.

                                  IN  TESTIMONY  WHEREOF,  I  hereunto  set my
                                  hand  and  affix the GREAT SEAL of the State
                                  of  Missouri.    Done  at  the  City  of
                                  Jefferson, this  8th day of July, 1985. 
                                  EFFECTIVE DATE OF  September  1,  1985.

                                      /s/  ROY  D.  BLUNT
[SEAL]                               ________________________
                                        Secretary  of  State


RECEIVED  OF:    XEROX  FINANCIAL  SERVICES  LIFE  INSURANCE  COMPANY
FIFTEEN  DOLLARS-------------Dollars  $15.00
For  Credit  of General Revenue Fund, on Account of Incorporation Tax and Fee.

No.  I00233744







                   STATE OF MISSOURI DIVISION OF INSURANCE
                      Department of Economic Development
                 P.O. Box 690, Jefferson City, MO 65102-0690

                     DIRECTOR'S CERTIFICATE OF AMENDMENT

     I, C. Donald Ainsworth, Director of the Division of Insurance, Department
of  Economic  Development, State of Missouri, do hereby certify that Assurance
Life Company, a corporation organized and existing under the insurance laws of
the State of Missouri, has delivered to me and I have filed its Certificate of
Amendment  to  its  Articles  of Incorporation as fully set forth and attached
hereto.

     I  further  certify  that I have examined the Certificate of Amendment to
the  Articles  of  Incorporation  and  find  that  it  conforms  to  law.

     IN  WITNESS  WHEREOF, I have hereunto set my hand and affixed the seal of
my  office  in  Jefferson  City,  Missouri,  this  5th  day  of  July,  1985.

                                            /S/  C.  DONALD  AINSWORTH
                                            --------------------------
                                            Division  of  Insurance
                                            Department  of  Economic
                                            Development
                                            State  of  Missouri
[DIVISION  OF  INSURANCE]







                   CERTIFICATE OF AMENDMENT AND RESTATEMENT
                       OF THE ARTICLES OF INCORPORATION
                          OF ASSURANCE LIFE COMPANY

     The undersigned, Assurance Life Company, a Missouri insurance corporation
(hereinafter  called  the  "Corporation"),  for  the  purpose  of amending its
Articles  of  Incorporation,  does hereby make and execute this Certificate of
Amendment  of  the  Articles  of  Incorporation.

     (1)  The  name  of  the  Corporation  is  Assurance  Life  Company.

     (2)  The shareholders of the Corporation, by written consent in lieu of a
meeting  dated as of July 1, 1985, did unanimously adopt a resolution amending
the  Articles  of  Incorporation,  as  hereinafter  set  forth.

     (3)  The  Amendments to the Articles of Incorporation of said Corporation
thus  adopted  are  as  follows:

     A.    Article One is hereby amended to be effective on September 1, 1985,
to read  as  follows:

               "The  name of this Corporation is Xerox Financial Services Life
               Insurance  Company."

     B.    Article  Two  is  hereby  amended  to  read  as  follows:

                "The  principal  office of the Corporation shall be located in
                St.  Louis,  Missouri,  and  the  Administrative Office of the
                Corporation  shall  be  located  in  Morristown,  New Jersey."

     (4) The number of shares outstanding and entitled to vote on July 1, 1985
was  550,000 shares, of which 550,000 shares voted for the resolution amending
the  Articles  of  Incorporation  and  0 shares voted against said resolution.

     IN  WITNESS  WHEREOF,  this  Certificate  of  Amendment  is  executed  in
triplicate  by  the  Corporation  by  its  Vice  President  and  Treasurer and
Secretary  this  2nd  day  of  July,  1985.


                                             ASSURANCE  LIFE  COMPANY

                                     By:  /S/  JOHN  P.  SKAHILL
                                     --------------------------------------
                                        Vice  President  and  Actuary

                                     Attest:  /S/  ANTOINETTE  C. BENTLEY
                                     --------------------------------------
                                                    Secretary







STATE  OF  NEW  JERSEY  )
                        )  ss.
COUNTY  OF  MORRIS      )

     Now  on this 2nd day of July, 1985, before me personally appeared John P.
Skahill  and Antoinette C. Bentley, to me known to be the persons who executed
the  foregoing  instrument  and  to  me  known  to  be, respectively, the Vice
President  and  Treasurer  and  Secretary of Assurance Life Company, and being
first duly sworn upon their oaths each did say that the statements and matters
set  forth therein are true, and that they executed the same as their free act
and deed and as the free act and deed of said Corporation for the purposes set
forth  therein,  and  that  the  seal  affixed  is  the corporate seal of said
Corporation,  and  that  said instrument was signed and sealed by authority of
the  shareholders  and  Board  of  Directors  of  said  corporation.

     IN  WITNESS  WHEREOF, I have hereunto set my hand and affixed my notarial
seal  the  day  and  year  last  above  written.

                                /S/  LOUISE  STECKI
                               _____________________________
                                 Notary  Public

My  Commission  Expires:
LOUISE  STECKI
NOTARY  PUBLIC  OF  NEW  JERSEY
My  Commission  Expires  July  6,  1988

FILED  AND  ISSUED  JULY  8,  1985
ROY  D.  BLUNT
Corporation  Dept.  SECRETARY  OF  STATE





                              STATE OF MISSOURI
                       Roy D. Blunt, Secretary of State
                              Corporation Division

            Statement of Change of Registered Agent or Registered
                  Office by Foreign or Domestic Corporations

                                 INSTRUCTIONS

     There  is  a  $3.00  fee  for filing this statement.  It must be filed in
DUPLICATE.

     The  statement  should be sealed with the corporate seal.  If it does not
have  a  seal,  write  "no  seal"  where  the  seal  would  otherwise  appear.

     The  registered  office may be, but need not be, the same as the place of
business  of  the  corporation,  but  the  registered  office and the business
address  of the agent must be the same.  The corporation cannot act as its own
registered  agent.

     Any  subsequent  change  in  the  registered  office  or  agent  must  be
immediately  reported  to  the  Secretary of State.  These forms are available
upon  request  from  the  Office  of  the  Secretary  of  State.

To  SECRETARY OF STATE,                                   Charter No. I-233744
P.O.  Box  778
Jefferson  City,  Missouri  65102

     The undersigned corporation, organized and existing under the laws of the
State  of  Missouri  for  the  purpose of changing its registered agent or its
registered  office, or both, in Missouri as provided by the provisions of "The
General  and  Business  Corporation  Act  of  Missouri,"  represents  that:

1.    The  name  of the corporation is Xerox Financial Services Life Insurance
Company.

2.    The  name  of  its PRESENT registered agent (before change) is Harold E.
Henson.

3.    The  name  of  the  new  registered  agent  is  Verne  Purvines.

4.    The  address, including street number, if any, of its PRESENT registered
office  (before  change)  is  700  Karnes Boulevard - BMA Tower , Kansas City,
Missouri  64108.

5.  Its  registered  office  (including  street number, if any change is to be
made)  is hereby CHANGED TO 10534 Natural Bridge Road, St. Louis, Missouri 631

6.    The  address  of  its  registered office and the address of the business
office  of  its  registered  agent,  as  changed,  will  be  identical.

7.    Such  change  was  authorized by resolution duly adopted by the board of
directors.

     IN WITNESS WHEREOF, the undersigned corporation has caused this report to
executed  in  its  name  by  its  VICE-PRESIDENT  & TREASURER, attested by its
ASSISTANT  SECRETARY  this 31st  day  of  July,  1984.

                         Xerox  Financial  Services  Life  Insurance Company
                         ___________________________________________________
                                       NAME  OF  CORPORATION

(Corporate  Seal)                         By  /s/     JOHN H. SKAHILL
                                       ________________________________
                                         VICE  PRESIDENT  & TREASURER
If  no  seal,  state  "none"

Attest:  /s/  RICHARD  G.  MCCARTHY
         ---------------------------
        ASSISTANT  SECRETARY



STATE  OF  NEW  JERSEY  )
COUNTY OF MORRIS        )  ss.

     I,  Cynthia  M. Davatelis, a Notary Public, do hereby certify that on the
31st  day  of  July,  1986,  personally appeared before me John P. Skahill who
declares  he  is  Vice President & Treasurer of the corporation, executing the
foregoing  document,  and  being first duly sworn, acknowledged that he signed
the foregoing document in the capacity therein set forth and declared that the
statements  therein  contained  are  true.

     IN WITNESS WHEREOF, I have hereunto set my hand and seal the day and year
before  written.

(Notarial  Seal)                                /S/  CYNTHIA M. DAVATELIS
                                                __________________________
                                                       NOTARY  PUBLIC


CYNTHIA  M.  DAVATELIS
NOTARY  PUBLIC  STATE  OF  NEW  JERSEY
MY  COMMISSION  EXPIRES  DEC.  19,  1988

FILED AUG 6,  1986
ROY D. BLUNT
SECRETARY  OF  STATE



STATE  OF  MISSOURI
ROY  D.  BLUNT,  Secretary  of  State
CORPORATION  DIVISION

[SEAL  OF  THE  SECRETARY  OF  STATE  MISSOURI]

                         Certificate  of  Amendment

I,  ROY  D.  BLUNT,  Secretary  of  State  of the State of Missouri, do hereby
certify  that  XEROX  FINANCIAL SERVICES LIFE INSURANCE COMPANY, a corporation
organized  under  the  Laws  of  Missouri, has delivered to me and that I have
filed its Certificate of Amendment of its Articles of Incorporation; that said
Corporation  has  in  all  respects  complied  with  the  requirements  of law
governing  the  Amendment  of Articles of Incorporation and that said Articles
are  amended  in  accordance  therewith.

NOW  THEREFORE,  I, ROY D. BLUNT, Secretary of State of the State of Missouri,
do hereby certify that I have filed said Certificate of Amendment, as provided
by law, and that the Articles of Incorporation of said corporation are amended
in  accordance  therewith.

                                  IN  TESTIMONY  WHEREOF,  I  hereunto  set my
                                  hand  and  affix the GREAT SEAL of the State
                                  of  Missouri.    Done  at  the  City  of
                                  Jefferson, this 12th day  of  August,  1987.

                                                        /s/  ROY  D.  BLUNT
[SEAL]                                                ________________________
                                                       Secretary  of  State


RECEIVED  OF:    XEROX  FINANCIAL  SERVICES  LIFE  INSURANCE  COMPANY
TWENTY  DOLLARS-------------Dollars  $20.00
For  Credit  of General Revenue Fund, on Account of Incorporation Tax and Fee.

No.  I00233744





                   STATE OF MISSOURI DIVISION OF INSURANCE
                      Department of Economic Development
                 P.O. Box 690, Jefferson City, MO 65102-0690

                     DIRECTOR'S CERTIFICATE OF AMENDMENT

     I,  Lewis  R.  Crist,  Director,  Division  of  Insurance,  Department of
Economic  Development,  State  of  Missouri,  do  hereby  certify  that  Xerox
Financial  Services  Life  Insurance  Company,  a  corporation  organized  and
operating  under the insurance laws of the state of Missouri, has delivered to
me  and  I  have  filed  its  Certificate  of  Amendment  of  its  Articles of
Incorporation  as  fully  set  forth  and  attached  hereto.

     I  further  certify  that I have examined the Certificate of Amendment of
Articles  of  Incorporation and find that it conforms to law, that proceedings
were  regular,  that  the  condition and the assets of the company justify the
amendment  and  that  same  will  not  be  prejudicial to the interests of the
policyholders,  all  as  provided  by  law.

     IN  WITNESS  WHEREOF, I have hereunto set my hand and affixed the seal of
my  office  in  Jefferson  City,  Missouri,  this  13th  day  of  July,  1987.

                                            /S/  LEWIS  R.  CRIST
                                            --------------------------
                                            LEWIS  R.  CRIST,  Director
                                            Division  of  Insurance
                                            Department  of  Economic
                                            Development
                                            State  of  Missouri
[DIVISION  OF  INSURANCE]










                           CERTIFICATE OF AMENDMENT
                     OF THE ARTICLES OF INCORPORATION OF
               XEROX FINANCIAL SERVICES LIFE INSURANCE COMPANY

     The  undersigned,  Xerox  Financial  Services  Life  Insurance Company, a
Missouri insurance corporation (hereinafter called the "Corporation"), for the
purpose  of  amending  its  Articles  of  Incorporation,  does hereby make and
execute  this  Certificate  of  Amendment  of  the  Articles of Incorporation.

     (1)  The  name  of  the  Corporation  is  Xerox  Financial  Services Life
Insurance  Company.

     (2)  The shareholders of the Corporation, by written consent in lieu of a
meeting dated as of June 18, 1987, did unanimously adopt a resolution amending
the  Articles  of  Incorporation,  as  hereinafter  set  forth.

     (3)  The  Amendment  to the Articles of Incorporation of said Corporation
thus  adopted  are  as  follows:

     A.    Article  II  is  hereby  amended  to  read  as  follows:

        "The  principal  office  of  the Corporation shall be located in Earth
         City,  Missouri, and the Administrative Office of the Corporation
         shall  be  located  in  Morristown,  New  Jersey."

     (4)  The  number  of  shares outstanding and entitled to vote on June 18,
1987  was  1,000,000  shares,  of  which  1,000,000  shares  voted  for  the 
resolution amending the Articles  of  Incorporation  and  0  shares  voted  
against  said  resolution.

     IN  WITNESS  WHEREOF,  this  Certificate  of  Amendment  is  executed  in
triplicate  by the Corporation by its Vice President and Counsel and Secretary
this  26th  day  of June,  1987.


                      XEROX  FINANCIAL  SERVICES  LIFE  INSURANCE COMPANY
                                      By:  /S/  RICHARD  G. MCCARTHY
                                          __________________________
                                           Vice  President  and  Counsel

                                  Attest:  /S/  ANTOINETTE C. BENTLEY
                                           __________________________
                                               Secretary









STATE  OF  NEW  JERSEY  )
                        )  SS
COUNTY  OF  MORRIS      )

     Now on this 26th day of June, 1987, before me personally appeared Richard
G.  McCarthy  and  Antoinette  C.  Bentley,  to me known to be the persons who
executed  the  foregoing  instrument  and to me known to be, respectively, the
Vice  President  and  Counsel  and  Secretary of Xerox Financial Services Life
Insurance  Company,  and  being first duly sworn upon their oaths each did say
that  the  statements  and  matters  set forth therein are true, and that they
executed  the  same as their free act and deed and as the free act and deed of
said Corporation for the purposes set forth therein, and that the seal affixed
is the corporate seal of said Corporation, and that said instrument was signed
and  sealed  by  authority  of the shareholders and Board of Directors of said
Corporation.

     IN  WITNESS  WHEREOF, I have hereunto set my hand and affixed my notarial
seal  the  day  and  year  last  above  written.

                                /S/  GENE  R.  LEHNHARDT
                               _____________________________
                                 Notary  Public

My  Commission  Expires:
GENE  R.  LEHNHARDT
NOTARY  PUBLIC  OF  NEW  JERSEY
My  Commission  Expires  Sept.  29,  1988

FILED  AND  ISSUED AUG  12,  1987
ROY  D.  BLUNT
Corporation  Dept.  SECRETARY  OF  STATE










                                STATE  OF  MISSOURI
ROY  D.  BLUNT            OFFICE  OF  SECRETARY  OF  STATE
SECRETARY  OF STATE          JEFFERSON CITY 65102                 314-751-4609
February 3, 1988

XEROX  LIFE
ADMINISTRATIVE  OFFICE
305  MADISON  AVENUE
MORRISTOWN,  NEW  JERSEY  07960

ATTN: ANTOINETTE C. BENTLEY


     RE:  XEROX  FINANCIAL  SERVICES  LIFE  INSURANCE  COMPANY  (I00233744)

Dear  Corporation:

     This is to advise that on the above date we have filed for record in this
office  a  Statement  of Change in the number of directors from nine (9) to
ten  (10).    (Pursuant  to  Chapter  351.055(6)  and  351.085.2(4)  RSMo.)

                                          Very  Truly  Yours,

                                           ROY  D.  BLUNT
                                           Secretary  of  State

                                           Corporation  Division
                                           Amendment  Desk
FILED FEB 3,  1988
ROY  D.  BLUNT
SECRETARY  OF  STATE





                                         Xerox  Life
                                         A  XEROX  Financial  Services Company

                                          Administrative  Office
                                          305  Madison  Avenue
                                          Morristown,  New  Jersey  07960
                                          201-285-7000

                                           February  1,  1988

The  Secretary  of  State
State  of  Missouri
Jefferson  City,  Missouri  65101

     RE:  Xerox  Financial  Services  Life  Insurance  Company
         (the  "Corporation")
         __________________________________________________

Dear  Sir:

     In  accordance  with  Section  351.085,  subdivision (4), of the Missouri
General and Business Corporation Law, this is to advise you that by Consent of
the Board of Directors in Lieu of Meeting dated as of January 18, 1988, it was
resolved that the number of directors of the Corporation be fixed at ten (10).

     Please  acknowledge  receipt  of this letter by signing and returning the
enclosed  copy  of  this  letter  in  the  self-addressed  envelope  provided.

                                      Very  truly  yours,

                                      /S/  ANTOINETTE  C.  BENTLEY
                                      _____________________________
                                      Antoinette  C.  Bentley
                                           Secretary

ACB/grl
Enclosures


RECEIPT  ACKNOWLEDGED:

By___________________________

Date  ________________________











                              STATE OF MISSOURI
                       ROY D. BLUNT, Secretary of State
                            CORPORATION DIVISION

[SEAL  OF  THE  SECRETARY  OF  STATE  MISSOURI]

                           Certificate of Amendment

I,  ROY  D.  BLUNT,  Secretary  of  State  of the State of Missouri, do hereby
certify  that  XEROX  FINANCIAL SERVICES LIFE INSURANCE COMPANY, a corporation
organized  under  the  Laws  of  Missouri, has delivered to me and that I have
filed its Certificate of Amendment of its Articles of Incorporation; that said
Corporation  has  in  all  respects  complied  with  the  requirements  of law
governing  the  Amendment  of Articles of Incorporation and that said Articles
are  amended  in  accordance  therewith.

NOW, THEREFORE,  I, ROY D. BLUNT, Secretary of State of the State of Missouri,
do hereby certify that I have filed said Certificate of Amendment, as provided
by law, and that the Articles of Incorporation of said corporation are amended
in  accordance  therewith.

                                  IN  TESTIMONY  WHEREOF,  I  hereunto  set my
                                  hand  and  affix the GREAT SEAL of the State
                                  of  Missouri.    Done  at  the  City  of
                                  Jefferson, this 10th day of May 1988.
                                 

                                      /s/  ROY  D.  BLUNT
[SEAL]                                ________________________
                                        Secretary  of  State


RECEIVED  OF:    XEROX  FINANCIAL  SERVICES  LIFE  INSURANCE  COMPANY
FOUR THOUSAND TWENTY  DOLLARS-------------Dollars  $4,020.00
For  Credit  of General Revenue Fund, on Account of Incorporation Tax and Fee.

No.  I00233744







                   STATE OF MISSOURI DIVISION OF INSURANCE
                      Department of Economic Development
                 P.O. Box 690, Jefferson City, MO 65102-0690

                     DIRECTOR'S CERTIFICATE OF AMENDMENT

     I,  Lewis  R.  Crist,  Director,  Division  of  Insurance,  Department of
Economic  Development,  State  of  Missouri,  do  hereby  certify  that  Xerox
Financial  Services  Life  Insurance  Company,  a  corporation  organized  and
operating  under the insurance laws of the state of Missouri, has delivered to
me  and  I  have  filed  its  Certificate  of  Amendment  of  its  Articles of
Incorporation  as  fully  set  forth  and  attached  hereto.

     I  further  certify  that I have examined the Certificate of Amendment of
Articles  of  Incorporation and find that it conforms to law, that proceedings
were  regular,  that  the  condition and the assets of the company justify the
amendment  and  that  same  will  not  be  prejudicial to the interests of the
policyholders,  all  as  provided  by  law.

     IN  WITNESS  WHEREOF, I have hereunto set my hand and affixed the seal of
my  office  in  Jefferson  City,  Missouri,  this  5th  day  of  May,  1988.

                                            /S/  LEWIS  R.  CRIST
                                            --------------------------
                                            LEWIS  R.  CRIST,  Director
                                            Division  of  Insurance
                                            Department  of  Economic
                                            Development
                                            State  of  Missouri
[DIVISION  OF  INSURANCE]









                           CERTIFICATE OF AMENDMENT
                     OF THE ARTICLES OF INCORPORATION OF
               XEROX FINANCIAL SERVICES LIFE INSURANCE COMPANY

     The  undersigned,  Xerox  Financial  Services  Life  Insurance Company, a
Missouri insurance corporation (hereinafter called the "Corporation"), for the
purpose  of  amending  its  Articles  of  Incorporation,  does hereby make and
execute  this  Certificate  of  Amendment  of  the  Articles of Incorporation.

     (1)  The  name  of  the  Corporation  is  Xerox  Financial  Services Life
Insurance  Company.

     (2)  The shareholders of the Corporation, by written consent in lieu of a
meeting  dated  as  of  April  15,  1988,  did  unanimously adopt a resolution
amending  the  Articles  of  Incorporation,  as  hereinafter  set  forth.

     (3)  The  Amendment  to the Articles of Incorporation of said Corporation
thus  adopted  are  as  follows:

     A.    Article  V  is  hereby  amended  to  read  as  follows:

              The  aggregate  number  of  shares  of  capital  stock which the
              corporation  shall  have authority to issue is 5,000,000 shares,
              each  of a par value of Two Dollars ($2.00) per share, amounting
              the  aggregate  to  Ten  Million Dollars ($10,000,000.00).  Each
              share  of stock shall be entitled to one vote except that in the
              annual  election  of  directors  each shareholder shall have the
              right  of  cumulative  voting.

     (4)  The  number  of shares outstanding and entitled to vote on April 15,
1988  was  1,000,000  shares,  each  of a par value of Two Dollars ($2.00) per
share,  of  which  1,000,000  shares  voted  for  the  resolution amending the
Articles  of  Incorporation  and  0  shares  voted  against  said  resolution.

     IN  WITNESS  WHEREOF,  this  Certificate  of  Amendment  is  executed  in
triplicate  by the Corporation by its Vice President and Counsel and Secretary
this  2nd  day  of  May,  1988.


                       XEROX FINANCIAL SERVICES LIFE INSURANCE COMPANY
                                      By:  /S/  RICHARD  G.  MCCARTHY
                                          __________________________
                                           Vice  President  and  Counsel

                                  Attest:  /S/  ANTOINETTE  C. BENTLEY
                                           __________________________
                                               Secretary









STATE  OF  NEW  JERSEY  )
                        )  SS
COUNTY OF MORRIS        )

     Now  on  this 2nd day of May, 1988, before me personally appeared Richard
G.  McCarthy  and  Antoinette  C.  Bentley,  to me known to be the persons who
executed  the  foregoing  instrument  and to me known to be, respectively, the
Vice  President  and  Counsel  and  Secretary of Xerox Financial Services Life
Insurance  Company,  and  being first duly sworn upon their oaths each did say
that  the  statements  and  matters  set forth therein are true, and that they
executed  the  same as their free act and deed and as the free act and deed of
said Corporation for the purposes set forth therein, and that the seal affixed
is the corporate seal of said Corporation, and that said instrument was signed
and  sealed  by  authority  of the shareholders and Board of Directors of said
Corporation.

     IN  WITNESS  WHEREOF, I have hereunto set my hand and affixed my notarial
seal  the  day  and  year  last  above  written.

                                /S/  GENE  R.  LEHNHARDT
                               _____________________________
                                 Notary  Public

My  Commission  Expires:
GENE  R.  LEHNHARDT
NOTARY  PUBLIC  OF  NEW  JERSEY
My  Commission  Expires  Sept.  29,  1988

FILED  AND  ISSUED  MAY  10,  1988
ROY  D.  BLUNT
Corporation  Dept.  SECRETARY  OF  STATE








                                STATE  OF  MISSOURI
ROY  D.  BLUNT             OFFICE  OF  SECRETARY  OF  STATE
SECRETARY  OF STATE          JEFFERSON CITY 65102                 314-751-4609

June  21,  1988

XEROX  LIFE
ADMINISTRATIVE  OFFICE
305  MADISON  AVENUE
MORRISTOWN,  NEW  JERSEY  07960

ATTN:  VALERIE  J.  GASPARIK


     RE:  XEROX  FINANCIAL  SERVICES  LIFE  INSURANCE  COMPANY  (I00233744)

Dear  Corporation:

     This is to advise that on the above date we have filed for record in this
office  a  Statement  of  Change  in  the number of directors from ten (10) to
eleven  (11).    (Pursuant  to  Chapter  351.055(6)  and  351.085.2(4)  RSMo.)

                                          Very  Truly  Yours,
                                           ROY  D.  BLUNT
                                           Secretary  of  State

                                           Corporation  Division
                                           Amendment  Desk
FILED  JUN  21,  1988
ROY  D.  BLUNT
SECRETARY  OF  STATE





                                         Xerox  Life
                                         A XEROX Financial Services Company

                                           Administrative  Office
                                           305  Madison  Avenue
                                           Morristown,  New  Jersey  07960
                                           201-285-7000

                                           June  15,  1988

The  Secretary  of  State
State  of  Missouri
Jefferson  City,  Missouri  65101

     RE:  Xerox  Financial  Services  Life  Insurance  Company
         (the  "Corporation")
         __________________________________________________

Dear  Sir:

     In  accordance  with  Section  351.085,  subdivision (4), of the Missouri
General and Business Corporation Law, this is to advise you that by Consent of
the  Board of Directors in Lieu of Annual Meeting dated as of May 25, 1988, it
was  resolved  that  the  number  of  directors of the Corporation be fixed at
eleven  (11).

     Please  acknowledge  receipt  of this letter by signing and returning the
enclosed  copy  of  this  letter  in  the  self-addressed  envelope  provided.

                                      Very  truly  yours,

                                      /S/  VALERIE  J.  GASPARIK
                                      _____________________________
                                      Valerie  J.  Gasparik
                                      Assistant  Secretary

VJG/grl
Enclosures


cc:  A.C.  Bentley

RECEIPT  ACKNOWLEDGED:

By___________________________

Date  ________________________



RECEIVED JUN 21, 1988
ROY D. BLUNT
CORPORATION DEPT. SECRETARY OF STATE





                                STATE  OF  MISSOURI
ROY  D.  BLUNT           OFFICE  OF  SECRETARY  OF  STATE
SECRETARY  OF STATE          JEFFERSON CITY 65102                 314-751-4609

September  14,  1988

XEROX  LIFE
ADMINISTRATIVE  OFFICE
305  MADISON  AVENUE
MORRISTOWN,  NEW  JERSEY  07960

ATTN:  VALERIE  J.  GASPARIK


     RE:  XEROX  FINANCIAL  SERVICES  LIFE  INSURANCE  COMPANY  (I00233744)

Dear  Corporation:

     This is to advise that on the above date we have filed for record in this
office  a  Statement  of Change in the number of directors from eleven (11) to
ten  (10).    (Pursuant  to  Chapter  351.055(6)  and  351.085.2(4)  RSMo.)

                                          Very  Truly  Yours,

                                           ROY  D.  BLUNT
                                           Secretary  of  State

                                           Corporation  Division
                                           Amendment  Desk
FILED  SEPT  14,  1988
ROY  D.  BLUNT
SECRETARY  OF  STATE











                                          Xerox  Life
                                          A XEROX Financial Services Company

                                          Administrative  Office
                                          305  Madison  Avenue
                                          Morristown,  New  Jersey  07960
                                          201-285-7000

                                          September  9,  1988

The  Secretary  of  State
State  of  Missouri
Jefferson  City,  Missouri  65101

     RE:  Xerox  Financial  Services  Life  Insurance  Company
         (the  "Corporation")
         __________________________________________________

Dear  Sir:

     In  accordance  with  Section  351.085,  subdivision (4), of the Missouri
General and Business Corporation Law, this is to advise you that by Consent of
the  Board of Directors in Lieu of Meeting dated as of August 24, 1988, it was
resolved that the number of directors of the Corporation be fixed at ten (10).

     Please  acknowledge  receipt  of this letter by signing and returning the
enclosed  copy  of  this  letter  in  the  self-addressed  envelope  provided.

                                      Very  truly  yours,

                                      /S/  VALERIE  J.  GASPARIK
                                      _____________________________
                                       Valerie  J.  Gasparik
                                       Assistant  Secretary

VJG/grl
Enclosures

cc:  A.C.  Bentley

RECEIPT  ACKNOWLEDGED:

By___________________________

Date  ________________________





                                STATE  OF  MISSOURI
ROY  D.  BLUNT           OFFICE  OF  SECRETARY  OF  STATE
SECRETARY  OF STATE          JEFFERSON CITY 65102                 314-751-4609

October  23,  1989

CRUM  &  FOSTER
211  MT.  AIRY  ROAD
BASKING  RIDGE,  NEW  JERSEY  07920

ATTN:  VALERIE  J.  GASPARIK


     RE:  XEROX  FINANCIAL  SERVICES  LIFE  INSURANCE  COMPANY  (I00233744)

Dear  Corporation:

     This is to advise that on the above date we have filed for record in this
office  a  Statement  of  Change  in  the number of directors from ten (10) to
eleven  (11).    (Pursuant  to  Chapter  351.055(6)  and  351.085.2(4)  RSMo.)

                                          Very  Truly  Yours,

                                           ROY  D.  BLUNT
                                           Secretary  of  State

                                           Corporation  Division
                                           Amendment  Desk
FILED  OCT  23,  1989
ROY  D.  BLUNT
SECRETARY  OF  STATE





                                        Crum  &  Foster  Corporation
                                        A  XEROX  Financial  Services Company

                                         211  Mt.  Airy  Road
                                         Basking Ridge, New Jersey 07920
                                         201-204-3500

                                         October  20,  1989

The  Secretary  of  State
State  of  Missouri
Jefferson  City,  Missouri  65101

     RE:  Xerox  Financial  Services  Life  Insurance  Company
         (the  "Corporation")
         __________________________________________________

Dear  Sir:

     In  accordance  with  Section  351.085,  subdivision (4), of the Missouri
General and Business Corporation Law, this is to advise you that by Consent of
the  Board  of Directors in Lieu of Meeting dated as of September 29, 1989, it
was  resolved  that  the  number  of  directors of the Corporation be fixed at
eleven  (11).

     Please  acknowledge  receipt  of this letter by signing and returning the
enclosed  copy  of  this  letter  in  the  self-addressed  envelope  provided.

                                      Very  truly  yours,

                                      /S/  VALERIE  J.  GASPARIK
                                      _____________________________
                                      Valerie  J.  Gasparik
                                      Assistant  Secretary

VJG/grl
Enclosures

cc:  A.  C.  Bentley

RECEIPT  ACKNOWLEDGED:

By___________________________

Date  ________________________





                              STATE OF MISSOURI
                       ROY D. BLUNT, Secretary of State
                              CORPORATION DIVISION

[SEAL  OF  THE  SECRETARY  OF  STATE  MISSOURI]

                           Certificate of Amendment

I,  ROY  D.  BLUNT,  Secretary  of  State  of the State of Missouri, do hereby
certify  that  XEROX  FINANCIAL SERVICES LIFE INSURANCE COMPANY, a corporation
organized  under  the  Laws  of  Missouri, has delivered to me and that I have
filed its Certificate of Amendment of its Articles of Incorporation; that said
Corporation  has  in  all  respects  complied  with  the  requirements  of law
governing  the  Amendment  of Articles of Incorporation and that said Articles
are  amended  in  accordance  therewith.

NOW, THEREFORE,  I, ROY D. BLUNT, Secretary of State of the State of Missouri,
do hereby certify that I have filed said Certificate of Amendment, as provided
by law, and that the Articles of Incorporation of said corporation are amended
in  accordance  therewith.

                                  IN  TESTIMONY  WHEREOF,  I  hereunto  set my
                                  hand  and  affix the GREAT SEAL of the State
                                  of  Missouri.    Done  at  the  City  of
                                  Jefferson, this 30th day of  January,  1990.

                                      /s/  ROY  D.  BLUNT
[SEAL]                               ________________________
                                        Secretary  of  State


RECEIVED  OF:    XEROX  FINANCIAL  SERVICES  LIFE  INSURANCE  COMPANY
TWENTY  DOLLARS-------------Dollars  $20.00
For  Credit  of General Revenue Fund, on Account of Incorporation Tax and Fee.

No.  I00233744













                              STATE OF MISSOURI
                            DIVISION OF INSURANCE
                      Department of Economic Development
                 P.O. Box 690, Jefferson City, MO 65102-0690

                     DIRECTOR'S CERTIFICATE OF AMENDMENT

     I,  Lewis  E.  Melahn,  Director,  Division  of  Insurance, Department of
Economic  Development,  State  of  Missouri,  do  hereby  certify  that  Xerox
Financial  Services  Life  Insurance  Company,  a  corporation,  organized and
existing  under  the insurance laws of the State of Missouri, has delivered to
me  and I have filed its Certificate of Amendment of Articles of Incorporation
as  more  fully  set  forth  in  the  Certificate  of Amendment of Articles of 
Incorporation as  attached  hereto.

     I  further  certify  that I have examined the Certificate of Amendment of
Articles  of  Incorporation and  find it conforms to law; that the proceedings
were  regular;  that  the condition and the assets of the company justify  the
amendment and that same will not be prejudicial to the interests of  the  
policyholders,  all  as  provided  by  law.

     IN  WITNESS  WHEREOF, I have hereunto set my hand and affixed the seal of
my  office  in  Jefferson  City,  Missouri,  this  2nd  day  of January, 1990.

                                            /S/  LEWIS  E.  MELAHN
                                            --------------------------
                                            LEWIS  E.  MELAHN,  Director
                                            Division  of  Insurance
                                            Department  of  Economic
                                            Development
                                            State  of  Missouri
[DIVISION  OF  INSURANCE]


                           CERTIFICATE OF AMENDMENT
                       OF THE ARTICLES OF INCORPORATION
              OF XEROX FINANCIAL SERVICES LIFE INSURANCE COMPANY

     The  undersigned,  Xerox  Financial  Services  Life  Insurance Company, a
Missouri insurance corporation (hereinafter called the "Corporation"), for the
purpose  of  amending  its  Articles  of  Incorporation,  does hereby make and
execute  this  Certificate  of  Amendment  of  the  Articles of Incorporation.

     (1)  The  name  of  the  Corporation  is  Xerox  Financial  Services Life
Insurance  Company.

     (2)  The shareholders of the Corporation, by written consent in lieu of a
meeting  dated  as  December  21, 1989, did unanimously adopt a resolution
amending  the  Articles  of  Incorporation,  as  hereinafter  set  forth.

     (3)  The  Amendment  to the Articles of Incorporation of said Corporation
thus  adopted  are  as  follows:

     A.    Article II  is  hereby  amended  to  read  as  follows:

                "The  principal  office of the Corporation shall be located in
                Hazelwood,  Missouri,  and  the  Administrative  Office of the
                Corporation  shall  be  located  in  Lisle,  Illinois."

     (4) The number of shares outstanding and entitled to vote on December 21,
1989  was 1,765,000 shares, of which 1,765,000 shares voted for the resolution
amending  the  Articles  of  Incorporation  and  0  shares  voted against said
resolution.

                          XEROX FINANCIAL SERVICES LIFE INSURANCE COMPANY

                                            By:  /S/  CHARLES  S.  ERNST
                                                __________________________
                                                Vice  President  and  Counsel

                                         Attest:  /S/  VALERIE  J.  GASPARIK
                                                  __________________________
                                                  Assistant    Secretary







STATE  OF  NEW  JERSEY  )
                        )  SS
COUNTY  OF  SOMERSET    )

     Now  on  this  22nd  day of December, 1989, before me personally appeared
Charles  S.  Ernst  and Valerie J. Gasparik, to me known to be the persons who
executed  the  foregoing  instrument  and to me known to be, respectively, the
Vice President and Counsel and Assistant Secretary of Xerox Financial Services
Life  Insurance  Company, and being first duly sworn upon their oaths each did
say  that the statements and matters set forth therein are true, and that they
executed  the  same as their free act and deed and as the free act and deed of
said Corporation for the purposes set forth therein, and that the seal affixed
is the corporate seal of said Corporation, and that said instrument was signed
and  sealed  by  authority  of the shareholders of said Corporation.

     IN  WITNESS  WHEREOF, I have hereunto set my hand and affixed my notarial
seal  the  day  and  year  last  above  written.

                                /S/  JACQUELINE  G.  SCHMIDT
                               _____________________________
                                 Notary  Public

My  Commission  Expires:
JACQUELINE  G.  SCHMIDT
NOTARY  PUBLIC  OF  NEW  JERSEY
My  Commission  Expires  Oct.  12,  1994
FILED  AND CERTIFICATE ISSUED  January 30, 1990

ROY  D.  BLUNT
Corporation  Dept.  SECRETARY  OF  STATE






                                STATE  OF  MISSOURI
ROY  D.  BLUNT          OFFICE  OF  SECRETARY  OF  STATE
SECRETARY  OF STATE          JEFFERSON CITY 65102                 314-751-4609

June  12,  1990

XEROX  LIFE
DEAN  H.  GOOSSEN
1001  WARRENVILLE  RD.
LISLE,  ILLINOIS  60532

     RE:  XEROX  FINANCIAL  SERVICES  LIFE  INSURANCE  COMPANY  (I00233744)

Dear  Corporation:

     This is to advise that on the above date we have filed for record in this
office  a  Statement  of Change in the number of directors from eleven (11) to
ten  (10).    (Pursuant  to  Chapter  351.055(6)  and  351.085.2(4)  RSMo.)

                                          Very  Truly  Yours,

                                           ROY  D.  BLUNT
                                           Secretary  of  State

                                           Corporation  Division
                                           Amendment  Desk
FILED  JUN  12,  1990
ROY  D.  BLUNT
SECRETARY  OF  STATE




                                            Xerox  Life
                                            A XEROX Financial Services Company

                                             1001  Warrenville  Rd.
                                             Lisle,  Illinois  60532
                                             Inside  Illinois:  call collect
                                             708-719-6207

                                           June  1,  1990

The  Secretary  of  State
State  of  Missouri
Jefferson  City,  Missouri  65101

     RE:  Xerox  Financial Services Life Insurance Company (the "Corporation")
         ___________________________________________________________________

Dear  Sir:

     In  accordance  with  Section  351.085,  subdivision (4), of the Missouri
General and Business Corporation Law, this is to advise you that by Consent of
the  Board  of  Directors  in  Lieu of Annual Meeting dated as of May 4, 1990,
it was resolved that the number of directors of the Corporation be fixed at
ten (10).

     Please  acknowledge  receipt  of this letter by signing and returning the
enclosed copy of this letter in the self-addressed, stamped envelope provided.

                                    Very  truly  yours,

                                    /S/  DEAN  H.  GOOSSEN
                                    _____________________________
                                    Dean  H.  Goossen
                         Vice President, General Counsel & Secretary

DHG/cv
Enclosures


RECEIPT  ACKNOWLEDGED:

By___________________________

Date  ________________________









                              STATE OF MISSOURI
                       ROY D. BLUNT, Secretary of State
                              CORPORATION DIVISION

[SEAL  OF  THE  SECRETARY  OF  STATE  MISSOURI]

                           Certificate of Amendment

I,  ROY  D.  BLUNT,  Secretary  of  State  of the State of Missouri, do hereby
certify  that  XEROX  FINANCIAL SERVICES LIFE INSURANCE COMPANY, a corporation
organized  under  the  Laws  of  Missouri, has delivered to me and that I have
filed its Certificate of Amendment of its Articles of Incorporation; that said
Corporation  has  in  all  respects  complied  with  the  requirements  of law
governing  the  Amendment  of Articles of Incorporation and that said Articles
are  amended  in  accordance  therewith.

NOW  THEREFORE,  I, ROY D. BLUNT, Secretary of State of the State of Missouri,
do hereby certify that I have filed said Certificate of Amendment  as provided
by law, and that the Articles of Incorporation of said corporation are amended
in  accordance  therewith.

                                  IN  TESTIMONY  WHEREOF,  I  hereunto  set my
                                  hand  and  affix the GREAT SEAL of the State
                                  of  Missouri.    Done  at  the  City  of
                                  Jefferson, this 4th  day  of  March,  1991.

                                      /s/  ROY  D.  BLUNT
[SEAL]                                ________________________
                                        Secretary  of  State


RECEIVED  OF:    XEROX  FINANCIAL  SERVICES  LIFE  INSURANCE  COMPANY
TWENTY  DOLLARS-------------Dollars  $20.00
For  Credit  of General Revenue Fund, on Account of Incorporation Tax and Fee.

No.  I00233744

                     CERTIFICATE OF AMENDMENT OF ARTICLES
                        (to be executed in triplicate)

We,  the  undersigned  president  or vice president and secretary or assistant
secretary,  on  our  oaths  swear  and  certify  to the truth of the following
statements:

(1)  NAME  OF  THE  INSURANCE COMPANY: XEROX FINANCIAL SERVICES LIFE INSURANCE
COMPANY.  IF THE NAME OF THE  INSURANCE  COMPANY  CHANGED AS A RESULT OF THIS
AMENDMENT, THE NAME OF THE INSURANCE COMPANY IMMEDIATELY BEFORE THIS AMENDMENT
WAS______________.

(2)  THE DATE OF THE ADOPTION OF THE AMENDMENT BY THE SHAREHOLDERS, MEMBERS OR
OTHER  GROUP  OF  PERSON ENTITLED TO VOTE ON THE AMENDMENT: December 19, 1990.

(3)  THE  AMENDMENT  ADOPTED  (attach  additional  pages  if  necessary):

      A.    Article  II  is  hereby  amended  to  read  as  follows:

           "The  principal  office  of  the  Corporation  shall  be located in
           St.  Louis,  Missouri,  and  the  Administrative  Office  of  the
           Corporation  shall  be  located  in  Lisle,  Illinois."

(4) THE NUMBER OF SHARES, MEMBERS, OR OTHER GROUP OF PERSONS ENTITLED TO VOTE,
OR IF A MUTUAL, THE NUMBER OF THE MEMBERS PRESENT EITHER IN PERSON OR BY PROXY
ENTITLED  TO  VOTE:  2,512,100.

(5)  THE  NUMBER  OF SHARES, MEMBERS, OR OTHER GROUP OF PERSONS THAT VOTED FOR
AND  AGAINST  SAID  AMENDMENT  RESPECTIVELY:  For:  2,512,100  Against:  0

(6) IF THE AMENDMENT EFFECTS A CHANGE IN THE NUMBER OR PAR VALUE OF AUTHORIZED
SHARES,  THEN  A  STATEMENT SHOWING THE NUMBER OF SHARES AND PAR VALUE THEREOF
PREVIOUSLY  AUTHORIZED:  __________________________

                                          /s/  STEPHEN  P.  CLARK
                                          ___________________________
                                          Executive  Vice  President

PLACE  CORPORATE  SEAL  HERE
(If  no  corporate  seal,  state  "none".)
                                          /s/  DEAN  H.  GOOSSEN
                                          ____________________________
                                           Secretary
State  of  Illinois
County  of  Dupage

Subscribed  and  sworn  to  before  me  this  6th  day  of  February  1991.

"OFFICIAL  SEAL"
CATHERINE  A.  VRONA                                    /S/ CATHERINE A. VRONA
NOTARY  PUBLIC  STATE OF ILLINOIS             ________________________________
MY  COMMISSION  EXPIRES  1/4/92                                  NOTARY PUBLIC

                                           My  Commission  expires  1/4/92.


____________________________________________________________________________ _
            CERTIFICATE OF AMENDMENT OF THE DIRECTOR OF INSURANCE
    (This certificate may be filled out only by the Director of Insurance)

I  certify that I have examined the above Certificate of Amendment of Articles
as  executed  by  the insurance company and find that it conforms to law, that
the proceedings were regular, that the condition and the assets of the company
justify  the  amendment,  and  that  the  same  will not be prejudicial to the
interests  of  the  policyholders,  all  as  provided  by  law.

So  Certified,  Signed,  and  Official  Seal  Affixed  on  this date: 2-13-91.

                                            /s/  LEWIS  E.  MELAHN
                                            ____________________________
                                            LEWIS  E.  MELAHN
                                            Director  of  Insurance
                                            State  of  Missouri




                           CERTIFICATE OF AMENDMENT
                       OF THE ARTICLES OF INCORPORATION
              OF XEROX FINANCIAL SERVICES LIFE INSURANCE COMPANY

     The  undersigned,  Xerox  Financial  Services  Life  Insurance Company, a
Missouri insurance corporation (hereinafter called the "Corporation"), for the
purpose  of  amending  its  Articles  of  Incorporation,  does hereby make and
execute  this  Certificate  of  Amendment  of  the  Articles of Incorporation.

     (1)  The  name  of  the  Corporation  is  Xerox  Financial  Services Life
Insurance  Company.

     (2)  The shareholders of the Corporation, by written consent in lieu of a
meeting  dated  as  of  December  19, 1990, did unanimously adopt a resolution
amending  the  Articles  of  Incorporation,  as  hereinafter  set  forth.

     (3)  The  Amendment of the Articles of Incorporation of said Corporation
thus  adopted  are  as  follows:

     A.    Article  II  is  hereby  amended  to  read  as  follows:

                "The  principal  office of the Corporation shall be located in
                St.  Louis,  Missouri,  and  the  Administrative Office of the
                Corporation  shall  be  located  in  Lisle,  Illinois."

     (4) The number of shares outstanding and entitled to vote on December 1,
1990 was 2,512,000 shares, of which 2,512,000  shares voted for the resolution
amending  the  Articles  of  Incorporation  and  0  shares  voted against said
resolution.


                             XEROX  FINANCIAL SERVICES LIFE INSURANCE COMPANY

                                            By:  /S/  STEPHEN  P.  CLARK
                                                __________________________
                                                  Stephen  P.  Clark
                                                Executive  Vice  President
                                                &  Chief  Financial  Officer

                                              Attest:  /S/  DEAN  H.  GOOSSEN
                                                  __________________________
                                                     Dean  H.  Goossen
                                            Vice  President,  General Counsel
                                                      &  Secretary







STATE  OF  ILLINOIS      )
                         )  SS
COUNTY OF  DUPAGE        )

     Now  on  this  18th  day  of January, 1991, before me personally appeared
Stephen  P.  Clark  and  Dean  H.  Goossen,  to me known to be the persons who
executed  the  foregoing  instrument  and to me known to be, respectively, the
Executive  Vice  President and Chief Financial Officer and the Vice President,
General  Counsel  and  Secretary  of  Xerox  Financial Services Life Insurance
Company,  and  being  first  duly sworn upon their oaths each did say that the
statements  and  matters set forth therein are true and that they executed the
same  as  their  free  act  and  deed  and  as  the  free act and deed of said
Corporation  for  the purposes set forth therein, and that the seal affixed is
the  corporate  seal  of said Corporation, and that said instrument was signed
and  sealed  by  authority  of  the  shareholders  of  said  Corporation.

     IN  WITNESS  WHEREOF, I have hereunto set my hand and affixed my notarial
seal  the  day  and  year  last  above  written.

                                /S/  CATHERINE  A.  VRONA
                               _____________________________
                                 Notary  Public

"OFFICIAL  SEAL"
CATHERINE  A.  VRONA
NOTARY  PUBLIC  STATE  OF  ILLINOIS
MY  COMMISSION  EXPIRES  1/4/92
FILED AND CERTIFICATE ISSUED  MAR  4,  1991
ROY  D.  BLUNT
Corporation  Dept.  SECRETARY  OF  STATE







             STATE OF MISSOURI . . . Office of Secretary of State

                       Roy D. Blunt, Secretary of State

         STATEMENT OF CHANGE OF REGISTERED AGENT OR REGISTERED OFFICE

                                 INSTRUCTIONS
     The  filing  fee  for  this  change  is  $5.00.
     Change  must  be  filed  in  DUPLICATE.
     The  registered  office may be, but need not be, the same as the place of
business of the corporation or limited partnership, but the registered  office
and the business address of the agent must be the same.  The corporation or
limited partnership cannot  act  as  its  own  registered  agent.

     Any  subsequent  change  in  the  registered  office  or  agent  must  be
immediately  reported  to  the  Secretary  of  State. Forms are available upon
request.

                                                         Charter No. I00233744


     The  undersigned  corporation  or  limited  partnership,  organized  and
existing  under  the laws of the State of Missouri for the purpose of changing
its  registered  agent "The General and Business Corporation Act of Missouri,"
or  the  "Missouri  Uniform  Limited  Partnership  Law,"  represents  that:

1.  The name of the corporation/ltd. partnership is: XEROX FINANCIAL SERVICES
LIFE  INSURANCE  COMPANY.

2.  The name of its registered agent before this change is: VERNE E. PURVINES.

3.  The  name  of  the  new  registered  agent  is:  THOMAS  R.  DRUMMOND.

4.  The  address,  including street number, if any, of its registered office
before  this  change is: 10534 Natural Bridge Road, St. Louis, Missouri 63134.

5.  Its  registered  office  (including  street number, if any change is to be
made)  is hereby CHANGED TO: 77 Westport Plaza, Suite 351, St. Louis, Missouri
63146.

6.    The  address  of  its  registered office and the address of the business
office  of  its  registered  agent,  as  changed  will  be  identical.

7.    Such  change  was  authorized by resolution duly adopted by the board of
directors  of  the  corporation  or  by  the  limited  partnership.

     IN WITNESS WHEREOF, the undersigned corporation or limited partnership
has caused this report to be executed in its name by its PRESIDENT or VICE 
PRESIDENT of the corporation, or GENERAL  PARTNER  of the limited partnership,
and attested to by the assistant secretary  of  a  corporation  on  the  31st
day  of  May,  1991.

                              XEROX FINANCIAL SERVICES LIFE INSURANCE COMPANY
                                ______________________________________________
                                Name  of  corporation  or  limited partnership
(Corporate  Seal)                         By  /s/    STEPHEN P. CLARK
                                       ________________________________
                                 Executive Vice  President  of  Corporation
                                                  or
If no seal, state "none"                General Partner of limited partnership

Attest:  /s/  DEAN  H.  GOOSSEN
       __________________________
       Secretary  of  Corporation

STATE  OF  ILLINOIS       )
COUNTY  OF  DUPAGE        )  ss.

     I,  Catherine  Vrona, a Notary Public, do hereby certify that on the 31st
day  of May, 1991, personally appeared before me Stephen P. Clark who declares
he  is the Executive Vice President  of  the corporation, or a General Partner
of the limited partnership, executing  the foregoing document, and being first
duly sworn, acknowledged that he signed the foregoing document in the capacity
therein set forth and declared that the statements therein contained are true.

     IN WITNESS WHEREOF, I have hereunto set my hand and seal the day and year
before  written.

(Notarial  Seal)                                 /S/  CATHERINE A. VRONA
                                                __________________________
                                                       NOTARY  PUBLIC

                                               My  Commission  expires 1/4/92
"OFFICIAL  SEAL"
CATHERINE  A.  VRONA
NOTARY  PUBLIC  STATE  OF  ILLINOIS
MY  COMMISSION  EXPIRES  1/4/92.

FILED  JUN  3,  1991

SECRETARY  OF  STATE
P.O.  BOX  778
JEFFERSON  CITY,  MO  65102






                              STATE OF MISSOURI
                       ROY D. BLUNT, Secretary of State
                              CORPORATION DIVISION

[SEAL  OF  THE  SECRETARY  OF  STATE  MISSOURI]

                           Certificate of Amendment

I,  ROY  D.  BLUNT,  Secretary  of  State  of the State of Missouri, do hereby
certify  that  XEROX  FINANCIAL SERVICES LIFE INSURANCE COMPANY, a corporation
organized  under  the  Laws  of  Missouri, has delivered to me and that I have
filed its Certificate of Amendment of its Articles of Incorporation; that said
Corporation  has  in  all  respects  complied  with  the  requirements  of law
governing  the  Amendment  of Articles of Incorporation and that said Articles
are  amended  in  accordance  therewith.

NOW  THEREFORE,  I, ROY D. BLUNT, Secretary of State of the State of Missouri,
do hereby certify that I have filed said Certificate of Amendment, as provided
by law, and that the Articles of Incorporation of said corporation are amended
in  accordance  therewith.

                                  IN  TESTIMONY  WHEREOF,  I  hereunto  set my
                                  hand  and  affix the GREAT SEAL of the State
                                   of  Missouri.    Done  at  the  City  of
                                  Jefferson, this 2nd day of December,  1991.

                                          /s/  ROY  D.  BLUNT
[SEAL]                                   ________________________
                                          Secretary  of  State


RECEIVED  OF:    XEROX  FINANCIAL  SERVICES  LIFE  INSURANCE  COMPANY
TWENTY  DOLLARS-------------Dollars  $20.00
For  Credit  of General Revenue Fund, on Account of Incorporation Tax and Fee.

No.  I00233744





                     CERTIFICATE OF AMENDMENT OF ARTICLES
                        (to be executed in triplicate)

We,  the  undersigned  president or vice president and secretary or assistant
secretary,  on  our  oaths  swear  and  certify  to the truth of the following
statements:

(1)  NAME  OF  THE  CORPORATION:  XEROX  FINANCIAL  SERVICES LIFE INSURANCE
COMPANY.    IF  THE  NAME OF THE INSURANCE COMPANY CHANGED AS A RESULT OF THIS
AMENDMENT, THE NAME OF THE INSURANCE COMPANY IMMEDIATELY BEFORE THIS AMENDMENT
WAS  ________________________________________________________________________.

(2)  THE DATE OF THE ADOPTION OF THE AMENDMENT BY THE SHAREHOLDERS, MEMBERS OR
OTHER  GROUP  OF  PERSONS ENTITLED TO VOTE ON THE AMENDMENT: October 15, 1991.

(3)  The  Amendment  adopted  (attach  additional  pages  if  necessary):

     Article  II  is  hereby  amended  to  read  as  follows:

             "The  principal  office  of  the  Corporation shall be located in
             Jefferson  City,  Missouri,  and the Administrative Office of the
             Corporation  shall  be  located  in  Oakbrook Terrace, Illinois."

(4) THE NUMBER OF SHARES, MEMBERS, OR OTHER GROUP OF PERSONS ENTITLED TO VOTE,
OR IF A MUTUAL, THE NUMBER OF THE MEMBERS PRESENT EITHER IN PERSON OR BY PROXY
ENTITLED  TO  VOTE:  2,696,100.

(5) THE NUMBER OF SHARES, MEMBERS OR OTHER GROUP OF PERSONS THAT VOTED FOR AND
AGAINST  SAID  AMENDMENT  RESPECTIVELY:  For:  2,696,100      Against:  0

(6) IF THE AMENDMENT EFFECTS A CHANGE IN THE NUMBER OR PAR VALUE OF AUTHORIZED
SHARES,  THEN  A  STATEMENT SHOWING THE NUMBER OF SHARES AND PAR VALUE THEREOF
PREVIOUSLY  AUTHORIZED:  __________________________________________________.




                                            By:  /S/  STEPHEN  P.  CLARK
                                                __________________________
                                                Executive  Vice  President
PLACE  CORPORATE  SEAL  HERE
(If  no  corporate  seal,  state  "none".)
                                             /s/  LINDA  S.  MACARZEAL
                                                  __________________________
                                                    Assistant  Secretary

State  of  ILLINOIS
County  of  DUPAGE

Subscribed  and  sworn  to  before  me  this  31st  day  of  October,  1991.

"OFFICIAL  SEAL"
SUSAN  MARIE  GASKILL
NOTARY  PUBLIC  STATE  OF  ILLINOIS
MY  COMMISSION  EXPIRES  5/16/93            /S/ SUSAN MARIE GASKILL
                                            ____________________________
                                                   NOTARY  PUBLIC

                                          My  Commission  expires  5/16/93.
______________________________________________________________________________
            CERTIFICATE OF AMENDMENT OF THE DIRECTOR OF INSURANCE
    (This certificate may be filled out only by the Director of Insurance)

I  certify that I have examined the above Certificate of Amendment of Articles
as  executed  by  the insurance company and find that it conforms to law, that
the proceedings were regular, that the condition and the assets of the company
justify  the  amendment,  and  that  the  same  will not be prejudicial to the
interests  of  the  policyholders,  all  as  provided  by  law.

So  Certified,  Signed,  and  Official  Seal  Affixed  on  this date: 11/8/91.

                                           /S/  LEWIS  E.  MELAHN
                                           _____________________________
                                           LEWIS  E.  MELAHN
                                           Director  of  Insurance
                                           State  of  Missouri







                              STATE OF MISSOURI

                  Rebecca McDowell Cook, Secretary of State
                    P.O. Box 778, Jefferson City, MO 65102

                              Corporation Division

         Statement of Change of Registered Agent or Registered Office

                                 INSTRUCTIONS
1.    The  filing  fee  for  this  change  is $10.00.  Change must be filed in
DUPLICATE.
2.    P.O.  Box may only be used in conjunction with Street, Route or Highway.
3.    Agent  and  address  must  be  in  the  State  of  Missouri.
4.    If a corporation, officers (president or vice president and secretary or
assistant  secretary) must sign, and president's or vice president's signature
must  be  notarized.
5.  If limited partnership, general partner must sign and have their signature
notarized.

                                                          Charter No. I-233744


The  undersigned  corporation  or  limited partnership, organized and existing
under  the  laws  of  the  State  of  Missouri for the purpose of changing its
registered  agent  "The  General and Business Corporation Act of Missouri," or
the  "Missouri  Uniform  Limited  Partnership Law,"  represents  that:

1.    The  name  of the corporation is Xerox Financial Services Life Insurance
Company.

2.  The name of its registered agent before this change is Thomas R. Drummond.

3.    The  name  of  the  new  registered  agent  is  Nick  Monaco.

4.    The  address,  including street number, if any, of its registered office
before  this change is 77 Westport Plaza, Suite 351, St. Louis Missouri 63146.

5.  Its  registered  office  (including  street number, if any change is to be
made) is hereby CHANGED TO 237 E. High Street, Jefferson City, Missouri 65101.

6.    The  address  of  its  registered office and the address of the business
office  of  its  registered  agent,  as  changed,  will  be  identical.

7.    Such  change  was  authorized by resolution duly adopted by the board of
directors  of  the  corporation  or  by  the  limited  partnership.

     IN WITNESS WHEREOF, the undersigned corporation has caused this report to
be executed in its name by its President or Vice President of the corporation,
or  General  Partner  of  the  limited  partnership,  and  attested  to by the
assistant secretary  of  a  corporation  on  the  8th  day  of  May,  1995.

                              XEROX FINANCIAL SERVICES LIFE INSURANCE COMPANY
                               _______________________________________________
                                 Name  of  corporation  or limited partnership

(Corporate  Seal)                        By  /s/    J. ROBERT HOPSON
                                       ________________________________
                               President  or  Vice  President  of corporation
If  no  seal,  state  "none"     or General  Partner  of limited partnership

Attest:  /s/  JEFFERY  K.  HOELZEL
       ________________________________
        Secretary  or  Assistant  Secretary
              of  corporation

STATE  OF  ILLINOIS       )
COUNTY  OF  DUPAGE        )  ss.

     I, Dolores K. Delgado, a Notary Public, do hereby certify that on the 8th
day of  May, 1995, personally appeared before me J. Robert Hopson who declares
he/she is the President or Vice President of the corporation, or a General 
Partner of the limited partnership, executing the foregoing document, and 
being first duly sworn, acknowledged that he/she signed the foregoing document
in the capacity  therein set forth and declared that the statements therein 
contained are  true.
     IN WITNESS WHEREOF, I have hereunto set my hand and seal the day and year
before  written.

(Notarial  Seal)                                        /S/ DOLORES K. DELGADO
                                                __________________________
                                                       NOTARY  PUBLIC

                                               My  Commission  expires 3/9/96.
"OFFICIAL  SEAL"
DOLORES  K.  DELGADO
NOTARY  PUBLIC  STATE  OF  ILLINOIS
MY  COMMISSION  EXPIRES  3/9/96








                              STATE OF MISSOURI
                  Rebecca McDowell Cook, Secretary of State

                              CORPORATION DIVISION

                           Certificate of Amendment

I,  REBECCA  MCDOWELL  COOK,  Secretary  of State of the State of Missouri, do
hereby  certify  that COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY (FORMERLY
XEROX  FINANCIAL  SERVICES  LIFE  INSURANCE  COMPANY), a corporation organized
under  the  Laws  of  Missouri,  has delivered to me and that I have filed its
Certificate  of  Amendment  of  its  Articles  of  Incorporation;  that  said
Corporation  has  in  all  respects  complied  with  the  requirements  of law
governing  the  Amendment  of Articles of Incorporation and that said Articles
are  amended  in  accordance  therewith.

                            IN  TESTIMONY WHEREOF, I have hereunto  set  my
                            hand  and  imprinted the GREAT SEAL of the State
                            of  Missouri, on this, the 22nd day of June, 1995.

                                      /s/  REBECCA  MCDOWELL  COOK
[SEAL]                                ______________________________
                                        Secretary  of  State


$25.00






                     CERTIFICATE OF AMENDMENT OF ARTICLES
                        (to be executed in triplicate)

We,  the  undersigned,  president or vice president and secretary or assistant
secretary,  on  our  oaths  swear  and  certify  to the truth of the following
statements:

(1) NAME OF THE CORPORATION: COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY.
 IF  THE  NAME OF THE INSURANCE COMPANY CHANGED AS A RESULT OF THIS AMENDMENT,
THE  NAME OF THE INSURANCE COMPANY IMMEDIATELY BEFORE THIS AMENDMENT WAS XEROX
FINANCIAL  SERVICES  LIFE  INSURANCE  COMPANY.

(2)  THE DATE OF THE ADOPTION OF THE AMENDMENT BY THE SHAREHOLDERS, MEMBERS OR
OTHER  GROUP  OF  PERSONS  ENTITLED  TO  VOTE  ON THE AMENDMENT: JUNE 1, 1995.

(3)  The Amendment adopted (attache additional pages if necessary): PLEASE SEE
EXHIBIT  A  ATTACHED  HERETO  AND  INCORPORATED  HEREIN.

(4) THE NUMBER OF SHARES, MEMBERS, OR OTHER GROUP OF PERSONS ENTITLED TO VOTE,
OR IF A MUTUAL, THE NUMBER OF THE MEMBERS PRESENT EITHER IN PERSON OR BY PROXY
ENTITLED  TO  VOTE:  2,899,446  shares  of  Common  Stock.

(5) THE NUMBER OF SHARES, MEMBERS OR OTHER GROUP OF PERSONS THAT VOTED FOR AND
AGAINST  SAID  AMENDMENT  RESPECTIVELY:  For:  2,899,446      Against:  0

(6) IF THE AMENDMENT EFFECTS A CHANGE IN THE NUMBER OR PAR VALUE OF AUTHORIZED
SHARES,  THEN  A  STATEMENT SHOWING THE NUMBER OF SHARES AND PAR VALUE THEREOF
PREVIOUSLY  AUTHORIZED:  N/A.




                                            By:  /S/  WILLIAM  L.  MAXI
                                                __________________________
                                                President  or  Vice  President
PLACE  CORPORATE  SEAL  HERE
(If  no  corporate  seal,  state  "none".)
                                             /s/  JEFFERY  K.  HOELZEL
                                                  __________________________
                                              Secretary or Assistant Secretary

State  of  ILLINOIS
County  of  DUPAGE

Subscribed  and  sworn  to  before  me  this  2nd  day  of  June,  1995.

"OFFICIAL  SEAL"
DOLORES  K.  DELGADO
NOTARY  PUBLIC  STATE  OF  ILLINOIS
MY  COMMISSION  EXPIRES  3/9/96.             /S/ DOLORES K. DELGADO
                                            ____________________________
                                                   NOTARY  PUBLIC

                                          My  Commission  expires  3/9/96.
______________________________________________________________________________
            CERTIFICATE OF AMENDMENT OF THE DIRECTOR OF INSURANCE
    (This certificate may be filled out only by the Director of Insurance)

I  certify that I have examined the above Certificate of Amendment of Articles
as  executed  by  the insurance company and find that it conforms to law, that
the proceedings were regular, that the condition and the assets of the company
justify  the  amendment,  and  that  the  same  will not be prejudicial to the
interests  of  the  policyholders,  all  as  provided  by  law.

So  Certified,  Signed,  and  Official  Seal  Affixed  on  this date: 6/22/95.

                                           /S/  JAY  ANGOFF
                                           _____________________________
                                           JAY  ANGOFF
                                           Director  of  Insurance
                                           State  of  Missouri





                                                                  EXHIBIT  A

           CERTIFICATE OF AMENDMENT OF ARTICLES OF INCORPORATION OF
               COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY,
                              FORMERLY KNOWN AS
               XEROX FINANCIAL SERVICES LIFE INSURANCE COMPANY


1.    Article  I  is  hereby  amended  to  read  in  its  entirety as follows:

             The  name  of  this  corporation  is Cova Financial Services Life
             Insurance  Company.

2.    Article  II  is  hereby  amended  to  read  in  its entirety as follows:

             The  principal  office  of  the  Corporation shall be located in
             St.  Louis,  Missouri,  and  the  Administrative  Office  of  the
             Corporation  shall  be  located  in  Oakbrook Terrace, Illinois.

                                     BY-LAWS

                                       OF

    COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY (Amended 6/1/95) (Formerly
        Xerox Financial Services Life Insurance Company - Amended 9/1/85)
                        (Formerly Assurance Life Company)
                   a Missouri domiciled life insurance company

                                    Article I

                                  Shareholders

    Section 1. Place of Meetings.

    All meetings of the  shareholders  shall be held at the  principal  business
    office of the corporation in Missouri,  except such meetings as the board of
    directors to the extent  permissible  by law expressly  determines  shall be
    held elsewhere,  in which case such meeting may be held, upon notice thereof
    as hereinafter  provided,  at such other place or places,  within or without
    the State of Missouri, as the board of directors shall have determined,  and
    as shall be stated in such notice;  and, unless  specifically  prohibited by
    law, any meeting may be held at any place and time, and for any purpose,  if
    consented to in writing by all of the shareholders entitled to vote thereat.

    Section 2. Annual Meetings.

    An annual  meeting of the  shareholders  to elect  directors and to transact
    such other  business as may properly be brought  before the meeting shall be
    held each year at such date,  time and place as the board of  directors  may
    determine. (Amended 6/1/95)

    Section 3. Special Meetings.

    Special  meetings of the  shareholders  may be called by the chairman of the
    board, by the president,  by the secretary, by the board of directors, or by
    the holders of, or by any officer or shareholder upon the written request of
    the holders of, not less than four-fifths of all outstanding shares entitled
    to vote at any such meeting,  and shall be called by an officer  directed to
    do so by the board of  directors.  Shareholders'  requests  for such special
    meeting  shall be in  writing  and shall  state the  nature of the  business
    desired to be transacted.

     The  "call"  and the  "notice"  of any such  meeting  shall be deemed to be
     synonymous.

    Section 4. Notice of Meeting.

     Written or printed  notice of each  meeting  of the  shareholders,  whether
     annual or special,  stating the place, day and hour of the meeting, and, in
     case of a special  meeting,  the  purpose  or  purposes  thereof,  shall be
     delivered or given to each  shareholder  entitled to vote  thereat,  either
     personally or by mail,  not less than ten (10) days or more than fifty (50)
     days prior to the  meeting,  unless,  as to a particular  matter,  other or
     further  notice is  required  by law,  in which  case such other or further
     notice  shall be given.  In  addition  to such  written or printed  notice,
     published  notice  shall be given if (and in the manner)  then  required by
     law.

    Any  notice of a  shareholders'  meeting  sent by mail shall be deemed to be
    delivered  when  deposited in the United  States mail with  postage  thereon
    prepaid  addressed  to the  shareholder  at his address as it appears on the
    records of the corporation.

    Section 5. Presiding Officials.

    Every meeting of the shareholders, for whatever object, shall be convened by
    the chairman of the board, by the president, or by the officer or person who
    called the meeting by notice as above provided.

    Section 6. Business Which May Be Transacted at Annual Meeting.

    At each annual meeting of the shareholders,  the shareholders  shall elect a
    board of directors to hold office until the next  succeeding  annual meeting
    or until their successors shall have been elected and qualified and they may
    transact such other business as may be desired,  whether or not the same was
    specified in the notice of the  meeting,  unless the  consideration  of such
    other  business  without  its  having  been  specified  in the notice of the
    meeting as one of the purposes thereof, is prohibited by law.

    Section 7. Business Which May Be Transacted at Special Meetings.

    Business  transacted  at all  special  meetings  shall  be  confined  to the
    purposes  stated in the notice of such meeting,  unless the  transaction  of
    other  business is  consented  to by the  holders of all of the  outstanding
    shares of stock of the corporation entitled to vote thereat.

    Section 8. Quorum of Shareholders.

    Except as otherwise  provided by law or by the articles of incorporation,  a
    majority  of  the  outstanding  shares  entitled  to  vote  at  any  meeting
    represented in person or by proxy shall  constitute a quorum at a meeting of
    the shareholders,  but less than a quorum shall have the right  successively
    to adjourn the meeting to a specified date not longer than ninety days after
    such  adjournment,  and no  notice  need be  given  of such  adjournment  to
    shareholders not present at the meeting.

    Section 9. Voting of Shareholders.

     Each  shareholder  shall be entitled to as many votes on any proposition as
     he has shares of stock in the  corporation,  and he may vote them in person
     or by proxy. Such proxy shall be in writing and shall state the name of the
     person  authorized  to cast such vote and the date of the  meeting at which
     such vote shall be cast,  and no such proxy shall be valid  unless the same
     shall have been given within thirty days prior to the meeting at which such
     vote is to be cast and shall be filed with the  Secretary at or previous to
     the time of the meeting and before the votes are cast.

    If the board of directors  does not close the transfer books or set a record
    date for the determination of the shareholders entitled to notice of, and to
    vote  at,  a  meeting  of  shareholders,   only  the  shareholders  who  are
    shareholders  of record at the close of business the twentieth day preceding
    the date of the meeting  shall be entitled to notice of, and to vote at, the
    meeting, and any adjournment of the meeting.

    Section 10. Registered Shareholders - Exceptions - Stock Ownership Presumed.

    The  corporation  shall be  entitled  to treat the  holders of the shares of
    stock of the corporation,  as recorded in the stock record or transfer books
    of the  corporation,  as the holders of record and as the holders and owners
    in fact thereof and,  accordingly,  the corporation shall not be required to
    recognize  any equitable or other claim to or interest in any such shares on
    the part of any other person, firm, partnership, corporation or association,
    whether or not the  corporation  shall have express or other notice thereof,
    except as is otherwise expressly required by law, and the term "shareholder"
    as used in these bylaws means one who is a holder of record of shares of the
    corporation.

                                   Article II

                               Board of Directors

    Section 1. Directors - Number and Vacancies.

    Unless and until changed by the board of directors as hereinafter  provided,
    the  number  of  directors  to  constitute  the  board of  directors  of the
    corporation shall be nine.  (Amended 6/1/95) The board of directors,  to the
    extent  permitted  by law,  shall  have the  power to change  the  number of
    directors from time to time provided that any notice  required by law of any
    such change is duly given.  Directors  need not be  shareholders  unless the
    Articles of Incorporation at any time so provide.

    Vacancies on the board of directors  shall be filled for the unexpired  term
    by a majority of the remaining  directors,  or, if they are unable to do so,
    by vote of a majority of shareholders at an annual or special meeting.

    Section 2. Removal of Directors.

     Any director may be removed either with or without cause at any time by the
     affirmative  vote of the  shareholders  of record holding a majority of the
     outstanding shares of the corporation  entitled to vote for the election of
     directors,  given at a meeting of the shareholders called for that purpose,
     or by the holders of a majority of the outstanding  shares entitled to vote
     for the  election of directors  without  holding a meeting or notice but by
     merely  presenting  their  majority to the secretary of the  corporation in
     writing for the  removal of a director  or  directors  without  cause.  Any
     director  may be removed  with cause by a majority  of the total  number of
     directors  constituting  the entire  Board of Directors at a meeting of the
     Board of Directors. (Amended 6/1/95)

    Section 3. Directors - Employment and Age Qualifications.

    "Inside  directors" shall be defined as any director who is also an employee
    of the corporation,  or any affiliate thereof,  at the time first elected to
    the board. "Outside director" shall be defined as any director who is not an
    inside  director.  Directors shall hold office subject to the employment and
    age  qualifications  contained  herein,  provided,  however,  the  board  of
    directors  may, by  resolution  adopted by a majority  of the entire  board,
    waive such  qualifications as to any director or candidate for the office of
    director.

     (1)  Inside  Directors.  The term of office  of any  person  serving  as an
          "inside director" shall cease upon the first to occur of the following
          events:

          (a)  Termination of employment with the corporation and all affiliates
               thereof for any reason, or

          (b)  Retirement  pursuant  to any  retirement  plan  or  pension  plan
               adopted by the corporation or any affiliate thereof.

     (2)  Outside  directors.  The person  shall be eligible  for election as an
          "outside  director" after he has attained age 70.


    Section 4. Powers of the Board.

    The property and business of the corporation shall be controlled and managed
    by the directors, acting as a board. The board shall have and is vested with
    all and unlimited powers and authorities, except as may be expressly limited
    by law, the articles of incorporation or these bylaws,  to do or cause to be
    done any and all  lawful  things  for and in behalf of the  corporation,  to
    exercise or cause to be exercised any or all of its powers,  privileges, and
    franchises, and to seek the effectuation of its objects and purposes.

    Section 5. Regular Meetings.

    A regular  meeting of the board of directors  shall be held  without  notice
    other  than this  By-Law  immediately after,  and at the same place as, the
    annual  meeting of  shareholders.  The board of directors  may  provide,  by
    resolution,  the time and  place,  either  within  or  without  the State of
    Missouri,  for the holding of additional  regular  meetings  without  notice
    other than such resolution. (Amended 6/1/95)

    Section 6. Special Meetings.

    Special  Meetings of the board of  directors  shall be held at such time and
    place as is  specified  in the notice of such meeting and shall be called by
    the chairman of the board, the president, the secretary, any vice president,
    or any one or more of the directors. Notice of any such meeting of the board
    shall be given personally or by mail or telegram to each member of the board
    at least two hours  prior to the  scheduled  time of the  meeting,  but such
    notice may be waived in writing or by  telegram  either  before or after the
    meeting,  and  attendance  at the meeting by any director  shall be deemed a
    waiver of such notice.

    Section 7. Quorum.

    A majority of the full board of directors shall  constitute a quorum for the
    transaction  of  business,  but less than a quorum may adjourn  from time to
    time until a quorum be obtained.  The act of the  majority of the  directors
    present at a meeting  at which a quorum is  present  shall be the act of the
    board of directors.

    Section 8. Action Without a Meeting.

    If all the  directors  severally or  collectively  consent in writing to any
    action to be taken by the directors, such consents shall have the same force
    and effect as an unanimous vote of the directors at a meeting duly held. The
    secretary  shall file such  consents with the minutes of the meetings of the
    board of directors.

    Section 9. Advisory Directors.

    The board of  directors  may appoint to the office of advisory  director any
    person whose  abilities and interest in the  corporation,  in the opinion of
    the  board,  qualify  him to  render  service  to the  board in an  advisory
    capacity.  Such advisory directors may receive notice of and attend meetings
    of the  board  of  directors,  shall  have  no vote  in the  affairs  of the
    corporation  and shall not be counted  for the  purposes  of  determining  a
    quorum or  majority of the board of any  purpose.  Such  advisory  directors
    shall serve in an advisory  capacity to the board of  directors  only and no
    action of the board  shall be  invalid  because  of the  failure of any such
    advisory director to receive notice of or to attend any meeting of the board
    or to be  informed  of or to  approve  of any  action  taken by the board of
    directors.

    Section 10. Executive Committee.

     The board of  directors  may, by  resolution  or  resolutions  adopted by a
     majority of the whole board of directors, designate an executive committee,
     such  committee  to consist of two or more  directors  of the  corporation,
     which committee,  to the extent provided in said resolution or resolutions,
     shall have and may exercise all of the  authority of the board of directors
     in  the  management  of  the  corporation;   provided,  however,  that  the
     designation of such committee and the delegation thereto of authority shall
     not operate to relieve the board of directors,  or any member  thereof,  of
     any responsibility imposed upon it or him by law.

    The executive  committee shall keep regular minutes of its proceedings which
    minutes shall be recorded in the minutes of the  corporation.  The secretary
    or an assistant  secretary of the  corporation  may act as secretary for the
    committee if the committee so requests.

    Section 11. Other Committees.

    The board of directors  may appoint a finance  committee and fix its duties,
    and may from time to time appoint such other  committees  as the board shall
    deem  advisable,  including  a  committee  or  committees  which  shall have
    authority  to approve  payments  of salary in excess of $20,000 per annum to
    any officer or employee of the  corporation and authority to approve payment
    of salary,  compensation  or  emolument  amounting  in any year to more than
    $20,000 to any other  person,  firm or  corporation.  The board of directors
    shall  appoint and fix the duties of such  additional  committees as they in
    their  discretion  shall deem necessary or advisable for proper operation of
    the corporation.

    Section 12. Compensation of Directors and Committee Members.

    Each director,  as such, shall be entitled to receive  reimbursement for his
    reasonable expenses incurred in attending meetings of the board of directors
    or any committee  thereof or otherwise in  connection  with his attention to
    the affairs of the Corporation.  In addition,  each director,  who is not at
    the time a regularly  compensated  officer or employee of the Corporation or
    any of its  affiliates,  shall be entitled to such fee for his services as a
    director (and if a member of any  committee of the board of directors,  such
    fee for his  services  as such  member) as may be fixed from time to time by
    the board of  directors.  Such fees may be fixed both for meetings  attended
    and on an annual basis, or either thereof,  and may be payable  currently or
    deferred.  Nothing  herein  contained  shall be  construed  to preclude  any
    director or  committee  member from  serving the  corporation  or any of its
    affiliates in any other capacity and receiving compensation thereof.

                                   Article III

                                    Officers

    Section 1. Officers -Who Shall Constitute.
     The  officers  of the  corporation  shall be a  chairman  of the  board,  a
     president, one or more vice presidents, a secretary, a treasurer and one or
     more  assistant  secretaries.  The board shall elect or appoint a president
     and secretary at its annual  meeting held after each annual  meeting of the
     shareholders.  The  board  then,  or from time to time,  may also  elect or
     appoint one or more of the other prescribed  officers or any other officers
     as it shall  deem  advisable,  but need not elect or appoint  any  officers
     other than a  president  and a  secretary.  The board may,  if it  desires,
     further identify or describe any one or more of such officers.

    The  officers  of the  corporation  need  not be  members  of the  board  of
    directors.  Any two or more offices may be held by the same  person,  except
    the office of president and secretary.

    An officer shall be deemed  qualified  when he enters upon the duties of the
    office to which he has been  elected or  appointed  and  furnished  any bond
    required  by the board;  but the board may also  require of such  person his
    written  acceptance  and promise  faithfully to discharge the duties of such
    office.

    Section 2. Term of Office.

    Each officer of the corporation shall hold his office at the pleasure of the
    board of  directors or for such other period as the board may specify at the
    time of his  election or  appointment,  or until his death,  resignation  or
    removal of the board,  whichever  occurs  first.  In any event,  the term of
    office of each officer of the corporation holding his office at the pleasure
    of the board  shall  terminate  at the  annual  meeting  of the  board  next
    succeeding  his  election  or  appointment  and at which any  officer of the
    corporation is elected or appointed,  unless the board provides otherwise at
    the time of his election or appointment.

    Section 3. Removal.

    Any officer or agent elected or appointed by the board of directors, and any
    employee, may be removed or discharged by the board whenever in its judgment
    the best  interests of the  corporation  would be served  thereby,  but such
    removal shall be without  prejudice to the contract  rights,  if any, of the
    person so removed.

    Section 4. Salaries and Compensation.

    Salaries and compensation of all elected or appointed  officers,  and of all
    employees of the corporation  shall be fixed,  increased or decreased by the
    board of directors,  but this power, except as to the salary or compensation
    of the chairman of the board and the president,  may,  unless  prohibited by
    law, be delegated by the board to the chairman of the board,  the president,
    a  committee  or such  other  officer  or  officers  as the  board  may find
    convenient to so empower.

    Section 5. Delegation of Authority to Hire, Discharge and Designate Duties.

    The board may from time to time  delegate to the chairman of the board,  the
    president  or  other  officer  or  executive  employee  of the  corporation,
    authority to hire, discharge and fix and modify the duties,  salary or other
    compensation of employees of the corporation under their  jurisdiction,  and
    the board  may  delegate  to such  officer  or  executive  employee  similar
    authority  with respect to obtaining and retaining for the  corporation  the
    services of attorneys, accountants and other experts.

    Section 6. The Chairman of the Board.

    The  chairman  of the board  shall be the  chief  executive  officer  of the
    corporation;  he shall  preside  at all  meetings  of the  shareholders  and
    directors;  he shall have general  supervision and active  management of the
    business  and finances of the  corporation  and he shall see that all orders
    and resolutions of the Board of Directors are carried into effect.  (Amended
    6/28/85)

    Section 7. The President.

    The president shall be the chief operating  officer of the  corporation.  In
    the absence of the  chairmen of the board,  he shall  preside at meetings of
    the  shareholders  and of the Board of  Directors.  In addition to any other
    powers and duties that may be assigned to him by the board of directors,  in
    the  absence  of the  chairman  of the  board  in the  event  of his  death,
    inability or refusal to act, the  president  shall perform the duties of the
    chairman of the board,  and when so acting,  shall have all powers of and be
    subject to all of the restrictions upon the chairman of the board.  (Amended
    6/28/85)

    Section 8. Vice Presidents.

    The vice  presidents in the order of their  seniority,  as determined by the
    board,  shall,  in  the  absence,  disability,  or  inability  to act of the
    president,  perform the duties and exercise the powers of the president, and
    shall perform such other duties as the board of directors shall from time to
    time prescribe.

    Section 9. The Secretary and Assistant Secretaries.

    The  secretary  shall  attend all  meetings of the  shareholders,  and shall
    record or cause to be  recorded  all  votes  taken  and the  minutes  of all
    proceedings in a minute book of the corporation to be kept for that purpose.
    He shall perform like duties for the executive and other standing committees
    when requested by the board or any such committee to do so.

    He shall see that all books, records,  lists and information,  or duplicates
    required to be maintained at the principal office for the transaction of the
    business of the corporation in Missouri, or elsewhere, are so maintained.

    He shall keep in safe  custody  the seal of the  corporation,  and when duly
    authorized to do so shall affix the same to any instrument requiring it, and
    when so affixed, he shall attest the same by his signature.

    He shall  perform such other duties and have such other  authority as may be
    prescribed  elsewhere  in these  bylaws or from time to time by the board of
    directors or the chief  executive  officer of the  corporation,  under whose
    direct supervision he shall be.

    He shall have the general duties, powers and responsibilities of a secretary
    of a corporation.

    Any assistant secretary,  in the absence,  disability or inability to act of
    the  secretary,  may  perform  the  duties  and  exercise  the powers of the
    secretary, and shall perform such other duties and have such other authority
    as the board of directors may from time to time prescribe.

    Section 10. The Treasurer and Assistant Treasurers.

    The treasurer shall have responsibility for the safekeeping of the funds and
    securities  of the  corporation,  shall  keep or cause  to be kept  full and
    accurate  accounts of receipts and  disbursements  in books belonging to the
    corporation  and shall keep, or cause to be kept, all other books of account
    and accounting  records of the corporation.  He shall deposit or cause to be
    deposited  all  monies  and other  valuable  effects  in the name and to the
    credit of the  corporation in such  depositories as may be designated by the
    board of  directors  or by any  officers  of the  corporation  to whom  such
    authority has been granted by the board of directors.

    He shall disburse,  or permit to be disbursed,  the funds of the corporation
    as may be ordered, or authorized  generally,  by the board, and shall render
    to the chief executive officer of the corporation and the directors whenever
    they may require it, an account of all his  transactions as treasurer and of
    those  under  his  jurisdiction,  and of  the  financial  conditions  of the
    corporation.

    He shall perform such other duties and shall have such other  responsibility
    and authority as may be prescribed elsewhere in these bylaws or from time to
    time by the board of directors.

    He shall have the general duties,  powers and  responsibility of a treasurer
    of a corporation,  and shall, unless otherwise provided by the board, be the
    chief financial and accounting officer of the corporation.

    Any assistant treasurer,  in the absence,  disability or inability to act of
    the  treasurer,  may  perform  the  duties  and  exercise  the powers of the
    treasurer, and shall perform such other duties and have such other authority
    as the board of directors may from time to time prescribe.

    Section 11. Duties of Officers May Be Delegated.

    If any  officer of the  corporation  be absent or unable to act,  or for any
    other reason that the board may deem sufficient, the board may delegate, for
    the  time  being,  some  or  all  of  the  functions,   duties,  powers  and
    responsibilities  of any officer to any other officer, or to any other agent
    or employee  of the  corporation  or other  responsible  person,  provided a
    majority of the whole board of directors concurs therein.


                                   Article IV

        Indemnification and Liability of Directors, Officers & Employees

    Section 1. Indemnification.

    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 or 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  indemnifications with respect to the same or different
    persons or classes of persons.

    Section 2. Insurance.

    The corporation may purchase and maintain  insurance on behalf of any 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 against any liability asserted against him and incurred by him in
    any such capacity,  or arising out of his status as such, whether or not the
    corporation  would have the power to indemnify  him against  such  liability
    under the provisions of these bylaws.

    Section 3. Liability.

    No person shall be liable to the corporation for any loss, damage, liability
    or expense  suffered  by it on account of any action  taken or omitted to be
    taken by him as a director, officer or employee of the corporation or of any
    other corporation which he serves as a director,  officer or employee at the
    request of the corporation,  if such person (i) exercised the same degree of
    care and skill as a prudent man would have exercised under the circumstances
    in the  conduct  of his own  affairs,  or (ii) took or  omitted to take such
    action in reliance upon advice of counsel for the  corporation,  or for such
    other  corporation,  or upon  statements  made or  information  furnished by
    directors,  officers,  employees  or agents of the  corporation,  or of such
    other corporation, which he had no reasonable grounds to disbelieve.


                                    Article V

                                  Capital Stock

    Section 1. Issuance of Certificate.

    Shares of the capital stock of the  corporation  may be represented by entry
    on the stock  record or transfer  books of the  corporation  and need not be
    represented by  certificates.  When shares of stock of the  corporation  are
    represented by certificates,  such certificates shall be numbered,  shall be
    in such form as may be  prescribed  by the board of directors in  conformity
    with law, and shall be entered in the stock books of the corporation as they
    are  issued.  Such  entries  shall show the name and  address of the person,
    firm,  partnership,  corporation or association to whom each  certificate is
    issued.  Each certificate  shall have printed,  typed or written thereon the
    name of the person, firm, partnership, corporation or association to whom it
    is issued and the number of shares represented  thereby.  It shall be signed
    by the  president or a vice  president  and the  secretary or any  assistant
    secretary or the treasurer or an assistant  treasurer or the chairman of the
    board or the chief  executive  officer  of the  corporation,  provided  each
    certificate is signed by two officers who are not the same person and sealed
    with the seal of the corporation, which seal may be immediately, engraved or
    printed.  If the  corporation  has a transfer  agent or a transfer clerk who
    signs such  certificates,  the signatures of any of the other officers above
    mentioned may be immediately  facsimiled,  engraved or printed.  In case any
    such  officer who has signed or whose  facsimile  signature  has been placed
    upon any such  certificate  shall have ceased to be such officer before such
    certificate is issued,  such  certificate may  nevertheless be issued by the
    corporation  with the same effect as if such  officer were an officer at the
    date of its issue.

    Section 2. Transfers of Shares - Transfer Agent - Registrar.

    Transfers  of shares of stock shall be made on the stock  record or transfer
    books of the corporation only by the person named in the stock  certificate,
    or by his attorney  lawfully  constituted in writing,  and upon surrender of
    the certificate  therefor.  The stock record book and other transfer records
    shall  be in the  possession  of the  secretary  or of a  transfer  agent or
    transfer clerk for the corporation.  The  corporation,  by resolution of the
    board, may from time to time appoint a transfer agent or transfer clerk, and
    if desired,  a registrar,  under such  arrangements  and upon such terms and
    conditions  as the board  deems  advisable,  but until and  unless the board
    appoints some other person,  firm or  corporation  as its transfer  agent or
    transfer clerk (and upon the revocation of any such appointment,  thereafter
    until a new  appointment is similarly made) the secretary of the corporation
    shall be the transfer agent or transfer clerk of the corporation without the
    necessity of any formal action of the board, and the secretary or any person
    designated by him, shall perform all the duties thereof.

    Section 3. Lost Certificates.

    In case of the loss or destruction of any certificate for shares of stock of
    the corporation,  another may be issued in its place upon proof of such loss
    or destruction  and upon the giving of a  satisfactory  bond of indemnity to
    the  corporation and the transfer agent and registrar of such stock, if any,
    in such sum as the board of directors may provide, provided, however, that a
    new certificate may be issued without  requiring a bond when in the judgment
    of the board it is proper to do so.

    Section 4. Regulations.

    The board of directors shall have power and authority to make all such rules
    and  regulations  as it may deem expedient  concerning the issue,  transfer,
    conversion  and   registration  of  and  all  other  rights   pertaining  to
    certificates for shares of stock of the corporation,  not inconsistent  with
    the laws of Missouri, the articles of incorporation or these bylaws.

                                   Article VI

                                     General

    Section 1. Fixing of Capital - Transfers of Surplus.

    Except  as  may be  specifically  otherwise  provided  in  the  articles  of
    incorporation, the board of directors is expressly empowered to exercise all
    authority conferred upon it or the corporation by any law or statute, and in
    conformity therewith, relative to:

 (i)   the determination of what part of the consideration  received for shares
       of the corporation shall be stated capital,
 
(ii)   increasing stated capital,
       
(iii)  transferring surplus to stated capital,
 
(iv)   the consideration to be received by the corporation for its shares, and

(v)    all similar or related matters;

    provided that any concurrent  action or consent by or of the corporation and
    its  shareholders  required to be taken or given  pursuant to law,  shall be
    duly taken or given in connection therewith.

    Section 2. Dividends.

     Dividends upon the outstanding  shares of the  corporation,  subject to the
     provisions of the articles of incorporation  and of any applicable law, may
     be declared by the board of directors at any meeting. Dividends may be paid
     in cash, in property, or in shares of the corporation's stock.  Liquidating
     dividends or dividends  representing a distribution of paid-in surplus or a
     return of capital  shall be made only when and in the manner  permitted  by
     law.

    Section 3. Checks.

    All checks and similar  instruments for the payment of money shall be signed
    by such  officer or officers or such other person or persons as the board of
    directors may from time to time designate.  If no such  designation is made,
    and  unless  and until the  board  otherwise  provides,  the  president  and
    secretary or the president and treasurer,  shall have power to sign all such
    instruments  for,  in behalf  and in the name of the  corporation  which are
    executed or made in the ordinary course of the corporation's business.

    Section 4. Records.

    The corporation shall keep at its principal place of business,  in Missouri,
    original or  duplicate  books in which  shall be recorded  the number of its
    shares subscribed,  the names of the owners of its shares, the numbers owned
    of record by them respectively,  the amount of shares paid, and by whom, the
    transfer of said shares with the date of transfer,  the amount of its assets
    and liabilities,  and the names and places of residence of its officer,  and
    from time to time such other or additional  records,  statements,  lists and
    information as may be required by law, including shareholders' lists.

    Section 5. Inspection of Records.

     A shareholder,  if he be entitled and demands to inspect the records of the
     corporation  pursuant  to any  statutory  or other  legal  right,  shall be
     privileged  to inspect  such  records  only during the usual and  customary
     hours of business and in such manner as will not unduly  interfere with the
     regular  conduct of the  business of the  corporation.  A  shareholder  may
     delegate his right of inspection to a certified or public accountant on the
     condition,  to be  enforced  at the  option  of the  corporation,  that the
     shareholder  and  accountant  agree with the  corporation to furnish to the
     corporation promptly a true and correct copy of each report with respect to
     such inspection made by such accountant.  No shareholder  shall use, permit
     to be used or acquiesce in the use by others of any information so obtained
     to the detriment competitively of the corporation,  nor shall he furnish or
     permit to be furnished  any  information  so obtained to any  competitor or
     prospective  competitor of the corporation.  The corporation as a condition
     precedent to any shareholder's inspection of the records of the corporation
     may require the  shareholder to indemnify the  corporation,  in such manner
     and for such amount as may be determined by the board of directors, against
     any loss or damage  which may be suffered by it arising out of or resulting
     from  any  unauthorized  disclosure  made or  permitted  to be made by such
     shareholder of information obtained in the course of such inspection.

    Section 6. Corporate Seal.

    The corporate seal shall have inscribed  thereon the name of the corporation
    and the words:  Corporate Seal - Missouri.  Said seal may be used by causing
    it or a  facsimile  thereof  to be  impressed  or  affixed  or in any manner
    reproduced.

    Section 7. Amendments.

    The bylaws of the corporation may from time to time be suspended,  repealed,
    amended or altered,  or new bylaws may be adopted, in the manner provided in
    the articles of incorporation.

    Section 8. Execution of Instruments.

    Except as the Board of Directors may by resolution  generally or in specific
    instances otherwise provide, the chairman of the board, the president or any
    vice president shall have power on behalf of the corporation:

     (a)  to execute,  affix the  corporate  seal  manually or by facsimile  to,
          acknowledge, verify and deliver any contracts, obligations instruments
          and documents  whatsoever in connection  with its business,  including
          without limiting the foregoing, any bonds,  guarantees,  undertakings,
          recognizance,  powers of  attorney  or  revocations  of any  powers of
          attorney,   stipulations,   deeds,  leases,  mortgages,  releases  and
          satisfactions;

     (b)  to  appoint  one or  more  persons  for  any  or  all of the  purposes
          mentioned in the preceding subsection (a) of this Section 8, including
          affixing the seal of the corporation. (Amended 6/28/85)


Blazzard,  Grodd  &  Hasenauer,  P.C.
943  Post  Road  East
Westport,  CT  06880
(203)  226-7866

April 22, 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  Post-Effective   Amendment  to  a
Registration  Statement on Form N-4 for the Individual  Single 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 ACCOUNTANTS


The Board of Directors of Cova Financial Services Life
     Insurance Company


We consent to the use of our reports included herein and to the reference to
our firm under the headings of "Condensed Financial Information" in the 
Prospectus and "Experts" in the Statement of Additional Information.


                                               KPMG PEAT MARWICK LLP


St. Louis, Missouri
April 21, 1997


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission