COVA VARIABLE ANNUITY ACCOUNT ONE
485BPOS, 1998-01-26
Previous: PAINEWEBBER MORTGAGE ACCEPTANCE CORPORATION IV, 305B2, 1998-01-26
Next: NORTHLAND CRANBERRIES INC /WI/, SC 13G, 1998-01-26



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

                      SECURITIES AND EXCHANGE COMMISSION

                           Washington, D.C.  20549

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

REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940          [ ]
     Amendment No. 25                                                    [X]

                          (Check appropriate box or boxes.)

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

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

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

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

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

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



Approximate Date of Proposed Public Offering:  
   As soon as practicable after the effective date of this Filing.

It is proposed that this filing will become effective:
     
     _____ immediately upon filing pursuant to paragraph (b) of Rule 485
     __X__ on January 28, 1998 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.

Title of Securities Being Registered:
   Individual Deferred Variable Annuity Contracts


                               EXPLANATORY NOTE

==============================================================================
   
This Registration Statement contains two Prospectuses (Version A and Version 
B).  The two versions are identical except for the funding options.  This 
Post-Effective Amendment includes only the text of Version A of the 
Prospectus.  Version B was contained in Pre-Effective Amendment No. 1 to this
Registration Statement which was declared effective on December 2, 1997 and
remains unaffected by this Post-Effective Amendment.  The Prospectuses will
be filed with the Commission pursuant to Rule 497 under the Securities Act of
1933.  The Registrant undertakes to update this Explanatory Note, as needed,
each time a Post-Effective Amendment is filed. 
      
==============================================================================


<TABLE>
<CAPTION>

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

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

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

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

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

Item 4.   Condensed Financial Information  . . .   Not Applicable

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

Item 19.  Purchase of Securities Being Offered .   Not Applicable

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

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

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

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



                                    PART C

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


                               PART A - VERSION A


               PROFILE of the Fixed and Variable Annuity Contract

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

Cova Financial Services Life Insurance Company         January ____, 1998
   
1. THE ANNUITY CONTRACT. The fixed and variable annuity contract offered by Cova
is a contract  between  you, the owner,  and Cova,  an  insurance  company.  The
Contract  provides  a means for  investing  on a  tax-deferred  basis in a fixed
account of Cova and 40  investment  portfolios.  The  Contract is  intended  for
retirement  savings or other  long-term  investment  purposes and provides for a
death benefit and guaranteed income options.     

The fixed  account  offers an interest  rate that is guaranteed by the insurance
company,  Cova.  While your money is in the fixed  account,  the interest your 
money  will earn as well as your principal is guaranteed by Cova.
   
This Contract also offers 40 investment  portfolios  which are listed in Section
4. These  portfolios are designed to offer a potentially  better return than the
fixed account. However, this is NOT guaranteed. You can also lose your money.
    
You can put money in up to 15 of the investment portfolios and the fixed
account.  (If you are participating in an asset allocation program, this limit
may not apply.) You can transfer  between accounts up to 12 times a year without
charge or tax implications.  After 12 transfers, the charge is $25 or 2%
of the amount transferred, whichever is less.

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

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

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

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

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

4.  INVESTMENT OPTIONS.  You can put your money in the following investment
portfolios which are described in the prospectuses for the funds. Currently,
if you are not participating in an asset allocation program, you can only 
invest in 15 investment portfolios at any one time.  

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

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

GENERAL AMERICAN CAPITAL COMPANY:
      MANAGED BY CONNING ASSET MANAGEMENT COMPANY
      Money Market Fund
   
GOLDMAN SACHS VARIABLE INSURANCE TRUST:
      MANAGED BY GOLDMAN SACHS ASSET MANAGEMENT
      Goldman Sachs Growth and Income Fund
      MANAGED BY GOLDMAN SACHS ASSET MANAGEMENT INTERNATIONAL
      Goldman Sachs International Equity Fund
      Goldman Sachs Global Income Fund

INVESTORS FUND SERIES:
      MANAGED BY SCUDDER KEMPER INVESTMENTS, INC.
      Kemper Small Cap Value Portfolio

      Kemper Government Securities Portfolio
      Kemper Small Cap Growth Portfolio
    
LIBERTY VARIABLE INVESTMENT TRUST:
      MANAGED BY NEWPORT FUND MANAGEMENT INC.
      Newport Tiger, Variable Series

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

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

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

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

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

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

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

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

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

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

The premium tax is assumed to be 0% in both examples.
   
<TABLE>
<CAPTION>
                                                                                    Examples:
                                                                                    Total Annual Expenses
                                                      Total Annual                  at end of:
                                  Total Annual        Portfolio     Total Annual    (1)        (2)
Portfolio                         Insurance Charges   Expenses      Expenses        1 Year     10 Years
- ---------                         -----------------   --------      --------        ------     --------
<S>                               <C>                 <C>           <C>             <C>        <C>
MANAGED A I M ADVISORS, INC. 
AIM V.I. Capital Appreciation         1.50%              .73%         2.23%         $72.59      $254.10 
AIM V.I. International Equity         1.50%              .96%         2.46%         $74.90      $277.23
AIM V.I. Value                        1.50%              .73%         2.23%         $72.59      $254.10

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

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

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

MANAGED BY J. P. MORGAN INVESTMENT MANAGEMENT INC.
Small Cap Stock                       1.50%              .95%         2.45%         $74.80      $276.23
Large Cap Stock                       1.50%              .75%         2.25%         $72.80      $256.13
Select Equity                         1.50%              .85%         2.35%         $73.80      $266.24
International Equity                  1.50%              .95%         2.45%         $74.80      $276.23
Quality Bond                          1.50%              .65%         2.15%         $71.79      $245.92

MANAGED BY LORD, ABBETT & CO.
Bond Debenture                        1.50%              .85%         2.35%         $73.80      $266.24
Large Cap Research                    1.50%             1.10%         2.60%         $76.30      $291.02
Developing Growth                     1.50%             1.00%         2.50%         $75.30      $281.19
Mid Cap Value                         1.50%             1.10%         2.60%         $76.30      $291.02
Lord Abbett Growth & Income           1.50%              .75%         2.25%         $72.80      $256.13
Growth and Income                     1.50%              .59%         2.09%         $71.19      $239.74

MANAGED BY SCUDDER KEMPER INVESTMENTS, INC.
Kemper Small Cap Value                1.50%              .95%         2.45%         $74.80      $276.23
Kemper Government Securities          1.50%              .66%         2.16%         $71.89      $246.95
Kemper Small Cap Growth               1.50%              .75%         2.25%         $72.80      $256.13

MANAGED BY MASSACHUSETTS FINANCIAL SERVICES COMPANY
MFS Emerging Growth                   1.50%             1.00%         2.50%         $75.30      $281.19
MFS Research                          1.50%             1.00%         2.50%         $75.30      $281.19
MFS Growth With Income                1.50%             1.00%         2.50%         $75.30      $281.19
MFS High Income                       1.50%             1.00%         2.50%         $75.30      $281.19
MFS World Governments                 1.50%             1.00%         2.50%         $75.30      $281.19
MFS/Foreign & Colonial Emerging
Markets Equity                        1.50%             1.50%         3.00%         $80.29      $329.29

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

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

MANAGED BY GOLDMAN SACHS ASSET MANAGEMENT
Goldman Sachs Growth and Income       1.50%              .90%         2.40%         $74.30     $271.25

MANAGED BY GOLDMAN SACHS ASSET MANAGEMENT INTERNATIONAL
Goldman Sachs International Equity    1.50%             1.25%         2.75%         $77.80     $305.57
Goldman Sachs Global Income           1.50%             1.05%         2.55%         $75.80     $286.12
</TABLE>

For the newly formed portfolios,  the expenses have been estimated. The expenses
reflect any expense  reimbursement or fee waiver. For more detailed information,
see the Fee Table in the prospectus for the Contract.    

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

7.  ACCESS  TO YOUR  MONEY.  You can  take  money  out at any  time  during  the
accumulation  phase.  After the first year, you can take up to 10% of your total
purchase  payments each year without charge from Cova.  Withdrawals in excess of
that will be  charged  5% of each  payment  you take out.  Each purchase payment
you add to your Contract has its own 5 year withdrawal charge period.  After 
Cova has had a payment for 5 years, there is no charge for withdrawing that
payment.  Of course, you may also have to pay  income  tax and a tax  penalty  
on any  money you take  out.  
   
8.  PERFORMANCE.  The value of the Contract will vary up or down  depending upon
the investment  performance  of the  Portfolio(s) you choose.  The total return 
figures are based on historical data and are not intended to indicate future
performance.  The following chart shows total return for the Growth and Income
Portfolio of Lord Abbett Series Fund, Inc. for the time periods shown.  These
numbers reflect the insurance charges, the contract maintenance charge and the
expenses of the investment portfolios.  These numbers do not reflect any 
withdrawal charges which if applied would reduce such performance.  Performance
is not shown here for any of the other Portfolios because the Separate Account 
was not invested in the other Portfolios for a complete calendar year as of 
December 31, 1996.

<TABLE>
<CAPTION>
 <S>                   <C>      <C>     <C>       <C>       <C>       <C>       <C>  
Portfolio             1996     1995     1994      1993      1992      1991      1990
- ------------          -----    -----   ------     -----     -----     -----     -----
Growth and Income     16.23%   26.73%   0.26%     12.28%   12.69%     24.23%    0.74%
</TABLE>
    
9. DEATH BENEFIT.  If you die before moving to the income phase,  the person you
have chosen as your beneficiary will receive a death benefit. This death benefit
will be the greater of three amounts:  1) the money you've put in less any money
you've taken out, and the related  withdrawal  charges,  or 2) the value of your
Contract  at the time the death  benefit is to be paid,  or 3) the value of your
Contract at the most recent  5th-year-anniversary  before the date of death plus
any money you've added since that  anniversary  minus any money you've taken out
since that anniversary, and the related withdrawal charges. If you die after age
80, slightly different rules apply.

10.  OTHER INFORMATION.

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

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

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

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

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

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

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

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

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

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


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



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


This  prospectus  describes the Fixed and Variable Annuity Contract offered by
Cova  Financial  Services  Life  Insurance  Company  (Cova).
   
The annuity contract has 41 investment choices - a fixed account which offers
an interest rate which is guaranteed by Cova, and 40 investment portfolios
listed below.  You can put your money in the fixed account  and/or  any  of  
these investment portfolios.  CURRENTLY, IF YOU ARE NOT PARTICIPATING IN AN
ASSET ALLOCATION PROGRAM, YOU CAN ONLY INVEST IN 15 INVESTMENT PORTFOLIOS AT
ANY ONE TIME.
    

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

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

GENERAL AMERICAN CAPITAL COMPANY:
      MANAGED BY CONNING ASSET MANAGEMENT COMPANY
      Money Market Fund
   
GOLDMAN SACHS VARIABLE INSURANCE TRUST:
      MANAGED BY GOLDMAN SACHS ASSET MANAGEMENT
      Goldman Sachs Growth and Income Fund
      MANAGED BY GOLDMAN SACHS ASSET MANAGEMENT INTERNATIONAL
      Goldman Sachs International Equity Fund
      Goldman Sachs Global Income Fund

INVESTORS FUND SERIES:
      MANAGED BY SCUDDER KEMPER INVESTMENTS, INC.
      Kemper Small Cap Value Portfolio
      Kemper Government Securities Portfolio
      Kemper Small Cap Growth Portfolio
    
LIBERTY VARIABLE INVESTMENT TRUST:
      MANAGED BY NEWPORT FUND MANAGEMENT INC.
      Newport Tiger, Variable Series

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

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

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

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


Please  read  this  prospectus before investing and keep it on file for future
reference. It contains important information about the Cova Fixed and Variable
Annuity  Contract.
   
To  learn  more  about  the  Cova Fixed and Variable Annuity Contract, you can
obtain  a  copy  of the Statement of Additional Information (SAI) dated 
January ____, 1998. The SAI has been filed with the Securities and Exchange 
Commission (SEC) and is  legally a part of the prospectus. The Table of 
Contents of the SAI is on Page __  of this prospectus. For a free copy of the 
SAI, call us at (800)831-5433 or write  us  at: One Tower  Lane, Suite 3000, 
Oakbrook Terrace, Illinois  60181-4644.
    
INVESTMENT IN A VARIABLE ANNUITY CONTRACT IS SUBJECT TO RISKS, INCLUDING THE
POSSIBLE LOSS OF PRINCIPAL. THE CONTRACTS ARE NOT DEPOSITS OR OBLIGATIONS OF,
OR  GUARANTEED OR ENDORSED BY, ANY FINANCIAL INSTITUTION AND ARE NOT FEDERALLY
INSURED BY  THE FEDERAL DEPOSIT INSURANCE CORPORATION, THE FEDERAL RESERVE
BOARD, OR ANY OTHER  AGENCY.

THESE  SECURITIES  HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE  COMMISSION  NOR  HAS  THE  COMMISSION  PASSED  UPON  THE ACCURACY OR
ADEQUACY  OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL
OFFENSE.
   
January ____, 1998.     


TABLE  OF  CONTENTS                                                       Page

    INDEX  OF  SPECIAL  TERMS

    FEE  TABLE

    EXAMPLES

1.  THE  ANNUITY  CONTRACT

2.  ANNUITY  PAYMENTS  (THE  INCOME  PHASE)

3.  PURCHASE
    Purchase  Payments
    Allocation  of  Purchase  Payments
    Accumulation  Units

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

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

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

7.  ACCESS  TO  YOUR  MONEY
    Systematic  Withdrawal  Program

8.  PERFORMANCE

9.  DEATH  BENEFIT
    Upon  Your  Death
    Death  of  Annuitant

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

TABLE  OF  CONTENTS  OF  THE  STATEMENT  OF
ADDITIONAL  INFORMATION

APPENDIX - PERFORMANCE INFORMATION

INDEX  OF  SPECIAL  TERMS

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

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

COVA  VARIABLE  ANNUITY  ACCOUNT  ONE  FEE  TABLE

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

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

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

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

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



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

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

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

Managed by Alliance Capital
Management L.P.

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

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

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


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

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

Managed by Lord, Abbett & Co.
  Bond Debenture Portfolio*               .75%                           .10%           .85%
  Mid Cap Value Portfolio**              1.00%                           .10%          1.10%
  Large Cap Research Portfolio**         1.00%                           .10%          1.10%
  Developing Growth Portfolio**           .90%                           .10%          1.00%
  Lord Abbett Growth and Income          
     Portfolio**                          .65%                           .10%           .75%
- ---------------------------------  -----------           ---------------------  -------------

<FN>
(1)  Since August 20, 1990, Cova has been reimbursing the investment portfolios
of  Cova  Series Trust for all operating expenses (exclusive of the management
fees)  in  excess  of  approximately  .10%.  Absent  the  expense reimbursement, 
the percentages shown  for  total annual  portfolio expenses (on an annualized basis) 
for the year  or  period ended December 31, 1996 would have been 1.70% for the Select 
Equity Portfolio, 2.68% for the  Small  Cap Stock Portfolio, 3.80% for the International 
Equity Portfolio, 1.52% for  the  Quality  Bond Portfolio, 1.23% for the Large Cap Stock 
Portfolio and 2.05%  for  the  Bond  Debenture  Portfolio.

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

<TABLE>
<CAPTION>
GENERAL AMERICAN CAPITAL COMPANY
<S>                                     <C>                  <C>                     <C>
                                        Management                                   Total Annual           
                                        Fees                 Other Expenses          Portfolio Expenses
                                        -----------          ---------------------  --------------------

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

<TABLE>
<CAPTION>
   
GOLDMAN SACHS VARIABLE INSURANCE TRUST
<S>                                     <C>                  <C>                     <C>

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

Managed by Goldman Sachs Asset 
Management

   Goldman Sachs Growth and Income Fund    .75%                      .15%                .90%

Managed by Goldman Sachs Asset 
Management International

   Goldman Sachs International 
    Equity Fund                           1.00%                      .25%               1.25%

   Goldman Sachs Global Income Fund        .90%                      .15%               1.05%

<FN>
*The investment advisers have voluntarily agreed to reduce or limit certain "Other 
Expenses" of such Funds (excluding management fees, taxes, interest and brokerage
fees and litigation, indemnification and other extraordinary expenses) to the
extent such expenses exceed the amounts set forth above under "Other Expenses".  
The reductions or limits, if any, are calculated monthly on a non-cumulative 
basis and may be discontinued or modified by the investment advisers in their
discretion at any time.
</FN>
</TABLE>

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

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

Managed by Scudder Kemper 
 Investments, Inc.

    Kemper Small Cap Value Portfolio       .75%                     .20%*                   .95%
    Kemper Government Securities Portfolio .55%                     .11%                    .66%
    Kemper Small Cap Growth Portfolio      .65%                     .10%                    .75%

*Estimated first year expenses.
    
</TABLE>

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

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

Managed by Newport Fund
Management Inc.

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


LORD ABBETT SERIES FUND, INC.

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

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

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

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

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


Managed by Massachusetts Financial
Services Company

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

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

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

Managed by OppenheimerFunds, Inc.

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

   
<TABLE>
<CAPTION>
PUTNAM VARIABLE TRUST

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

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

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

EXAMPLES

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

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


                                               Time  Periods


                                            1 year     3 years
                                           ---------  ----------

AIM VARIABLE INSURANCE FUNDS, INC.

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

ALLIANCE VARIABLE PRODUCTS SERIES FUND,
INC.

    Managed by Alliance Capital
    Management L.P.

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

COVA SERIES TRUST

    Managed by J.P. Morgan Investment
    Management Inc.

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

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

GENERAL AMERICAN CAPITAL COMPANY

   Managed by Conning Asset Management
   Company

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

   
GOLDMAN SACHS VARIABLE INSURANCE TRUST:

   Managed by Goldman Sachs Asset 
   Management

   Goldman Sachs Growth and Income Fund     (a)$74.30   (a)$119.67
                                            (b)$24.30   (b)$ 74.67

   Managed by Goldman Sachs Asset 
   Management International

   Goldman Sachs International Equity
    Fund                                    (a)$77.80   (a)$130.14
                                            (b)$27.80   (b)$ 85.14

   Goldman Sachs Global Income Fund         (a)$75.80   (a)$124.17
                                            (b)$25.80   (b)$ 79.17
    



INVESTORS FUND SERIES
   
    Managed by Scudder Kemper Investments, Inc.

    Kemper Small Cap Value Portfolio        (a)$74.80  (a)$121.17
                                            (b)$24.80  (b)$ 76.17
    Kemper Government Securities Portfolio  (a)$71.89  (a)$112.42
                                            (b)$21.89  (b)$ 67.42
    Kemper Small Cap Growth Portfolio       (a)$72.80  (a)$115.15
                                            (b)$22.80  (b)$ 70.15
    
LIBERTY VARIABLE INVESTMENT TRUST

   Managed by Newport Fund Management Inc.

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

LORD ABBETT SERIES FUND, INC.

    Managed by Lord, Abbett & Co.          

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

MFS VARIABLE INSURANCE TRUST           

    Managed by Massachusetts Financial
    Services Company

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

OPPENHEIMER VARIABLE ACCOUNT FUNDS

    Managed by Oppenheimer Funds, Inc.

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

PUTNAM VARIABLE TRUST

    Managed by Putnam Investment Management, Inc.

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


EXPLANATION  OF  FEE  TABLE  AND  EXAMPLES

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

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

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

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

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

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

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



1.    THE  ANNUITY  CONTRACT

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

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

Tax  deferral  means that you are not taxed on earnings or appreciation on the
assets  in  your  contract  until  you  take  money  out  of  your  contract.
   
The contract is called a variable annuity because you can choose among 40
investment portfolios and, depending upon market conditions, you can make or 
lose money in any of these portfolios. If you select the variable annuity 
portion of the contract,  the amount of money you are able to accumulate
in your contract during the accumulation phase depends upon the investment 
performance of  the investment portfolio(s) you select. The amount of the 
annuity payments you  receive  during the income phase from the variable 
annuity portion of the contract  also  depends  upon  the  investment 
performance  of the investment portfolios  you  select  for  the  income  
phase.     

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

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


2.  ANNUITY  PAYMENTS  (THE  INCOME  PHASE)

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

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

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

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

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

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

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

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

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

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

3.    PURCHASE

PURCHASE  PAYMENTS

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

ALLOCATION  OF  PURCHASE  PAYMENTS

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

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

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

ACCUMULATION  UNITS

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

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

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

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

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

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

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

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

EXAMPLE:

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


4.    INVESTMENT  OPTIONS

The contract  offers 40  investment  portfolios  which  are  listed  below.
Currently, if you are not participating in an asset allocation program, you
can only invest in 15 investment portfolios at any one time.  Additional 
investment  portfolios  may  be  available  in  the  future.

YOU  SHOULD  READ THE PROSPECTUSES FOR THESE FUNDS CAREFULLY BEFORE INVESTING.
COPIES OF  THESE  PROSPECTUSES  ARE  ATTACHED  TO  THIS  PROSPECTUS.  CERTAIN   
PORTFOLIOS CONTAINED IN THE FUND PROSPECTUSES MAY NOT BE AVAILABLE WITH YOUR
CONTRACT.


AIM VARIABLE INSURANCE FUNDS, INC.

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

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

ALLIANCE VARIABLE PRODUCTS SERIES FUND, INC.

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


COVA SERIES TRUST

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

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

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

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

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

GENERAL AMERICAN CAPITAL COMPANY

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

     Money Market Fund
   
GOLDMAN SACHS VARIABLE INSURANCE TRUST

Goldman Sachs Variable Insurance Trust is a mutual fund with multiple 
portfolios.  Goldman Sachs Asset Management is the investment adviser for the
Goldman Sachs Growth and Income Fund and Goldman Sachs Asset Management 
International is the investment adviser for the Goldman Sachs International
Equity Fund and Goldman Sachs Global Income Fund.  The following portfolios 
are available under the contract:

     Goldman Sachs Growth and Income Fund
     Goldman Sachs International Equity Fund
     Goldman Sachs Global Income Fund

INVESTORS FUND SERIES

Investors Fund Series is a mutual fund with multiple portfolios. Scudder 
Kemper Investments, Inc. is the investment adviser for the Kemper 
Government Securities Portfolio, the Kemper Small Cap Growth Portfolio and  
the Kemper Small Cap Value Portfolio. The following portfolios are available
under the contract:

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

LIBERTY VARIABLE INVESTMENT TRUST

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

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

LORD ABBETT SERIES FUND, INC.
   
Lord Abbett Series Fund, Inc. is a mutual fund. The following portfolio
managed by Lord, Abbett & Co. is available under the contract:

     Growth and Income Portfolio
    
MFS VARIABLE INSURANCE TRUST

MFS Variable Insurance Trust is a mutual fund with multiple portfolios. 
Massachusetts Financial Services Company is the investment adviser to each 
portfolio. The following portfolios are available under the contract:

     MFS Emerging Growth Series
     MFS Research Series
     MFS Growth With Income Series
     MFS High Income Series
     MFS World Governments Series
     MFS/Foreign & Colonial Emerging Markets Equity Series

OPPENHEIMER VARIABLE ACCOUNT FUNDS

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

     Oppenheimer High Income Fund
     Oppenheimer Bond Fund
     Oppenheimer Growth Fund
     Oppenheimer Growth & Income Fund
     Oppenheimer Strategic Bond Fund

PUTNAM VARIABLE TRUST

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

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

Shares of the investment portfolios may be offered in connection with certain
variable annuity contracts and variable life insurance policies of various 
life insurance companies which may or may not be affiliated with Cova.  Certain
investment portfolios may also be sold directly to qualified plans.  The funds
do not believe that offering their shares in this manner will be disadvantageous
to you.

TRANSFERS

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

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

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

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

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

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

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

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

DOLLAR  COST  AVERAGING  PROGRAM

The  Dollar Cost Averaging Program allows you to systematically transfer a set
amount  each month from the Money Market Fund or the fixed account to any
of  the  other  investment  portfolio(s).  By  allocating amounts on a regular
schedule as opposed to allocating the total amount at one particular time, you
may  be  less  susceptible  to  the  impact  of  market  fluctuations.

The  minimum amount which can be transferred each month is $500. You must have
at  least  $6,000  in the Money Market Fund or the fixed account, (or the
amount  required to complete your program, if less) in order to participate in
the  Dollar  Cost  Averaging  Program.  There is no additional charge for 
participating in the Dollar Cost Averaging Program.


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

AUTOMATIC  REBALANCING  PROGRAM

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

EXAMPLE:

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

APPROVED  ASSET  ALLOCATION  PROGRAMS

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

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

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

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

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

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

5.    EXPENSES

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

6.    TAXES

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

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

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

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

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

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

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

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

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

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

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

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

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

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

7.    ACCESS  TO  YOUR  MONEY

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

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

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

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

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

SYSTEMATIC  WITHDRAWAL  PROGRAM

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

INCOME  TAXES  MAY  APPLY  TO  SYSTEMATIC  WITHDRAWALS.

8.    PERFORMANCE

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

For periods starting prior to the date the contracts were first offered, the
performance will be based on the historical performance of the corresponding
investment portfolios for the periods commencing from the date on which the
particular investment portfolio was made available through the Separate
Account.  In addition, for certain investment portfolios performance may be
shown for the period commencing from the inception date of the investment
portfolio.  These figures should not be interpreted to reflect actual 
historic performance.

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

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

9.    DEATH  BENEFIT

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

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

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

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

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

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

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

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

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

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

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

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

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

10.    OTHER  INFORMATION

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

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

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

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

DISTRIBUTOR
Cova  Life  Sales  Company  (Life Sales), One Tower Lane, Suite 3000, Oakbrook
Terrace,  Illinois  60181-4644, acts as the distributor of the contracts. Life
Sales  is  an  affiliate  of  Cova.

Commissions   will  be  paid  to   broker-dealers   who  sell   the   contracts.
Broker-dealers  will be paid  commissions up to 5.75% of purchase  payments but,
under  certain  circumstances,   may  be  paid  an  additional  .5%  commission.
Sometimes,  Cova  enters into an  agreement  with the  broker-dealer  to pay the
broker-dealer  persistency bonuses, in addition to the standard commissions.  To
the extent that the withdrawal  charge is  insufficient to cover the actual cost
of distribution,  Cova may use any of its corporate assets, including any profit
from the mortality and expense risk premium, to make up any difference.

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

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

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

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

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

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

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

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

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

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

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

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

TABLE  OF  CONTENTS  OF  THE
STATEMENT  OF  ADDITIONAL  INFORMATION

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


                                  APPENDIX 

PERFORMANCE INFORMATION

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

PART 1 - PERFORMANCE INFORMATION FOR EXISTING PORTFOLIOS IN THE SEPARATE ACCOUNT

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

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

TOTAL RETURN FOR THE PERIODS ENDED SEPTEMBER 30, 1997

<TABLE>
<CAPTION>
<S>                                           <C>                            <C>                          <C>
                                               Portfolio Performance                Accumulation Unit Performance
                                               Column   A                    Column B                     Column C
                                                                             (reflects insurance          (reflects all charges
                                                                              charges and portfolio        and portfolio
                                                                              expenses)                    expenses)
                                               --------------------------    -----------------------      ------------------------
                          Separate Account
                          Inception Date                     Since                          Since                         Since
Portfolio                 in Portfolio          1 yr  5 yrs  Inception        1 yr   5 yrs  Inception      1 yr   5 yrs   Inception
- ---------                 -----------------     -------------------------     -----------------------      ------------------------

COVA SERIES TRUST

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

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

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

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

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

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

GENERAL AMERICAN
CAPITAL COMPANY

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

LORD ABBETT SERIES
FUND, INC.

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


PART 2 - PERFORMANCE INFORMATION FOR PORTFOLIOS WHICH THE SEPARATE ACCOUNT HAS
 NOT PREVIOUSLY INVESTED IN                       

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

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

TOTAL RETURN FOR THE PERIODS ENDED SEPTEMBER 30, 1997
   
<TABLE>
<CAPTION>


<S>                                            <C>                     <C>                     <C>
                                        Portfolio Performance        Accumulation       Unit Performance  
                                             Column A                Column B                Column C
                                                                (reflects insurance     (reflects all charges                
                                                                  charges and           and portfolio expenses)
                                                                portfolio expenses)
                                       ----------------------  ----------------------  ----------------------
                            Portfolio               10 yrs or               10 yrs or               10 yrs or
                            Inception               since                   since                   since
Portfolio                     Date     1 yr  5 yrs  inception   1 yr  5 yrs inception   1 yr  5 yrs inception
- -----------------          ------------ ----------------------  ----------------------  ----------------------

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

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

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


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

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

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

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

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

</TABLE>
    

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








     Please send me, at no charge, the Statement of Additional Information
     dated January ____, 1998 for The Annuity Contract issued by Cova.




                  (Please print or type and fill in all information)




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

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

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

CL-___(_/97)                                                       COVA VA

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





                                       PART B


                       STATEMENT OF ADDITIONAL INFORMATION

             INDIVIDUAL FIXED AND VARIABLE DEFERRED ANNUITY CONTRACT

                                    issued by

                        COVA VARIABLE ANNUITY ACCOUNT ONE
                                    
                                       AND

                 COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY
                                    

   
THIS IS NOT A PROSPECTUS.  THIS  STATEMENT OF ADDITIONAL  INFORMATION  SHOULD BE
READ IN  CONJUNCTION  WITH THE  PROSPECTUS  DATED  January ____,  1998,  FOR THE
INDIVIDUAL  FIXED AND  VARIABLE  DEFERRED  ANNUITY  CONTRACT  WHICH IS DESCRIBED
HEREIN.
    
THE  PROSPECTUS  CONCISELY  SETS FORTH INFORMATION THAT A PROSPECTIVE INVESTOR
OUGHT  TO  KNOW  BEFORE INVESTING.  FOR A COPY OF THE PROSPECTUS CALL OR WRITE
THE  COMPANY  AT:    One  Tower  Lane,  Suite 3000, Oakbrook Terrace, Illinois
60181-4644, (800) 831-5433.

    THIS STATEMENT OF ADDITIONAL INFORMATION IS DATED January ____, 1998.     


                              TABLE OF CONTENTS



Page

COMPANY

EXPERTS

LEGAL OPINIONS

DISTRIBUTION
Reduction or Elimination of the Withdrawal Charge

PERFORMANCE INFORMATION
Total Return
Historical Unit Values
Reporting Agencies

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

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

FINANCIAL STATEMENTS




                                   COMPANY

Cova  Financial Services Life Insurance Company (the "Company") was originally
incorporated  on  August  17,  1981  as  Assurance  Life  Company, a Missouri 
corporation  and  changed  its name to Xerox Financial Services Life Insurance
Company    in  1985.   On June 1, 1995 a wholly-owned subsidiary of General 
American  Life  Insurance  Company ("General American") purchased the Company 
from   Xerox Financial Services, Inc.     The Company changed  its  name 
to  Cova  Financial  Services Life Insurance Company.  The Company  presently 
is licensed to do business in the District of Columbia and all states except 
California, Maine, New Hampshire,  New York and Vermont.

General  American  is  a  St.  Louis-based  mutual company with more than $275
billion   of life insurance in force and approximately $19 billion in assets. 
It provides life and health insurance, retirement plans, and related financial
services to individuals and groups. 

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

                                   EXPERTS

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

                                LEGAL OPINIONS

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

                                 DISTRIBUTION

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

REDUCTION OR ELIMINATION OF THE WITHDRAWAL CHARGE

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

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

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

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

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

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

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

                           PERFORMANCE INFORMATION

Total Return

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

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

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

                                         n
                               P (1  + T)  =  ERV

Where:

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


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

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

The Contracts are new and therefore have no performance  history.  However,  the
Separate Account and certain Portfolios have been in existence for sometime 
and consequently have an investment  performance  history.  In order to show how
the historical investment  performance of the Separate Account and the 
Portfolios affect accumulation unit values,  performance information was
developed.  The information is based upon the historical experience of the
Separate Account and the Portfolios and is for the periods shown. The prospectus
contains a chart of performance information.

Future performance of the Portfolios will vary and the results shown are not
necessarily representative of future results.  Performance for periods ending
after those shown may vary substantially from the examples shown.  The 
performance for a Portfolio is calculated for a specified period of time by
assuming an initial Purchase Payment of $1,000 allocated to the Portfolio.  
There are performance figures for the Accumulation Units which reflect the
insurance charges as well as the Portfolio expenses.  There are also 
performance figures for the Accumulation Units which reflect the insurance 
charges, the contract maintenance charge, the Portfolio expenses, and
assume that you make a withdrawal at the end of the period and therefore the
withdrawal charge is reflected.  The percentage increases (decreases) are
determined by subtracting the initial Purchase Payment from the ending 
value and dividing the remainder by the beginning value.  The performance
may also show figures when no withdrawal is assumed.  

Historical Unit Values

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

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

Reporting Agencies

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

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

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

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


                                  TAX STATUS

GENERAL

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

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

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

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

DIVERSIFICATION

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

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

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

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

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

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

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

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

MULTIPLE CONTRACTS

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

CONTRACTS OWNED BY OTHER THAN NATURAL PERSONS

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

TAX TREATMENT OF ASSIGNMENTS

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

INCOME TAX WITHHOLDING

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

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

TAX TREATMENT OF WITHDRAWALS - NON-QUALIFIED CONTRACTS

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

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

QUALIFIED PLANS

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

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

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

a.     H.R. 10 Plans

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

b.     Tax-Sheltered Annuities

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

c.     Individual Retirement Annuities

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

d.     Corporate Pension and Profit-Sharing Plans

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

TAX TREATMENT OF WITHDRAWALS - QUALIFIED CONTRACTS

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

Generally, distributions from a qualified plan must begin no later than April 
1st of the calendar  year  following the later of (a) the year in which the 
employee attains age 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 minimum distributions are not made, a 50% penalty tax is imposed as to
the amount not distributed.

TAX-SHELTERED ANNUITIES - WITHDRAWAL LIMITATIONS

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

                              ANNUITY PROVISIONS

VARIABLE ANNUITY

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

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

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



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

FIXED ANNUITY

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

ANNUITY UNIT

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

NET INVESTMENT FACTOR

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

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

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

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

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

MORTALITY AND EXPENSE GUARANTEE

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

                             FINANCIAL STATEMENTS

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


COVA VARIABLE ANNUITY ACCOUNT ONE

Financial Statements

(UNAUDITED)

September 30, 1997








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


ASSETS
INVESTMENTS:
<TABLE>

<CAPTION>

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

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

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

Total Assets                                                                                                  $949,364

</TABLE>

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



<TABLE>

<CAPTION>

<S>                                                                                    <C>
LIABILITIES AND CONTRACT OWNERS EQUITY

Contract Owners' Equity:

  Accumulation Phase:

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

 ANNUITIZATION PHASE:

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











   Total Contract Owners' Equity                                                        949,364



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

See accompanying notes to unaudited financial statements




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

                       COVA

                                                  SERIES TRUST

<TABLE>

<CAPTION>

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

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

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

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

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

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

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

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

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



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

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

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

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

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

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

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

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


                  COVA                                                        
           LORD ABBETT

                                     SERIES TRUST                             
                             SERIES FUND, INC.      GACC

__________________________________________________   _____________   ______
<TABLE>

<CAPTION>

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

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

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

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

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

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

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



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

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

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

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

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

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

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

See accompanying notes to unaudited financial statements

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


                                                         COVA

                                                      SERIES TRUST     

_____________________________________________________________________________
_________________________________
<TABLE>

<CAPTION>

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

See accompanying notes to unaudited financial statements

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


                                             COVA                             
                                          LORD ABBETT

                                        SERIES TRUST                          
                                    SERIES FUND, INC.         GACC

____________________________________________________________________   
________________      ________
<TABLE>

<CAPTION>

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

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

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

From Account Unit
  Transactions:

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

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

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

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

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

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

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



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

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

From Account Unit
  Transactions:

Contributions by Cova              --        --        304 

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

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

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

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

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

See accompanying notes to unaudited financial statements

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

              COVA            LORD ABBETT                    SERIES TRUST     
                                                SERIES FUND, INC.     GACC

<TABLE>

<CAPTION>

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

See accompanying notes to unaudited financial statements


COVA VARIABLE ANNUITY ACCOUNT ONE
NOTES TO UNAUDITED FINANCIAL STATEMENTS

For the Nine Months Ended September 30, 1997

1.  ORGANIZATION:

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

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

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

2.  SIGNIFICANT ACCOUNTING POLICIES:

A.  INVESTMENT VALUATION

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

B.  REINVESTMENT OF DIVIDENDS

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

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

<PAGE>

COVA VARIABLE ANNUITY ACCOUNT ONE
NOTES TO UNAUDITED FINANCIAL STATEMENTS

For the Nine Months Ended September 30, 1997

C.  FEDERAL INCOME TAXES

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

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

3.  GENERAL:

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








COVA VARIABLE ANNUITY ACCOUNT ONE

Financial Statements

December 31, 1996

(With Independent Auditors' Report Thereon)






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

ASSETS
INVESTMENTS:
<TABLE>

<CAPTION>

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

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

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

DIVIDENDS RECEIVABLE:

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

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

</TABLE>

See accompanying notes to financial statements.

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

<TABLE>

<CAPTION>

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

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

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

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

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



              COVA                                                            
                                              LORD ABBETT


        SERIES TRUST                                                          
                                        SERIES FUND, INC.            GACC

<TABLE>

<CAPTION>

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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



                            COVA                                              

  LORD ABBETT


                     SERIES TRUST                                             

SERIES FUND, INC.             GACC

                        _________
<TABLE>

<CAPTION>

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

See accompanying notes to financial statements.




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

                             VAN KAMPEN MERRITT                               
                       LORD ABBETT

                                       SERIES TRUST                           
                              SERIES FUND, INC.

<TABLE>

<CAPTION>

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

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

From Account Unit Transactions:

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

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

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

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

</TABLE>

See accompanying notes to financial statements.

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

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

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

  NET INVESTMENT INCOME                                                        .45             .72             .60 

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


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

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


TOTAL RETURN*                                                                 1.36%          16.41%         (5.70)%


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

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


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


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


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

  NET INVESTMENT INCOME                                                       1.00             .64 

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


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

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


TOTAL RETURN*                                                                 9.50%           6.10%


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

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


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


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

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

SEE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS.

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

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

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

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

  Net Investment Income                     1.55            1.44            1.38            1.80            2.26 

  Net Realized and Unrealized
    Gain/(Loss) from Security
      Transactions                           .35            1.10           (2.42)           1.23            (.02)


Total from Investment Operations            1.90            2.54           (1.04)           3.03            2.24 

Accumulation Unit Value,
  End of Period                    $       21.42   $       19.52   $       16.98   $       18.02   $       14.99 
                                   ==============  ==============  ==============  ==============  ==============


Total Return*                               9.73%          14.99%         (5.79)%          20.21%          17.53%


Contract Owners Equity,
  End of  Period (in thousands)    $      42,871   $      36,512   $      19,653   $      18,846   $       5,416 


Ratio of Expenses to Average
  Contract Owners' Equity                   1.40%           1.40%           1.40%           1.40%           1.40%


Ratio of Net Investment Income
  to Average Contract
    Owners' Equity                          7.52%           7.98%           7.92%          13.05%          16.04%


Number of Units Outstanding
  at End of Period                     2,001,184       1,870,232       1,157,642       1,045,815         361,296 
<FN>
* Investment returns do not reflect any contract based charges (withdrawal charges, contract maintenance fees or
account transfer charges),
   but do reflect mortality and expense charges, administration expense charges as well as all expenses of the
underlying portfolios
   (investment advisory fees and portfolio operating expenses).
</TABLE>

See accompanying notes to financial statements.

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

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

                                                                                                    FOR THE PERIOD FROM
                                    FOR THE YEAR    FOR THE YEAR    FOR THE YEAR    FOR THE YEAR    5/1/92 (COMMENCEMENT
                                       ENDED           ENDED           ENDED           ENDED           OF OPERATIONS)
                                      12/31/96        12/31/95        12/31/94        12/31/93        THROUGH 12/31/92
                                   --------------                                                             
<S>                                <C>             <C>             <C>             <C>             <C>
ACCUMULATION UNIT VALUE,
  BEGINNING OF PERIOD              $       14.61   $       11.20   $       11.92   $       10.47   $                10.00
                                   --------------  --------------  --------------  --------------  ----------------------

  NET INVESTMENT INCOME                      .68            1.02             .19             .54                      .19

  NET REALIZED AND UNREALIZED
    GAIN/(LOSS) FROM SECURITY
      TRANSACTIONS                          1.72            2.39            (.91)            .91                      .28


TOTAL FROM INVESTMENT OPERATIONS            2.40            3.41            (.72)           1.45                      .47

ACCUMULATION UNIT VALUE,
  END OF PERIOD                    $       17.01   $       14.61   $       11.20   $       11.92   $                10.47
                                   ==============  ==============  ==============  ==============  ======================


TOTAL RETURN**                             16.42%          30.49%         (6.07)%          13.84%                  7.09%*


CONTRACT OWNERS EQUITY,
  END OF  PERIOD (IN THOUSANDS)    $      32,416   $      19,617   $      10,941   $       6,528   $                2,627


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


RATIO OF NET INVESTMENT INCOME
  TO AVERAGE CONTRACT
    OWNERS' EQUITY                          5.16%           9.92%           2.05%           7.54%                  3.82%*

NUMBER OF UNITS OUTSTANDING
  AT END OF PERIOD                     1,905,896       1,342,833         977,209         574,643                  250,919
<FN>
*    ANNUALIZED
**  INVESTMENT RETURNS DO NOT REFLECT ANY CONTRACT BASED CHARGES (WITHDRAWAL CHARGES, CONTRACT MAINTENANCE FEES OR
ACCOUNT TRANSFER CHARGES),
      BUT DO REFLECT MORTALITY AND EXPENSE CHARGES, ADMINISTRATION EXPENSE CHARGES AS WELL AS ALL EXPENSES OF THE
UNDERLYING PORTFOLIOS
      (INVESTMENT ADVISORY FEES AND PORTFOLIO OPERATING EXPENSES).
</TABLE>

                               SEE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS.

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

<TABLE>

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

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

Accumulation Unit Value,
  Beginning of Period              $       11.43   $       10.90   $       10.61   $       10.46   $       10.21 
                                   --------------  --------------  --------------  --------------  --------------

  Net Investment Income                      .45             .50             .30             .19             .25 

  Net Realized and Unrealized
    Gain/(Loss) from Security
      Transactions                            --             .03            (.01)           (.04)             -- 


Total from Investment Operations             .45             .53             .29             .15             .25 

Accumulation Unit Value,
  End of Period                    $       11.88   $       11.43   $       10.90   $       10.61   $       10.46 
                                   ==============  ==============  ==============  ==============  ==============


Total Return*                               3.98%           4.85%           2.70%           1.45%           2.44%


Contract Owners Equity,
  End of  Period (in thousands)    $      30,708   $      34,128   $      75,878   $       6,552   $       4,031 


Ratio of Expenses to Average
  Contract Owners' Equity                   1.40%           1.40%           1.40%           1.40%           1.40%


Ratio of Net Investment Income
  to Average Contract
    Owners' Equity                          3.90%           4.48%           2.90%           1.78%           2.46%


Number of Units Outstanding
  at End of Period                     2,584,926       2,987,132       6,963,421         617,575         385,448 
<FN>
* Investment returns do not reflect any contract based charges (withdrawal charges, contract maintenance fees or
account transfer charges),
   but do reflect mortality and expense charges, administration expense charges as well as all expenses of the
underlying portfolios
   (investment advisory fees and portfolio operating expenses).
</TABLE>

                               See accompanying notes to financial statements.

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

<TABLE>

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

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

Accumulation Unit Value,
  Beginning of Period              $       15.77   $       11.68   $       11.87   $       11.05   $       10.55 
                                   --------------  --------------  --------------  --------------  --------------

  Net Investment Income                      .67             .51             .37             .22             .52 

  Net Realized and Unrealized
    Gain/(Loss) from Security
      Transactions                          2.60            3.58            (.56)            .60            (.02)


Total from Investment Operations            3.27            4.09            (.19)            .82             .50 

Accumulation Unit Value,
  End of Period                    $       19.04   $       15.77   $       11.68   $       11.87   $       11.05 
                                   ==============  ==============  ==============  ==============  ==============


Total Return*                              20.69%          35.06%         (1.58)%           7.35%           4.75%


Contract Owners Equity,
  End of Period (in thousands)     $      89,109   $      85,762   $      36,807   $      91,269   $      34,979 


Ratio of Expenses to Average
  Contract Owners' Equity                   1.40%           1.40%           1.40%           1.40%           1.40%


Ratio of Net Investment Income
  to Average Contract
    Owners' Equity                          3.53%           4.85%           2.10%           2.99%          10.02%


Number of Units Outstanding
  at End of Period                     4,680,855       5,436,980       3,151,443       7,691,151       3,164,251 

<FN>
* Investment returns do not reflect any contract based charges (withdrawal charges, contract maintenance fees or
account transfer charges),
   but do reflect mortality and expense charges, administration expense charges as well as all expenses of the
underlying portfolios
   (investment advisory fees and portfolio operating expenses).
</TABLE>

                               See accompanying notes to financial statements.


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

<TABLE>

<CAPTION>
COVA SERIES TRUST - BOND DEBENTURE PORTFOLIO (MANAGED BY LORD, ABBETT & CO.)

                                   For the Period From 5/01/96
                                         Through 12/31/96
<S>                                <C>

Accumulation Unit Value,
  Beginning of Period              $                      10.10
                                   ----------------------------

  Net Investment Income                                     .32

  Net Realized and Unrealized
    Gain from Security
      Transactions                                          .87


Total from Investment Operations                           1.19

Accumulation Unit Value,
  End of Period                    $                      11.29
                                   ============================


Total Return**                                          18.17%*


Contract Owners Equity,
  End of Period (in thousands)     $                      7,451


Ratio of Expenses to Average
  Contract Owners' Equity                                1.40%*


Ratio of Net Investment Income
  to Average Contract
    Owners' Equity                                       7.76%*


Number of Units Outstanding
  at End of Period                                      659,663

<FN>
*   Annualized
** Investment returns do not reflect any contract based charges (withdrawal
charges, contract maintenance fees or account transfer charges),
     but do reflect mortality and expense charges, administration expense
charges as well as all expenses of the underlying portfolios
     (investment advisory fees and portfolio operating expenses).
</TABLE>

See accompanying notes to financial statements.

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

<TABLE>

<CAPTION>
COVA SERIES TRUST - QUALITY BOND PORTFOLIO (MANAGED BY J.P. MORGAN INVESTMENT
MANAGEMENT, INC.)

                                   For the Period From 5/01/96
                                         Through 12/31/96
<S>                                <C>

Accumulation Unit Value,
  Beginning of Period              $                       9.90
                                   ----------------------------

  Net Investment Income                                     .28

  Net Realized and Unrealized
    Gain from Security
      Transactions                                          .19


Total from Investment Operations                            .47

Accumulation Unit Value,
  End of Period                    $                      10.37
                                   ============================


Total Return**                                           7.18%*


Contract Owners Equity,
  End of Period (in thousands)     $                      5,276


Ratio of Expenses to Average
  Contract Owners' Equity                                1.40%*


Ratio of Net Investment Income
  to Average Contract
    Owners' Equity                                       3.75%*


Number of Units Outstanding
  at End of Period                                      508,830

<FN>
*    Annualized
**  Investment returns do not reflect any contract based charges (withdrawal
charges, contract maintenance fees or account transfer charges),
      but do reflect mortality and expense charges, administration expense
charges as well as all expenses of the underlying portfolios
      (investment advisory fees and portfolio operating expenses).
</TABLE>

See accompanying notes to financial statements.


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

<TABLE>

<CAPTION>
COVA SERIES TRUST - SMALL CAP STOCK PORTFOLIO (MANAGED BY J.P. MORGAN
INVESTMENT MANAGEMENT, INC.)

                                   For the Period From 5/01/96
                                         Through 12/31/96
<S>                                <C>

Accumulation Unit Value,
  Beginning of Period              $                      10.51
                                   ----------------------------

  Net Investment Income                                     .39

  Net Realized and Unrealized
    Gain from Security
      Transactions                                          .41


Total from Investment Operations                            .80

Accumulation Unit Value,
  End of Period                    $                      11.31
                                   ============================


Total Return**                                          11.49%*


Contract Owners Equity,
  End of Period (in thousands)     $                     13,993


Ratio of Expenses to Average
  Contract Owners' Equity                                1.40%*


Ratio of Net Investment Income
  to Average Contract
    Owners' Equity                                       9.65%*


Number of Units Outstanding
  at End of Period                                    1,237,405

<FN>
*    Annualized
**  Investment returns do not reflect any contract based charges (withdrawal
charges, contract maintenance fees or account transfer charges),
      but do reflect mortality and expense charges, administration expense
charges as well as all expenses of the underlying portfolios
      (investment advisory fees and portfolio operating expenses)..
</TABLE>

See accompanying notes to financial statements.



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

<TABLE>

<CAPTION>
COVA SERIES TRUST - LARGE CAP STOCK PORFOLIO (MANAGED BY J.P. MORGAN
INVESTMENT MANAGEMENT, INC.)

                                   For the Period From 5/01/96
                                         Through 12/31/96
<S>                                <C>

Accumulation Unit Value,
  Beginning of Period              $                      10.00
                                   ----------------------------

  Net Investment Income                                     .22

  Net Realized and Unrealized
    Gain from Security
      Transactions                                         1.11


Total from Investment Operations                           1.33

Accumulation Unit Value,
  End of Period                    $                      11.33
                                   ============================


Total Return**                                          20.47%*


Contract Owners Equity,
  End of Period (in thousands)     $                     15,751


Ratio of Expenses to Average
  Contract Owners' Equity                                1.40%*


Ratio of Net Investment Income
  to Average Contract
    Owners' Equity                                       3.02%*


Number of Units Outstanding
  at End of Period                                    1,389,606

<FN>
*    Annualized
**  Investment returns do not reflect any contract based charges (withdrawal
charges, contract maintenance fees or account transfer charges),
      but do reflect mortality and expense charges, administration expense
charges as well as all expenses of the underlying portfolios
      (investment advisory fees and portfolio operating expenses).
</TABLE>

See accompanying notes to financial statements.


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

<TABLE>

<CAPTION>
COVA SERIES TRUST - SELECT EQUITY PORTFOLIO (MANAGED BY J.P. MORGAN INVESTMENT
MANAGEMENT, INC.)

                                   FOR THE PERIOD FROM 5/01/96
                                         THROUGH 12/31/96
<S>                                <C>

Accumulation Unit Value,
  Beginning of Period              $                      10.08
                                   ----------------------------

  Net Investment Income                                     .10

  Net Realized and Unrealized
    Gain from Security
      Transactions                                          .66


Total from Investment Operations                            .76

Accumulation Unit Value,
  End of Period                    $                      10.84


Total Return**                                          11.34%*


Contract Owners Equity,
  End of Period (in thousands)     $                     22,159


Ratio of Expenses to Average
  Contract Owners' Equity                                1.40%*


Ratio of Net Investment Income
  to Average Contract
    Owners' Equity                                       3.12%*


Number of Units Outstanding
  at End of Period                                    2,044,523

<FN>
*   Annualized
** Investment returns do not reflect any contract based charges (withdrawal
charges, contract maintenance fees or account transfer charges),
     but do reflect mortality and expense charges, administration expense
charges as well as all expenses of the underlying portfolios
     (investment advisory fees and portfolio operating expenses).
</TABLE>

                               See accompanying notes to financial statements.


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

<TABLE>

<CAPTION>
COVA SERIES TRUST - INTERNATIONAL EQUITY PORTFOLIO (MANAGED BY J.P. MORGAN
INVESTMENT MANAGEMENT, INC.)

                                   For the Period From 5/01/96
                                         Through 12/31/96
<S>                                <C>

Accumulation Unit Value,
  Beginning of Period              $                      10.21
                                   ----------------------------

  Net Investment Income                                     .02

  Net Realized and Unrealized
    Gain from Security
      Transactions                                          .74


Total from Investment Operations                            .76

Accumulation Unit Value,
  End of Period                    $                      10.97
                                   ============================


Total Return**                                          11.16%*


Contract Owners Equity,
  End of Period (in thousands)     $                     14,333


Ratio of Expenses to Average
  Contract Owners' Equity                                1.40%*


Ratio of Net Investment Income
  to Average Contract
    Owners' Equity                                       0.46%*


Number of Units Outstanding
  at End of Period                                    1,306,892

<FN>
*    Annualized
**  Investment returns do not reflect any contract based charges (withdrawal
charges, contract maintenance fees or account transfer charges),
      but do reflect mortality and expense charges, administration expense
charges as well as all expenses of the underlying portfolios
      (investment advisory fees and portfolio operating expenses).
</TABLE>

See accompanying notes to financial statements.


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

<TABLE>

<CAPTION>
LORD ABBETT SERIES FUND, INC. - GROWTH AND INCOME PORTFOLIO

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

Accumulation Unit Value,
  Beginning of Period              $       21.31   $      16.64   $       16.42   $       14.50   $       12.73 
                                   --------------  -------------  --------------  --------------  --------------

  Net Investment Income                     1.32           1.37             .76             .88            1.06 

  Net Realized and Unrealized
    Gain/(Loss) from Security
      Transactions                          2.46           3.30            (.54)           1.04             .71 


Total from Investment Operations            3.78           4.67             .22            1.92            1.77 
                                   --------------  -------------  --------------  --------------  --------------

Accumulation Unit Value,
- ---------------------------------                                                                               
  End of Period                    $       25.09   $      21.31   $       16.64   $       16.42   $       14.50 
- ---------------------------------  ==============  =============  ==============  ==============  ==============


Total Return*                              17.76%         28.03%           1.32%          13.24%          13.98%
- ---------------------------------  --------------  -------------  --------------  --------------  --------------


Contract Owners Equity,
- ---------------------------------                                                                               
  End of  Period (in thousands)    $     294,358   $    190,630   $     114,416   $      82,033   $      37,146 
- ---------------------------------  --------------  -------------  --------------  --------------  --------------


Ratio of Expenses to Average
- ---------------------------------                                                                               
  Contract Owners' Equity                   1.40%          1.40%           1.40%           1.40%           1.40%
- ---------------------------------  --------------  -------------  --------------  --------------  --------------


Ratio of Net Investment Income
- ---------------------------------                                                                               
  to Average Contract
- ---------------------------------                                                                               
    Owners' Equity                          6.59%          8.57%           5.40%           8.12%          10.59%
- ---------------------------------  --------------  -------------  --------------  --------------  --------------


Number of Units Outstanding
- ---------------------------------                                                                               
  at End of Period                    11,732,301      8,947,108       6,875,139       4,994,582       2,560,999 
- ---------------------------------  --------------  -------------  --------------  --------------  --------------
<FN>
* Investment returns do not reflect any contract based charges (withdrawal charges, contract maintenance fees
or account transfer charges), but do reflect mortality and expense charges, administration expense charges as well as
all expenses of the underlying portfolio  (investment advisory fees and portfolio operating expenses)
</TABLE>

See accompanying notes to financial statements.

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

<TABLE>

<CAPTION>
LORD ABBETT SERIES FUND, INC. - GLOBAL EQUITY PORTFOLIO

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


Accumulation Unit Value,
- ---------------------------------                                                                                
  Beginning of Period              $       14.52   $       13.33   $       13.29   $       10.64   $       10.97 
- ---------------------------------  --------------  --------------  --------------  --------------  --------------

  Net Investment Income                     1.70             .91            1.45             .24             .18 

  Net Realized and Unrealized
    Gain/(Loss) from Security
      Transactions                          (.81)            .28           (1.41)           2.41            (.51)

Total from Investment Operations             .89            1.19             .04            2.65            (.33)
                                   --------------  --------------  --------------  --------------  --------------

Accumulation Unit Value,
- ---------------------------------                                                                                
  End of Period                    $       15.41   $       14.52   $       13.33   $       13.29   $       10.64 
- ---------------------------------  ==============  ==============  ==============  ==============  ==============

Total Return*                               6.18%           8.91%            .27%          24.91%         (2.98)%
- ---------------------------------  --------------  --------------  --------------  --------------  --------------


Contract Owners Equity,
- ---------------------------------                                                                                
  End of  Period (in thousands)    $       2,383   $       2,500   $       3,108   $       3,635   $       3,249 
- ---------------------------------  --------------  --------------  --------------  --------------  --------------


Ratio of Expenses to Average
- ---------------------------------                                                                                
  Contract Owners' Equity                   1.40%           1.40%           1.40%           1.40%           1.40%
- ---------------------------------  --------------  --------------  --------------  --------------  --------------


Ratio of Net Investment Income
- ---------------------------------                                                                                
  to Average Contract
- ---------------------------------                                                                                
    Owners' Equity                         10.33%           5.36%           9.78%           1.88%           1.38%
- ---------------------------------  --------------  --------------  --------------  --------------  --------------


Number of Units Outstanding
- ---------------------------------                                                                                
  at End of Period                       154,609         172,206         233,186         273,399         305,314 
- ---------------------------------  --------------  --------------  --------------  --------------  --------------

<FN>
* Investment returns do not reflect any contract based charges (withdrawal charges, contract maintenance fees
or account transfer charges), but do reflect mortality and expense charges, administration expense charges as well
as all expenses of the underlying portfolios (investment advisory fees and portfolio operating expenses).
</TABLE>


See accompanying notes to financial statements.



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

<TABLE>

<CAPTION>
GENERAL AMERICAN CAPITAL COMPANY - MONEY MARKET PORTFOLIO

                                    For the Period From 6/03/96
                                   -----------------------------
                                         Through 12/31/96
                                   -----------------------------
<S>                                <C>


Accumulation Unit Value,
- ---------------------------------                               
  Beginning of Period              $                      10.00 
- ---------------------------------  -----------------------------

  Net Investment Income                                    (.08)

  Net Realized and Unrealized
    Gain from Security
      Transactions                                          .31 


Total from Investment Operations                            .23 

Accumulation Unit Value,
  End of Period                    $                      10.23 
                                   =============================


Total Return**                                           4.05%* 


Contract Owners Equity,
  End of Period (in thousands)     $                        358 


Ratio of Expenses to Average
  Contract Owners' Equity                                1.40%* 


Ratio of Net Investment Income
  to Average Contract
    Owners' Equity                                     (1.40)%* 


Number of Units Outstanding
  at End of Period                                       34,964 

<FN>
*    Annualized
**   Investment returns do not reflect any contract based charges (withdrawal
charges, contract maintenance fees or account transfer charges), but do reflect mortality and expense charges, administration
expense charges as well as all expenses of the underlying portfolios (investment advisory fees and portfolio operating expenses).
</TABLE>


See accompanying notes to financial statements.

COVA VARIABLE ANNUITY ACCOUNT ONE
NOTES TO FINANCIAL STATEMENTS

For the year ended December 31, 1996
and for the year ended December 31, 1995

1.  Organization:

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

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

The Trust Quality Income Portfolio invests in U.S. Government issued debt
obligations and in various investment-grade debt instruments, including
mortgage  pass-through  certificates and collateralized mortgage obligations. 
The  Trust  High  Yield  Portfolio invests primarily in medium and lower-grade
debt securities and futures and options contracts.  The Trust Growth and
Income  Portfolio  invests  primarily in common stocks and futures and options
contracts.   The Trust Money Market and GACC Money Market Portfolios invest in
short-term  money market instruments.  The Trust Stock Index Portfolio invests
in common stocks, stock index futures and options, and short-term securities. 
The  Trust  Select  Equity  and Large Cap Stock Portfolios invest in stocks of
large and medium-sized companies.  The Trust Small Cap Stock Portfolio invests
primarily in the common stock of small U.S. companies.  The Trust
International Equity Portfolio invests primarily in stocks of established
companies based in developed countries.  The Trust Quality Bond Portfolio
invests  primarily  in higher grade debt securities.  The Trust Bond Debenture
Portfolio  invests primarily in convertible and discount debt securities.  The
Fund  Growth  and  Income Portfolio invests in common stocks.  The Fund Global
Equity  Portfolio invests primarily in both domestic and foreign common stocks
and forward currency contracts.

In order to satisfy diversification requirements and provide for optimum
policyholder  returns,  Cova  has made periodic contributions to the Trust and
Fund to provide for the initial purchases of investments.  In return, Cova has
been  credited with accumulation units of the Separate Account.  As additional
funds  are received through policyholder deposits, Cova has, at its discretion
and  without  adversely  impacting  the investment operations of the Trust and
Fund,  removed  its  capital investment in the Separate Account by liquidating
accumulation  units.  In 1996, Cova contributed approximately $35.5 million to
the  Separate  Account of which, after subsequent redemptions, net of realized
and  unrealized  gains  and losses on investments, approximately $15.0 million
remains as of December 31, 1996.

2.  SIGNIFICANT ACCOUNTING POLICIES:

A.  INVESTMENT VALUATION

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


<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
NOTES TO FINANCIAL STATEMENTS

For the year ended December 31, 1996
and for the year ended December 31, 1995

B.  REINVESTMENT OF DIVIDENDS

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

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

C.  FEDERAL INCOME TAXES

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

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

3.  CONTRACT CHARGES:

There  are  no deductions made from purchase payments for sales charges at the
time of purchase.  However, if all or a portion of the contract value is
withdrawn,  a  withdrawal  charge is calculated and deducted from the contract
value.    The  withdrawal  charge is imposed on withdrawals of contract values
attributable to purchase payments within five years after receipt and is equal
to 5% of the purchase payment withdrawn.  After the first contract
anniversary, provided that the contract value prior to withdrawal exceeds
$5,000,  an owner may make a withdrawal each contract year of up to 10% of the
aggregate purchase payments free from withdrawal charges.

An  annual contract maintenance charge of $30 is imposed on all contracts with
contract  values  less  than  $50,000 on their policy anniversary.  The charge
covers the cost of contract administration for the previous year and is
prorated between the sub-accounts to which the contract value is allocated.

Subject to certain restrictions, the contract owner may transfer all or a part
of  the  accumulated  value  of the contract among other offered and available
account  options of the Separate Account and fixed rate annuities of Cova.  If
more  than 12 transfers have been made in the contract year, a transfer fee of
$25  per  transfer  or, if less, 2% of the amount transferred will be deducted
from the account value.  If the owner is participating
in  the  Dollar  Cost  Averaging program, such related transfers are not taken
into account in determining any transfer fee.

For  the year ended December 31, 1996, withdrawal and account transfer charges
of approximately $280 thousand and contract maintenance charges of
approximately $240 thousand were deducted from the contract values in the
Separate Account.

Mortality and expense risks assumed by Cova are compensated by a charge
equivalent to an annual rate of 1.25% of the value of net assets.  The
mortality  risks assumed by Cova arise from its contractual obligation to make
annuity  payments after the annuity date for the life of the annuitant, and to
waive the withdrawal charge in the event of the death of the contract owner.


COVA VARIABLE ANNUITY ACCOUNT ONE
NOTES TO FINANCIAL STATEMENTS

For the year ended December 31, 1996
and for the year ended December 31, 1995

In addition, the Separate Account bears certain administration expenses, which
are equivalent to an annual rate of .15% of net assets.  These charges cover
the cost of establishing and maintaining the contracts and Separate Account.

Cova currently advances any premium taxes due at the time purchase payments
are made and then deducts premium taxes from the contract value at the time
annuity payments begin or upon withdrawal if Cova is unable to obtain a
refund.  Cova, however, reserves the right to deduct premium taxes when
incurred.

4.  GAIN/(LOSS) ON INVESTMENTS:

The table below summarizes realized and unrealized gains and losses on
investments:
<TABLE>

<CAPTION>
REALIZED GAIN/(LOSS) ON INVESTMENTS (IN THOUSANDS OF DOLLARS):

                                             For the Year    For the Year
                                            --------------  --------------
                                                Ended           Ended
                                            --------------  --------------
                                               12/31/96        12/31/95
                                            --------------  --------------
<S>                                         <C>             <C>

Trust Quality Income Portfolio:
- ------------------------------------------                                
 Aggregate Proceeds From Sales              $      13,850   $      21,223 
- ------------------------------------------  --------------  --------------
 Aggregate Cost                                    13,806          21,207 
- ------------------------------------------  --------------  --------------
   Net Realized Gain on Investments         $          44   $          16 
- ------------------------------------------  --------------  ==============

Trust High Yield Portfolio:
- ------------------------------------------                                
 Aggregate Proceeds From Sales              $      22,909   $       1,957 
- ------------------------------------------  --------------  --------------
 Aggregate Cost                                    23,078           2,074 
- ------------------------------------------  --------------  --------------
   Net Realized Loss on Investments         $        (169)  $        (117)
- ------------------------------------------  ==============  ==============

Trust Growth and Income Portfolio:
- ------------------------------------------                                
 Aggregate Proceeds From Sales              $       1,508   $       1,127 
- ------------------------------------------  --------------  --------------
 Aggregate Cost                                     1,344           1,082 
- ------------------------------------------  --------------  --------------
   Net Realized Gain on Investments         $         164   $          46 
- ------------------------------------------  ==============  ==============

Trust Money Market Portfolio:
- ------------------------------------------                                
 Aggregate Proceeds From Sales              $      36,177   $      71,027 
- ------------------------------------------  --------------  --------------
 Aggregate Cost                                    36,177          71,027 
- ------------------------------------------  --------------  --------------
   Net Realized Gain/(Loss) on Investments             --              -- 
- ------------------------------------------  ==============  ==============

Trust Stock Index Portfolio:
- ------------------------------------------                                
 Aggregate Proceeds From Sales              $      21,062   $      19,097 
- ------------------------------------------  --------------  --------------
 Aggregate Cost                                    17,170          16,508 
- ------------------------------------------  --------------  --------------
   Net Realized Gain on Investments         $       3,892   $       2,589 
- ------------------------------------------  ==============  ==============

Trust Bond Debenture Portfolio
- ------------------------------------------                                
 Aggregate Proceeds From Sales              $         635 
- ------------------------------------------  --------------                
 Aggregate Cost                                       622   N/A
- ------------------------------------------  --------------  --------------
   Net Realized Gain on Investments         $          13 
- ------------------------------------------  ==============                
</TABLE>


<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
NOTES TO FINANCIAL STATEMENTS

For the year ended December 31, 1996
and for the year ended December 31, 1995

4.  GAIN/(LOSS) ON INVESTMENTS, CONTINUED:
<TABLE>

<CAPTION>
REALIZED GAIN/(LOSS) ON INVESTMENTS (IN THOUSANDS OF DOLLARS):

                                       For the Year   For the Year
                                      --------------  -------------
                                          Ended           Ended
                                      --------------  -------------
                                         12/31/96       12/31/95
                                      --------------  -------------
<S>                                   <C>             <C>

Trust Quality Bond Portfolio
- ------------------------------------                               
 Aggregate Proceeds From Sales        $       2,991 
- ------------------------------------  --------------               
 Aggregate Cost                               2,947   N/A
- ------------------------------------  --------------               
   Net Realized Gain on Investments   $          44 
                                      ==============               

Trust Small Cap Stock Portfolio       $       1,882 
 Aggregate Proceeds From Sales                1,835   N/A
                                      --------------               
 Aggregate Cost                       $          47 
                                      ==============               
   Net Realized Gain on Investments

Trust Large Cap Stock  Portfolio
 Aggregate Proceeds From Sale         $       1,423 
 Aggregate Cost                               1,338   N/A
                                      --------------               
   Net Realized Gain on Investments   $          85 
                                      ==============               

Trust Select Equity Portfolio
 Aggregate Proceeds From Sales        $       1,680 
 Aggregate Cost                               1,697   N/A
                                      --------------               
   Net Realized Loss on Investments   $         (17)
                                      ==============               

Trust International Equity Portfolio
 Aggregate Proceeds From Sales        $       4,568 
 Aggregate Cost                               4,496   N/A
                                      --------------               
   Net Realized Gain on Investments   $          72 
                                      ==============               



Fund Growth and Income Portfolio:
 Aggregate Proceeds From Sales        $       2,696   $       4,043
 Aggregate Cost                               2,164           3,660
   Net Realized Gain on Investments   $         532   $         383
                                      ==============  =============

Fund Global Equity Portfolio:
 Aggregate Proceeds From Sales        $         372   $         946
 Aggregate Cost                                 329             883
   Net Realized Gain on Investments   $          43   $          63
                                      ==============  =============
</TABLE>


COVA VARIABLE ANNUITY ACCOUNT ONE
NOTES TO FINANCIAL STATEMENTS

For the year ended December 31, 1996
and for the year ended December 31, 1995

4.  GAIN/(LOSS) ON INVESTMENTS, CONTINUED:
<TABLE>

<CAPTION>
REALIZED GAIN/(LOSS) ON INVESTMENTS (IN THOUSANDS OF DOLLARS):

                                                                   For the Year    For the Year
                                                                  --------------  --------------
                                                                      Ended           Ended
                                                                  --------------  --------------
                                                                     12/31/96        12/31/95
                                                                  --------------  --------------
<S>                                                               <C>             <C>

GACC Money Market Portfolio
- ----------------------------------------------------------------                                
 Aggregate Proceeds From Sales                                    $           6 
- ----------------------------------------------------------------  --------------                
 Aggregate Cost                                                               6   N/A
- ----------------------------------------------------------------  --------------                
   Net Realized Gainon Investments                                           -- 
                                                                  ==============                

UNREALIZED GAIN/(LOSS) ON INVESTMENTS (IN THOUSANDS OF DOLLARS):
- ----------------------------------------------------------------                                
Trust Quality Income Portfolio:
 End of Period                                                    $         935   $       1,469 
 Beginning of Period                                                      1,469          (2,131)
   Net Change in Unrealized Gain/(Loss) on Investments            $        (534)  $       3,600 
                                                                                  ==============

Trust High Yield Portfolio:
 End of Period                                                    $         491   $        (461)
 Beginning of Period                                                       (461)         (2,247)
   Net Change in Unrealized Gain on Investments                   $         952   $       1,786 
                                                                                  ==============

Trust Growth and Income Portfolio:
 End of Period                                                    $       4,202   $       1,636 
 Beginning of Period                                                      1,636            (612)
   Net Change in Unrealized Gain on Investments                   $       2,566   $       2,248 
                                                                  ==============  ==============

Trust Money Market Portfolio:
 End of Period                                                               --              -- 
 Beginning of Period                                                         --            (110)
   Net Change in Unrealized Gain on Investments                              --   $         110 
                                                                  ==============  ==============


Trust Stock Index Portfolio:
 End of Period                                                    $      20,271   $      10,976 
 Beginning of Period                                                     10,976            (862)
   Net Change in Unrealized Gain on Investments                   $       9,295   $      11,838 
                                                                  ==============  ==============

Trust Bond Debenture Portfolio:
 End of Period                                                    $         271 
 Beginning of Period                                                         --   N/A
   Net Change in Unrealized Gain on Investments                   $         271 
                                                                  ==============                
</TABLE>









<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
NOTES TO FINANCIAL STATEMENTS

For the year ended December 31, 1996
and for the year ended December 31, 1995

4.  GAIN/(LOSS) ON INVESTMENTS, CONTINUED:
<TABLE>

<CAPTION>
UNREALIZED GAIN/(LOSS) ON INVESTMENT (IN THOUSANDS OF DOLLARS):


                                                         For the Year   For the Year
                                                            Ended           Ended
                                                           12/31/96       12/31/95
<S>                                                     <C>             <C>
Trust Quality Bond Portfolio:
 End of Period                                          $          30 
 Beginning of Period                                               --   N/A
   Net Change in Unrealized Gain on Investments         $          30 
                                                        ==============               

Trust Small Cap Portfolio:
 End of Period                                          $         533 
 Beginning of Period                                               --   N/A
   Net Change in Unrealized Gain on Investments         $         533 
                                                        ==============               

Trust Large Cap Portfolio:
 End of Period                                          $       1,531 
 Beginning of Period                                               --   N/A
   Net Change in Unrealized Gain on Investments         $       1,531 
                                                        ==============               

Trust Select Equity Portfolio:
 End of Period                                          $       1,210 
 Beginning of Period                                               --   N/A
   Net Change in Unrealized Gain on Investments         $       1,210 
                                                        ==============               

Trust International Equity Portfolio:
 End of Period                                          $         796 
 Beginning of Period                                               --   N/A
   Net Change in Unrealized Gain on Investments         $         796 
                                                        ==============               

Fund Growth and Income Portfolio:
 End of Period                                          $      46,489   $      22,469
 Beginning of Period                                           22,469             285
   Net Change in Unrealized Gain on Investments         $      24,020   $      22,184
                                                        ==============  =============

Fund Global Equity Portfolio:
 End of Period                                          $           1   $         152
 Beginning of Period                                              152             147
   Net Change in Unrealized Gain/(Loss) on Investments          ($151)  $           5
                                                        ==============  =============

GACC Money Market Portfolio
 End of Period                                          $           6   N/A
 Beginning of Period                                               -- 
   Net Change in Unrealized Gain on Investments         $           6 
                                                        ==============               
</TABLE>


<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
NOTES TO FINANCIAL STATEMENTS

For the year ended December 31, 1996
and for the year ended December 31, 1995

5.  ACCOUNT UNIT TRANSACTIONS:

The change in the number of accumulation units resulting from account unit
transactions is as follows:

                                COVA                                          
                                                        LORD ABBETT

                         SERIES TRUST                                         
                                                 SERIES FUND, INC.  GACC

_____________________________________________________________________________
_______________         ______________   _______
<TABLE>
__
<CAPTION>

                             QUALITY       HIGH      GROWTH &      MONEY       STOCK        BOND      QUALITY     SMALL
                              INCOME      YIELD       INCOME      MARKET       INDEX     DEBENTURE     BOND     CAP STOCK
                            ----------  ----------  ----------  -----------  ----------  ----------  ---------  ----------
<S>                         <C>         <C>         <C>         <C>          <C>         <C>         <C>        <C>
Balances at
   December 31, 1994        2,576,412   1,157,642     977,209    6,963,421   3,151,443   N/A         N/A        N/A

Redemptions by Cova                --          --          --           --          --          --         --          -- 
Units Sold                    181,275     195,356     162,687    2,450,650     163,890          --         --          -- 
Units Redeemed               (362,175)   (114,778)    (55,487)    (405,521)   (300,704)         --         --          -- 
Units Transferred             295,120     632,013     258,424   (6,021,418)  2,422,351          --         --          -- 

Balance at
   December 31, 1995        2,690,633   1,870,232   1,342,833    2,987,132   5,436,980   N/A         N/A        N/A

Contributions by Cova Life         --          --          --           --          --      50,000    500,000     500,000 
Redemptions by Cova                --          --          --           --          --     (50,000)  (294,154)   (500,000)
Units Sold                    106,671      98,690     180,267    3,772,567     216,989     360,638     98,567     580,659 
Units Redeemed               (280,149)   (113,437)    (59,321)    (259,281)   (283,639)    (10,552)    (2,065)     (6,730)
Units Transferred             817,805     145,699     442,117   (3,915,492)   (689,475)    309,577    206,482     663,476 

Balance at
   December 31, 1996        3,334,960   2,001,184   1,905,896    2,584,926   4,680,855     659,663    508,830   1,237,405 


                              LARGE       SELECT       INTL      GROWTH &     GLOBAL    MONEY
                            CAP STOCK     EQUITY      EQUITY      INCOME      EQUITY   MARKET      TOTAL
                            ----------  ----------  ----------  -----------  --------  -------  -----------
<S>                         <C>         <C>         <C>         <C>          <C>       <C>      <C>
Balances at
   December 31, 1994        N/A         N/A         N/A          6,875,139   233,186   N/A      21,934,453 

Redemptions by Cova                --          --          --           --   (10,000)              (10,000)
Units Sold                         --          --          --    1,505,688    50,282             4,709,829 
Units Redeemed                     --          --          --     (940,462)  (91,135)           (2,270,262)
Units Transferred                  --          --          --    1,506,743   (10,127)             (916,893)

Balance at
   December 31, 1995        N/A         N/A         N/A          8,947,108   172,206   N/A      23,447,125 

Contributions by Cova Life  1,500,000     500,000     500,000           --        --       --    3,550,000 
Redemptions by Cova          (367,586)   (500,000)   (500,000)          --        --       --   (2,211,740)
Units Sold                     76,199   1,024,461     550,620    1,374,562    15,160    8,787    8,464,837 
Units Redeemed                   (522)    (11,729)     (5,835)    (587,874)  (21,479)     (96)  (1,642,709)
Units Transferred             181,515   1,031,791     762,107    1,998,505   (11,278)  26,273    1,969,102 

Balance at
   December 31, 1996        1,389,606   2,044,523   1,306,892   11,732,301   154,609   34,964   33,576,614 

</TABLE>



COVA FINANCIAL SERVICES
LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Consolidated Financial Statements (Unaudited)

September 30, 1997 and 1996



<TABLE>
<CAPTION>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Consolidated Balance Sheets (Unaudited)

(In thousands of dollars)

                                                                                             AS OF                   AS OF
                 ASSETS                                                                     9/30/97                 12/31/96
                 ------                                                                     -------                 --------
<S>                                                                                         <C>                     <C>
Investments:
  Debt securities available for sale at market
   (cost of $1,213,430 in 1997 and $952,817 in 1996)                                        $1,226,191             $949,611
  Mortgage loans (net)                                                                         336,964              244,103
  Policy loans                                                                                  23,667               22,336
  Short-term investments at cost which approximates
    market                                                                                       6,718                4,404
                                                                                                 -----            ---------
Total investments                                                                            1,593,540            1,220,454
                                                                                             ---------            ---------
Cash and cash equivalents - interest bearing                                                    31,050               38,322
Cash - non-interest bearing                                                                      8,169                5,501
Receivable from sale of securities                                                               1,814                1,064
Accrued investment income                                                                       20,116               15,011
Deferred policy acquisition costs                                                               74,063               49,833
Present value of future profits                                                                 41,480               46,389
Goodwill                                                                                        20,000               20,849
Federal and state income taxes recoverable                                                         551                1,461
Deferred tax benefits (net)                                                                      8,834               13,537
Receivable from OakRe                                                                        1,673,365            1,973,813
Reinsurance receivables                                                                         12,594                3,504
Other assets                                                                                     1,667                2,205
Separate account assets                                                                      1,005,776              641,871
                                                                                             ---------            ---------
Total Assets                                                                                $4,493,019            $4,033,814
                                                                                            ==========            ==========
</TABLE>


See accompanying notes to unaudited consolidated financial statements.
(continued)


<TABLE>
<CAPTION>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Consolidated Balance Sheets (Unaudited)(Continued)

(In thousands of dollars)

                                                                                      AS OF               AS OF
LIABILITIES AND SHAREHOLDER'S EQUITY                                                 9/30/97             12/31/96
- ------------------------------------                                                 -------             --------
<S>                                                                                 <C>                <C>       
Policyholder deposits                                                               $3,202,107         $3,135,325
Future policy benefits                                                                  35,689             32,342
Payable on purchase of securities                                                          362             15,978
Accounts payable and other liabilities                                                  19,544             19,764
Future purchase price payable to OakRe                                                  13,359             16,051
Guaranty fund assessments                                                               12,329             12,409
Federal income taxes payables                                                              770                  0
Separate account liabilities                                                         1,004,455            626,901
                                                                                     ---------            -------
Total Liabilities                                                                    4,288,615          3,858,770
                                                                                     ---------          ---------
Shareholder's equity:
  Common stock, $2 par value.  (Authorized
     5,000,000 shares; issued and outstanding
       2,899,446 shares in 1997 and 1996)                                                5,799              5,799
  Additional paid-in capital                                                           186,491            166,491
  Retained earnings                                                                      8,928              3,538
  Net unrealized appreciation/(depreciation)
    on securities, net of tax                                                            3,186              (784)
                                                                                         -----              -----
Total Shareholder's Equity                                                             204,404            175,044
                                                                                       -------            -------
Total Liabilities and Shareholder's Equity                                          $4,493,019         $4,033,814
                                                                                    ==========         ==========
</TABLE>


See accompanying notes to unaudited consolidated financial statements.


<TABLE>
<CAPTION>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Consolidated Statements of Income (Unaudited)

Nine months ended September 30, 1997 and 1996
(In thousands of dollars)

                                                                               For the Periods ended:
                                                                               9/30/97         9/30/96
                                                                               -------         -------
<S>                                                                            <C>               <C>
Revenues:
  Premiums                                                                     $5,880            $2,675
  Net investment income                                                        81,717            49,861
  Net realized gain on sale of                                                  1,161               366
    investments
  Separate Account charges                                                      8,641             5,092
  Other income                                                                    781             1,016
                                                                                  ---             -----
Total revenues                                                                 98,180            59,010
                                                                               ------            ------
Benefits and expenses:
  Interest on policyholder deposits                                            59,265            34,807
  Current and future policy benefits                                            7,434             3,930
  Operating and other expenses                                                 13,641             9,400
  Amortization of purchased intangible
    assets                                                                      3,576             5,479
  Amortization of deferred acquisition costs                                    5,302               902
                                                                                -----               ---
Total Benefits and Expenses                                                    89,218            54,518
                                                                               ------            ------
Income before income taxes                                                      8,962             4,492
Income Taxes:
  Current                                                                       1,007             2,748
  Deferred                                                                      2,565             (805)
                                                                                -----             -----
Total income tax expense                                                        3,572             1,943
                                                                                -----             -----
Net Income                                                                     $5,390            $2,549
                                                                               ======            ======
</TABLE>


See accompanying notes to unaudited consolidated financial statements.




<TABLE>
<CAPTION>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Consolidated Statements of Shareholder's Equity (Unaudited)

(In thousands of dollars)

                                                                               For the Periods ended:
                                                                               9/30/97         12/31/96
                                                                               -------         -------
<S>                                                                            <C>               <C>
Common stock ($2 par value common stock;
Authorized 5,000,000 shares; issued and
   outstanding 2,899,446 in 1997 and 1996)
Balance at beg. of period                                                     $5,799             $5,799
                                                                              ------             ------
Balance at end of period                                                       5,799              5,799
                                                                               -----              -----
Additional paid-in capital:
Balance at beginning of period                                               166,491            129,586
Capital contribution                                                          20,000             36,905
                                                                              ------             ------
Balance at end of period                                                     186,491            166,491
                                                                             -------            -------
Retained earnings/(deficit):
Balance at beginning of period                                                 3,538               (63)
Net income                                                                     5,390              3,601
                                                                               -----              -----
Balance at end of period                                                       8,928             $3,538
                                                                               =====             ======
</TABLE>

See accompanying notes to unaudited consolidated financial statements.

(Continued)




<TABLE>
<CAPTION>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Consolidated Statements of Shareholder's Equity (Unaudited)(Continued)

(In thousands of dollars)

                                                                                                                 
                                                                                             For the Periods ended:
                                                                                             9/30/97         12/31/96
                                                                                             -------         -------
<S>                                                                                        <C>               <C>

Net unrealized appreciation/(depreciation):
 securities:
 Balance at beginning of period                                                             ($784)            $2,764
 Change in unrealized appreciation/(depreciation)
    of debt and equity securities                                                           16,315          (13,915)
 Change in deferred Federal income taxes                                                   (2,138)             1,910
 Change in deferred acquisition costs
    attributable to unrealized losses/(gains)                                              (5,717)             1,561
 Change in present value of future profits
    attributable to unrealized losses/(gains)                                              (4,490)             6,896
                                                                                           -------             -----
 Balance at end of period                                                                    3,186             (784)
                                                                                             -----             -----
 Total Shareholder's Equity                                                               $204,404          $175,044
                                                                                          ========          ========
</TABLE>

See accompanying notes to unaudited consolidated financial statements.




<TABLE>
<CAPTION>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Consolidated Statements of Cash Flows (Unaudited)

Nine months ended September 30, 1997 and 1996
(In thousands of dollars)

                                                                               For the Periods ended:
                                                                               9/30/97         9/30/96
                                                                               -------         -------
<S>                                                                            <C>               <C>
Cash flows from operating activities:
  Interest and dividend receipts                                               $77,861                $47,879
  Premiums received                                                              5,880                  2,675
  Insurance and annuity benefit payments                                       (3,857)                (2,731)
  Operating disbursements                                                     (16,210)               (11,702)
  Taxes on income refunded (paid)                                                 644                 (2,387)
  Commissions and acquisition costs paid                                      (41,873)               (29,650)
  Other                                                                          6,457                  2,839
                                                                                 -----                  -----
Net cash provided by operating
  activities                                                                    28,902                  6,923
                                                                                ------                  -----
Cash flows from investing activities:
  Cash used for the purchase of investment
    securities                                                               (660,287)              (505,570)
  Proceeds from investment securities sold
    and matured                                                                288,286                123,076
  Other                                                                         14,902               (17,446)
                                                                                ------               --------
Net cash(used in) investing
  activities                                                                 (357,099)              (399,940)
                                                                             =========              =========
</TABLE>

See accompanying notes to unaudited consolidated financial statements.

(Continued)




<TABLE>
<CAPTION>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Consolidated Statements of Cash Flows (Unaudited)(Continued)

Nine months ended September 30, 1997 and 1996
(In thousands of dollars)

                                                                               For the Periods ended:
                                                                               9/30/97         9/30/96
                                                                               -------         -------
<S>                                                                            <C>               <C>
Cash flows from financing activities:
  Policyholder deposits                                                         486,269               352,123
  Transfers from OakRe                                                          222,507               495,962
  Transfer to Separate Accounts                                               (234,010)              (91,050)
  Return of policyholder deposits                                             (171,173)
  Capital contributions received                                                 20,000                     0
                                                                                 ------                     -
Net cash provided by financing
  activities                                                                    323,593               355,252
                                                                                -------               -------
Decrease in cash and cash                                                       (4,604)              (37,765)
  equivalents
Cash and cash equivalents at beginning                                           43,823                62,256
  of period                                                                      ------                ------
Cash and cash equivalents at end of                                             $39,219               $24,491
  period                                                                        =======               =======
</TABLE>


See accompanying notes to unaudited consolidated financial statements.

(Continued)



<TABLE>
<CAPTION>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Consolidated Statements of Cash Flows (Unaudited)(Continued)

Nine months ended September 30, 1997 and 1996
(In thousands of dollars)

                                                                               For the Periods ended:
                                                                               9/30/97         9/30/96
                                                                               -------         -------
<S>                                                                            <C>               <C>
Reconciliation of net income to net cash provided by operating activities:
   Net income                                                                 $5,390               2,549
   Adjustments to reconcile net income
     to net cash provided by operating activities:
       Increase in future policy
         benefits (net of reinsurance)                                         3,347                 996
       Increase/(decrease) in payables and accrued
           liabilities                                                       (2,733)               2,801
      Increase in accrued investment
           income                                                            (5,105)             (5,050)
       Amortization of intangible assets                                       8,878               6,381
       Amortization and accretion of securities
           premiums and discounts                                              3,068               1,964
       Net realized gain on sale of
           investments                                                       (1,161)               (366)
       Interest accumulated on policyholder
           deposits                                                           59,265              34,807
       Investment expenses paid                                                1,412                 844
       Increase/(decrease) in current and deferred
           Federal income taxes                                                4,216               (444)
       Separate account net income                                           (2,624)               (802)
       Deferral of acquisition costs                                        (41,873)            (29,650)
       Other                                                                 (3,178)             (7,107)
                                                                             -------             -------
Net cash provided by operating activities                                    $28,902              $6,923
                                                                             =======              ======
</TABLE>

See accompanying notes to unaudited consolidated financial statements.




COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Unaudited Interim Consolidated Financial Statements

September 30, 1997 and 1996

(1)

The interim  consolidated  financial statements for Cova Financial Services Life
Insurance  Company (CFSLIC) and subsidiaries (the Company) have been prepared on
the basis of generally  accepted  accounting  principles  and, in the opinion of
management,  reflect all adjustments  (consisting of normal recurring  accruals)
necessary for a fair  presentation  of results for such periods.  The results of
operations and cash flows for any interim period are not necessarily  indicative
of  results  for the full year.  These  financial  statements  should be read in
conjunction  with the financial  statements as of December 31, 1996 and December
31, 1995, and for each of the years in the three-year  period ended December 31,
1996 and related notes thereto, presented elsewhere herein.

Interim financial data presented herein are unaudited.

(2)  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
September 30, 1997 were as follows:

<TABLE>
<CAPTION>
                                                                             SEPTEMBER 30, 1997
                                                                                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                                   $7,685         $83            ($20)            $7,685           $7,622
  Collateralized mortgage                                    393,992       3,257            (582)           393,992          391,317
obligations
  Corporate, state,

municipalities, and

    political subdivisions                                   824,514      11,951          (1,928)           824,514          814,491
                                                             -------      ------          -------           -------          -------

Total debt securities                                      1,226,191      15,291          (2,530)         1,226,191        1,213,430
                                                           ---------      ------          -------         ---------        ---------

Mortgage loans                                               336,964         194                0           337,158          336,964
Policy loans                                                  23,667           0                0            23,667           23,667
Short term investments                                         6,718           0                0             6,718            6,718
                                                               -----           -                -             -----            -----

Total investments                                         $1,593,540     $15,485         ($2,530)        $1,593,734       $1,580,779
                                                          ==========     =======         ========        ==========       ==========
Company's beneficial interest in                              $1,321          $0               $0            $1,321               $0
 separate accounts
</TABLE>

As of September 30, 1997, the Company had no impaired  investments.  The Company
did establish a valuation  allowance for potential  losses on mortgage  loans of
193,495 as of September 30, 1997.

COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Unaudited Interim Consolidated Financial Statements

The amortized  cost and estimated  market value of debt  securities at September
30, 1997, 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>
                                                                                       SEPTEMBER 31, 1997

                                                                                                        ESTIMATED
                                                                                  AMORTIZED               MARKET
                                                                                    COST                   VALUE
                                                                                    ----                   -----

(in thousands of dollars)
<S>                                                                                <C>                    <C>     
Due after one year through five years                                              $342,736               $346,368
Due after five years through ten years                                              386,152                391,352
Due after ten years                                                                  93,225                 94,479
Mortgage-backed securities                                                          391,317                393,992
                                                                                    -------                -------
Total                                                                            $1,213,430             $1,226,191
                                                                                 ==========             ==========
</TABLE>

At September 30, 1997, approximately 94.59% of the Company's debt securities are
investment  grade or are non-rated but considered to be of investment  grade. Of
the 5.41%  non-investment  grade debt securities,  2.89% are rated as BB+, 1.94%
are rated as BB and 0.58% are rated as B.



COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Unaudited Interim Consolidated Financial Statements

The components of net investment  income,  realized capital  gains/(losses)  and
unrealized gains/(losses) were as follows:

<TABLE>
<CAPTION>
                                                              For the Periods ended:
                                                             9/30/97              9/30/96
                                                             -------              -------
<S>                                                        <C>                   <C>

Income on debt securities                                    $61,658               $38,499
Income on short-term investments                               1,843                 1,577
Income on policy loans                                         1,373                 1,124
Interest on mortgage loans                                    18,010                 8,816
Income on separate account investments                         2,624                   801
Miscellaneous interest                                       (2,274)                 (152)
Mortgage Loan loss Reserve                                     (105)                     -
                                                               -----                     -
Total investment income                                       83,129                50,665
Investment expenses                                          (1,412)                 (804)
                                                             -------                 -----
Net investment income                                        $81,717               $49,861
                                                             =======               =======
Realized capital gains/(losses) were as follows:
  Debt securities                                              1,134                   425
  Mortgage loans                                                  27                  (59)
                                                                  --                  ----
Net realized gains on investments                             $1,161                  $366
                                                              ======                  ====
</TABLE>


<TABLE>
<CAPTION>
                                                           For the Periods ended:
                                                        9/30/97               9/30/96
                                                        -------               -------
                                                         (In thousands of dollars)
<S>                                                    <C>                  <C>

Unrealized gains/(losses) were as follows:
  Debt securities                                        $13,124             ($13,037)
  Short-term investments                                       0                  (34)
  Effects on deferred acquisition costs
    amortization                                         (5,717)                     0
  Effects on present value of future profits             (2,504)                 8,154
                                                         -------                 -----
Unrealized gains/(losses) before income tax                4,903               (4,917)
Unrealized income tax benefit/(expense)                  (1,717)                 1,721
                                                         -------                 -----
Net unrealized gains (losses) on                          $3,186              ($3,196)
  investments                                             ======              ========
</TABLE>


COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Unaudited Interim Consolidated Financial Statements

(3)      SECURITIES GREATER THAN 10% OF SHAREHOLDER'S EQUITY

As of  September  30,  1997,  the Company  had no  individual  securities  which
exceeded 10% of shareholder's equity.

(4)      STATUTORY SURPLUS

Statutory capital and surplus as of September 30, 1997 was $86,892,356 Statutory
net losses for CFSLIC for the  periods  ended  September  30, 1997 and 1996 were
$7,468,793 and $12,611,810, respectively.



COVA FINANCIAL SERVICES
LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Consolidated Financial Statements

December 31, 1996, 1995 and 1994

(With Independent Auditors' Report Thereon)

















<PAGE>






                         INDEPENDENT AUDITORS' REPORT


The Board of Directors and Shareholder
Cova Financial Services Life Insurance Company:


We have audited the accompanying consolidated balance sheets of Cova Financial
Services Life Insurance Company and subsidiaries (a wholly owned subsidiary of
Cova Corporation) as of December 31, 1996 and 1995, and the related
consolidated  statements of income, shareholders equity and cash flows for the
year  ended December 31, 1996 and the period from June 1, 1995 to December 31,
1995  (Successor  periods),  and from January 1, 1995 to May 31, 1995, and for
the  year  ended  December 31, 1994 (Predecessor periods).  These consolidated
financial  statements are the responsibility of the Company's management.  Our
responsibility is to express an opinion on these consolidated financial
statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of
material misstatement.  An audit includes examining, on a test basis, evidence
supporting  the amounts and disclosures in the financial statements.  An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation.  We believe that our audits provide a reasonable basis
for our opinion.

In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Cova
Financial  Services Life Insurance Company and subsidiaries as of December 31,
1996  and  1995,  and the results of their operations and their cash flows for
the Successor periods, in conformity with generally accepted accounting
principles.  Also, in our opinion, the aforementioned Predecessor consolidated
financial  statements present fairly, in all material respects, the results of
their  operations  and their cash flows for the Predecessor periods presented,
in conformity with generally accepted accounting principles.






St. Louis, Missouri
March 7, 1997



<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Consolidated Balance Sheets

December 31, 1996 and 1995
(In thousands of dollars)
<TABLE>

<CAPTION>

                 ASSETS                                       1996         
1995

<S>                                                   <C>         <C>
Investments:
  Debt securities available for sale at market
(cost of $952,817 in 1996 and $583,868 in 1995)       $  949,611  $  594,556
  Mortgage loans (net)                                   244,103      77,472
  Policy loans                                            22,336      19,125
  Short-term investments at cost which approximates
    market                                                 4,404       7,859
                                                      ----------  ----------

Total investments                                      1,220,454     699,012
                                                      ----------  ----------

Cash and cash equivalents - interest bearing              38,322      59,312
Cash - non-interest bearing                                5,501       2,944
Receivable from sale of securities                         1,064          --
Accrued investment income                                 15,011       9,116
Deferred policy acquisition costs                         49,833      14,468
Present value of future profits                           46,389      38,155
Goodwill                                                  20,849      23,358
Federal and state income taxes recoverable                 1,461         397
Deferred tax benefits (net)                               13,537      13,556
Receivable from OakRe                                  1,973,813   2,391,982
Reinsurance receivables                                    3,504       8,891
Other assets                                               2,205       2,425
Separate account assets                                  641,871     410,449
                                                      ----------  ----------

Total Assets                                          $4,033,814  $3,674,065
                                                      ==========  ==========
</TABLE>

See accompanying notes to consolidated financial statements.
(continued)

<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Consolidated Balance Sheets (Continued)

December 31, 1996 and 1995
(In thousands of dollars)
<TABLE>

<CAPTION>

LIABILITIES AND SHAREHOLDERS EQUITY                   1996         1995

<S>                                           <C>          <C>
Policyholder deposits                         $3,135,325   $3,033,763 
Future policy benefits                            32,342       28,071 
Payable on purchase of securities                 15,978        5,327 
Accounts payable and other liabilities            19,764       20,143 
Future purchase price payable to OakRe            16,051       23,967 
Guaranty fund assessments                         12,409       14,259 
Separate account liabilities                     626,901      410,449 
                                              -----------  -----------

Total Liabilities                              3,858,770    3,535,979 
                                              -----------  -----------

Shareholders equity:
  Common stock, $2 par value.  (Authorized
5,000,000 shares; issued and outstanding
2,899,446 shares in 1996 and 1995)                 5,799        5,799 
  Additional paid-in capital                     166,491      129,586 
  Retained earnings                                3,538          (63)
  Net unrealized appreciation/(depreciation)
    on securities, net of tax                       (784)       2,764 
                                              -----------  -----------

Total Shareholders Equity                        175,044      138,086 
                                              -----------  -----------

Total Liabilities and Shareholders Equity     $4,033,814   $3,674,065 
                                              ===========  ===========
</TABLE>


See accompanying notes to consolidated financial statements.

<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Consolidated Statements of Income

Years ended December 31, 1996, 1995, and 1994
(In thousands of dollars)
<TABLE>

<CAPTION>
                                                       THE COMPANY             PREDECESSOR
                                                             7 MONTHS      5 MONTHS
                                                               ENDED        ENDED
                                                    1996      12/31/95     5/31/95       1994

<S>                                                 <C>      <C>       <C>         <C>
Revenues:
  Premiums                                          $ 3,154  $   921   $   1,097   $    2,787 
  Net investment income                              70,629   24,188      92,486      277,616 
  Net realized gain (loss) on sale of investments       472    1,324     (12,414)    (101,361)
  Separate Account charges                            7,205    2,957       1,818        3,992 
  Other income                                        1,320      725       1,037        2,713 
                                                    -------  --------  ----------  -----------

Total revenues                                       82,780   30,115      84,024      185,747 
                                                    -------  --------  ----------  -----------

Benefits and expenses:
  Interest on policyholder deposits                  50,100   17,706      97,867      249,905 
  Current and future policy benefits                  5,130    1,785       1,830        5,259 
  Operating and other expenses                       14,573    7,126      12,777       24,479 
  Amortization of purchased intangible assets         2,332    3,030          --           -- 
  Amortization of deferred acquisition costs          4,389      100      11,157      125,357 
                                                    -------  --------  ----------  -----------

Total Benefits and Expenses                          76,524   29,747     123,631      405,000 
                                                    -------  --------  ----------  -----------

Income/(loss) before income taxes                     6,256      368     (39,607)    (219,253)
                                                    -------  --------  ----------  -----------
Income Taxes:
  Current                                             1,740    1,011     (16,404)     (46,882)
  Deferred                                              915     (580)      6,340      (30,118)
                                                    -------  --------  ----------  -----------

Total income tax expense/(benefit)                    2,655      431     (10,064)     (77,000)
                                                    -------  --------  ----------  -----------

Net Income/(Loss)                                   $ 3,601  $   (63)  $ (29,543)  $(142,253))
                                                    =======  ========  ==========  ===========
</TABLE>


See accompanying notes to consolidated financial statements.

<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Consolidated Statements of Shareholders Equity

Years ended December 31, 1996, 1995 and 1994
(In thousands of dollars)
<TABLE>

<CAPTION>
                                                     THE COMPANY                PREDECESSOR
                                                             7 MONTHS      5 MONTHS
                                                              ENDED          ENDED
                                                     1996    12/31/95       5/31/95     1994

<S>                                                <C>        <C>        <C>        <C>
Common stock ($2 par value common stock;
  Authorized 5,000,000 shares; issued and
    outstanding 2,899,446 in 1996, 1995 and 1994
      Balance at beg. of period)                   $  5,799   $  5,799   $  5,799   $   5,632 
  Par value of additional shares issued                  --         --         --         167 
                                                   ---------  ---------             ----------

Balance at end of period                              5,799      5,799      5,799       5,799 
                                                   ---------  ---------  ---------  ----------

Additional paid-in capital:
  Balance at beginning of period                    129,586    137,749    136,534     120,763 
Adjustment to reflect purchase acquisition
  indicated in note 2                                    --    (52,163)        --          -- 
Capital contribution                                 36,905     44,000      1,215      15,771 
                                                   ---------  ---------  ---------  ----------

Balance at end of period                            166,491    129,586    137,749     136,534 
                                                   ---------  ---------  ---------  ----------

Retained earnings/(deficit):
  Balance at beginning of period                        (63)   (36,441)     1,506     143,759 
Adjustment to reflect purchase acquisition               --     36,441         --          -- 
   indicated in note 2
 Net income/(loss)                                    3,601        (63)   (29,543)   (142,253)
 Dividends to shareholder                                --         --     (8,404)         -- 
                                                   ---------  ---------  ---------  ----------

Balance at end of period                           $  3,538   $    (63)  $(36,441)  $   1,506 
                                                   ---------  ---------  ---------  ----------
</TABLE>

See accompanying notes to consolidated financial statements.
(Continued)

<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Consolidated Statements of Shareholders Equity (Continued)

Years ended December 31, 1996, 1995 and 1994
(In thousands of dollars)

<TABLE>

<CAPTION>
                                                          THE COMPANY            PREDECESSOR
                                                                 7 MONTHS   5 MONTHS
                                                                   ENDED     ENDED
                                                         1996    12/31/95   5/31/95     1994

<S>                                                          <C>        <C>        <C>         <C>
Net unrealized appreciation/(depreciation)of   securities:
 Balance at beginning of period                                 2,764   $(28,837)  $ (65,228)  $    (321)
 Adjustment to reflect purchase acquisition
   indicated in note 2                                             --     28,837          --          -- 
 Implementation of change in accounting for
    marketable debt and equity securities,
      net of effects of deferred taxes
       of $18,375 and deferred acquisition
          costs of $42,955                                         --         --          --      34,125 
 Change in unrealized appreciation/(depreciation)
    of debt and equity securities                             (13,915)    10,724     178,010    (357,502)
 Change in deferred Federal income taxes                        1,910     (1,489)    (18,458)     53,324 
 Change in deferred acquisition costs attributable
    to unrealized losses/(gains)                                1,561         --    (123,161)    205,146 
 Change in present value of future profits
    attributable to unrealized losses/(gains)                   6,896     (6,471)         --          -- 
                                                             ---------  ---------              ----------
 Balance at end of period                                        (784)     2,764     (28,837)    (65,228)
                                                             ---------  ---------  ----------  ----------

 Total Shareholders Equity                                   $175,044   $138,086   $  78,270   $  78,611 
                                                             =========  =========  ==========  ==========
</TABLE>

See accompanying notes to consolidated financial statements.

<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Consolidated Statements of Cash Flows

Years ended December 31, 1996, 1995 and 1994
(In thousands of dollars)
<TABLE>

<CAPTION>

                                                      THE COMPANY            PREDECESSOR
                                                            7 MONTHS    5 MONTHS
                                                              ENDED       ENDED
                                                  1996       12/31/95    5/31/95      1994


<S>                                              <C>         <C>         <C>          <C>
Cash flows from operating activities:
  Interest and dividend receipts                 $  68,622   $  18,744   $  131,439   $   309,856 
  Premiums received                                  3,154         921        1,097         2,787 
  Insurance and annuity benefit payments            (3,729)     (2,799)      (1,809)       (3,755)
  Operating disbursements                          (17,158)    (10,480)      (9,689)      (26,023)
  Taxes on income refunded (paid)                   (3,016)         60       48,987        17,032 
  Commissions and acquisition costs paid           (36,735)    (17,456)     (23,872)      (26,454)
  Other                                                937         529        1,120           836 
                                                 ----------  ----------  -----------  ------------

Net cash provided by/(used in) operating
  activities                                        12,075     (10,481)     147,273       274,279 
                                                 ----------  ----------  -----------  ------------

Cash flows from investing activities:
  Cash used for the purchase of investment
    securities                                    (715,274)   (875,994)    (575,891)   (1,935,353)
  Proceeds from investment securities sold and
    matured                                        262,083     253,814    2,885,053     3,040,474 
  Other                                            (14,166)        179       (8,557)       (8,185)
                                                 ----------  ----------  -----------  ------------

Net cash provided by/(used in) investing
  activities                                     $(467,357)  $(622,003)  $2,300,605   $ 1,096,936 
                                                 ----------  ----------  -----------  ------------
</TABLE>

See accompanying notes to consolidated financial statements.
(Continued)

<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Consolidated Statements of Cash Flows (Continued)

Years ended December 31, 1996, 1995 and 1994
(In thousands of dollars)

<TABLE>

<CAPTION>
                                                     THE COMPANY             PREDECESSOR
                                                            7 MONTHS     5 MONTHS
                                                              ENDED        ENDED
                                                  1996       12/31/95     5/31/95     1994

<S>                                          <C>         <C>         <C>            <C>
Cash flows from financing activities:
  Policyholder deposits                      $ 446,784   $ 132,752   $    130,660   $  274,960 
  Transfers from/(to) OakRe                    574,010     628,481     (3,048,531)          -- 
  Transfer to Separate Accounts               (119,592)    (37,946)        (4,835)     (33,548)
  Return of policyholder deposits             (491,025)   (436,271)      (290,586)    (608,868)
  Dividends to Shareholder                          --          --         (8,404)          -- 
  Capital contributions received                20,000      44,000          1,215       15,938 
                                             ----------  ----------  -------------  -----------

Net cash provided by/(used in) financing
  activities                                   430,177     331,016     (3,220,481)    (351,518)
                                             ----------  ----------  -------------  -----------

Increase/(decrease) in cash and cash
  equivalents                                  (25,105)   (301,468)      (772,603)   1,019,697 

Cash and cash equivalents at beginning of
  period                                        62,256     363,724      1,136,327      116,630 
CFLIC contributed cash (Note 9)                  6,672          --             --           -- 
Cash and cash equivalents at end of period   $  43,823   $  62,256   $    363,724   $1,136,327 
                                             ==========  ==========  =============  ===========
</TABLE>


See accompanying notes to consolidated financial statements.

(Continued)

<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Consolidated Statements of Cash Flows, Continued
(In thousands of dollars)
<TABLE>

<CAPTION>
                                                       THE COMPANY          PREDECESSOR
                                                              7 MONTHS   5 MONTHS
                                                                ENDED      ENDED
                                                    1996      12/31/95    5/31/95    1994

<S>                                                  <C>        <C>        <C>        <C>
Reconciliation of net income/(loss)to net cash
 provided by operating activities:
   Net income/(loss)                                 $  3,601   $    (63)  $(29,543)  $(142,253)
   Adjustments to reconcile net income/(loss)
     to net cash provided by operating activities:
       Increase/(decrease) in future policy
         benefits (net of reinsurance)                    680     (1,013)        11       1,494 
       Increase/(decrease) in payables and accrued
           liabilities                                  2,900       (392)   (10,645)      3,830 
       Decrease/(increase) in accrued investment
           income                                      (4,778)    (7,904)    32,010      21,393 
       Amortization of intangible assets                6,721      3,831     11,309     125,722 
       Amortization and accretion of securities
           premiums and discounts                       2,751        307      2,410       3,635 
       Recapture commissions paid to OakRe             (4,483)    (4,777)        --          -- 
       Net realized losson sale of
           investments                                   (472)    (1,324)    12,414     101,361 
       Interest accumulated on policyholder
           deposits                                    50,100     17,706     97,867     249,905 
       Investment expenses paid                         1,151        642      2,373       7,296 
       Decrease/(Increase)in guaranty assessments          --       (104)     5,070        (935)
       Increase/(decrease) in current and deferred
           Federal income taxes                          (351)       491     38,923     (59,263)
       Separate account net loss                       (2,008)         1          1           2 
       Deferral of acquisition costs                  (34,803)   (14,568)   (13,354)    (30,024)
       Other                                           (8,934)    (3,314)    (1,573)     (7,884)
                                                                           ---------  ----------

Net cash provided by operating activities            $ 12,075   $(10,481)  $147,273   $ 274,279 
                                                     =========  =========  =========  ==========
</TABLE>

See accompanying notes to consolidated financial statements.

<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

December 31, 1996, 1995 and 1994

(1)  NATURE OF BUSINESS AND ORGANIZATION

     NATURE OF THE BUSINESS

Cova  Financial Services Life Insurance Company (CFSLIC) and subsidiaries (the
Company), formerly  Xerox Financial Services Life Insurance Company (the
Predecessor),  market and service single premium deferred annuities, immediate
annuities, variable annuities, and single premium whole-life insurance
policies.  The Company is licensed to do business in 47 states and the
District of Columbia.  Most of the policies issued present no significant
mortality  nor  longevity risk to the Company, but rather represent investment
deposits by the policyholders.  Life insurance policies provide policy
beneficiaries  with mortality benefits amounting to a multiple, which declines
with age, of the original premium.

Under  the deferred annuity contracts, interest rates credited to policyholder
deposits  are guaranteed by the Company for periods from one to ten years, but
in no case may renewal rates be less than 3%.  The Company may assess
surrender  fees  against  amounts  withdrawn prior to scheduled rate reset and
adjust  account  values  based on current crediting rates.  Policyholders also
may incur certain Federal income tax penalties on withdrawals.

Although the Company markets its products through numerous distributors,
including regional brokerage firms, national brokerage firms and banks,
approximately  66%,  59%  and 57% of the companies sales have been through two
specific  brokerage firms, A.G. Edwards & Sons, Incorporated. and Edward Jones
& Company in 1996, 1995 and 1994, respectively.

     ORGANIZATION

Prior to June 1, 1995 Xerox Financial Services, Inc. (XFSI) owned 100% or
2,899,446  shares  of  the  Predecessor.  XFSI is a wholly owned subsidiary of
Xerox Corporation.

On  June  1,  1995  XFSI sold 100% of the issued and outstanding shares of the
Predecessor to Cova Corporation, a subsidiary of General American Life
Insurance  Company  (GALIC),  a  Missouri domiciled life insurance company, in
exchange  for  approximately $91.4 million in cash and $22.7 million in future
payables.  In  conjunction  with  this Agreement, the Predecessor also entered
into a financing reinsurance transaction that caused OakRe Life Insurance
Company(OakRe),a subsidiary of the Predecessor, to assume the economic
benefits  and  risks  of the existing single premium deferred annuity deposits
(SPDAs) of Cova Financial Services Life Insurance Company, which had an
aggregate  carrying  value  at June 1, 1995 of $2,982.0 million.  In exchange,
the  Predecessor  transferred  specifically  identified assets to OakRe with a
market value at June 1, 1995 of $2,986.0 million. Ownership of OakRe was
retained by XFSI subsequent to the sale of the Predecessor and other
affiliates.  The Receivable from OakRe to the Company that was created by this
transaction will be liquidated over the remaining crediting rate guaranty
periods (which will be substantially expired in four years) by the transfer of
cash in the amount of the then current account value, less a recapture
commission fee to OakRe on policies retained beyond their 30-day no-fee
surrender  window  by  the Company, upon the next crediting rate reset date of
each annuity policy.  The Company may then reinvest that cash for those
policies  that  are  retained  and thereafter assume the benefits and risks of
those deposits.




COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

In  the  event that both OakRe and XFSI default on the receivable, the Company
may draw funds from a standby bank irrevocable letter of credit established by
XFSI  in  the  amount  of $500 million.  No funds were drawn on this letter of
credit during the periods ending December 31, 1996 and 1995.

In  substance, terms of the agreement have allowed the seller, XFSI, to retain
substantially all of the existing financial benefits and risks of the existing
business,  while  the  purchaser,  GALIC, obtained the corporate operating and
product  licenses,  marketing  and administrative capabilities of the Company,
and  access  to  the  retention of the policyholder deposit base that persists
beyond the next crediting rate reset date.

The  Company  owns 100% of the outstanding shares of First Cova Life Insurance
Company  (a  New  York domiciled insurance company) (FCLIC) and Cova Financial
Life  Insurance  Company  (a California domiciled insurance company) (CFLIC). 
Ownership  of  Cova  Financial Life Insurance Company was obtained on December
31,  1996  as  the  result of a capital contribution by Cova Corporation.  The
Company has presented  the consolidated financial position and results of
operations  for  its subsidiaries from the dates of actual ownership (see note
9).

(2)  CHANGE IN ACCOUNTING

Upon closing the sale, the Company restated its financial statements in
accordance with "push down purchase accounting", which allocates the net
purchase  price  for  the  Company and its then sole subsidiary FCLIC of $91.4
million  according  to the fair values of the acquired assets and liabilities,
including the estimated present value of future profits.  These allocated
values were dependent upon policies in force and market conditions at the time
of  closing,  however,  these  allocations were not finalized until 1996.  The
table below summarizes the final allocation of purchase price:
<TABLE>

<CAPTION>
(In Millions)                                                                 

<S>                                <C>             June 1, 1995
                                   --------------
Assets acquired:
  Debt securities                  $         32.4
  Policy loans                               18.3
  Cash and cash equivalents                 363.7
  Present value of future profits            47.4
  Goodwill                                   20.5
  Deferred tax benefit                       24.9
  Receivable from OakRe                   2,969.0
  Other assets                                5.9
  Separate account assets                   332.7
                                   --------------
                                          3,814.8
                                   --------------
Liabilities assumed:
  Policyholder deposits                   3,299.2
  Future policy benefits                     27.2
  Future purchase price payable              22.7
  Deferred Federal income taxes              12.6
  Other liabilities                          29.0
  Separate account liabilities              332.7
                                   --------------
                                          3,723.4
                                   --------------
Adjusted purchase price            $         91.4
                                   ==============
</TABLE>




<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

In addition to revaluing all material tangible assets and liabilities to their
respective estimated market values as of the closing date of the sale, the
Company also recorded in its financial statements the excess of cost over fair
value of net assets acquired (goodwill) as well as the present value of future
profits to be derived from the purchased and reinsured business. These amounts
were determined in accordance with the purchase method of accounting. This new
basis of accounting resulted in an increase in shareholders equity of $13.1
million in 1995 reflecting the application of push down purchase accounting. 
The Companys consolidated financial statements subsequent to June 1, 1995
reflect this new basis of accounting.

All amounts for periods ended before June 1, 1995 are labeled Predecessor and
are based on predecessor historical costs.  The periods ending on or after
such date are labeled The Company, and are based on the new cost basis of the
Company or fair values at June 1, 1995 and subsequent results of operations.

(3)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
     SECURITIES

Investments in all debt securities and those equity securities with readily
determinable market values are classified into one of three categories:
held-to-maturity, trading, or available-for-sale. Classification of
investments is based on management's current intent. All debt and equity
securities at December 31, 1996 and 1995 were classified as
available-for-sale. Securities available-for-sale are carried at market value,
with unrealized holding gains and losses reported as a separate component of
stockholders equity, net of deferred effects of income tax and related effects
on deferred acquisition costs.

Amortization of the discount or premium from the purchase of mortgage-backed
bonds is recognized using a level-yield method which considers the estimated
timing and amount of prepayments of the underlying mortgage loans.  Actual
prepayment experience is periodically reviewed and effective yields are
recalculated when differences arise between the prepayments previously
anticipated and the actual prepayments received and currently anticipated. 
When such a difference occurs, the net investment in the mortgage-backed bond
is adjusted to the amount that would have existed had the new effective yield
been applied since the acquisition of the bond, with a corresponding charge or
credit to interest income (the "retrospective method").

A realized loss is recognized and charged against income if the Company's
carrying value in a particular investment in the available-for-sale category
has experienced a significant decline in market value that is deemed to be
other than temporary.

Investment income is recorded when earned.  Realized capital gains and losses
on the sale of investments are determined on the basis of specific costs of
investments and are credited or charged to income.  Gains or losses on
financial future or option contracts which qualify as hedges of investments
are treated as basis adjustments and are recognized in income over the life of
the hedged investments.

     MORTGAGE LOANS AND OTHER INVESTED ASSETS

Mortgage loans and policy loans are carried at their unpaid principal
balances.  Real estate is carried at cost less accumulated depreciation. 
Other invested assets are carried at lower of cost or market.



<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

Real estate reserves are established when declines in collateral values,
estimated in light of current economic conditions and calculated in conformity
with Statement of Financial Accounting Standards No. 114, Accounting by
Creditors for Impairment of a Loan (SFAS 114), indicate a likelihood of loss. 
Prior to 1995, the Company evaluated its real estate-related assets (including
accrued interest) by estimating the probabilities of loss utilizing various
projections that included several factors relating to the borrower, property,
term of the loan, tenant composition, rental rates, other supply and demand
factors and overall economic conditions.  Generally, at that time, the reserve
was based upon the excess of the loan amount over the estimated future cash
flows from the loan.

In 1995, the Company adopted Statement of Financial Accounting Standards No.
118, Accounting by Creditors for Impairment of a Loan -- Income Recognition
and Disclosures (SFAS 118).  SFAS 118 amends SFAS 114, providing clarification
of income recognition issues and requiring additional disclosures relating to
impaired loans.  The adoption of SFAS 114 and 118 had no effect on the
Companys financial position or results of operations at or for the period
ended December 31, 1995. The Company had no impaired loans, but did establish
a valuation allowance for potential losses on mortgage loans of $88 thousand
at December 31, 1996.

Prior to 1995, when an investment supported by real estate collateral was
deemed "in-substance" foreclosed, the investment was reclassified as real
estate and recorded at its fair value, with any reduction in carrying value
recorded as a realized loss.  The change in this valuation was recorded as a
realized capital gain or loss in the statements of income.

     CASH AND CASH EQUIVALENTS

Cash and cash equivalents include currency and demand deposits in banks, US
Treasury bills, money market accounts, and commercial paper with maturities
under 90 days, which are not otherwise restricted.

SEPARATE ACCOUNT ASSETS

The separate account investments are assigned to the policyholders in the
separate accounts, and are not guaranteed or supported by the other general
investments of the Company.  The Company earns mortality and expense risk fees
from the separate accounts and assesses withdrawal charges in the event of
early withdrawals.  Separate accounts assets are valued at fair market value.

In order to provide for optimum policyholder returns, and to allow for the
replication of the investment performance of existing cloned mutual funds, the
Company has periodically transferred capital to the separate account to
provide for the initial purchase of investments in new portfolios.  As
additional funds have been received through policyholder deposits, the Company
has periodically reduced its capital investment in the separate accounts.  As
of December 31, 1996, approximately $15.0 million of capital investments
remained within the separate accounts.

<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

     DEFERRED POLICY ACQUISITION COSTS

The costs of acquiring new business which vary with and are directly related
to the production of new business, principally commissions, premium taxes,
sales costs, and certain policy issuance and underwriting costs, are deferred.
 These deferred costs are amortized in proportion to estimated future gross
profits derived from investment income, realized gains and losses on sales of
securities, unrealized securities gains and losses, interest credited to
accounts, surrender fees, mortality costs, and policy maintenance expenses. 
The estimated gross profit streams are periodically reevaluated and the
unamortized balance of deferred acquisition costs is adjusted to the amount
that would have existed had the actual experience and revised estimates been
known and applied from the inception of the policies and contracts.  The
amortization and adjustments resulting from unrealized gains and losses is not
recognized currently in income but as an offset to the unrealized gains and
losses reflected as a separate component of equity.

The components of deferred policy acquisition costs are shown below.  The
effects on deferred policy acquisition costs of the consolidation of CFLIC
(see note 9) with the Company are presented separately.


<TABLE>

<CAPTION>
                                              THE COMPANY             PREDECESSOR
                                                      7 MONTHS    5 MONTHS
                                                        ENDED       ENDED
(In Thousands)                    1996     12/31/95    5/31/95      1994

<S>                                         <C>       <C>        <C>         <C>
Deferred policy acquisition costs,
  beginning of period                       $14,468   $ 92,398   $ 213,362   $ 146,504 
Effects of push down purchase
  accounting                                     --    (92,398)         --          -- 
Commissions and expenses deferred            34,803     14,568      13,354      30,025 
Amortization                                 (4,389)      (100)    (11,157)   (125,357)
Deferred policy acquisition costs
 attributable to unrealized gains/(losses)    1,561         --    (123,161)    162,190 
Effects on deferred policy acquisition
  costs of CFLIC consolidation                3,390         --          --          -- 
                                            --------                                   
Deferred policy acquistion costs,
  end of period                             $49,833   $ 14,468   $  92,398   $ 213,362 
                                            ========  =========  ==========  ==========
</TABLE>


     PURCHASE RELATED INTANGIBLE ASSETS AND LIABILITIES

In accordance with the purchase method of accounting for business
combinations, two intangible assets and a future payable related to accrued
purchase price consideration were established as of the purchase date:

     PRESENT VALUE OF FUTURE PROFITS

As of June 1, 1995 the Company established an intangible asset which
represents the present value of future profits to be derived from both the
purchased and transferred blocks of business. Certain estimates were utilized
in the computation of this asset including estimates of future policy
retention, investment income, interest credited to policyholders, surrender
fees, mortality costs, and policy maintenance costs discounted at a pre-tax
rate of 18% (12% net after tax).




<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

In addition, as the Company has the option of retaining its SPDA policies
after they reach their next interest rate reset date and are recaptured from
OakRe, a component of this asset represents estimates of future profits on
recaptured business. This asset will be amortized in proportion to estimated
future gross profits derived from investment income, realized gains and losses
on sales of securities, unrealized securities gains and losses, interest
credited to accounts, surrender fees, mortality costs, and policy maintenance
expenses.  The estimated gross profit streams are periodically reevaluated and
the unamortized balance of present value of future profits will be adjusted to
the amount that would have existed had the actual experience and revised
estimates been known and applied from the inception.  The amortization and
adjustments resulting from unrealized gains and losses is not recognized
currently in income but as an offset to the unrealized gains and losses
reflected as a separate component of equity.  The amortization period is the
remaining life of the policies, which is estimated to be 20 years from the
date of original policy issue.

Based on current assumptions, amortization of the original in-force PVFP
asset, expressed as a percentage of the original in-force asset, are projected
to be 6.8%, 5.8%, 4.6%, 4.5% and 4.7% for the years ended December 31, 1997
through 2001, respectively.  Actual amortization incurred during these years
may be more or less as assumptions are modified to incorporate actual results.

During 1996, the Company adjusted its original purchase accounting to include
a revised estimate of the ultimate renewal (recapture) rate.  This adjustment
resulted in a re-allocation of the net purchased intangible asset between
present value of future profits, goodwill and the future payable.  This final
allocation and the resulting impact on inception to date amortization was
recorded, in its entirety, in 1996.  No restatement of the June 1, 1995
opening Balance Sheet was made.

The components of present value of future profits are below.  The effects on
present value of future profits of the consolidation of CFLIC (see note 9)
with the Company are presented separately.
<TABLE>

<CAPTION>
                                                                        The Company
                                                                             7 Months
Ended
(In Thousands)                                                        1996     
12/31/95

<S>                                                                <C>       <C>
Present value of future profits - beginning of period               38,155    46,709 
Interest added                                                       3,274     1,941 
Net amortization                                                    (3,747)   (4,024)
Present value of future profits attributable to unrealized gains     6,896    (6,471)
Adjustment due to revised push down purchase accounting                698        -- 
Effects on present value of future profits of CFLIC consolidation    1,113        -- 
Present value of future profits - end of period                    $46,389   $38,155 
</TABLE>

                                                                Future payable

    Pursuant to the financial reinsurance agreement with OakRe, the receivable
from OakRe becomes due in installments when the SPDA policies reach their next
crediting rate reset date.  For any recaptured policies that continue in force
 into the next guarantee period, the Company will pay a commission to OakRe of
        1.75% up to 40% of policy account values originally reinsured and 3.5%
   thereafter. On policies that are recaptured and subsequently exchanged to a
 variable annuity policy, the Company will pay a commission to OakRe of 0.50%.
                                                                   (continued)


<PAGE>
               COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
                               (a wholly owned subsidiary of Cova Corporation)

                                    Notes to Consolidated Financial Statements

   The Company has recorded a future payable that represents the present value
        ofthe anticipated future commission payments payable to OakRe over the
        remaining life of the financial reinsurance agreement discounted at an
     estimated borrowing rate of 6.5%.  This liability represents a contingent
  purchase price payable for the policies transferred to OakRe on the purchase
date and has been pushed down to the Company through the financial reinsurance
       agreement.  The Company expects that this payable will be substantially
                                                extinguished by the year 2000.

   The components of this future payable are below.  The effects on the future
       payable of the consolidation of CFLIC (see note 9) with the Company are
                                                         presented separately.
<TABLE>

<CAPTION>
                                                              The Company
                                                                 7 Months
Ended
(In Thousands)                                              1996     12/31/95

<S>                                                      <C>       <C>
Future payable - beginning of period                     $23,967   $27,797 
Interest added                                               943       947 
Payments to OakRe                                         (4,483)   (4,777)
Adjustment due to revised push down purchase accounting   (5,059)       -- 
Effects on future payable of CFLIC consolidation             683        -- 
                                                         --------          
Future payable - end of period                           $16,051   $23,967 
                                                         ========  ========
</TABLE>


<PAGE>
               COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
                               (a wholly owned subsidiary of Cova Corporation)

                                    Notes to Consolidated Financial Statements

                                                                      Goodwill

     Under the push down method of purchase accounting, the excess of purchase
   price over the fair value of tangible and intangible assets and liabilities
 acquired is established as an asset and referred to as Goodwill.  The Company
    has elected to amortize goodwill on the straight line basis over a 20 year
period.  The components of goodwill are below.  The effects on goodwill of the
consolidation of CFLIC (see note 9) with the Company are presented separately.

<TABLE>

<CAPTION>

<S>                                                       <C>                   <C>
(In Thousands)                                                   The Company
                                                          --------------------                  
                                                                                 7 Months Ended 
                                                                         1996          12/31/95 
                                                                                ----------------
Goodwill - beginning of period                            $            23,358   $        24,060 
Amortization                                                             (916)             (702)
Adjustment due to revised push down purchase accounting
                                                                       (3,626)               -- 
Effects on goodwill of CFLIC consolidation                              2,033                -- 
                                                          --------------------                  

Goodwill - end of period                                  $            20,849   $        23,358 
</TABLE>


     Deferred Tax Assets and Liabilities

XFSI and GALIC agreed to file an election to treat the acquisition of the
Company as an asset acquisition under the provisions of Internal Revenue Code
Section 338(h)(10).  As a result of that election, the tax basis of the
Companys assets as of the date of acquisition were revalued based upon fair
market values.  The principal effect of the election was to establish a tax
asset on the tax-basis balance sheet of approximately $35.3 million for the
value of the business acquired that is amortizable for tax purposes over ten
to fifteen years.

     POLICYHOLDER DEPOSITS

The Company recognizes its liability for policy amounts that are not subject
to policyholder mortality nor longevity risk at the stated contract value,
which is the sum of the original deposit and accumulated interest, less any
withdrawals.  The average weighted interest crediting rate on the Companys
policyholder deposits as of December 31, 1996 was 5.77%.

     FUTURE POLICY BENEFITS

Reserves are held for future annuity benefits that subject the Company to
risks to make payments contingent upon the continued survival of an individual
or couple (longevity risk).  These reserves are valued at the present value of
estimated future benefits discounted for interest, expenses, and mortality. 
The assumed mortality is the 1983 Individual Annuity Mortality Tables
discounted at 5.50% to 8.50%, depending upon year of issue.

Current mortality benefits payable are recorded for reported claims and
estimates of amounts incurred but not reported.
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

     PREMIUM REVENUE

The Company recognizes premium revenue at the time of issue on annuity
policies that subject it to longevity risks.

The Company currently assesses no explicit life insurance premium for its
commitment to make payments in excess of its recorded liability that are
contingent upon policyholder mortality.  Benefits paid in excess of the
recorded liability are recognized when incurred as the amounts are not
material to the financial statements.

Amounts collected on policies not subject to any mortality or longevity risk
are recorded as increases in the policyholder deposits liability.

     FEDERAL INCOME TAXES

Prior to June 1,1995 the revenues and expenses of the Predecessor were
included in a consolidated Federal income tax return with its parent company
and other affiliates.  Allocations of Federal income taxes were based upon
separate return calculations.

Subsequent to June 1, 1995, the Company filed its own separate income tax
return, independent from its ultimate parent, GALIC.

Deferred tax assets and liabilities are recognized for the future tax
consequences attributable to differences between the financial statement
carrying amount of existing assets and liabilities and their respective tax
bases and operating loss and tax credit carry forwards.  Deferred tax assets
and liabilities are measured using enacted tax rates expected to apply to
taxable income in the years in which those temporary differences are expected
to be recovered or settled.  The effect on deferred tax assets and liabilities
of a change in tax rates is recognized in income to the period that includes
the enactment date.

     RISKS AND UNCERTAINTIES

In preparing the consolidated financial statements, management is required to
make estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosures of contingent assets and liabilities as of the
date of the balance sheet and revenues and expenses for the period.  Actual
results could differ significantly from those estimates.

The following elements of the consolidated financial statements are most
affected by the use of estimates and assumptions:

      -   Investment market valuation
      -   Amortization of deferred policy acquisition costs
      -   Amortization of present value of future profits
      -   Recoverability of Goodwill

The market value of the Company's investments is subject to the risk that
interest rates will change and cause a temporary increase or decrease in the
liquidation value of debt securities.  To the extent that fluctuations in
interest rates cause the cash flows of assets and liabilities to change, the
Company might have to liquidate assets prior to their maturity and recognize a
gain or loss.  Interest rate exposure for the investment portfolio is managed
through asset/liability management techniques which attempt to control the
risks presented by differences in the probable cash flows and reinvestment of
assets with the timing of crediting rate changes in the Company's policies and
contracts.  Changes in the estimated prepayments of mortgage-backed securities
also may cause retrospective changes in the amortization period of securities
and the related recognition of income.


COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

The amortization of deferred acquisition costs is based on estimates of
long-term future gross profits from existing policies.  These gross profits
are dependent upon policy retention and lapses, the spread between investment
earnings and crediting rates, and the level of maintenance expenses.  Changes
in circumstances or estimates may cause retrospective adjustment to the
periodic amortization expense and the carrying value of the deferred expense.

In a similar manner, the amortization of present value of future profits is
based on estimates of long-term future profits from existing and recaptured
policies.

These gross profits are dependent upon policy retention and lapses, the spread
between investment earnings and crediting rates, and the level of maintenance
expenses.  Changes in circumstances or estimates may cause retrospective
adjustment to the periodic amortization expense and the carrying value of the
asset.

In accordance with Statement of Financial Accounting Standards No. 121,
Accounting for the Impairment of Long Lived Assets and for Long Lived Assets
to be Disposed of (SFAS 121), which was adopted by the Company in the fourth
quarter of 1995, the Company has considered the recoverability of Goodwill and
has concluded that no circumstances have occurred which would give rise to
impairment of Goodwill for the period ending December 31, 1996.

     FAIR VALUE OF FINANCIAL INSTRUMENTS

Statement of Financial Accounting Standard No. 107, "Disclosures About Fair
Value of Financial Instruments" (SFAS #107) applies fair value disclosure
practices with regard to financial instruments, both assets and liabilities,
for  which it is practical to estimate fair value.  In cases where quoted
market prices are not readily available, fair values are based on estimates
that use present value or other valuation techniques.

These techniques are significantly affected by the assumptions used, including
the discount rate and estimates of future cash flows.  Although fair value
estimates are calculated using assumptions that management believes are
appropriate, changes in assumptions could cause these estimates to vary
materially.  In that regard, the derived fair value estimates cannot be
substantiated by comparison to independent markets and, in many cases, might
not be realized in the immediate settlement of the instruments.  SFAS #107
excludes certain financial instruments and all nonfinancial instruments from
its disclosure requirements.  Because of this, and further because a value of
a business is also based upon its anticipated earning power, the aggregate
fair value amounts presented do not represent the underlying value of the
Company.

The Predecessor adopted Statement of Financial Accounting Standard No. 119,
"Disclosure about Derivative Financial Instruments and Fair Value of Financial
Instruments" (SFAS #119), as of December 31, 1994. SFAS #119 requires
increased disclosures about derivative financial instruments including the
amount, nature, and terms of all derivative financial instruments as well as
disclosure of the purposes for which derivative financial instruments are
held, end-of-period fair values and any net gains or losses arising from
trading of derivative financial instruments.

The following methods and assumptions were used by the Company in estimating
its fair value disclosures for financial instruments:

     CASH AND CASH EQUIVALENTS, SHORT-TERM INVESTMENTS
     AND ACCRUED INVESTMENT INCOME:

The carrying values amounts reported in the balance sheets for these
instruments approximate their fair values.  Short-term debt securities are
considered "available for sale."



<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

     INVESTMENT SECURITIES (INCLUDING MORTGAGE-BACKED SECURITIES):

Fair values for debt securities are based on quoted market prices, where
available.  For debt securities not actively traded, fair value estimates are
obtained from independent pricing services.  In some cases, such as private
placements and certain mortgage-backed securities, fair values are estimated
by discounting expected future cash flows using a current market rate
applicable to the yield, credit quality and maturity of the investments.  (See
note 4 for fair value disclosures).  Fair values for mortgages are based on
management estimates and incorporate independent appraisals of underlying real
property.  As of December 31, 1996, fair value of the Companys mortgage loans
are equivalent to their carrying value.

    INTEREST RATE SWAPS AND FINANCIAL FUTURES CONTRACTS:

The fair value of interest rate swaps and financial futures contracts are the
amounts the Company would receive or pay to terminate the contracts at the
reporting date, thereby taking into account the current unrealized gains or
losses of open contracts.  Amounts are based on quoted market prices or
pricing models or formulas using current assumptions.  (See note 6 for fair
value disclosures).

     INVESTMENT CONTRACTS:

The Company's policy contracts require the beneficiaries to commence receipt
of payments by the later of age 85 or 10 years after purchase, and
substantially all permit earlier surrenders, generally subject to fees and
adjustments.  Fair values for the Company's liabilities for investment type
contracts (Policyholder Deposits) are estimated as the amount payable on
demand.  As of December 31, 1996 and 1995 the cash surrender value of
policyholder funds on deposit were approximately $29.1 million and $2.2
million less than their stated carrying value, respectively.  Of the contracts
permitting surrender, 90% provide the option to surrender without fee or
adjustment during the 30 days following reset of guaranteed crediting rates. 
The Company has not determined a practical method to determine the present
value of this option.

All of the Company's deposit obligations are fully guaranteed by the acquirer,
GALIC, and the receivable from OakRe equal to the SPDA obligations is
guaranteed by OakRe's parent, XFSI.

     REINSURANCE:

The impact of reinsurance on the December 31, 1996 financial statements is not
considered material.

The financing reinsurance agreement entered into with OakRe does not meet the
conditions for reinsurance accounting under Generally Accepted Accounting
Principles (GAAP).  The net assets initially transferred to OakRe were
established as a receivable and are subsequently increased as interest is
accrued on the underlying liabilities and decreased as funds are transferred
back to the Company when policies reach their crediting rate reset date or
benefits are claimed.

     OTHER

Certain 1994 and 1995 amounts have been reclassified to conform to the 1996
presentation.




<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

(4)  INVESTMENTS

The Company's investments in debt and equity securities are considered
available for sale and carried at estimated fair value, with the aggregate
unrealized appreciation or depreciation being recorded as a separate component
of shareholder equity. The carrying value and amortized cost of investments at
December 31, 1996 and 1995 were as follows:
<TABLE>

<CAPTION>
                                                           1996
                                                       GROSS      GROSS     ESTIMATED
                                          CARRYING   UNREALIZED UNREALIZED    FAIR    
AMORTIZED
                                            VALUE       GAINS    LOSSES      VALUE       COST
                                                (in thousands of dollars)

<S>                                      <C>         <C>     <C>       <C>         <C>
Debt Securities:
  US. Government Treasuries              $    7,175  $   29     ($50)  $    7,175  $    7,196
  Collateralized mortgage obligations       382,335     985   (2,721)     382,335     384,071
  Corporate, state, municipalities, and
    political subdivisions                  560,101   3,971   (5,427)     560,101     561,557

Total debt securities                       949,611   4,985   (8,198)     949,611     952,824

Mortgage loans                              244,103      --       --      244,103     244,103
Policy loans                                 22,336      --       --       22,336      22,336
Short term investments                        4,404      21       --        4,404       4,383

Total investments                        $1,220,454  $5,006  ($8,198)  $1,220,454  $1,223,646
Companys beneficial interest in
 separate accounts                       $   14,970      --       --   $   14,970          --
</TABLE>

<TABLE>

<CAPTION>
                                                                                     1995
                                                        GROSS      GROSS     ESTIMATED
                                           CARRYING  UNREALIZED  UNREALIZED    FAIR   
AMORTIZED
                                             VALUE     GAINS      LOSSES      VALUE     
COST
                                                 (in thousands of dollars)

<S>                                      <C>       <C>      <C>        <C>       <C>
Debt Securities:
  US. Government Treasuries              $  4,307  $   156        --   $  4,307  $  4,151
  Collateralized mortgage obligations     252,148    4,344  $   (237)   252,148   248,041
  Corporate, state, municipalities, and
    political subdivisions                338,101    7,261      (836)   338,101   331,676
                                         --------  -------  ---------  --------  --------

Total debt securities                     594,556   11,761    (1,073)   594,556   583,868
                                         --------  -------  ---------  --------  --------

Mortgage loans                             77,472       --        --     77,472    77,472
Policy loans                               19,125       --        --     19,125    19,125
Short term investments                      7,859       36        --      7,859     7,823
                                         --------  -------  ---------  --------  --------

Total investments                        $699,012  $11,797  $ (1,073)  $699,012  $688,288
                                         ========  =======  =========  ========  ========
<FN>
As of December 31, 1996, the Company had no impaired investments. The Company did
establish a valuation allowance for potential losses on mortgage loans of $88 thousand as
of December 31, 1996.
</TABLE>


COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements


The amortized cost and estimated market value of debt securities at December
31, 1996, by contractual maturity, are shown below.  Expected maturities will
differ from contractual maturities because borrowers may have the right to
call or prepay obligations with or without call or prepayment penalties. 
Maturities of mortgage-backed securities will be substantially shorter than
their contractual maturity because they require monthly principal installments
and mortgagees may prepay principal.
<TABLE>

<CAPTION>
                                                 1996
                                                    ESTIMATED
                                          AMORTIZED   MARKET
                                            COST      VALUE

<S>                                      <C>       <C>
(in thousands of dollars)
Due after one year through five years    $233,232  $234,493
Due after five years through ten years    283,884   281,155
Due after ten years                        51,630    51,628
Mortgage-backed securities                384,078   382,335

Total                                    $952,824  $949,611
<FN>
At December 31, 1996, approximately 98.7% of the Company's debt securities are
investment grade or are non-rated but considered to be of investment grade. 
Of the 1.3% non-investment grade debt securities, all are rated as BB+.
</TABLE>


Included in debt securities in 1994 and the first five months of 1995 are
investments in interest-only mortgage-backed stripped securities (IOs) and
similar IOettes.  Accounting for investments in "high risk" (interest only)
collateralized mortgage obligations (CMOs), is in accordance with the
provisions of EITF Nos. 89-4 and 93-18.  An effective yield is calculated for
each high risk CMO based on the current amortized cost of the investment and
the current estimate of future cash flow.  The recalculated effective yield is
used to record interest income in subsequent periods (the "prospective
method").  If the anticipated cash flow for any "high risk" CMO discounted at
the comparable risk-free rate is less than the unamortized cost, an impairment
loss is recorded and the unamortized cost adjusted.  The write-down is treated
as a realized loss.  Write-downs of $3,341,163 were recorded in 1994.  No IOs
or IOettes were held by the Company at December 31, 1996 or 1995.  The
weighted average of the effective yield that was used to accrue interest
income in 1994 was 11.88%.

The Company participates in a securities lending program whereby certain
securities are loaned to third parties, primarily major brokerage firms.  The
agreement with a custodian bank facilitating such lending requires a minimum
of 102% of the initial market value of the domestic loaned securities to be
maintained in a collateral pool.  To further minimize the credit risk related
to this lending program, the Company monitors the financial condition of the
counter parties to these agreements.  Securities loaned at December 31, 1996
had market values totaling $16,612,411.  Cash, letters of credit, and
government securities of $17,251,070 was held by the custodian bank as
collateral to secure this agreement.  Income on the Companys security lending
program in 1996 was immaterial.

No debt securities were non-income producing during the years ended December
31, 1996 and 1995.



<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

Information related to troubled debt restructurings during 1994 is as follows:
<TABLE>

<CAPTION>
                                                                       THE
PREDECESSOR
                                                    DEBT      MORTGAGE
                                                 SECURITIES    LOANS     TOTAL
                                                   (in thousands of dollars)

<S>                                            <C>     <C>  <C>
Aggregate carrying value at December 31, 1994  $3,306  --  $3,306
Gross interest income included in net income
  during 1994                                     205  --     205
Gross interest income that would have been
  earned during 1994 if there had been no
  restructuring                                   538  --     538
</TABLE>


The components of net investment income, realized capital gains/(losses) and
unrealized gains/(losses) were as follows:
<TABLE>

<CAPTION>
                                                   THE COMPANY           PREDECESSOR
                                                          7 MONTHS   5 MONTHS
                                                           ENDED      ENDED
                                                 1996     12/31/95   5/31/95    1994
                                                     (in thousands of dollars)

<S>                                               <C>       <C>       <C>        <C>
Income on debt securities                         $53,632   $19,629   $ 63,581   $        267,958 
Income on equity securities                            --        --        302                645 
Income on short-term investments                    2,156     2,778     28,060             11,705 
Income on cash on deposit                              --        --         --                316 
Income on interest rate swaps                          --        --        377               (244)
Income on policy loans                              1,454       868        624              1,376 
Interest on mortgage loans                         13,633     1,444        248              1,162 
Income on foreign exchange                             --        --        184               (433)
Income of real estate                                  --        --      1,508              3,278 
Income on separate account investments                772        --         (1)                 2 
Miscellaneous interest                                133       109        (24)              (853)
                                                            --------  ---------  -----------------

Total investment income                            71,780    24,828     94,859            284,912 
                                                                      ---------                   
Investment expenses                                (1,151)     (640)    (2,373)            (7,296)
                                                  --------  --------  ---------                   

Net investment income                             $70,629   $24,188   $ 92,486   $        277,616 
                                                  ========  ========  =========  =================

Realized capital gains/(losses) were as follows:
  Debt securities                                     469   $ 1,344   $(16,749)  $        (79,300)
  Mortgage loans                                        4        --      1,431             (3,452)
  Equity securities                                    --        --       (423)               (76)
  Real estate                                          --        --       (124)                -- 
  Short-term investments                               (1)      (20)    (1,933)              (282)
  Other assets                                         --        --        (76)               147 
  Interest rate swaps                                  --        --      5,460         -- (18,398)
                                                                      ---------  -----------------

Net realized gains/(losses) on investments        $   472   $ 1,324   $(12,414)  $       (101,361)
                                                  ========  ========  =========  =================
</TABLE>


COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements


<TABLE>

<CAPTION>
                                                     THE COMPANY           PREDECESSOR
                                                           7 MONTHS    5 MONTHS
                                                             ENDED      ENDED
                                                     1996   12/31/95   5/31/95      1994
                                                                                 (In thousands
of dollars)

<S>                                                    <C>       <C>       <C>        <C>
Unrealized gains/(losses) were as follows:
  Debt securities                                      ($3,213)  $10,688   $(85,410)  $(261,947)
  Short-term investments                                    21        36        879        (594)
  Effects on deferred acquisition costs amortization     1,561        --     39,030     162,190 
  Effects on present value of future profits               425    (6,471)        --          -- 
Unrealized gains/(losses) before income tax             (1,206)    4,253    (45,501)   (100,351)
Unrealized income tax benefit/(expense)                    422    (1,489)    16,664      35,123 

Net unrealized gains (losses) on investments             ($784)  $ 2,764   $(28,837)   ($65,228)
                                                                 ========  =========  ==========
</TABLE>


        Proceeds from sales of investments in debt securities during 1996 were
    $223,430,495.  Gross gains of $1,158,518 and gross losses of $687,126 were
     realized on those sales.  Included in these amounts were $28,969 of gross
                gains realized on the sale of non-investment grade securities.

  Proceeds from sales of investments in debt securities for the Company during
   1995 were $214,811,186, and for the Predecessor were $2,786,998,780.  Gross
 gains of $1,533,501 and gross losses of $190,899 were realized by the Company
     on its sales.   Included in these amounts for the Company are $373,768 of
     gross gains realized on the sale of non-investment grade securities.  The
Predecessor realized gross gains of $9,499,191 and gross losses of $26,249,279
   on its sales.  Included in these amounts are $6,367,297  of gross gains and
       $7,607,167 of gross losses realized on the sale of non-investment grade
                                                                   securities.

        Proceeds from sales of investments in debt securities during 1994 were
  $3,081,863,341.  Gross gains of $59,472,808 and gross losses of $136,394,109
    were realized on those sales.  Included in these amounts are $6,455,887 of
            gross gains and $6,692,683 of gross losses realized on the sale of
                                              non-investment grade securities.

  Unrealized appreciation/(depreciation) of debt securities for the Company in
       1996 and 1995, and the Predecessor in 1995 and 1994 were $(13,900,000),
       $10,688,000, $176,537,000, and $(357,401,000), respectively. Unrealized
     appreciation/(depreciation)of debt securities is calculated as the change
      between the cost and market values of debt securities for the years then
                                                                        ended.

 Securities with a book value of approximately $7,032,267 at December 31, 1996
                were deposited with government authorities as required by law.




<PAGE>
               COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
                               (a wholly owned subsidiary of Cova Corporation)

                                    Notes to Consolidated Financial Statements

                       (5)  SECURITIES GREATER THAN 10% OF SHAREHOLDERS EQUITY

  As of December 31, 1996 the Company held the following individual securities
                                    which exceeded 10% of shareholders equity:
<TABLE>

<CAPTION>

                                 LONG-TERM DEBT                       CARRYING
                                    SECURITIES                           VALUE

<S>                          <C>
Countrywide Mtg. 1993-12 A4  $19,347,536
FNMA Remic Tr 1996-50 A1      19,104,500
</TABLE>


As of December 31, 1995 the Company held the following individual securities
which exceeded 10% of shareholders equity:
<TABLE>

<CAPTION>
      LONG-TERM DEBT                      CARRYING
        SECURITIES                         VALUE


<S>                          <C>
Countrywide Mtg. 1993-12 A4  $18,726,875
American Airlines             15,080,392
</TABLE>


                        (6)  FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK

                                                   FINANCIAL FUTURES CONTRACTS

Futures  contracts  are  contracts for delayed delivery of securities in which
the  seller  agrees to make delivery at a specified future date for a specific
price.    Gains or losses are realized in daily cash settlements.  Risks arise
from the possible inability of counter parties to meet the terms of their
contracts  and  from  movements in securities values and interest rates.  When
future  contracts  are designated as hedges, additional risks arise due to the
possibility that the futures contract will provide an imperfect correlation to
the hedged security.

The  Company  periodically enters into financial futures contracts in order to
hedge  its  short  term  investment spread risks encountered during occasional
periods  of  unusually  large recapture activity.  Gains and losses from these
anticipatory  hedges are applied to the cost basis of the assets acquired with
recaptured funds.  In 1996, $381,105 in net losses were recorded as basis
adjustments to hedged debt securities.

In order to limit its exposure to market fluctuations while it holds temporary
seed  money  investments within the separate account (see note 3), the Company
has  adopted a hedging policy that involves holdings of futures contracts.  As
of  December  31, 1996, the Company held 35 S&P 500 index futures contracts, 5
5-year T-Note futures contracts and 10 10-year T-Note futures contracts with a
total  notional  face  amount  of $14,528,750 and a total fair market value of
$14,652,969.  Collateral requirements set by the Chicago Board of Trade
averaged  $9,800 per contract at December 31, 1996.  At December 31, 1996, the
Company  recorded as a component of net investment income, $1,639,717 of gross
losses from terminated contracts and $406,141 of gross gains from open
contracts.   In 1996, the Company also recorded, as an offsetting component of
net  investment  income,  a net gain of $2,007,720 from market appreciation on
the underlying hedged securities within the separate account.





<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

(7)  POST-RETIREMENT AND POSTEMPLOYMENT BENEFITS

The  Company  has no direct employees and no retired employees.  All personnel
used to support the operations of the Company are supplied by contract by Cova
Life Management Company (CLMC), a wholly owned subsidiary of Cova Corporation.
  The Company is allocated a portion of certain health care and life insurance
benefits  for future retired employees of CLMC.  In 1996 and 1995, the Company
was  allocated a portion of benefit costs including severance pay, accumulated
vacations,  and disability benefits.  At December 31, 1996 CLMC had no retired
employees nor any employees fully eligible for retirement and had no
disbursements  for  such  benefit commitments.  The expense arising from these
obligations is not material.

(8)  INCOME TAXES

The Company will file a consolidated Federal Income Tax return with its
wholly-owned  subsidiary,  FCLIC.    Amounts payable or recoverable related to
periods  before  June 1, 1995 are subject to an indemnification agreement with
XFSI, which has the effect that the Company is not at risk for any income
taxes nor entitled to recoveries related to those periods, except for
approximately $1.4 million of state income tax recoveries.

Income taxes are recorded in the statements of earnings and directly in
certain  shareholders  equity  accounts.  Income tax expense (benefit) for the
years ended December 31 was allocated as follows:

<TABLE>

<CAPTION>
                                                     THE COMPANY           PREDECESSOR
                                                           7 MONTHS    5 MONTHS
                                                             ENDED      ENDED
                                                     1996   12/31/95   5/31/95     
1994
                                                          (In thousands of dollars)

<S>                                            <C>       <C>      <C>        <C>
Statements of income:
  Operating income (excluded realized
    investment gains and losses)               $ 2,493   $  (85)  $ (5,038)  $ (39,511)
  Realized investment gains/(losses)               162      516     (5,026)    (37,489)
                                               --------  -------                       
  Income tax expense/(benefit) included
    in the statements of income                  2,655      431    (10,064)    (77,000)
Shareholders equity:
  Unrealized gains/(losses) on securities
    available for sale and intangible assets    (1,910)   1,489     18,458     (53,324)
Total income tax expense/(benefit)             $   745   $1,920   $  8,394   $(130,324)
</TABLE>



<PAGE>

COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of COVA Corporation)

Notes to Consolidated Financial Statements


The actual Federal income tax expense differed from the expected tax expense
computed by applying the US. Federal statutory rate to income before taxes on
income as follows:

<TABLE>

<CAPTION>
                                 THE COMPANY                     PREDECESSOR
                                1996           1995           1995          1994
                                             7 MONTHS       5 MONTHS
                                              (in thousands of dollars)

<S>                                               <C>     <C>     <C>    <C>     <C>        <C>     <C>        <C>
Computed expected tax expense                     $2,190   35.0%  $129    35.0%  $(13,862)   35.0%  $(76,739)  35.0%
State income taxes, net                               77   1.23     11     3.0       (306)    0.8     (1,552)   0.7 
Tax-exempt bond interest                              --     --    (22)   (6.0)      (332)    0.8     (1,208)   0.6 
Amortization of intangible assets                    320   5.12    254    69.0         --      --        111   (0.1)
Permanent difference due to derivative  transfer
                                                      --     --     --      --      4,399   (11.1)        --     -- 
Other                                                 68   1.09     59    16.1         37     (.1)     2,388   (1.1)
Total                                             $2,655  42.44%  $431   117.1%  $(10,064)   25.4%  $(77,000)  35.1%
                                                  ======  ======  =====  ======  =========  ======  =========  =====
</TABLE>


The tax effect of temporary differences that give rise to significant portions
of the deferred tax assets and deferred tax liabilities at December 31, 1996 &
1995 follows:
<TABLE>

<CAPTION>
                                                    1996        1995
                                               (In thousands of dollars)

<S>                                       <C>      <C>
Deferred tax assets:
PVFP                                      $ 1,639       --
Policy Reserves                            19,237  $ 7,601
Liability for commissions on recapture      6,073    8,868
Tax basis of intangible assets purchased    6,230   13,141
DAC Proxy Tax                               9,032    4,749
Unrealized losses on investments              422       --
Other deferred tax assets                     827    2,860

Total assets                              $43,460  $37,219
                                          -------  -------

Deferred tax liabilities:
PVFP                                      $19,169  $16,774
Unrealized gains on investments                --    1,489
Deferred Acquisition Costs                 10,694    5,316
Other deferred tax liabilities                 60       84

Total liabilities                          29,923   23,663
                                                   -------

Net Deferred Tax Asset                    $13,537  $13,556
                                          =======  =======
</TABLE>


COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

A valuation allowance is provided when it is more likely than not that some
portion of the deferred tax assets will not be realized.  Management believes
the deferred tax assets will be fully realized in the future based upon
expectation of the reversal of existing temporary differences, anticipated
future earnings, and consideration of all other available evidence. 
Accordingly no valuation allowance is established.

(9)  RELATED-PARTY TRANSACTIONS

The Company has entered into management, operations and services agreements
with both affiliated and unaffiliated companies.  The affiliated companies are
Cova Life Management Company (CLMC), a Delaware corporation, which provides
management services and the employees necessary to conduct the activities of
the Company, and Conning Asset Management, which provides investment advice. 
Additionally, a portion of overhead and other corporate expenses are allocated
by the Companys ultimate parent, GALIC.  The unaffiliated companies are
Johnson & Higgins, a New Jersey corporation, and Johnson & Higgins/Kirke Van
Orsdel, a Delaware corporation, which provide various services for the Company
including underwriting, claims and administrative functions.  The affiliated
and unaffiliated service providers are reimbursed for the cost of their
services and are paid a service fee.  Expenses and fees paid to affiliated
companies during 1996 and the 7 months of 1995 for the Company were
$6,618,303, and $7,139,525, respectively, and the five months of 1995 and the
year 1994 for the Predecessor were 6,364,609, and $8,553,028, respectively.

On December 31, 1996 Cova Corporation transferred its ownership of Cova
Financial Life Insurance Company (CFLIC), an affiliated life insurer domiciled
in the state of California, to the Company.  The transfer of ownership was
recorded as additional paid in capital and increased Shareholders Equity on
the Companys December 31, 1996 Balance Sheet by approximately $16.9 million. 
This change in direct ownership had no effect on the operations of either the
Company or CFLIC as both entities had existed under common management and
control prior to the December 31, 1996 transfer.  Although CFLICs Balance
Sheet is fully consolidated with the Companys December 31, 1996 Balance Sheet,
CFLICs 1996 Income Statement and Cash Flow have not been consolidated with the
Companys 1996 Income Statement or Cash Flow Statement.  However, CFLICs
year-end cash balance of $6.7 million is included in the Cash Flow Statement.

(10)  STATUTORY SURPLUS AND DIVIDEND RESTRICTION

Generally accepted accounting principles (GAAP) differ in certain respects
from the accounting practices prescribed or permitted by insurance regulatory
authorities (statutory accounting principles).

The major differences arise principally from the immediate expense recognition
of policy acquisition costs and intangible assets for statutory reporting,
determination of policy reserves based on different discount rates and
methods, the recognition of deferred taxes under GAAP reporting, the
non-recognition of financial reinsurance for GAAP reporting, the establishment
of an Asset Valuation Reserve as a contingent liability based on the credit
quality of the Company's investment securities, and an Interest Maintenance
Reserve as an unearned liability to defer the realized gains and losses of
fixed income investments presumably resulting from changes to interest rates
and amortize them into income over the remaining life of the investment sold.
In addition, SFAS #115 adjustments to record the carrying values of debt
securities and certain equity securities at market are applied only under GAAP
reporting and capital contributions in the form of notes receivable from an
affiliated company are not recognized under GAAP reporting.

Purchase accounting creates another difference as it requires the restatement
of GAAP assets and liabilities to their estimated fair values and shareholders
equity to the net purchase price.  Statutory accounting does not recognize the
purchase method of accounting.


<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

As of December 31, the differences between statutory capital and surplus and
shareholder's equity determined in conformity with generally accepted
accounting principles (GAAP) were as follows:

<TABLE>

<CAPTION>
                                                 1996        1995
                                             (in thousands of dollars)

<S>                                           <C>        <C>
Statutory Capital and Surplus                 $ 75,354   $ 59,682 
Reconciling items:
  GAAP investment valuation reserves               (88)        -- 
  Statutory Asset Valuation Reserves            17,599     13,378 
  Interest Maintenance Reserve                   2,301      1,892 
  GAAP investment adjustments to fair value     (3,191)    10,724 
  Deferred policy acquisition costs             49,833     14,468 
  GAAP basis policy reserves                   (30,202)   (11,233)
  Deferred federal income taxes (net)           13,537     13,556 
  Modified coinsurance                              --         -- 
  Goodwill                                      20,849     23,358 
  Present value of future profits               46,389     38,155 
  Future purchase price payable                (16,051)   (23,967)
  Other                                         (1,286)    (1,927)

GAAP Shareholders' Equity                     $175,044   $138,086 
                                              =========  =========
</TABLE>


Statutory net losses for CFSLIC for the years ended December 31, 1996, 1995
and 1994 were $(13,575,788), $(74,012,650), and $(92,952,989), respectively.

The maximum amount of dividends which can be paid by State of Missouri
insurance companies to shareholders without prior approval of the insurance
commissioner is the greater of 10% of statutory earned surplus or statutory
net gain from operations for the preceding year.  Accordingly, the maximum
dividend permissible during 1997 will be $0.

The National Association of Insurance Commissioners has developed certain Risk
Based Capital (RBC) requirements for life insurers.  If prescribed levels of
RBC are not maintained, certain actions may be required on the part of the
Company or its regulators.  At December 31, 1996 the Company's Total Adjusted
Capital and Authorized Control Level - RBC were, $92,953,237, and $21,058,220
respectively.  This level of adjusted capital qualifies under all tests.

(11)  GUARANTY FUND ASSESSMENTS

The Company participates with all life insurance companies licensed throughout
the United States, in associations formed to guarantee benefits to
policyholders of insolvent life insurance companies.  Under state laws, as a
condition for maintaining the Companys authority to issue new business, the
Company is contingently liable for its share of claims covered by the guaranty
associations for insolvencies incurred through 1996, but for which assessments
have not yet been determined nor assessed, to a maximum in each state
generally of 2% of statutory premiums per annum in the given state.  Most
states then permit recovery of assessments as a credit against premium or
other state taxes over, most commonly, five years.



<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

At December 31, 1996, the National Organization of Life and Health Guaranty
Associations (NOLHGA) distributed a study of the major outstanding industry
insolvencies, with estimates of future assessments by state.  Based on this
study, the Company has accrued a liability for approximately $12.4 million in
future assessments on insolvencies that occurred before December 31, 1996.
Under the coinsurance agreement between the Company and OakRe (see note 1),
OakRe is required to reimburse the Company for any future assessments that it
pays which relate to insolvencies occurring prior to June 1, 1995.  As such,
the Company has recorded a receivable from Oakre for approximately $12.3
million.

At the same time, the Company is liable to OakRe for 80% of any future premium
tax recoveries that are realized from any such assessments, and may retain the




                                    PART C
                              OTHER INFORMATION


ITEM 24.   FINANCIAL STATEMENTS AND EXHIBITS

a.         Financial Statements
________________________________________________________________________

The following financial statements of the Separate Account are included
in Part B hereof:

     1.  Statement of Assets and Liabilities September 30, 1997 
         (unaudited).

     2.  Statement of Operations for the Nine Months Ended September
         30, 1997 (unaudited).

     3.  Statement of Changes in Contract Owners Equity for the Nine 
         Months Ended September 30, 1997 (unaudited).

     4.  Statement of Changes in Contract Owners Equity for the Year
         Ended December 31, 1996.

     5.  Notes to Unaudited Financial Statements for the Nine Months
         Ended September 30, 1997.

     6.  Independent Auditors' Report.

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

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

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

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

     11. Notes to Financial Statements for the years ended December 31,
         1996 and 1995.

The following consolidated financial statements of the Company are 
included in Part B hereof:

     1.  Consolidated Balance Sheets (Unaudited) as of September 30, 
         1997 and December 31, 1996.

     2.  Consolidated Statements of Income (Unaudited) for the Nine
         Months Ended September 30, 1997 and 1996.

     3.  Consolidated Statements of Shareholder's Equity (Unaudited)
         for the Periods Ended September 30, 1997 and December 31,
         1996.

     4.  Consolidated Statements of Cash Flows (Unaudited) for the 
         Nine Months Ended September 30, 1997 and 1996.

     5.  Notes to Unaudited Interim Consolidated Financial Statements -
         September 30, 1997 and 1996.

     6.  Independent Auditors' Report.

     7.  Consolidated Balance Sheets of the Company as of December
         31, 1996 and 1995.

     8.  Consolidated Statements of Income for the Company for the
         years ended December 31, 1996, 1995 and 1994.

     9.  Consolidated Statements of Shareholder's Equity for the
         years ended December 31, 1996, 1995 and 1994.

     10. Consolidated Statements of Cash Flows for the years ended
         December 31, 1996, 1995 and 1994.

     11. Notes to Consolidated Financial Statements, December 31,
         1996, 1995 and 1994.

b.         Exhibits
           ---------------------------------------------------------------

       1.  Resolution of Board of Directors of the Company authorizing the
           establishment of the Variable Account.*

       2.  Not Applicable.

       3.(i)  Form of Principal Underwriter's Agreement. +
         (ii) Form of Selling Agreement. +

       4.(i) Individual Flexible Purchase Payment Deferred Variable Annuity
             Contract.***

         (ii)Death Benefit Rider***

        (iii)Rider - Nursing Home Waiver***

       5.  Application for Variable Annuity. +

       6.(i)   Copy of Articles of Incorporation of the Company.***
         (ii)  Copy of the Bylaws of the Company.***

       7.  Not Applicable.

       8.(i)  Form of Fund Participation Agreement among MFS Variable Insurance 
              Trust, Cova Financial Services Life Insurance Company and 
              Massachusetts Financial Services Company+

        (ii)  Form of Fund Participation Agreement among Cova Financial
              Services Life Insurance Company, Cova Life Sales Company,
              Alliance Capital Management LP and Alliance Fund Distributors,
              Inc.+

        (iii) Form of Fund Participation Agreement among Oppenheimer Variable
              Account Funds, OppenheimerFunds, Inc. and Cova Financial Services
              Life Insurance Company

        (iv)  Form of Fund Participation Agreement among Putnam Variable Trust,
              Putnam Mutual Funds Corp. and Cova Financial Services Life
              Insurance Company

        (v)   Form of Fund Participation Agreement by and among AIM Variable
              Insurance Funds, Inc., A I M Distributors, Inc., Cova Financial
              Services Life Insurance Company, on behalf of itself and its
              Separate Accounts, and Cova Life Sales Company

        (vi)  Form of Fund Participation Agreement among Investors Fund Series, 
              Zurich Kemper Investments, Inc., Zurich Kemper Distributors, Inc.
              and Cova Financial Services Life Insurance Company

       (vii)  Form of Participation Agreement by and between Goldman Sachs 
              Variable Insurance Trust, Goldman, Sachs & Co. and Cova Financial
              Services Life Insurance Company

       (viii) Form of Participation Agreement among Russell Insurance Funds,
              Russell Fund Distributors, Inc. and Cova Financial Services Life
              Insurance Company

        (ix)  Form of Participation Agreement among Liberty Variable Investment
              Trust, Liberty Financial Investments, Inc. and Cova Financial 
              Services Life Insurance Company
      
       9.  Opinion and Consent of Counsel. 

      10.  Consent of Independent Accountants.

      11.  Not Applicable.

      12.  Agreement Governing Contribution.**

      13.  Calculation of Performance Information

      14.  Company Organizational Chart.***

      27.  Not Applicable
     
      *Incorporated by reference to Registrant's initial filing on Form N-4 
       (File No. 811-5200) as filed on June 11, 1987.

     **Incorporated  by  reference  to  Registrant's  Amendment  No. 5 (File No.
     811-5200) as filed April 2, 1990.

     ***Incorporated by reference to Registrant's Form N-4 (File Nos. 333-34741
     and 811-05200) electronically filed on August 29, 1997.

     +Incorporated by reference to Registrants Pre-Effective Amendment No. 1 
     to Form N-4 electronically filed on November 19, 1997.
 
ITEM 25.   DIRECTORS AND OFFICERS OF THE DEPOSITOR

The following are the Officers and Directors of the Company:

<TABLE>
<CAPTION>
<S>                               <C>
Name and Principal                Positions and Offices
 Business Address                 with Depositor
_______________________________   ____________________________________
Richard A. Liddy                  Chairman of the Board and Director
700 Market Street
St. Louis, MO 63101

Leonard Rubenstein                Director
700 Market Street
St. Louis, MO 63101

Lorry J. Stensrud                 President and Director
One Tower Lane, Suite 3000
Oakbrook Terrace, IL  60181-4644

John W. Barber                    Director
13045 Tesson Ferry Road
St. Louis, MO 63128

Jerome P. Darga                   Vice President
One Tower Lane, Suite 3000
Oakbrook Terrace, IL  60181-4644

Connie Doern                      Vice President
1776 West Lakes Pkwy
Des Moines, IA 50266

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

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

Philip A. Haley                   Vice President
One Tower Lane, Suite 3000
Oakbrook Terrace, IL  60181-4644

Christopher Harden                Vice President
One Tower Lane, Suite 3000
Oakbrook Terrace, IL  60181-4644

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

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

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

Lisa O. Kirchner                  Vice President
1776 West Lakes Pkwy
Des Moines, IA 50266

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

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

Mark E. Reynolds                  Executive Vice President and Director
One Tower Lane, Suite 3000
Oakbrook Terrace, IL 60181-4644

Myron H. Sandberg                 Vice President
One Tower Lane, Suite 3000
Oakbrook Terrace, IL  60181-4644

John W. Schaus                    Vice President
One Tower Lane, Suite 3000
Oakbrook Terrace, IL  60181-4644

Peter L. Witkewiz                 Vice President
1776 West Lakes Pkwy
Des Moines, IA 50266

Kent R. Zimmerman                 Assistant Treasurer
700 Market Street
St. Louis, MO 63101

Frances S. Cook                   Secretary
One Tower Lane, Suite 3000
Oakbrook Terrace, IL 60181-4644
</TABLE>



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

A company organizational chart was filed in Registrant's Form N-4 (File Nos.
333-34741 and 811-05200) filed August 29, 1997 as Exhibit 14 and is 
incorporated herein by reference.


ITEM 27.   NUMBER OF CONTRACT OWNERS

As of December 31, 1997 there were no 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)  Cova Life Sales Company is the principal underwriter for the 
following investment companies (other than Registrant):

Cova Variable Annuity Account Five
First Cova Variable Annuity Account One
Cova Variable Life Account One
Cova Variable Life Account Five

     (b)  Cova  Life  Sales  Company is the principal underwriter for the
Contracts.   The following persons are the officers and directors of Cova Life
Sales  Company.   The principal business address for each officer and director
of  Cova  Life  Sales Company is One Tower Lane, Suite 3000, Oakbrook Terrace,
Illinois 60181-4644.

<TABLE>
<CAPTION>
<S>                 <C>
Name and Principal  Positions and Offices
 Business Address   with Underwriter

Judy M. Drew        President, Chief Operations Officer and Director

Lorry J. Stensrud   Director

Patricia E. Gubbe   Vice President and Chief Compliance Officer

William C. Mair     Director

Philip A. Haley     Vice President

Frances S. Cook     Assistant Secretary

Robert A. Miner     Treasurer
</TABLE>


     (c)  Not Applicable.

ITEM 30.   LOCATION OF ACCOUNTS AND RECORDS

Christopher  Harden,  whose  address  is  One Tower Lane, Suite 3000, Oakbrook
Terrace,  Illinois  60181-4644  maintains physical possession of the accounts,
books  or  documents  of  the  Variable  Account  required to be maintained by
Section  31(a) of the Investment Company Act of 1940 and the rules promulgated
thereunder.

ITEM 31.   MANAGEMENT SERVICES

Not Applicable.

ITEM 32.     UNDERTAKINGS

     a.  Registrant hereby undertakes to file a post-effective amendment to
this  registration  statement as frequently as is necessary to ensure that the
audited financial statements in the registration statement are never more than
sixteen  (16)  months  old  for  so long as payment under the variable annuity
contracts may be accepted.

     b.  Registrant hereby undertakes to include either (1) as part of any
application  to purchase a contract offered by the Prospectus, a space that an
applicant can check to request a Statement of Additional Information, or (2) a
postcard  or  similar  written  communication  affixed  to  or included in the
Prospectus that the applicant can remove to send for a Statement of Additional
Information.

     c.  Registrant hereby undertakes to deliver any Statement of Additional
Information  and  any  financial statement required to be made available under
this Form promptly upon written or oral request.

     d.  Cova Financial Services Life Insurance Company ("Company") hereby 
represents that the fees and charges deducted under the Contracts described 
in the Prospectus, in the aggregate, are reasonable in relation to the 
services rendered, the expenses to be incurred and the risks assumed by the 
Company.

                               REPRESENTATIONS

     The Company hereby represents that it is relying upon a No Action Letter
issued  to  the  American  Council  of  Life Insurance dated November 28, 1988
(Commission ref. IP-6-88) and that the following provisions have been complied
with:

     1.  Include appropriate disclosure regarding the redemption restrictions
imposed  by  Section  403(b)(11) in each registration statement, including the
prospectus, used in connection with the offer of the contract;

     2.  Include appropriate disclosure regarding the redemption restrictions
imposed  by Section 403(b)(11) in any sales literature used in connection with
the offer of the contract;

     3.  Instruct sales representatives who solicit participants to purchase
the  contract  specifically  to  bring  the redemption restrictions imposed by
Section 403(b)(11) to the attention of the potential participants;

     4.  Obtain from each plan participant who purchases a Section 403(b)
annuity contract, prior to or at the time of such purchase, a signed statement
acknowledging  the  participant's  understanding  of  (1)  the restrictions on
redemption  imposed  by  Section  403(b)(11),  and  (2)  other  investment
alternatives  available  under  the  employer's  Section 403(b) arrangement to
which the participant may elect to transfer his contract value.


                                  SIGNATURES


As  required by the  Securities  Act of 1933 and the  Investment  Company Act of
1940, the Registrant certifies that it meets the requirements of Securities Act
Rule 485(b) for effectiveness of this Registration Statement and has caused this
Registration Statement to be signed on its behalf, in the City of Oakbrook 
Terrace,  and State of Illinois on this 9th day of January, 1998.

<TABLE>
<CAPTION>
<S>                                   <C>
                                      COVA VARIABLE ANNUITY ACCOUNT ONE
                                      (Registrant)


                                 By:  COVA FINANCIAL SERVICES LIFE
                                      INSURANCE COMPANY


                                 By: /s/ LORRY J. STENSRUD 
                                      ____________________________________
                                     


                                      COVA FINANCIAL SERVICES LIFE
                                      INSURANCE COMPANY
                                      Depositor

                                 By: /s/ MARK E. REYNOLDS                      
                                      ____________________________________
                                      
</TABLE>


As  required  by  the  Securities Act of 1933, this Registration Statement has
been  signed  by  the  following  persons  in  the capacities and on the dates
indicated.


<TABLE>
<CAPTION>
<S>                     <C>                       <C>
                        
- ----------------------  Chairman of the Board     ------    
Richard A. Liddy        and Director               Date

/s/ LORRY J. STENSRUD   President and Director    1/9/98 
- ----------------------                            ------
Lorry J. Stensrud                                  Date
                      
- ----------------------  Director                  ------    
Leonard M. Rubenstein                              Date

                        Director
- ----------------------                            ------    
J. Robert Hopson                                   Date

William C. Mair*        Controller and Director   1/9/98 
- ----------------------                            ------     
William C. Mair                                    Date

E. Thomas Hughes, Jr.*  Treasurer and Director    1/9/98
- ----------------------                            ------     
E. Thomas Hughes, Jr.                              Date

Matthew P. McCauley*    Director                  1/9/98
- ----------------------                            ------     
Matthew P. McCauley                                Date

John W. Barber*         Director                  1/9/98
- ----------------------                            ------     
John W. Barber                                     Date

/s/ MARK E. REYNOLDS    Director                  1/9/98
- ----------------------                            ------
Mark E. Reynolds                                   Date
</TABLE>




                                  *By: /s/ LORRY J. STENSRUD
                                      ____________________________________
                                      Lorry J. Stensrud, Attorney-in-Fact






                              INDEX TO EXHIBITS

EXHIBIT NO.

EX-99.B8(iii) Form of Fund Participation Agreement among Oppenheimer Variable
              Account Funds, OppenheimerFunds, Inc. and Cova Financial Services
              Life Insurance Company

EX-99.B8(iv)  Form of Fund Participation Agreement among Putnam Variable Trust,
              Putnam Mutual Funds Corp. and Cova Financial Services Life
              Insurance Company

EX-99.B8(v)   Form of Fund Participation Agreement by and among AIM Variable
              Insurance Funds, Inc., A I M Distributors, Inc., Cova Financial
              Services Life Insurance Company, on behalf of itself and its
              Separate Accounts, and Cova Life Sales Company

EX-99.B8(vi)  Form of Fund Participation Agreement among Investors Fund Series, 
              Zurich Kemper Investments, Inc., Zurich Kemper Distributors, Inc.
              and Cova Financial Services Life Insurance Company

EX-99.B8(vii) Form of Participation Agreement by and between Goldman Sachs 
              Variable Insurance Trust, Goldman, Sachs & Co. and Cova Financial
              Services Life Insurance Company

EX-99.B8(viii) Form of Participation Agreement among Russell Insurance Funds,
               Russell Fund Distributors, Inc. and Cova Financial Services Life
               Insurance Company

EX-99.B8(ix)  Form of Participation Agreement among Liberty Variable Investment
              Trust, Liberty Financial Investments, Inc. and Cova Financial 
              Services Life Insurance Company

EX-99.B9      Opinion and Consent of Counsel

EX-99.B10     Consent of Independent Auditors

EX-99.B13     Calculation of Performance Information


                                   EXHIBITS

                                      TO

              POST-EFFECTIVE AMENDMENT NO. 1 (FILE NO. 333-34741) 

                                      TO

                                   FORM N-4

                                      FOR

                        COVA VARIABLE ANNUITY ACCOUNT ONE


                             PARTICIPATION AGREEMENT
                                      Among
                       OPPENHEIMER VARIABLE ACCOUNT FUNDS,
                             OPPENHEIMERFUNDS, INC.
                                       and
                 COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY

     THIS AGREEMENT,  made and entered into this ____th day of December, 1997 by
and among COVA  Financial  Services  Life  Insurance  Company  (hereinafter  the
"Company"),  on its own  behalf  and on behalf of one or more  segregated  asset
accounts  of the  Company  (hereinafter  the  "Account"),  Oppenheimer  Variable
Account Funds (hereinafter the "Fund") and  OppenheimerFunds,  Inc. (hereinafter
the "Adviser").

     WHEREAS,  the Fund is an  open-end  management  investment  company  and is
available  to  act  as the  investment  vehicle  for  separate  accounts  now in
existence or to be established at any date hereafter for variable life insurance
policies and variable annuity contracts  (collectively,  the "Variable Insurance
Products") offered by insurance companies (hereinafter  "Participating Insurance
Companies"); and

     WHEREAS, the beneficial interest in the Fund is divided into several series
of  shares,  each  designated  a  "Portfolio"  (the  Portfolios  covered by this
Agreement  are  specified  in  Schedule A attached  hereto as may be modified by
mutual  consent from time to time),  and each  representing  the  interests in a
particular managed pool of securities and other assets; and

     WHEREAS,  the Fund has obtained an order from the  Securities  and Exchange
Commission,  dated July 16,  1986  (File No.  812-6324,  granting  Participating
Insurance  Companies and variable  annuity and variable life insurance  separate
accounts  exemptions  from the provisions of sections 9(a),  13(a),  15(a),  and
15(b) of the Investment Company Act of 1940, as amended,  (hereinafter the "1940
Act")  and  Rules  6e-2(b)(15)  and  6e-3(T)(b)(15)  thereunder,  to the  extent
necessary  to  permit  shares  of the  Fund to be sold to and  held by  variable
annuity and variable life  insurance  separate  accounts of both  affiliated and
unaffiliated life insurance companies (hereinafter the "Shared Funding Exemptive
Order"); and

     WHEREAS,  the  Fund is  registered  as an  open-end  management  investment
company under the 1940 Act and its shares are  registered  under the  Securities
Act of 1933, as amended (hereinafter the "1933 Act"); and

     WHEREAS,  the Adviser is duly registered as an investment adviser under the
federal Investment Advisers Act of 1940;

     WHEREAS,  the Company has  registered  or will  register  certain  variable
annuity  and/or  life  insurance  contracts  under  the  1933  Act  (hereinafter
"Contracts"); and

     WHEREAS, the Account is a duly organized, validly existing segregated asset
account,  established by resolution of the Board of Directors of the Company, to
set aside and invest assets  attributable  to the aforesaid  variable  contracts
(the  Contract(s)  and the Account(s)  covered by the Agreement are specified in
Schedule B attached  hereto,  as may be modified by mutual  consent from time to
time); and

     WHEREAS,  the Company has registered or will register the Account as a unit
investment trust under the 1940 Act; and

     WHEREAS,  to  the  extent  permitted  by  applicable   insurance  laws  and
regulations,  the Company intends to purchase shares in the Portfolios on behalf
of the Account to fund the  Contracts  and the Fund is  authorized  to sell such
shares to unit investment trusts such as the Account at net asset value;

     NOW,  THEREFORE,  in consideration of their mutual promises,  the Fund, the
Adviser and the Company agree as follows:

ARTICLE I. Sale of Fund Shares
           -------------------

     1.1 The Fund  agrees to make  available  to the  Separate  Accounts  of the
Company shares of the selected Portfolios as listed on Schedule A for investment
of purchase payments of variable Contracts  allocated to the designated Separate
Accounts as provided in the Fund's Registration Statement.

     1.2 The Fund agrees to sell to the  Company  those  shares of the  selected
Portfolios  of the Fund  which the  Company  orders  on behalf of the  Accounts,
executing  such  orders on a daily  basis at the net asset  value next  computed
after  receipt  by the Fund or its  designee  of the order for the shares of the
Fund. For purposes of this Section 1.2, the Company shall be the designee of the
Fund for receipt of such orders from the designated Separate Account and receipt
by such designee shall constitute receipt by the Fund; provided that the Company
receives the order by 4:00 p.m. New York time and the Fund receives  notice from
the Company by telephone  or  facsimile  (or by such other means as the Fund and
the Company  may agree in  writing) of such order by 9:00 a.m.  New York time on
the next following  Business Day. "Business Day" shall mean any day on which the
New York Stock Exchange is open for trading and on which the Fund calculates its
net asset value pursuant to the rules of the SEC.

     1.3 The  Fund  agrees  to  redeem  on the  Company's  request,  any full or
fractional shares of the Fund held by the Company,  executing such requests on a
daily basis at the net asset value next  computed  after  receipt by the Fund or
its designee of the request for redemption, in accordance with the provisions of
this  agreement  and the Fund's  Registration  Statement.  For  purposes of this
Section  1.3,  the  Company  shall be the  designee  of the Fund for  receipt of
requests for redemption from the designated Separate Account and receipt by such
designee  shall  constitute  receipt  by the  Fund;  provided  that the  Company
receives  the request  for  redemption  by 4:00 p.m.  New York time and the Fund
receives  notice from the Company by telephone  or  facsimile  (or by such other
means as the Fund and the  Company  may agree in  writing)  of such  request for
redemption by 9:00 a.m. New York time on the next following Business Day.

     1.4 The Fund shall furnish,  on or before the ex-dividend  date,  notice to
the Company of any income dividends or capital gain distributions payable on the
shares of any  Portfolios of the Fund.  The Company hereby elects to receive all
such  income  dividends  and  capital  gain  distributions  as are  payable on a
Portfolio's shares in additional shares of the Portfolio.  The Fund shall notify
the Company or its designee of the number of shares so issued as payment of such
dividends and distributions.

     1.5 The Fund  shall  make the net asset  value  per share for the  selected
Portfolio(s)  available  to the Company on a daily  basis as soon as  reasonably
practicable  after the net asset value per share is calculated but shall use its
best efforts to make such net asset value  available by 6:30 p.m. New York time.
In the event that the Fund is unable to meet the 6:30 p.m.  time stated  herein,
it shall  provide  additional  time for the  Company  to  place  orders  for the
purchase and redemption of shares.  Such  additional  time shall be equal to the
additional  time which the Fund takes to make the net asset value  available  to
the Company.  If the Fund provides the Company with  materially  incorrect share
net asset  value  information  through no fault of the  Company,  the Company on
behalf of the  Separate  Accounts,  shall be  entitled to an  adjustment  to the
number of shares  purchased  or redeemed to reflect the correct  share net asset
value.  Any  material  error in the  calculation  of net asset  value per share,
dividend or capital gain information  shall be reported  promptly upon discovery
to the Company.  If a Separate Account due to such error has received amounts in
excess of the amounts to which it is entitled,  the Company,  when  requested by
the Fund,  shall make  adjustments to the Separate Account to reflect the change
in the  values of the shares as  reflected  in the unit  values of the  affected
Variable  Contract owners who still have values in the Portfolio.  No adjustment
for an error  shall be taken 'in any  Separate  Account  until  such time as the
parties  hereto have agreed to a resolution of the error,  but the parties shall
use all  reasonable  efforts to reach such  agreement  within two business  days
after the discovery of the error.

     1.6 At the end of each Business Day, the Company shall use the  information
described in Section 1.5 to calculate  Separate Account unit values for the day.
Using these unit values,  the Company  shall  process each such  Business  Day's
Separate Account  transactions  based on requests and premiums received by it by
the close of trading on the floor of the New York Stock Exchange (currently 4:00
p.m.  New York time) to  determine  the net dollar  amount of Fund shares  which
shall be purchased or redeemed at that day's  closing net asset value per share.
The net purchase or redemption  orders so determined shall be transmitted to the
Fund by the  Company  by 9:00  a.m.  New  York  Time on the  Business  Day  next
following the Company's receipt of such requests and premiums in accordance with
the terms of Sections 1.2 and 1.3 hereof.

     1.7 If the  Company's  order  requests  the  purchase of Fund  shares,  the
Company shall pay for such  purchase by wiring  federal funds to the Fund or its
designated  account on the day the order is transmitted  by the Company.  If the
Company's  order requests a net redemption  resulting in a payment of redemption
proceeds  to the  Company,  the  Fund  shall  use its best  efforts  to wire the
redemption  proceeds to the Company by the next  Business  Day,  unless doing so
would  require the Fund to dispose of Portfolio  securities  or otherwise  incur
additional  costs.  In any event,  proceeds shall be wired to the Company within
the time period  specified in the Fund's  Prospectus  or Statement of Additional
Information  ("SAI") and the Fund shall notify the person  designated in writing
by the Company as the  recipient  for such notice of such delay by 3:00 p.m. New
York Time the same Business Day that the Company  transmits the redemption order
to the Fund.  If the  Company's  order  requests the  application  of redemption
proceeds  from the  redemption  of shares to the  purchase  of shares of another
Portfolio advised by the Adviser, the Fund shall so apply such proceeds the same
Business Day that the Fund receives such order.

     1.8 The Fund agrees that all shares of the  Portfolios  of the Fund will be
sold  (directly  or  via  other  investment  companies)  only  to  Participating
Insurance  Companies  which have agreed to participate in the Fund to fund their
Separate  Accounts  and/or  to  Qualified  Plans,  all in  accordance  with  the
requirements  of Section  817(h)(4)  of the Internal  Revenue  Code of 1986,  as
amended ("Code") and Treasury  Regulation  1.817-5.  Shares of the Portfolios of
the Fund will not be sold directly to the general public.

     1.9 The Fund may refuse to sell shares of any Portfolios to any person,  or
suspend or terminate the offering of the shares of any Portfolios if such action
is required by law or by regulatory  authorities  having  jurisdiction or is, in
the sole discretion of the Board of Trustees of the Trust (the "Board"),  acting
in good faith and in light of its duties under federal and any applicable  state
laws,  deemed  necessary,  desirable or appropriate and in the best interests of
the shareholders of such Portfolios.

     1.10 Issuance and transfer of Portfolio  shares will be by book entry only.
Stock  certificates will not be issued to the Company or the Separate  Accounts.
Shares ordered from Portfolios will be recorded in appropriate book entry titles
for the Separate Accounts.

     1.11. The Company represents and warrants that it has reserved the right to
suspend or limit the rights of Contract  Holders to transfer  Variable  Contract
values between  Portfolios.  The Company will not waive such right without prior
notice to the Fund. The Company agrees that it will consult with the Fund at the
Fund's  request  from time to time on problems  arising  from  frequent or rapid
transfer  among   Portfolios  and  that  the  Company  will  impose   reasonable
restrictions  on transfers to or from the Portfolio as  reasonably  requested by
the Fund.

Article II. Representations and Warranties
            ------------------------------

     2.1 The Company  represents  and warrants  that it is an insurance  company
duly  organized and in good standing  under the laws of Missouri and that it has
legally and validly  established  each  Separate  Account as a segregated  asset
account under such laws.

     2.2 The Company represents and warrants that it has registered or, prior to
any issuance or sale of the Variable  Contracts,  will  register  each  Separate
Account as a unit investment  trust ("UIT") in accordance with the provisions of
the '40 Act and cause each Separate  Account to remain so registered to serve as
a segregated asset account for the variable Contracts,  unless an exemption from
registration is available.

     2.3 The Company represents and warrants that the variable Contracts will be
registered  under the Securities Act of 1933 (the "'33 Act") unless an exemption
from  registration  is  available  prior to any issuance or sale of the variable
Contracts and that the variable  Contracts will be issued and sold in compliance
in all material respects with all applicable  federal and state laws and further
that the sale of the variable  Contracts  shall comply in all material  respects
with state insurance law suitability requirements.

     2.4 The Company  represents  and warrants  that the variable  Contracts are
currently  and at the  time of  issuance  will  be  treated  as life  insurance,
endowment or annuity contracts under applicable  provisions of the Code, that it
will maintain such treatment and that it will notify the Fund  immediately  upon
having a reasonable basis for believing that the variable  Contracts have ceased
to be so treated or that they might not be so treated in the future.

     2.5 The Fund represents and warrants that the Portfolio  shares offered and
sold pursuant to this Agreement will be registered under the '33 Act and sold in
compliance in all material respects with all applicable  federal and state laws,
and the Fund shall be  registered  under the '40 Act prior to and at the time of
any  issuance or sale of such  shares.  The Fund,  subject to Section 1.9 above,
shall amend its  registration  statement  under the '33 Act and the '40 Act from
time to time as it or the Adviser  determines is required in order to effect the
continuous  offering  of its  shares.  The Fund shall  register  and qualify its
shares for sale in accordance with the laws of the various states only if and to
the extent deemed advisable by the Fund or the Adviser.

     2.6 The Fund  represents  and warrants that each Portfolio will comply with
the  diversification  requirements  set forth in Section 817(h) of the Code, and
the rules and regulations  thereunder,  including  without  limitation  Treasury
Regulation 1.817-5 and any amendments or other  modifications to such Section or
Regulation  for so long as such Section or Regulation is applicable to the Fund,
and will  notify the Company  immediately  upon  having a  reasonable  basis for
believing  any  Portfolio  has  ceased to comply or might not so comply and will
immediately take all reasonable  steps to adequately  diversify the Portfolio to
achieve compliance.

     2.7 The Fund represents and warrants that each Portfolio invested in by the
Separate  Account  intends  to elect to be treated  as a  "regulated  investment
company"   under   Subchapter  M  of  the  Code  and  any  amendments  or  other
modifications  to such  provision  for so long as  Subchapter  M of the  Code is
applicable to the Fund,  and to qualify for such treatment for each taxable year
and will  notify the Company  immediately  upon  having a  reasonable  basis for
believing it has ceased to so qualify or might not so qualify in the future.

     2.8 The Adviser  represents  and warrants  that it is still and will remain
duly  registered  and licensed in all  material  respects  under all  applicable
federal and state securities laws and shall perform its obligations hereunder in
compliance in all material respects with any applicable state and federal laws.


ARTICLE III. Sales Material and Prospectuses
             -------------------------------

     3.1. The Company shall furnish, or shall cause to be furnished, to the Fund
or its designee, each piece of sales literature or other promotional material in
which the Fund or the Adviser is named, at least ten (10) Business Days prior to
its use. No such  material  shall be used if the Fund or its designee  object to
such use  within  seven  (7)  Business  Days  after  receipt  of such  material.
"Business  Day" shall mean any day in which the New York Stock  Exchange is open
for trading and in which the Fund calculates its net asset value pursuant to the
rules of the Securities and Exchange Commission.

     3.2. The Company shall not give any information or make any representations
or statements on behalf of the Fund or  concerning  the Fund in connection  with
the  sale  of the  Contracts  other  than  the  information  or  representations
contained in the  registration  statement or prospectus for the Fund shares,  as
such  registration  statement and prospectus may be amended or supplemented from
time to  time,  or in  reports  or proxy  statements  for the  Fund,  or in sale
literature or other  promotional  material approved by the Fund or its designee,
except with the permission of the Fund.

     3.3 The Fund will furnish,  or will cause to be furnished,  to the Company,
each  piece of sales  literature  or other  promotional  material  in which  the
Company or its Separate  Accounts  are named,  at least ten (10)  Business  Days
prior to its intended use. No such material will be used if the Company  objects
to its use in writing  within  seven (7)  Business  Days  after  receipt of such
material.

     3.4 The Fund and its affiliates  and agents shall not give any  information
or make any  representations on behalf of the Company or concerning the Company,
the Separate Accounts,  or the variable  Contracts issued by the Company,  other
than the information or representations contained in a registration statement or
prospectus  for such  variable  Contracts,  as such  registration  statement and
prospectus  may be amended or  supplemented  from time to time, or in reports of
the Separate  Accounts or reports  prepared for  distribution  to owners of such
variable  Contracts,  or in  sales  literature  or  other  promotional  material
approved by the Company or its designee,  except with the written  permission of
the Company or as may be required by applicable law or regulation.

     3.5. For purposes of this Article II, the phrase "sales literature or other
promotional  material"  means  advertisements  (such as material  published,  or
designed  for use  in,  a  newspaper,  magazine,  or  other  periodical,  radio,
television, telephone or tape recording, videotape display, signs, billboards or
electronic  media), and sales literature (such as brochures,  circulars,  market
letters and form letters),  distributed or made generally available to customers
or the public.

     3.6. The Fund or the Adviser  shall provide the Company with as many copies
of the Fund's  prospectus,  Statement  of  Additional  Information,  shareholder
reports and proxy materials as the Company may reasonably  request.  The Company
shall bear the  expenses of printing  and  distributing  the Fund's  prospectus,
Statement of  Additional  Information  and  shareholder  reports to  prospective
Contract  owners  and  of  distributing  the  Fund's  prospectus,  Statement  of
Additional  Information  and  shareholder  reports to existing  and  prospective
Contract owners,  distributing  proxy materials to existing  Contract owners and
tabulation  of proxy votes.  The Fund or the Adviser  shall bear the expenses of
printing the Fund's prospectus, Statement of Additional Information, shareholder
reports and proxy materials provided by the Company to existing Contract owners.
If  requested  by the Company in lieu  thereof,  the Fund or the  Adviser  shall
provide  such  documentation  (including  a  "camera  ready"  copy  of  the  new
prospectus  as set in type or, at the request of the  Company,  as a diskette in
the form that can be sent to a financial  printer)  and other  assistance  as is
reasonably  necessary  in  order  for the  parties  hereto  once a year (or more
frequently  if the Fund's  prospectus  is  supplemented  or amended) to have the
prospectus for the variable Contracts and the prospectus for the Fund shares and
any other fund shares offered as investments for the variable  Contracts printed
together in one  document.  The expenses of such  printing  will be  apportioned
between (a) the Company  and (b) the Fund or the  Adviser in  proportion  to the
number of pages of the variable Contract, other fund shares prospectuses and the
Fund's prospectus, taking account of other relevant factors affecting the out of
pocket expenses of printing,  such as covers,  columns,  graphs and charts;  the
Fund or the Adviser to bear the cost of printing the Fund's  prospectus  portion
of such document for distribution only to owners of existing variable  Contracts
funded by the Fund shares and the  Company to bear the  expense of printing  the
portion of such documents  relating to the Separate Account and the prospectuses
of other funds  included in that  document  (unless such other funds  arrange to
bear such cost); provided, however, the Company shall bear all printing expenses
of such combined documents where used for distribution to prospective purchasers
or to owners of existing  variable  Contracts  not funded by the shares.  If the
Company  arranges  to typeset the Fund's  prospectus,  Statement  of  Additional
Information or shareholder reports, the Adviser shall be permitted to review and
approve the typeset form of the Fund's Prospectus prior to such printing.

     3.7 The Fund shall prepare and be  responsible  for filing with the SEC and
any state securities  regulators  requiring such filing all shareholder reports,
notices,  proxy  materials  (or  similar  materials  such as voting  instruction
solicitation  materials),  prospectuses and statements of additional information
of the Fund. The Fund shall bear the costs of registration and  qualification of
shares of the Portfolios, preparation and filing of the documents listed in this
Section  3.7 and all taxes and filing  fees to which an issuer is subject on the
issuance and transfer of its shares.

     3.8 The Fund will provide the Company  with at least one  complete  copy of
all prospectuses,  statements of additional information,  annual and semi-annual
reports,  proxy  statements,   exemptive  applications  and  all  amendments  or
supplements to any of the above that relate to the Portfolios promptly after the
filing of each such document  with the SEC or other  regulatory  authority.  The
Company  will  provide  the  Fund  with  at  least  one  complete  copy  of  all
prospectuses,  statements  of  additional  information,  annual and  semi-annual
reports,  proxy  statements,   exemptive  applications  and  all  amendments  or
supplements to any of the above that relate to a Separate Account promptly after
the filing of each such document with the SEC or other regulatory authority.

ARTICLE IV. Fees and Expenses
            -----------------

     4.1.  The Fund and Adviser  shall pay no fee or other  compensation  to the
Company  under  this  agreement,  and  the  Company  shall  pay no fee or  other
compensation to the Fund or Adviser, except as provided herein.

     4.2. All expenses  incident to  performance by each party of its respective
duties under this Agreement  shall be paid by that party.  The Fund shall see to
it that all its shares are  registered and authorized for issuance in accordance
with applicable  federal law and, if and to the extent advisable by the Fund, in
accordance with  applicable  state laws prior to their sale. The Fund shall bear
the  expenses  for the cost of  registration  and  qualification  of the  Fund's
shares,  preparation  and  filing  of the  Fund's  prospectus  and  registration
statement,  proxy  materials and reports,  and the preparation of all statements
and notices required by any federal or state law.

     4.3.  The Company  shall bear the  expenses of  typesetting,  printing  and
distributing  the Fund's  prospectus,  proxy  materials and reports to owners of
Contracts issued by the Company.

ARTICLE V. Potential Conflicts
           -------------------

     5.1. The Board of Trustees of the Fund (the  "Board") will monitor the Fund
for the existence of any material  irreconcilable conflict between the interests
of the  Contract  owners of all  separate  accounts  investing  in the Fund.  An
irreconcilable material conflict may arise for a variety of reasons,  including:
(a) an action  by any  state  insurance  regulatory  authority;  (b) a change in
applicable  federal or state insurance,  tax, or securities laws or regulations,
or a public ruling,  private letter ruling,  no-action or interpretative letter,
or any similar action by insurance,  tax, or securities regulatory  authorities;
(c) an administrative or judicial decision in any relevant  proceeding;  (d) the
manner in which the  investments  of any  Portfolio  are  being  managed;  (e) a
difference  in  voting  instructions  given by  variable  annuity  contract  and
variable  life  insurance  contract  owners;  or (f) a decision by an insurer to
disregard the voting  instructions of Contract owners.  The Board shall promptly
inform the Company if it determines  that an  irreconcilable  material  conflict
exists and the implications thereof.

     5.2. The Company will report any  potential or existing  conflicts of which
it is aware to the Board.  The Company will assist the Board in carrying out its
responsibilities in monitoring such conflicts by providing the Board in a timely
manner with all information  reasonably  necessary for the Board to consider any
issues  raised.  This  includes,  but is not  limited to, an  obligation  by the
Company to inform the Board  whenever  Contract  owner voting  instructions  are
disregarded  and by  confirming  in  writing,  at the Fund's  request,  that the
Company is unaware of any such  potential  or existing  material  irreconcilable
conflicts.

     5.3. If it is determined  by a majority of the Board,  or a majority of its
disinterested  Trustees,  that a material  irreconcilable  conflict exists,  the
Company  shall,  at its expense  and to the extent  reasonably  practicable  (as
determined by a majority of the disinterested trustees), take whatever steps are
necessary to remedy or eliminate the irreconcilable  material conflict, up to an
including:  (1), withdrawing the assets allocable to some or all of the separate
accounts  from  the Fund or any  Portfolio  and  reinvesting  such  assets  in a
different investment medium, including (but not limited to) another Portfolio of
the  Fund,  or  submitting  the  question  whether  such  segregation  should be
implemented  to a vote of all  affected  Contract  owners and,  as  appropriate,
segregating the assets of any appropriate group (i.e.,  annuity contract owners,
life  insurance  contract  owners,  or variable  contract  owners of one or more
Participating  Insurance Companies) that votes in favor of such segregation,  or
offering to the affected Contract owners the option of making such a change; and
(2),  establishing a new  registered  management  investment  company or managed
separate account.

     5.4. If a material  irreconcilable conflict arises because of a decision by
the Company to disregard  Contract owner voting  instructions  and that decision
represents a minority  position or would  preclude a majority  vote, the Company
may be required, at the Fund's election, to withdraw the Account's investment in
the Fund and terminate this Agreement;  provided,  however, that such withdrawal
and  termination  shall be  limited  to the  extent  required  by the  foregoing
material   irreconcilable   conflict  as   determined   by  a  majority  of  the
disinterested  members of the Board.  Any such withdrawal and  termination  must
take place within six (6) months after the Fund gives  written  notice that this
provision  is being  implemented,  and until the end of the six month period the
Fund  shall  continue  to accept and  implement  orders by the  Company  for the
purchase and redemption of shares of the Fund.

     5.5. For purposes of Sections 5.3 through 5.5 of this Agreement, a majority
of the  disinterested  members of the Board shall determine whether any proposed
action adequately remedies any irreconcilable material conflict, but in no event
will the Fund be required to establish a new funding  medium for the  Contracts.
The Company  shall not be  required  by Section  5.3 to  establish a new funding
medium for the  Contracts  if an offer to do so has been  declined  by vote of a
majority of Contract owners materially  adversely affected by the irreconcilable
material  conflict.  In the event that the Board  determines  that any  proposed
action does not adequately remedy any irreconcilable material conflict, then the
Company will  withdraw the Account's  investment in the Fund and terminate  this
Agreement  within six (6) months after the Board  informs the Company in writing
of the foregoing  determination,  provided,  however,  that such  withdrawal and
termination  shall be  limited  to the  extent  required  by any  such  material
irreconcilable conflict as determined by a majority of the disinterested members
of the Board.

Article VI. Indemnification
            ---------------

     6.1  Indemnification  by the Company.  The Company  agrees to indemnify and
hold  harmless the Fund and the Adviser and each of their  trustees,  directors,
principals,  officers,  partners,  employees and agents and each person, if any,
who controls the Fund or the Adviser within the meaning of Section 15 of the '33
Act  (collectively,  the "Indemnified  Parties" for purposes of this Article VI)
against any and all losses, claims, damages, liabilities (including amounts paid
in settlement with the written  consent of the Company,  which consent shall not
be unreasonably withheld) or litigation (including legal and other expenses), to
which the Indemnified Parties may become subject under any statute,  regulation,
at common law or otherwise, insofar as such losses, claims, damages, liabilities
or expenses (or actions in respect  thereof) or  settlements  are related to the
sale or acquisition of the Fund's shares or the variable Contracts and:

          (a) arise out of or are based  upon any untrue  statements  or alleged
     untrue  statements  of any  material  fact  contained  in the  Registration
     Statement  or  prospectus  for the  variable  Contracts or contained in the
     variable   Contracts  (or  any  amendment  or  supplement  to  any  of  the
     foregoing),  or arise out of or are based upon the  omission or the alleged
     omission to state therein a material fact required to be stated  therein or
     necessary to make the statements therein not misleading, provided that this
     agreement to indemnify shall not apply as to any Indemnified  Party if such
     statement  or omission or such  alleged  statement  or omission was made in
     reliance upon and in conformity with  information  furnished to the Company
     by or on  behalf  of an  Indemnified  Party  for  use in  the  registration
     statement  or  prospectus  for the  variable  Contracts  or in the variable
     Contracts or sales literature (or any amendment or supplement) or otherwise
     for use in  connection  with the  sale of the  variable  Contracts  or Fund
     shares; or

          (b)  arise  out of or as a result  of  statements  or  representations
     (other than  statements or  representations  contained in the  registration
     statement,  prospectus or sales  literature of the Fund not supplied by the
     Company,  or persons under its control) or wrongful  conduct of the Company
     or persons under its control,  with respect to the sale or  distribution of
     the variable Contracts or Fund shares; or

          (c) arise out of any untrue statement or alleged untrue statement of a
     material fact contained in a registration statement,  prospectus,  or sales
     literature  of the Fund or any amendment  thereof or supplement  thereto or
     the omission or alleged  omission to state therein a material fact required
     to be stated  therein  or  necessary  to make the  statements  therein  not
     misleading  if such  statement  or omission or such  alleged  statement  or
     omission  was made in  reliance  upon and in  conformity  with  information
     furnished to the Fund by or on behalf of the Company; or

          (d) arise as a result of any  failure by the  Company  to provide  the
     services and furnish the materials under the terms of this Agreement; or

          (e)  arise  out  of  or  result  from  any  material   breach  of  any
     representation  and/or  warranty  made by the Company in this  Agreement or
     arise out of or result from any other material  breach of this Agreement by
     the Company.

     6.2 The Company  shall not be liable under this  indemnification  provision
with respect to any losses, claims, damages,  liabilities or litigation incurred
or assessed against an Indemnified Party as such may arise from such Indemnified
Party's willful  misfeasance,  bad faith, or gross negligence in the performance
of such  Indemnified  Party's  duties or by reason of such  Indemnified  Party's
reckless disregard of obligations or duties under this Agreement.

     6.3 The Company  shall not be liable under this  indemnification  provision
with  respect  to any claim  made  against  an  Indemnified  Party  unless  such
Indemnified Party shall have notified the Company in writing within a reasonable
time after the summons or other first legal process  giving  information  of the
nature of the claim shall have been served upon such Indemnified Party (or after
such  Indemnified  Party  shall  have  received  notice of such  service  on any
designated agent), but failure to notify the Company of any such claim shall not
relieve  the Company  from any  liability  which it may have to the  Indemnified
Party  against  whom such  action is brought  otherwise  than on account of this
indemnification  provision.  In case any  such  action  is  brought  against  an
Indemnified  Party,  the Company  shall be entitled  to  participate  at its own
expense in the defense of such  action.  The  Company  also shall be entitled to
assume the defense thereof,  with counsel satisfactory to the party named in the
action. After notice from the Company to such party of the Company's election to
assume  the  defense  thereof,  the  Indemnified  Party  shall bear the fees and
expenses of any additional  counsel  retained by it, and the Company will not be
liable to such  party  under  this  Agreement  for any  legal or other  expenses
subsequently incurred by such party independently in connection with the defense
thereof other than reasonable costs of investigation.

     6.4  Indemnification  by the Fund.  The Fund agrees to  indemnify  and hold
harmless the Company and each of its directors,  officers, employees, and agents
and each person,  if any, who controls the Company within the meaning of Section
15 of the '33 Act (collectively,  the "Indemnified  Parties" for the purposes of
this  Article  VI)  against any and all  losses,  claims,  damages,  liabilities
(including  amounts paid in settlement  with the written  consent of the Adviser
which consent shall not be unreasonably withheld) or litigation (including legal
and other  expenses) to which the  Indemnified  Parties may become subject under
any statute, or regulation, at common law or otherwise,  insofar as such losses,
claims,  damages,  liabilities  or expenses  (or actions in respect  thereof) or
settlements are related to the operation of the Fund and:

          (a) arise out of or are based  upon any  untrue  statement  or alleged
     untrue  statement  of any  material  fact  contained  in  the  registration
     statement or  prospectus of the Fund (or any amendment or supplement to any
     of the  foregoing),  or arise out of or are based upon the  omission or the
     alleged  omission to state  therein a material  fact  required to be stated
     therein  or  necessary  to make  the  statements  therein  not  misleading,
     provided  that  this  agreement  to  indemnify  shall  not  apply as to any
     Indemnified  Party if such statement or omission or such alleged  statement
     or omission was made in reliance  upon and in conformity  with  information
     furnished to the Fund or the Adviser by or on behalf of the Company for use
     in the registration  statement or prospectus for the Fund (or any amendment
     or  supplement)  or otherwise  for use in  connection  with the sale of the
     variable Contracts or Fund shares; or

          (b)  arise  out of or as a result  of  statements  or  representations
     (other than  statements or  representations  contained in the  registration
     statement,  prospectus or sales  literature for the variable  Contracts not
     supplied by the Fund or persons  under its control) or wrongful  conduct of
     the  Fund or  persons  under  its  control,  with  respect  to the  sale or
     distribution  of the variable  Contracts or Fund shares,  provided any such
     statement or  representation  or wrongful  conduct was not made in reliance
     upon and in  conformity  with  information  furnished to the Adviser or the
     Fund by or on behalf of the Company; or

          (c) arise out of any untrue statement or alleged untrue statement of a
     material fact contained in a registration  statement or prospectus covering
     the variable  Contracts,  or any amendment thereof or supplement thereto or
     the omission or alleged  omission to state therein a material fact required
     to be stated  therein  or  necessary  to make the  statements  therein  not
     misleading,  if such  statement  or omission or such  alleged  statement or
     omission  was made in  reliance  upon and in  conformity  with  information
     furnished to the Company for inclusion therein by or on behalf of the Fund;
     or

          (d) arise as a result of (i) a failure by a  Portfolio(s)  invested in
     by the Separate Account to comply with the diversification  requirements of
     Section 817(h) of the Code; or (ii) a failure by a Portfolio(s) invested in
     by the  Separate  Account to qualify as a  "regulated  investment  company"
     under Subchapter M of the Code; or

          (e)  arise  out  of  or  result  from  any  material   breach  of  any
     representation  and/or warranty made by the Fund in this Agreement or arise
     out of or result from any other  material  breach of this  Agreement by the
     Fund.

     6.5  Indemnification  by the  Adviser.  To the  extent  not  covered by any
applicable insurance coverage of the Fund and the Adviser, the Adviser agrees to
indemnify  and hold  harmless the Company and each of its  directors,  officers,
employees,  and agents and each person,  if any, who controls the Company within
the  meaning  of  Section  15 of the '33  Act  (collectively,  the  "Indemnified
Parties"  for the  purposes  of this  Article  VI)  against  any and all losses,
claims,  damages,  liabilities  (including  amounts paid in settlement  with the
written consent of the Adviser which consent shall not be unreasonably withheld)
or  litigation  (including  legal and other  expenses) to which the  Indemnified
Parties may become subject under any statute,  or  regulation,  at common law or
otherwise,  insofar as such losses, claims, damages, liabilities or expenses (or
actions  in  respect  thereof)  or  settlements  are  related  to  the  sale  or
acquisitions of the Fund's shares or the variable Contracts and:

          (a) arise out of or are based  upon any  untrue  statement  or alleged
     untrue  statement  of any  material  fact  contained  in  the  registration
     statement  or  prospectus  or in  sales  literature  of the  Fund  (or  any
     amendment or  supplement to any of the  foregoing),  or arise out of or are
     based upon the omission or the alleged omission to state therein a material
     fact  required to be stated  therein or  necessary  to make the  statements
     therein not misleading, provided that this agreement to indemnify shall not
     apply as to any  Indemnified  Party if such  statement  or omission or such
     alleged  statement or omission was made in reliance  upon and in conformity
     with  information  furnished  to the Adviser or the Fund by or on behalf of
     the Company for use in the  registration  statement or  prospectus  for the
     Fund or in sales literature or other promotional material (or any amendment
     or  supplement)  or otherwise  for use in  connection  with the sale of the
     variable Contracts or the Fund shares; or

          (b)  arise  out of or as a result  of  statements  or  representations
     (other than  statements or  representations  contained in the  registration
     statement,  prospectus or sales  literature for the variable  Contracts not
     supplied by the Adviser or persons  under its control) or wrongful  conduct
     of the Adviser or persons  under its  control,  with respect to the sale or
     distribution  of the variable  Contracts or Fund shares,  provided any such
     statement or  representation  or wrongful  conduct was not made in reliance
     upon and in  conformity  with  information  furnished to the Adviser or the
     Fund by or on behalf of the Company; or

          (c) arise out of any untrue statement or alleged untrue statement of a
     material fact contained in a registration statement,  prospectus,  or sales
     literature  covering the variable  Contracts,  or any amendment  thereof or
     supplement  thereto or the omission or alleged  omission to state therein a
     material  fact  required  to be stated  therein  or  necessary  to make the
     statements  therein not  misleading,  if such statement or omission or such
     alleged  statement or omission was made in reliance  upon and in conformity
     with  information  furnished to the Company for inclusion  therein by or on
     behalf of the Fund; or

          (d) arise as a result of (i) a failure by a  Portfolio(s)  invested in
     by the Separate Account to comply with the diversification  requirements of
     Section 817(h) of the Code; or (ii) a failure by a Portfolio(s) invested in
     by the  Separate  Account to qualify as a  "regulated  investment  company"
     under Subchapter M of the Code; or

          (e)  arise  out  of  or  result  from  any  material   breach  of  any
     representation  an/or  warranty  made by the  Fund or the  Adviser  in this
     Agreement or arise out of or result from any other material  breach of this
     Agreement by the Adviser.

     6.6 The Fund or the Adviser shall not be liable under this  indemnification
provision with respect to any losses, claims, damages, liabilities or litigation
to which an  Indemnified  Party  would  otherwise  be  subject by reason of such
Indemnified Party's willful  misfeasance,  bad faith, or gross negligence in the
performance of such Indemnified  Party's duties or by reason of such Indemnified
Party's reckless disregard of obligations and duties under this Agreement.

     6.7 The Fund or the Adviser,  as the case may be, shall not be liable under
this  indemnification  provision  with  respect  to any claim  made  against  an
Indemnified  Party unless such Indemnified Party shall have notified the Fund or
the Adviser,  as the case may be, in writing within a reasonable  time after the
summons or other first legal  process  giving  information  of the nature of the
claim  shall  have been  served  upon  such  Indemnified  Party  (or after  such
Indemnified  Party shall have received  notice of such service on any designated
agent),  but  failure to notify the Fund or the  Adviser of any such claim shall
not relieve the Fund or the Adviser from any liability  which it may have to the
Indemnified  Party against whom such action is brought otherwise than on account
of this  indemnification  provision.  In case any such action is brought against
the  Indemnified  Parties,  the  Fund  or  the  Adviser  shall  be  entitled  to
participate at its own expense in the defense  thereof.  The Fund or the Adviser
also shall be entitled to assume the defense thereof,  with counsel satisfactory
to the party named in the action.  After  notice from the Fund or the Adviser to
such  party of the  Fund's  or the  Adviser's  election  to assume  the  defense
thereof,  the  Indemnified  Party  shall  bear  the  fees  and  expenses  of any
additional  counsel  retained  by it,  and the Fund or the  Adviser  will not be
liable to such  party  under  this  Agreement  for any  legal or other  expenses
subsequently incurred by such party independently in connection with the defense
thereof other than reasonable costs of investigation.


ARTICLE VII. Applicable Law
             --------------

     7.1.  This  Agreement   shall  be  construed  and  the  provisions   hereof
interpreted under and in accordance with the laws of New York.

     7.2. This Agreement  shall be subject to the  provisions of the 1933,  1934
and 1940 Acts, and the rules and regulations and rulings  thereunder,  including
such exemptions from those statutes, rules and regulations as the Securities and
Exchange Commission may grant (including, but not limited to, the Shared Funding
Exemptive  Order) and the terms hereof  shall be  interpreted  and  construed in
accordance therewith.

ARTICLE VIII. Termination
              -----------

     8.1 This Agreement shall terminate with respect to some or all Portfolios:

          (a) at the option of any party upon six month's advance written notice
     to the other parties;

          (b) at the  option  of  the  Company  to the  extent  that  shares  of
     Portfolios are not  reasonably  available to meet the  requirements  of the
     Contracts or are not  appropriate  funding  vehicles for the Contracts,  as
     determined by the Company  reasonably  and in good faith.  Prompt notice of
     the election to terminate for such cause and an  explanation  of such cause
     shall be furnished by the Company; or

          (c) as provided in Article V

          (d) at the  option  of the  Company,  upon the  institution  of formal
     proceedings  against  the  Fund by the SEC,  the  National  Association  of
     Securities  Dealers,  Inc., or any other  regulatory  body, the expected or
     anticipated  ruling,  judgment or outcome of which would,  in the Company's
     reasonable  judgment,  materially  impair  the  Fund's  ability to meet and
     perform  the Fund's  obligations  and duties  hereunder.  Prompt  notice of
     election  to  terminate  shall  be  furnished  by  the  Company  with  said
     termination to be effective upon receipt of notice;

          (e)  at the  option  of the  Fund,  upon  the  institution  of  formal
     proceedings  against the Company by the SEC,  the National  Association  of
     Securities  Dealers,  Inc., or any other  regulatory  body, the expected or
     anticipated  ruling,  judgment  or  outcome of which  would,  in the Fund's
     reasonable  judgment,  materially  impair the Company's ability to meet and
     perform its obligations and duties hereunder.  Prompt notice of election to
     terminate  shall be  furnished  by the Fund  with  said  termination  to be
     effective upon receipt of notice;

          (f) in the event the Fund's shares are not registered,  issued or sold
     in accordance with  applicable  state or federal law, or such law precludes
     the use of such  shares as the  underlying  investment  medium of  variable
     Contracts  issued  or to be  issued by the  Company.  Termination  shall be
     effective upon receipt of notice;

          (g) at the option of the  Company,  upon the  Fund's or the  Adviser's
     breach of any material  provision of this  Agreement,  which breach has not
     been cured to the  satisfaction  of the Company  within ten  business  days
     after written notice of such breach is delivered to the Fund;

          (h) at the option of the Fund or the Adviser,  the Company's breach of
     any material  provision of this Agreement,  which breach has not been cured
     to the  satisfaction  of the Fund or the Adviser  within ten business  days
     after written notice of such breach is delivered to the Company;

     8.2.  It is  understood  and agreed  that the right of any party  hereto to
terminate this  Agreement  pursuant to Section 8.1(a) may be exercised for cause
or for no cause.

     8.3  Notwithstanding  any termination of this Agreement pursuant to Section
8.1 hereof and  subject to  Section  1.9  hereof,  the Fund at the option of the
Company will  continue to make  available  additional  Fund shares,  as provided
below, pursuant to the terms and conditions of this Agreement,  for all variable
Contracts  in effect on the  effective  date of  termination  of this  Agreement
(hereinafter  referred  to  as  "Existing  Contracts").   Specifically,  without
limitation, the owners of the Existing Contracts or the Company, whichever shall
have legal  authority to do so, shall be permitted to reallocate  investments in
the Fund, redeem  investments in Fund and/or invest in the Fund upon the payment
of additional premiums under the Existing Contracts. The parties agree that this
Section 8.3 shall not apply to any terminations  under Article V, and the effect
of such Article V terminations shall be governed by Article V of this Agreement.

ARTICLE IX. Notices
            -------

     Any notice shall be sufficiently given when sent by registered or certified
mail to the other  party at the address of such party set forth below or at such
other address as such party may from time to time specify to the other party.

         If to the Fund;

                  Oppenheimer Variable Account Funds
                  c/o OppenheimerFunds, Inc.
                  Two World Trade Center
                  New York, NY 10048-0203
                  Attn: Legal Department

         If to the Adviser:

                  OppenheimerFunds, Inc.
                  Two World Trade Center
                  New York, NY 10048-0203
                  Attn: General Counsel

         If to the Company:

                  Cova Financial Services Life Insurance Company
                  One Tower Lane
                  Suite 3000
                  Oakbrook Terrace, IL 60181
                  Attention:  General Counsel

ARTICLE X. Miscellaneous
           -------------

     10.1.   Subject  to  the  requirements  of  legal  process  and  regulatory
authority, each party hereto shall treat as confidential the names and addresses
of the owners of the  Contracts  and all  information  reasonably  identified as
confidential  in writing by any other party  hereto and,  except as permitted by
this  Agreement,  shall not  disclose,  disseminate  or  utilize  such names and
addresses and other confidential information without the express written consent
of the affected party until such time as it may come into the public domain.

     10.2.  The  captions in this  Agreement  are included  for  convenience  of
reference only and in no way define or delineate any of the provisions hereof or
otherwise affect their construction or effect.

     10.3.  This  Agreement  may be  executed  simultaneously  in  two  or  more
counterparts,  each of which taken  together  shall  constitute one and the same
instrument.

     10.4. If any provision of this Agreement shall be held or made invalid by a
court decision, statute, rule or otherwise, the remainder of the Agreement shall
not be affected thereby.

     10.5.  Each party  hereto  shall  cooperate  with each other  party and all
appropriate   governmental   authorities   (including   without  limitation  the
Securities and Exchange Commission, the NASD and state insurance regulators) and
shall  permit  such  authorities  reasonable  access to its books and records in
connection with any  investigation  or inquiry relating to this Agreement or the
transactions contemplated hereby.

     10.6. The rights,  remedies and obligations contained in this Agreement are
cumulative and are in addition to any and all rights,  remedies and obligations,
at law or in equity,  which the parties  hereto are  entitled to under state and
federal laws.

     10.7.  It is  understood  by the  parties  that  this  Agreement  is not an
exclusive arrangement in any respect.

     10.8.  The  Company  and the  Adviser  each  understand  and agree that the
obligations  of  the  Fund  under  this  Agreement  are  not  binding  upon  any
shareholder  of the  Fund  personally,  but bind  only  the Fund and the  Fund's
property;  the Company and the Adviser each  represent that it has notice of the
provisions  of the  Declaration  of Trust of the  Fund  disclaiming  shareholder
liability for acts or obligations of the Fund.

     10.9 In the event of termination of this  Agreement,  Articles V and VI and
Section 10.5 shall continue in effect after said termination.

     10.10 No  provision  of this  Agreement  may be amended or  modified in any
manner except by a written  agreement  properly  authorized  and executed by the
Fund, the Adviser and the Company.

     IN WITNESS WHEREOF, each of the parties hereto has caused this Agreement to
be executed in its name and on its behalf by its duly authorized  representative
and its seal to be hereunder affixed as of the date specified below.

                                  Company:

                                  COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY
                                  By its authorized officer,

                                  By:___________________________________________

                                  Title:________________________________________

                                  Date:_________________________________________

                                  Fund:

                                  OPPENHEIMER VARIABLE ACCOUNT FUNDS
                                  By its authorized officer,

                                  By:___________________________________________

                                  Title:________________________________________

                                  Date:_________________________________________

                                  Advisor:

                                  OPPENHEIMERFUNDS, INC.
                                  By its authorized officer,

                                  By:___________________________________________

                                  Title:________________________________________

                                  Date:_________________________________________






                                   SCHEDULE A

Portfolios of Oppenheimer Variable Account Funds:

Oppenheimer Growth Fund
Oppenheimer Growth & Income Fund
Oppenheimer High Income Fund
Oppenheimer Bond Fund
Oppenheimer Strategic Bond Fund





                                   SCHEDULE B

Cova Variable Annuity Account One









                             PARTICIPATION AGREEMENT

                                      AMONG

                              PUTNAM VARIABLE TRUST

                            PUTNAM MUTUAL FUNDS CORP.

                                       AND

                 COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY

     THIS  AGREEMENT,  made and  entered  into as of this 12th day of  December,
1997, among COVA FINANCIAL  SERVICES LIFE INSURANCE  COMPANY (the "Company"),  a
Missouri  corporation,  on its own behalf and on behalf of each separate account
of the Company set forth on Schedule A hereto,  as such  Schedule may be amended
from time to time (each such account hereinafter  referred to as the "Account"),
PUTNAM VARIABLE TRUST (the "Trust"), a Massachusetts  business trust, and PUTNAM
MUTUAL FUNDS CORP. (the "Underwriter"), a Massachusetts corporation.

     WHEREAS, the Trust is an open-end diversified management investment company
and is  available  to  act  as the  investment  vehicle  for  separate  accounts
established for variable life insurance  policies and variable annuity contracts
(collectively,  the  "Variable  Insurance  Products") to be offered by insurance
companies  which have entered into  Participation  Agreements with the Trust and
the Underwriter (the "Participating Insurance Companies"); and

     WHEREAS,  the  beneficial  interest  in the Trust is divided  into  several
series of shares,  each designated a "Fund" and  representing  the interest in a
particular managed portfolio of securities and other assets; and

     WHEREAS,  the Trust has obtained an order from the  Securities and Exchange
Commission,  dated December 29, 1993 (File No. 812-8612),  granting the variable
annuity and variable life insurance separate accounts participating in the Trust
exemptions from the provisions of sections 9(a),  13(a),  15(a) and 15(b) of the
Investment  Company  Act of  1940,  as  amended  (the  "1940  Act"),  and  Rules
6e-2(b)(15) and  6e-3(T)(b)(15)  thereunder,  to the extent  necessary to permit
shares of the Trust to be sold to and held by variable annuity and variable life
insurance  separate  accounts  of the  Participating  Insurance  Companies  (the
"Shared Funding Exemptive Order"); and

     WHEREAS,  the Trust is  registered  as an  open-end  management  investment
company  under the 1940 Act and the sale of its shares is  registered  under the
Securities Act of 1933, as amended (the " 1933 Act"); and

     WHEREAS,  the Company has registered or will register certain variable life
and/or variable  annuity  contracts under the 1933 Act and any applicable  state
securities and insurance law; and

     WHEREAS,  each  Account  is a duly  organized,  validly  existing  separate
account,  established by resolution of the Board of Directors of the Company, on
the date shown for such  Account on  Schedule A hereto,  to set aside and invest
assets   attributable  to  one  or  more  variable   insurance   contracts  (the
"Contracts"); and

     WHEREAS,  the Company has registered or will register the Account as a unit
investment trust under the 1940 Act; and

     WHEREAS,  the  Underwriter  is  registered  as a  broker  dealer  with  the
Securities and Exchange Commission under the Securities Exchange Act of 1934, as
amended  (the " 1934 Act"),  and is a member in good  standing  of the  National
Association of Securities Dealers, Inc. (the "NASD"); and

     WHEREAS,  to  the  extent  permitted  by  applicable   insurance  laws  and
regulations,   the  Company   intends  to  purchase   shares  in  certain  Funds
("Authorized  Funds") on behalf of each Account to fund certain of the Contracts
and the Underwriter is authorized to sell such shares to unit investment  trusts
such as each Account at net asset value;

     NOW, THEREFORE,  in consideration of the promises herein, the Company,  the
Trust and the Underwriter agree as follows:

                         ARTICLE 1. SALE OF TRUST SHARES
                                    --------------------

          1.1 The  Underwriter  agrees,  subject  to the  Trust's  rights  under
     Section  1.2 and  otherwise  under this  Agreement,  to sell to the Company
     those Trust shares  representing  interests in Authorized  Funds which each
     Account  orders,  executing  such  orders on a daily basis at the net asset
     value next computed after receipt by the Trust or its designee of the order
     for the shares of the Trust. For purposes of this Section 1. 1, the Company
     shall be the  designee  of the Trust for  receipt of such  orders from each
     Account and receipt by such designee shall constitute receipt by the Trust;
     provided that the Trust receives notice of such order by 9:30 a.m.  eastern
     time on the next following  Business Day. "Business Day" shall mean any day
     on which the New York Stock  Exchange  is open for trading and on which the
     Trust  calculates  its  net  asset  value  pursuant  to  the  rules  of the
     Securities and Exchange  Commission.  The initial  Authorized Funds are set
     forth in Schedule B, as such schedule is amended from time to time.

          1.2 The Trust  agrees to make its shares  available  indefinitely  for
     purchase at the applicable net asset value per share by the Company and its
     Accounts  on those days on which the Trust  calculates  its net asset value
     pursuant to rules of the Securities  and Exchange  Commission and the Trust
     shall use reasonable  efforts to calculate such net asset value on each day
     on which the New York Stock  Exchange is open for trading.  Notwithstanding
     the  foregoing,  the Trustees of the Trust (the  "Trustees")  may refuse to
     sell shares of any Fund to the Company or any other  person,  or suspend or
     terminate  the offering of shares of any Fund if such action is required by
     law or by regulatory  authorities having  jurisdiction over the Trust or if
     the   Trustees   determine,    in   the   exercise   of   their   fiduciary
     responsibilities,  that  to do  so  would  be  in  the  best  interests  of
     shareholders.

          1.3 The Trust and the Underwriter  agree that shares of the Trust will
     be sold  only to  Participating  Insurance  Companies  and  their  separate
     accounts in accordance with the  requirements  of Section  817(h)(4) of the
     Internal  Revenue  Code of 1986,  as amended  (the  "Code"),  and  Treasury
     Regulation  1.817-5  No  shares  of any  Fund  will be sold to the  general
     public.

          1.4 The Trust shall redeem its shares in accordance  with the terms of
     its then current prospectus.  For purposes of this Section 1.4, the Company
     shall be the designee of the Trust for receipt of requests  for  redemption
     from each Account and receipt by such designee shall constitute  receipt by
     the Trust;  provided  that the Trust  receives  notice of such  request for
     redemption by 9:30 a.m., Eastern time, on the next following Business Day.

          1.5 The Company  shall  purchase  and redeem the shares of  Authorized
     Funds  offered by the then current  prospectus  of the Trust in  accordance
     with the provisions of such prospectus.

          1.6 The Company  shall pay for Trust  shares on the next  Business Day
     after an order to  purchase  Trust  shares is made in  accordance  with the
     provisions  of  Section  1.1  hereof.  Payment  shall be in  federal  funds
     transmitted by wire.

          1.7 Issuance and transfer of the Trust's  shares will be by book entry
     only. Share  certificates will not be issued to the Company or any Account.
     Shares ordered from the Trust will be recorded as instructed by the Company
     to  the  Underwriter  in an  appropriate  title  for  each  Account  or the
     appropriate sub-account of each Account.

          1.8 The Underwriter shall furnish prompt notice (by wire or telephone,
     followed by written  confirmation) to the Company of the declaration of any
     income,  dividends  or capital  gain  distributions  payable on the Trust's
     shares.  The Company hereby elects to receive all such income dividends and
     capital gain  distributions as are payable on the Fund shares in additional
     shares of that Fund. The Company reserves the right to revoke this election
     and to receive all such income dividends and capital gain  distributions in
     cash. The  Underwriter  shall notify the Company of the number of shares so
     issued as payment of such dividends and distributions.

          1.9 The Underwriter  shall make the net asset value per share for each
     Fund  available  to the  Company  on a daily  basis  as soon as  reasonably
     practical after the Trust calculates its net asset value per share and each
     of the Trust and the  Underwriter  shall use its best  efforts to make such
     net asset  value per share  available  by 7:00 p.m.  Eastern  time.  To the
     extent required by law, if the Underwriter  provides materially  inaccurate
     information  concerning  the net asset value of per share,  the Trust shall
     adjust the  number of shares  purchased  or  redeemed  with  respect to the
     Account.

          1.10 The Company  represents  and  warrants  that it has  reserved the
     right to suspend or limit the rights of holders of  Contracts  to  transfer
     Contract  values  between  Funds.  The  Company  will not waive  such right
     without prior notice to the Trust.  The Company agrees that it will consult
     with the Trust at the Trust's request from time to time on problems arising
     from  frequent or rapid  transfer  among  Funds and that the  Company  will
     impose  reasonable  restrictions  on  transferees  to or from the  Funds as
     reasonably requested by the Trust.

                   ARTICLE II. REPRESENTATIONS AND WARRANTIES
                               ------------------------------

     2.1 The Company represents and warrants that

          (a) at all times during the term of this  Agreement  the Contracts are
     or will be registered  under the 1933 Act; the Contracts will be issued and
     sold in compliance in all material  respects with all  applicable  laws and
     the sale of the Contracts shall comply in all material  respects with state
     insurance  suitability  requirements.  The Company  further  represents and
     warrants  that  it is an  insurance  company  duly  organized  and in  good
     standing  under  applicable  law  and  that  it  has  legally  and  validly
     established  each  Account  prior  to any  issuance  or sale  thereof  as a
     separate  account under  applicable law and has registered or, prior to any
     issuance or sale of the  Contracts,  will  register  each Account as a unit
     investment trust in accordance with the provisions of the 1940 Act to serve
     as a segregated investment account for the Contracts; and

          (b) the Contracts are currently treated as endowment,  annuity or life
     insurance  contracts,  under applicable  provisions of the Code and that it
     will make every effort to maintain  such  treatment and that it will notify
     the Trust and the Underwriter  immediately  upon having a reasonable  basis
     for believing  that the Contracts have ceased to be so treated or that they
     might not be so treated in the future.

     2.2 The Trust represents and warrants that

          (a) at all times during the term of this  Agreement  Trust shares sold
     pursuant to this  Agreement  shall be  registered  under the 1933 Act, duly
     authorized  for issuance and sold by the Trust to the Company in compliance
     with all applicable  laws,  subject to the terms of Section 2.4 below,  and
     the  Trust is and shall  remain  registered  under the 1940 Act.  The Trust
     shall amend the  Registration  Statement  for its shares under the 1933 Act
     and the 1940 Act  from  time to time as  required  in order to  effect  the
     continuous offering of its shares. The Trust shall register and qualify the
     shares for sale in accordance  with the laws of the various  states only if
     and to the  extent  deemed  advisable  by the Trust or the  Underwriter  in
     connection with their sale by the Trust to the Company and only as required
     by Section 2.4;

          (b) it is currently qualified as a Regulated  Investment Company under
     Subchapter  M of the Code,  and that it will use every  effort to  maintain
     such qualification (under Subchapter M or any successor provision) and that
     it will notify the Company  immediately  upon having a reasonable basis for
     believing  that it has ceased to so qualify or that it might not so qualify
     in the future; and

          (c) it is lawfully  organized and validly  existing  under the laws of
     Massachusetts  and that it does and will  comply in all  material  respects
     with the 1940 Act.

          2.3 The  Underwriter  represents  and warrants  that it is a member in
     good  standing of the NASD and is registered  as a  broker-dealer  with the
     SEC. The  Underwriter  further  represents that it will sell and distribute
     the Trust shares in accordance  with all securities  laws applicable to it,
     including without limitation the 1933 Act, the 1934 Act, and the 1940 Act.

          2.4 Notwithstanding  any other provision of this Agreement,  the Trust
     shall be responsible for the registration  and  qualification of its shares
     and of the  Trust  itself  under  the  laws  of any  jurisdiction  only  in
     connection  with the sales of shares  directly to the  Company  through the
     Underwriter. The Trust shall not be responsible, and the Company shall take
     full  responsibility,   for  determining  any  jurisdiction  in  which  any
     qualification or registration of Trust shares or the Trust by the Trust may
     be required in  connection  with the sale of the  Contracts or the indirect
     interest of any  Contract in any shares of the Trust and advising the Trust
     thereof at such time and in such manner as is necessary to permit the Trust
     to comply.

          2.5 The Trust makes no  representation as to whether any aspect of its
     operations (including, but not limited to, fees and expenses and investment
     policies)  complies with the insurance  laws or  regulations of the various
     states.

              ARTICLE II. PROSPECTUSES AND PROXY STATEMENTS; VOTING
                          -----------------------------------------

          3.1 The Trust shall  provide  such  documentation  (including a camera
     ready  copy  of its  prospectus)  and  other  assistance  as is  reasonably
     necessary  in order for the Company once each year (or more  frequently  if
     the  prospectus  for the Trust is amended) to have the  prospectus  for the
     Contracts  and  the  Trust's  prospectus  (and,  at the  Company's  option,
     prospectuses for other funds  underlying the Contract)  printed together in
     one or more documents (such printing to be at the Company's expense).

          3.2  The  Trust's   Prospectus  shall  state  that  the  Statement  of
     Additional  Information  for the Trust is available from the Underwriter or
     its designee (or in the Trust's discretion, the Prospectus shall state that
     such Statement is available from the Trust),  and the  Underwriter  (or the
     Trust),  at its  expense,  shall print and provide such  Statement  free of
     charge to the Company and to any owner of a Contract or  prospective  owner
     who requests such Statement.

          3.3 The Trust,  at its expense,  shall provide the Company with copies
     of its reports to shareholders,  proxy material and other Communications to
     shareholders in such quantity as the Company shall  reasonably  require for
     distribution to the Contract owners, such distribution to be at the expense
     of the Company.

          3.4 The Company shall vote all Trust shares as required by law and the
     Shared  Funding  Exemptive  Order.  The Company  reserves the right to vote
     Trust shares held in any separate  account in its own right,  to the extent
     permitted by law and the Shared Funding  Exemptive Order. The Company shall
     be   responsible   for  assuring   that  each  of  its  separate   accounts
     participating  in  the  Trust  calculates  voting  privileges  in a  manner
     consistent  with all legal  requirements  and the Shared Funding  Exemptive
     Order.

          3.5 The Trust will comply with all  applicable  provisions of the 1940
     Act requiring  voting by  shareholders,  and in  particular  the Trust will
     either provide for annual meetings or comply with Section 16(c) of the 1940
     Act (although the Trust is not one of the trusts described in Section 16(c)
     of that Act) as well as with  Sections  16(a) and, if and when  applicable,
     16(b).  Further,  the Trust will act in accordance  with the Securities and
     Exchange  Commission's  interpretation of the requirements of Section 16(a)
     with respect to periodic  elections of trustees and with whatever rules the
     Commission may promulgate with respect thereto.

                   ARTICLE IV. SALES MATERIAL AND INFORMATION
                               ------------------------------

          4.1 Without  limiting  the scope or effect of Section 4.2, the Company
     shall  furnish,  or shall cause to be furnished,  to the  Underwriter  each
     piece of sales literature or other promotional material in which the Trust,
     its investment  adviser or the  Underwriter is named at least 15 days prior
     to its use. No such material  shall be used if the  Underwriter  objects to
     such use within five Business Days after receipt of such material.

          4.2  The  Company  shall  not  give  any   information   or  make  any
     representations  or  statements  on behalf of the Trust or  concerning  the
     Trust  in  connection  with  the  sale  of the  Contracts  other  than  the
     information or representations  contained in the registration  statement or
     prospectus  for the  Trust  shares,  as  such  registration  statement  and
     prospectus may be amended or  supplemented  from time to time, or in annual
     or  semi-annual  reports or proxy  statements  for the  Trust,  or in sales
     literature  or other  promotional  material  approved  by the  Trust or its
     designee or by the Underwriter,  except with the written  permission of the
     Trust or the  Underwriter  or the  designee  of either or as is required by
     law.

          4.3 The  Underwriter or its designee shall furnish,  or shall cause to
     be  furnished,  to the  Company  or  its  designee,  each  piece  of  sales
     literature or other  promotional  material  prepared by the  Underwriter in
     which the Company and/or its separate  account(s) is named at least 15 days
     prior to its use.  No such  material  shall be used if the  Company  or its
     designee  objects to such use within five  Business  Days after  receipt of
     such  material.  The Company  acknowledges  that the  Underwriter  does not
     currently  intend to prepare  sales  literature  naming the  Company or its
     separate account.

          4.4 Neither the Trust nor the  Underwriter  shall give any information
     or make any  representations  on behalf of the  Company or  concerning  the
     Company,  each Account,  or the  Contracts  other than the  information  or
     representations contained in a registration statement or prospectus for the
     Contracts,  as such registration statement and prospectus may be amended or
     supplemented  from time to time,  or in published  reports for each Account
     which are in the public domain or approved by the Company for  distribution
     to Contract owners,  or in sales literature or other  promotional  material
     approved by the Company or its designee, except with the written permission
     of the Company or as is required by law.

          4.5 For purposes of this Article IV, the phrase  "sales  literature or
     other promotional material" includes, but is not limited to, advertisements
     (such as material published, or designed for use in, a newspaper, magazine,
     or  other  periodical,  radio,  television,  telephone  or tape  recording,
     videotape display,  signs or billboards,  motion pictures,  or other public
     media),  sales  literature (i.e. any written  communication  distributed or
     made generally available to customers or the public,  including  brochures,
     circulars,  research reports, market letters, form letters,  seminar texts,
     reprints or  excerpts  of any other  advertisement,  sales  literature,  or
     published   article),   educational   or   training   materials   or  other
     communications  distributed  or  made  generally  available  to some or all
     registered representatives.

                          ARTICLE V. FEES AND EXPENSES
                                     -----------------

          5.1 The Trust and Underwriter  shall pay no fee or other  compensation
     to the Company under this agreement.

          5.2 All  expenses  incident  to  performance  by the Trust  under this
     Agreement shall be paid by the Trust. The Trust shall bear the expenses for
     the  cost  of  registration  and   qualification  of  the  Trust's  shares,
     preparation  and  filing  of  the  Trust's   prospectus  and   registration
     statement,   proxy  materials  and  reports,  setting  the  prospectus  and
     shareholder  reports  in type,  setting  in type  and  printing  the  proxy
     materials,  and the  preparation of all statements and notices  required by
     any federal or state law, in each case as may  reasonably  be necessary for
     the performance by it of its obligations under this Agreement.

          5.3  The  Company   shall  bear  the  expenses  of  (a)  printing  and
     distributing  the  Trust's  prospectus  in  connection  with  sales  of the
     Contracts and (b) distributing  shareholder reports to Trust's Shareholders
     and (c) of  distributing  the  Trust's  proxy  materials  to  owners of the
     Contracts.

                           ARTICLE VI. DIVERSIFICATION
                                       ---------------

          6.1  The  Trust  shall  cause  each  Authorized  Fund  to  maintain  a
     diversified  pool of investments that would, if such Fund were a segregated
     asset account,  satisfy the  diversification  provisions of Treas. Reg. ss.
     1.817-5(b)(1)  or (2). The Trust will notify the Company  immediately  upon
     having a reasonable basis for believing any Fund has failed to so qualify.

                        ARTICLE VII. POTENTIAL CONFLICTS
                                     -------------------

          7.1 The  Trustees  will  monitor  the Trust for the  existence  of any
     material  irreconcilable  conflict  between the  interests  of the contract
     owners  of all  separate  accounts  investing  in  the  Trust.  A  material
     irreconcilable conflict may arise for a variety of reasons,  including: (a)
     an action  by any state  insurance  regulatory  authority;  (b) a change in
     applicable   federal  or  state  insurance,   tax,  or  securities  law  or
     regulations,  or a public  ruling,  private  letter  ruling,  no-action  or
     interpretative  letter,  or  any  similar  action  by  insurance,  tax,  or
     securities  regulatory  authorities;  (c)  an  administrative  or  judicial
     decision  in  any  relevant  proceeding;   (d)  the  manner  in  which  the
     investments  of any Fund are  being  managed;  (e) a  difference  in voting
     instructions given by variable annuity contract and variable life insurance
     contract  owners;  or (f) a decision by an insurer to disregard  the voting
     instructions  of  contract  owners.  The Trust  shall  promptly  inform the
     Company if the Trustees determine that a material  irreconcilable  conflict
     exists and the implications thereof.

          7.2 The Company  will report any  potential  or existing  conflicts of
     which it is aware to the Trustees.  The Company will assist the Trustees in
     carrying  out their  responsibilities  under the Shared  Funding  Exemptive
     Order, by providing the Trustees with all information  reasonably necessary
     for the Trustees to consider any issues raised.  This includes,  but is not
     limited to, an  obligation  by the Company to inform the Trustees  whenever
     Contract owner voting instructions are disregarded.

          7.3 If it is determined  by a majority of the Trustees,  or a majority
     of the  disinterested  Trustees,  that a material  irreconcilable  conflict
     exists,  the  Company  shall  to  the  extent  reasonably  practicable  (as
     determined  by a majority  of the  disinterested  Trustees),  take,  at the
     Company's expense,  whatever steps are necessary to remedy or eliminate the
     material irreconcilable  conflict, up to and including: (1) withdrawing the
     assets allocable to some or all of the separate  accounts from the Trust or
     any Fund and  reinvesting  such  assets in a different  investment  medium,
     including (but not limited to) another Fund of the Trust, or submitting the
     question  whether such  segregation  should be implemented to a vote of all
     affected contract owners and, as appropriate, segregating the assets of any
     appropriate group (i.e.,  annuity contract owners,  life insurance contract
     owners, or variable contract owners of one or more Participating  Insurance
     Companies)  that votes in favor of such  segregation,  or  offering  to the
     affected  contract  owners  the  option  of making  such a change;  and (2)
     establishing  a new  registered  management  investment  company or managed
     separate account.

          7.4 If a material irreconcilable conflict arises because of a decision
     by the Company to disregard  Contract  owner voting  instructions  and that
     decision  represents a minority position or would preclude a majority vote,
     the  Company may be  required,  at the Trust's  election,  to withdraw  the
     affected  Account's  investment in one or more  portfolios of the Trust and
     terminate this Agreement with respect to such Account;  provided,  however,
     that  such  withdrawal  and  termination  shall be  limited  to the  extent
     required by the foregoing material irreconcilable conflict as determined by
     a majority of the  disinterested  Trustees.  No charge or penalty  shall be
     imposed as a result of such withdrawal. Any such withdrawal and termination
     must take place within six (6) months after the Trust gives written  notice
     that this  provision  is being  implemented,  and until the end of that six
     month period the Underwriter  and Trust shall,  to the extent  permitted by
     law and any exemptive relief previously  granted to the Trust,  continue to
     accept and implement orders by the Company for the purchase (or redemption)
     of shares of the Trust.

          7.5  If  a  material  irreconcilable  conflict  arises  because  of  a
     particular state insurance  regulator's  decision applicable to the Company
     to  disregard   Contract  owner  voting   instructions  and  that  decision
     represents a minority  position that would preclude a majority  vote,  then
     the Company may be  required,  at the Trust's  direction,  to withdraw  the
     affected Account's investment in one or more Authorized Funds of the Trust;
     provided, however, that such withdrawal and termination shall be limited to
     the extent required by the foregoing  material  irreconcilable  conflict as
     determined by a majority of the disinterested Trustees. Any such withdrawal
     and termination must take place within six (6) months after the Trust gives
     written notice that this provision is being  implemented,  unless a shorter
     period is required  by law,  and until the end of the  foregoing  six month
     period (or such shorter  period if required by law),  the  Underwriter  and
     Trust  shall,  to the  extent  permitted  by law and any  exemptive  relief
     previously  granted to the Trust,  continue to accept and supplement orders
     by the Company for the purchase (and redemption) of shares of the Trust. No
     charge or penalty will be imposed as a result of such withdrawal.

          7.6 For  purposes of Sections  7.3  through 7.6 of this  Agreement,  a
     majority of the disinterested Trustees shall determine whether any proposed
     action adequately remedies any material  irreconcilable  conflict.  Neither
     the Trust nor the Underwriter  shall be required to establish a new finding
     medium for the Contracts, nor shall the Company be required to do so, if an
     offer to do so has been  declined by vote of a majority of Contract  owners
     materially adversely affected by the material  irreconcilable  conflict. In
     the event that the Trustees  determine  that any  proposed  action does not
     adequately remedy any material  irreconcilable  conflict,  then the Company
     will withdraw the Account's  investment in one or more Authorized  Funds of
     the Trust and  terminate  this  Agreement  within  six (6)  months (or such
     shorter period as may be required by law or any exemptive relief previously
     granted to the Trust) after the  Trustees  inform the Company in writing of
     the foregoing  determination;  provided,  however, that such withdrawal and
     termination  shall be limited to the extent  required by any such  material
     irreconcilable  conflict as determined  by a majority of the  disinterested
     Trustees.  No  charge  or  penalty  will be  imposed  as a  result  of such
     withdrawal.

          7.7 The  responsibility  to take  remedial  action in the event of the
     Trustees'  determination of a material  irreconcilable conflict and to bear
     the cost of such  remedial  action shall be the  obligation of the Company,
     and the  obligation  of the Company set forth in this  Article VII shall be
     carried out with a view only to the interests of Contract owners.

          7.8 If and to the extent that Rule 6e-2 and Rule  6e-3(T) are amended,
     or Rule 6e-3 is adopted,  to provide exemptive relief from any provision of
     the 1940 Act or the rules  promulgated  thereunder with respect to mixed or
     shared funding (as defined in the Shared Funding  Exemptive Order) on terms
     and  conditions  materially  different  from those  contained in the Shared
     Funding  Exemptive  Order,  then (a) the  Trust  and/or  the  Participating
     Insurance  Companies,  as  appropriate,  shall  take  such  steps as may be
     necessary to comply with Rules 6e-2 and 6e-3(T), as amended, and Rule 6e-3,
     as adopted, to the extent such rules are applicable;  and (b) Sections 3.4,
     3.5, 7.1, 7.2, 7.3, 7.4 and 7.5 of this Agreement  shall continue in effect
     only to the extent that terms and  conditions  substantially  identical  to
     such Sections are contained in such Rule(s) as so amended or adopted.

          7.9 The Company has reviewed the Shared  Funding  Exemption  Order and
     hereby  assumes all  obligations  referred to therein  which are  required,
     including,  without limitation, the obligation to provide reports, material
     or data as the  Trustees  may request as  conditions  to such Order,  to be
     assumed or undertaken by the Company.

                          ARTICLE VIII. INDEMNIFICATION
                                        ---------------

          8.1. Indemnification by the Company

          8. 1 (a). The Company shall  indemnify and hold harmless the Trust and
     the  Underwriter  and each of the Trustees,  directors of the  Underwriter,
     officers,  employees  or agents of the  Trust or the  Underwriter  and each
     person,  if any,  who  controls  the Trust or the  Underwriter  within  the
     meaning  of  Section  15 of the 1933 Act  (collectively,  the  "Indemnified
     Parties"  for  purposes  of this  Section 8. 1) against any and all losses,
     claims, damages, liabilities (including amounts paid in settlement with the
     written  consent  of the  Company  which  consent  may not be  unreasonably
     withheld) or litigation (including reasonable legal and other expenses), to
     which the  Indemnified  Parties  may  become  subject  under  any  statute,
     regulation,  at common law or  otherwise,  insofar as such losses,  claims,
     damages,  liabilities  or  expenses  (or  actions  in respect  thereof)  or
     settlements are related to the sale or acquisition of the Trust's shares or
     the  Contracts  or the  performance  by the  parties  of their  obligations
     thereunder and:

     (i)  arise out of or are based upon any untrue statements or alleged untrue
          statements of any material fact contained in a Registration Statement,
          Prospectus or Statement of Additional Information for the Contracts or
          contained in the Contracts or sales  literature  for the Contracts (or
          any amendment or supplement to any of the foregoing),  or arise out of
          or are  based  upon the  omission  or the  alleged  omission  to state
          therein a material fact required to be stated  therein or necessary to
          make  the  statements  therein  not  misleading,  provided  that  this
          agreement to indemnify shall not apply as to any Indemnified  Party if
          such  statement or omission or such alleged  statement or omission was
          made in reliance upon and in conformity with information  furnished to
          the  Company by or on behalf of the Trust for use in the  Registration
          Statement,  Prospectus or Statement of Additional  Information for the
          Contracts or in the Contracts or sales literature (or any amendment or
          supplement)  or otherwise for use in  connection  with the sale of the
          Contracts or Trust shares; or

     (ii) arise out of or as a result of written  statements or  representations
          (other than  statements  or  representations  contained in the Trust's
          Registration Statement or Prospectus, or in sales literature for Trust
          shares not supplied by the Company,  or persons  under its control) or
          wrongful  conduct of the Company or persons  under its  control,  with
          respect to the sale or  distribution of the Contracts or Trust shares;
          or

     (iii)arise out of any untrue  statement  or alleged  untrue  statement of a
          material fact contained in a Registration  Statement,  Prospectus,  or
          sales  literature of the Trust or any amendment  thereof or supplement
          thereto  or the  omission  or  alleged  omission  to state  therein  a
          material fact  required to be stated  therein or necessary to make the
          statements  therein not misleading if such a statement or omission was
          made in  reliance  upon  information  furnished  to the  Trust  or the
          Underwriter by or on behalf of the Company; or

     (iv) arise out of or result  from any breach of any  representation  and/or
          warranty  made by the  Company  in this  Agreement  or arise out of or
          result from any other  breach of this  Agreement  by the  Company,  as
          limited by and in accordance  with the  provisions of Sections 8.1 (b)
          and 8.1 (c) hereof.

          8.1 (b) The  Company  shall not be liable  under this  indemnification
     provision  with  respect to any losses,  claims,  damages,  liabilities  or
     litigation  incurred or assessed against an Indemnified Party to the extent
     such may arise  from such  Indemnified  Party's  willful  misfeasance,  bad
     faith, or gross negligence in the performance of such  Indemnified  Party's
     duties or by reason  of such  Indemnified  Party's  reckless  disregard  of
     obligations  or duties under this  Agreement or to the Trust,  whichever is
     applicable.

          8.1 (c) The  Company  shall not be liable  under this  indemnification
     provision  with  respect to any claim made  against  an  Indemnified  Party
     unless such  Indemnified  Party shall have  notified the Company in writing
     within a  reasonable  time after the summons or other  first legal  process
     giving  information  of the nature of the claim shall have been served upon
     such Indemnified Party (or after such Indemnified Party shall have received
     notice of such service on any designated  agent), on the basis of which the
     Indemnified  Party should  reasonably know of the availability of indemnity
     thereunder  in respect of such claim but  failure to notify the  Company of
     any such claim shall not relieve the Company  from any  liability  which it
     may have to the  Indemnified  Party  against  whom such  action is  brought
     otherwise than on account of this  indemnification  provision.  In case any
     such action is brought against the Indemnified  Parties,  the Company shall
     be  entitled to  participate,  at its own  expense,  in the defense of such
     action.  The Company also shall be entitled to assume the defense  thereof,
     with counsel  satisfactory  to the  Indemnified  Party named in the action.
     After notice from the Company to such  Indemnified  Party of the  Company's
     election to assume the defense thereof the Indemnified Party shall bear the
     fees and expenses of any additional counsel retained by it, and the Company
     will not be liable to such  Indemnified  Party under this Agreement for any
     legal or other expenses  subsequently  incurred by such  Indemnified  Party
     independently  in connection with the defense thereof other than reasonable
     costs of investigation.

          8.1 (d) The  Underwriter  shall  promptly  notify  the  Company of the
     commencement  of any  litigation  or  proceedings  against the Trust or the
     Underwriter in connection  with the issuance or sale of the Trust Shares or
     the Contracts or the operation of the Trust.

          8. 1 (e)  The  provisions  of  this  Section  8.1  shall  survive  any
     termination of this Agreement.

          8.2 Indemnification by the Underwriter

          8.2 (a) The Underwriter  shall indemnify and hold harmless the Company
     and each person,  if any,  who  controls the Company  within the meaning of
     Section 15 of the 1933 Act and any director,  officer, employee or agent of
     the foregoing (collectively, the "Indemnified Parties" for purposes of this
     Section  8.2)  against any and all  losses,  claims,  damages,  liabilities
     (including  amounts  paid in  settlement  with the  written  consent of the
     Underwriter  which consent may not be unreasonably  withheld) or litigation
     (including  reasonable  legal and other  expenses) to which the Indemnified
     Parties may become  subject under any statute,  at common law or otherwise,
     insofar as such  losses,  claims,  damages,  liabilities  or  expenses  (or
     actions in  respect  thereof)  or  settlements  are  related to the sale or
     acquisition  of the Trust's  shares or the Contracts or the  performance by
     the parties of their obligations thereunder and:

     (i)  arise out of or are based upon any untrue  statement or alleged untrue
          statement of any material  fact  contained in the sales  literature of
          the Trust prepared by or approved by the Trust or Underwriter  (or any
          amendment or supplement to any of the  foregoing),  or arise out of or
          are based upon the omission or the alleged omission to state therein a
          material fact  required to be stated  therein or necessary to make the
          statements  therein not  misleading,  provided that this  agreement to
          indemnify  shall  not  apply  as to  any  Indemnified  Party  if  such
          statement or omission or such  alleged  statement or omission was made
          in reliance upon and in conformity with  information  furnished to the
          Underwriter  or Trust by or on behalf of the  Company for use in sales
          literature  (or any amendment or  supplement)  or otherwise for use in
          connection with the sale of the Contracts or Trust shares; or

     (ii) arise out of or as a result of written  statements or  representations
          (other  than   statements   or   representations   contained   in  the
          Registration   Statement,    Prospectus,   Statement   of   Additional
          Information or sales  literature for the Contracts not supplied by the
          Underwriter  or  persons  under its  control)  of the  Underwriter  or
          persons under its control, with respect to the sale or distribution of
          the Contracts or Trust shares; or

     (iii)arise out of any untrue  statement  or alleged  untrue  statement of a
          material  fact  contained  in a  Registration  Statement,  Prospectus,
          Statement of Additional  Information or sales literature  covering the
          Contracts,  or any  amendment  thereof or supplement  thereto,  or the
          omission or alleged omission to state therein a material fact required
          to be stated  therein or necessary to make the statement or statements
          therein not  misleading,  if such  statement  or omission  was made in
          reliance upon information  furnished to the Company by or on behalf of
          the Underwriter; or

     (iv) arise out of or result  from any breach of any  representation  and/or
          warranty made by the  Underwriter in this Agreement or arise out of or
          result from any other breach of this Agreement by the Underwriter;  as
          limited by and in accordance  with the  provisions of Sections  8.2(b)
          and 8.2(c) hereof.

          8.2 (b) The Underwriter shall not be liable under this indemnification
     provision  with  respect to any losses,  claims,  damages,  liabilities  or
     litigation  incurred or assessed  against an Indemnified  Party as such may
     arise from such  Indemnified  Party's  willful  misfeasance,  bad faith, or
     gross negligence in the performance of such  Indemnified  Party's duties or
     by reason of such Indemnified Party's reckless disregard of obligations and
     duties under this Agreement or to each Company or the Account, whichever is
     applicable.

          8.2 (c) The Underwriter shall not be liable under this indemnification
     provision  with  respect to any claim made  against  an  Indemnified  Party
     unless  such  Indemnified  Party shall have  notified  the  Underwriter  in
     writing  within a  reasonable  time after the  summons or other first legal
     process  giving  information  of the  nature of the claim  shall  have been
     served upon such Indemnified  Party (or after such Indemnified  Party shall
     have received notice of such service on any designated  agent) on the basis
     of which the Indemnified  Party should  reasonably know of the availability
     of indemnity thereunder in respect of such claim, but failure to notify the
     Underwriter  of any such claim shall not relieve the  Underwriter  from any
     liability  which it may have to the  Indemnified  Party  against  whom such
     action  is  brought  otherwise  than on  account  of  this  indemnification
     provision.  In case any such  action is  brought  against  the  Indemnified
     Parties,  the  Underwriter  will be  entitled  to  participate,  at its own
     expense, in the defense thereof.  The Underwriter also shall be entitled to
     assume the defense  thereof,  with counsel  satisfactory to the Indemnified
     Party  named in the  action.  After  notice  from the  Underwriter  to such
     Indemnified  Party of the  Underwriter's  election  to assume  the  defense
     thereof,  the  Indemnified  Party  shall bear the fees and  expenses of any
     additional  counsel  retained by it, and the Underwriter will not be liable
     to such  Indemnified  Party  under  this  Agreement  for any legal or other
     expenses  subsequently  incurred by such Indemnified Party independently in
     connection  with  the  defense  thereof  other  than  reasonable  costs  of
     investigation.

          8.2 (d) The Company shall promptly notify the Underwriter of the Trust
     of the  commencement of any litigation or proceedings  against it or any of
     its officers or directors,  in connection  with the issuance or sale of the
     Contracts or the operation of each Account.

          8.2  (e)  The  provisions  of  this  Section  8.2  shall  survive  any
     termination of this Agreement.

          8.3 Indemnification by the Trust

          8.3 (a) The Trust shall  indemnify and hold harmless the Company,  and
     each person, if any, who controls the Company within the meaning of Section
     15 of the  1933 Act and any  director,  officer,  employee  or agent of the
     foregoing  (collectively,  the  "Indemnified  Parties" for purposes of this
     Section  8.3)  against any and all  losses,  claims,  damages,  liabilities
     (including amounts paid in settlement with the written consent of the Trust
     which consent may not be  unreasonably  withheld) or litigation  (including
     reasonable  legal and other expenses) to which the Indemnified  Parties may
     become  subject under any statute,  at common law or otherwise,  insofar as
     such  losses,  claims,  damages,  liabilities  or  expenses  (or actions in
     respect  thereof) or settlements are related to the operations of the Trust
     and:

     (i)  arise out of or are based upon any untrue  statement or alleged untrue
          statement of any material fact contained in a Registration  Statement,
          Prospectus  and Statement of Additional  Information  of the Trust (or
          any amendment or supplement to any of the foregoing),  or arise out of
          or are  based  upon the  omission  or the  alleged  omission  to state
          therein a material fact required to be stated  therein or necessary to
          make  the  statements  therein  not  misleading,  provided  that  this
          agreement to indemnify shall not apply as to any Indemnified  Party if
          such  statement or omission or such alleged  statement or omission was
          made in reliance upon and in conformity with information  furnished to
          the Underwriter or Trust by or on behalf of the Company for use in the
          Registration  Statement,   Prospectus,   or  Statement  of  Additional
          Information  for  the  Trust  (or  any  amendment  or  supplement)  or
          otherwise  for use in  connection  with the sale of the  Contracts  or
          Trust shares; or

     (ii) arise out of or result from any material breach of any  representation
          and/or warranty made by the Trust in this Agreement or arise out of or
          result from any other material  breach of this Agreement by the Trust,
          as limited by and in accordance with the provisions of Sections 8.3(b)
          and 8.3(c) hereof.

          8.3 (b) The  Trust  shall  not be  liable  under  the  indemnification
     provision  with  respect to any losses,  claims,  damages,  liabilities  or
     litigation  incurred or assessed  against an Indemnified  Party as such may
     arise from such  Indemnified  Party s willful  misfeasance,  bad faith,  or
     gross  negligence  or  by  reason  of  such  Indemnified  Party's  reckless
     disregard of obligations and duties under this Agreement or to the Company,
     the Trust, the Underwriter or each Account, whichever is applicable.

          8.3 (c) The  Trust  shall  not be liable  under  this  indemnification
     provision  with  respect to any claim made  against any  Indemnified  Party
     unless  such  Indemnified  Party shall have  notified  the Trust in writing
     within a  reasonable  time after the summons or other  first legal  process
     giving  information  of the nature of the claim shall have been served upon
     such Indemnified Party (or after such Indemnified Party shall have received
     notice of such service on any  designated  agent) on the basis of which the
     Indemnified  Party should  reasonably know of the availability of indemnity
     thereunder in respect of such claim, but failure to notify the Trust of any
     such claim shall not relieve the Trust from any liability which it may have
     to the Indemnified Party against whom such action is brought otherwise than
     on account of this  indemnification  provision.  In case any such action is
     brought  against  the  Indemnified  Parties,  the Trust will be entitled to
     participate,  at its own expense,  in the defense  thereof.  The Trust also
     shall be entitled to assume the defense  thereof,  with counsel  reasonably
     satisfactory  to the  Indemnified  Party named in the action.  After notice
     from the Trust to such Indemnified  Party of the Trust's election to assume
     the defense thereof, the Indemnified Party shall bear the fees and expenses
     of any additional  counsel retained by it, and the Trust will not be liable
     to such  Indemnified  Party  under  this  Agreement  for any legal or other
     expenses  subsequently  incurred by such Indemnified Party independently in
     connection  with  the  defense  thereof  other  than  reasonable  costs  of
     investigation.

          8.3 (d) The  Company  agrees  promptly  to  notify  the  Trust  of the
     commencement  of any  litigation  or  proceedings  against it or any of its
     officers or, directors, in connection with this Agreement,  the issuance or
     sale of the Contracts or the sale or acquisition of shares of the Trust.

          8.3  (e)  The  provisions  of  this  Section  8.3  shall  survive  any
     termination of this Agreement.

                           ARTICLE IX. APPLICABLE LAW
                                       --------------

          9.1  This  Agreement  shall be  construed  and the  provisions  hereof
     interpreted  under and in accordance  with the laws of the  Commonwealth of
     Massachusetts.

          9.2 This  Agreement  shall be subject to the  provisions  of the 1933,
     1934 and 1940 acts, and the rules and regulations  and rulings  thereunder,
     including such exemptions from those statutes, rules and regulations as the
     Securities and Exchange  Commission may grant  (including,  but not limited
     to, the Shared  Funding  Exemptive  Order)  and the terms  hereof  shall be
     interpreted and construed in accordance therewith.

                             ARTICLE X. TERMINATION
                                        -----------

          10.1 This Agreement shall terminate:

          (a) at the option of any party upon 120 days advance written notice to
     the other parties; or

          (b) at the  option of the Trust or the  Underwriter  in the event that
     formal administrative proceedings are instituted against the Company by the
     NASD, the Securities and Exchange Commission, the Insurance Commissioner of
     the State of Missouri or any other  regulatory body regarding the Company's
     duties under this Agreement or related to the sales of the Contracts,  with
     respect to the  operation  of any  Account,  or the  purchase  of the Trust
     shares, provided,  however, that the Trust or the Underwriter determines in
     its sole  judgment  exercised in good faith,  that any such  administrative
     proceedings  will have a material  adverse  effect  upon the ability of the
     Company to perform its obligations under this Agreement; or

          (c)  at  the  option  of  the   Company  in  the  event  that   formal
     administrative  proceedings are instituted against the Trust or Underwriter
     by  the  NASD,  the  Securities  and  Exchange  Commission,  or  any  state
     securities or insurance  department or any other regulatory body in respect
     of the sale of shares of the Trust to the Company, provided,  however, that
     the Company  determines in its sole judgment  exercised in good faith, that
     any such  administrative  proceedings  will have a material  adverse effect
     upon the ability of the Trust or  Underwriter  to perform  its  obligations
     under this Agreement; or

          (d) with respect to any Account,  upon  requisite vote of the Contract
     owners having an interest in such Account (or any subaccount) to substitute
     the shares of another  investment company for the corresponding Fund shares
     of the Trust in accordance  with the terms of the Contracts for which those
     Fund shares had been selected to serve as the underlying  investment media.
     The  Company  will give 60 days' prior  written  notice to the Trust of the
     date of any proposed vote to replace the Trust's shares; or

          (e) with respect to any Authorized  Fund, upon 60 days advance written
     notice  from  the  Underwriter  to  the  Company,  upon a  decision  by the
     Underwriter to cease offering shares of the Fund for sale; or

          (f) At the  option  of  the  Company,  if the  Trust  shares  are  not
     reasonably  available to meet the requirements of the variable Contracts as
     determined by the Company.  Prompt notice of election to terminate shall be
     furnished by the Company,  said  termination to be effective ten days after
     receipt of notice unless the Trust makes  available a sufficient  number of
     shares to reasonably meet the requirements of the variable Contracts within
     said ten-day period; or

          (g) At the option of the  Company,  upon the Trust's or  Underwriter's
     breach of any material  provision of this  Agreement,  which breach has not
     been cured to the satisfaction of the Company within ten days after written
     notice of such breach is delivered to the Trust; or

          (h) At the  option  of the  Trust,  upon the  Company's  breach of any
     material  provision of this  Agreement,  which breach has not been cured to
     the  satisfaction of the Trust within ten days after written notice of such
     breach is delivered to the Company.

          10.2. It is  understood  and agreed that the right of any party hereto
     to terminate this Agreement  pursuant to Section 10. I (a) may be exercised
     for any reason or for no reason.

          10.3 No termination of this  Agreement  shall be effective  unless and
     until the party  terminating  this Agreement  gives prior written notice to
     all other  parties  to this  Agreement  of its intent to  terminate,  which
     notice shall set forth the basis for such  termination.  Such prior written
     notice shall be given in advance of the effective  date of  termination  as
     required by this Article X.

          10.4  Notwithstanding  any termination of this  Agreement,  subject to
     Section 1.2 of this Agreement,  the Trust and the Underwriter shall, at the
     option of the Company,  continue to make available additional shares of the
     Trust  pursuant  to the terms and  conditions  of this  Agreement,  for all
     Contracts in effect on the effective  date of termination of this Agreement
     (hereinafter referred to as "Existing  Contracts").  Specifically,  without
     limitation,  subject to Section  1.2 of this  Agreement,  the owners of the
     Existing  Contracts  shall be permitted to  reallocate  investments  in the
     Trust,  redeem investments in the Trust and/or invest in the Trust upon the
     making of additional  purchase payments under the Existing  Contracts.  The
     parties  agree that this  Section  10.4 shall not apply to any  termination
     under Article VII and the effect of such Article VII  termination  shall be
     governed by Article VII of this Agreement.

          10.5 The Company  shall not redeem  Trust shares  attributable  to the
     Contracts (as opposed to Trust shares  attributable to the Company's assets
     held in either Account) except (i) as necessary to implement Contract owner
     initiated transactions, or (ii) as required by state and/or federal laws or
     regulations  or judicial or other legal  precedent of general  application.
     Furthermore,  except  in  cases  where  permitted  under  the  terms of the
     Contracts,  subject to Section 1.2 of this Agreement, the Company shall not
     prevent Contract owners from allocating payments to an Authorized Fund that
     was otherwise  available under the Contracts without first giving the Trust
     or the Underwriter 90 days notice of its intention to do.

                               ARTICLE XI. NOTICES
                                           -------

          Any notice  shall be  sufficiently  given when sent by  registered  or
     certified  mail to the other  party at the  address of such party set forth
     below or at such other  address as such party may from time to time specify
     in writing to the other party.

If to the Trust:

         One Post Office Square
         Boston, MA 02109
         Attention: John R. Verani

If to the Underwriter:

         One Post Office Square
         Boston, MA 02109
         Attention: General Counsel

If to the Company:

         Cova Financial Life Insurance Company
         One Tower Lane
         Suite 3000
         Oakland Terrace, IL  60181
         Attention: General Counsel

                           ARTICLE XII. MISCELLANEOUS
                                        -------------

          12.1 A copy of the Agreement and  Declaration of Trust of the Trust is
     on file with the Secretary of State of the  Commonwealth of  Massachusetts,
     and notice is hereby  given that this  instrument  is executed on behalf of
     the  Trustees of the Trust as Trustees  and not  individually  and that the
     obligations  of or  arising  out  of  this  instrument,  including  without
     limitation  Article  VII,  are not  binding  upon  any of the  Trustees  or
     shareholders  individually but binding only upon the assets and property of
     the Trust.

          12.2 The captions in this  Agreement are included for  convenience  of
     reference  only and in no way  define or  delineate  any of the  provisions
     hereof or otherwise affect their construction or effect.

          12.3 This  Agreement  may be  executed  simultaneously  in two or more
     counterparts,  each of which taken  together  shall  constitute one and the
     same instrument.

          12.4 If any provision of this Agreement  shall be held or made invalid
     by a court  decision,  statute,  rule or  otherwise,  the  remainder of the
     Agreement shall not be affected thereby.

          12.5 Each party hereto shall  cooperate  with each other party and all
     appropriate  governmental  authorities  (including  without  limitation the
     Securities  and  Exchange   Commission,   the  NASD  and  state   insurance
     regulators)  and shall  permit such  authorities  reasonable  access to its
     books and records in connection with any  investigation or inquiry relating
     to this Agreement or the transactions contemplated hereby.

          12.6 The rights,  remedies and obligations contained in this Agreement
     are  cumulative  and are in addition to any and all  rights,  remedies  and
     obligations,  at law or in equity, which the parties hereto are entitled to
     under state and federal laws.

          12.7  Notwithstanding  any  other  provision  of this  Agreement,  the
     obligations  of the Trust and the  Underwriter  are  several  and,  without
     limiting in any way the  generality  of the  foregoing,  neither such party
     shall  have any  liability  for any  action or  failure to act by the other
     party,  or any person  acting on such other party's  behalf,  provided that
     this  Section  12.7 shall not affect the  express  terms of Section  8.2(a)
     pursuant to which the indemnity of the Underwriter is applicable to certain
     of the Trust's documents.

          12.8 This Agreement may not be assigned with the prior written consent
     of the parties hereto.

          12.9 No provision of this  Agreement may be amended or modified in any
     manner except by a written agreement executed by the parties hereto.

IN WITNESS  WHEREOF,  each of the parties hereto has caused this Agreement to be
executed in its name and on its behalf by its duly authorized representative and
its seal to be thereunder affixed hereto as of the date specified below.

                           COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY

                           By its authorized officer,
                           ______________________________________________
                           Name:
                           Title:

                           PUTNAM VARIABLE TRUST
                           By its authorized officer,
                           ______________________________________________
                           Name:
                           Title:

                           PUTNAM MUTUAL FUNDS CORP.
                           By its authorized officer,
                           ______________________________________________
                           Name:
                           Title:



                                   SCHEDULE A

                        Cova Variable Annuity Account One




                                   SCHEDULE B

                         Putnam VT Growth & Income Fund

                       Putnam VT International Growth Fund

                 Putnam VT International New Opportunities Fund

                            Putnam VT New Value Fund

                              Putnam VT Vista Fund




                             PARTICIPATION AGREEMENT

                                  BY AND AMONG

                       AIM VARIABLE INSURANCE FUNDS, INC.,

                            A I M DISTRIBUTORS, INC.,

                 COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY,
                             ON BEHALF OF ITSELF AND
                             ITS SEPARATE ACCOUNTS,

                                       AND

                             COVA LIFE SALES COMPANY



                                TABLE OF CONTENTS

DESCRIPTION                                                               PAGE

Section 1.  Available Funds                                             
         1.1      Availability                                          
         1.2      Addition, Deletion or Modification of Funds           
         1.3      No Sales to the General Public                        

Section 2.  Processing Transactions                                     
         2.1      Timely Pricing and Orders                             
         2.2      Timely Payments                                       
         2.3      Applicable Price                                      
         2.4      Dividends and Distributions                           
         2.5      Book Entry                                            

Section 3.  Costs and Expenses                                          
         3.1      General                                               
         3.2      Registration                                          
         3.3      Other (Non-Sales-Related)                             
         3.4      Other (Sales-Related)                                 
         3.5      Parties To Cooperate                                  

Section 4.  Legal Compliance                                            
         4.1      Tax Laws                                              
         4.2      Insurance and Certain Other Laws                      
         4.3      Securities Laws                                       
         4.4      Notice of Certain Proceedings and Other Circumstances 
         4.5      Cova To Provide Documents; Information About AVIF     
         4.6      AVIF To Provide Documents; Information About Cova     

Section 5.  Mixed and Shared Funding                                    
         5.1      General                                               
         5.2      Disinterested Directors                               
         5.3      Monitoring for Material Irreconcilable Conflicts      
         5.4      Conflict Remedies                                     
         5.5      Notice to Cova                                        
         5.6      Information Requested by Board of Directors           
         5.7      Compliance with SEC Rules                             
         5.8      Other Requirements                                    

Section 6.  Termination                                                 
         6.1      Events of Termination                                 
         6.2      Notice Requirement for Termination                    
         6.3      Funds To Remain Available                             
         6.4      Survival of Warranties and Indemnifications           
         6.5      Continuance of Agreement for Certain Purposes         

Section 7.  Parties To Cooperate Respecting Termination                 

Section 8.  Assignment                                                  

Section 9.  Notices                                                     

Section 10.  Voting Procedures                                          

Section 11.  Foreign Tax Credits                                        

Section 12.  Indemnification                                            
         12.1     Of AVIF and AIM by Cova and Cova Sales                
         12.2     Of Cova and Cova Sales by AVIF and AIM                
         12.3     Effect of Notice                                      
         12.4     Successors                                            

Section 13.  Applicable Law                                             

Section 14.  Execution in Counterparts                                  

Section 15.  Severability                                               

Section 16.  Rights Cumulative                                          

Section 17.  Headings                                                   

Section 18.  Confidentiality                                            

Section 19.  Parties to Cooperate                                       

Section 20.  Amendments                                                 






                             PARTICIPATION AGREEMENT

     THIS AGREEMENT, made and entered into as of the ____ day of _________, 1997
("Agreement"),  by and among AIM  Variable  Insurance  Funds,  Inc.,  a Maryland
corporation ("AVIF"); A I M Distributors,  Inc., a Delaware corporation ("AIM"),
Cova  Financial  Services Life  Insurance  Company,  a Missouri  life  insurance
company ("Cova"),  on behalf of itself and each of its segregated asset accounts
listed in Schedule A hereto,  as the parties  hereto may amend from time to time
(each,  an "Account," and  collectively,  the  "Accounts");  and Cova Life Sales
Company,  an affiliate of Cova and the  principal  underwriter  of the Contracts
("Cova Sales") (collectively, the "Parties").

                                WITNESSETH THAT:

     WHEREAS,  AVIF is registered  with the Securities  and Exchange  Commission
("SEC")  as an  open-end  management  investment  company  under the  Investment
Company Act of 1940, as amended (the "1940 Act"); and

     WHEREAS, AVIF currently consists of nine separate series ("Series"), shares
("Shares") of each of which are registered  under the Securities Act of 1933, as
amended (the "1933 Act") and are currently sold to one or more separate accounts
of life insurance  companies to fund benefits under variable  annuity  contracts
and variable life insurance contracts; and

     WHEREAS,  AVIF will make Shares of each Series  listed on Schedule A hereto
as the  Parties  hereto may amend  from time to time  (each a "Fund";  reference
herein to "AVIF"  includes  reference  to each Fund,  to the extent the  context
requires) available for purchase by the Accounts; and

     WHEREAS,  Cova will be the issuer of certain variable annuity contracts and
variable  life  insurance  contracts  ("Contracts")  as set forth on  Schedule A
hereto,  as the  Parties  hereto  may amend from time to time,  which  Contracts
(hereinafter collectively, the "Contracts"), if required by applicable law, will
be registered under the 1933 Act; and

     WHEREAS,  Cova will fund the Contracts through the Accounts,  each of which
may be divided into two or more subaccounts ("Subaccounts";  reference herein to
an "Account"  includes  reference to each  Subaccount  thereof to the extent the
context requires); and

     WHEREAS, Cova will serve as the depositor of the Accounts, each of which is
registered as a unit investment trust investment  company under the 1940 Act (or
exempt  therefrom),  and the  security  interests  deemed  to be  issued  by the
Accounts under the Contracts will be registered as securities under the 1933 Act
(or exempt therefrom); and

     WHEREAS,  to  the  extent  permitted  by  applicable   insurance  laws  and
regulations,  Cova  intends  to  purchase  Shares in one or more of the Funds on
behalf of the Accounts to fund the Contracts; and

     WHEREAS,  Cova Sales is a  broker-dealer  registered with the SEC under the
Securities  Exchange Act of 1934 ("1934  Act") and a member in good  standing of
the National Association of Securities Dealers, Inc. ("NASD");

     NOW,  THEREFORE,  in  consideration  of the mutual  benefits  and  promises
contained herein, the Parties hereto agree as follows:

                           SECTION 1. AVAILABLE FUNDS
                           --------------------------

     1.1  AVAILABILITY.
          -------------

     AVIF will  make  Shares of each Fund  available  to Cova for  purchase  and
redemption  at net asset value and with no sales  charges,  subject to the terms
and conditions of this  Agreement.  The Board of Directors of AVIF may refuse to
sell Shares of any Fund to any person,  or suspend or terminate  the offering of
Shares  of any  Fund  if  such  action  is  required  by  law  or by  regulatory
authorities  having  jurisdiction or if, in the sole discretion of the Directors
acting in good faith and in light of their  fiduciary  duties under  federal and
any  applicable  state laws,  such action is deemed in the best interests of the
shareholders of such Fund.

     1.2  ADDITION, DELETION OR MODIFICATION OF FUNDS.
          --------------------------------------------

     The  Parties  hereto may agree,  from time to time,  to add other  Funds to
provide additional funding media for the Contracts,  or to delete,  combine,  or
modify  existing Funds,  by amending  Schedule A hereto.  Upon such amendment to
Schedule A, any applicable reference to a Fund, AVIF, or its Shares herein shall
include a reference  to any such  additional  Fund.  Schedule A, as amended from
time to time, is incorporated herein by reference and is a part hereof.

     1.3  NO SALES TO THE GENERAL PUBLIC.
          -------------------------------

     AVIF agrees that all shares of the Funds will be sold only to Participating
Insurance  Companies  and other  entities,  all in  accordance  with Section 817
(h)(4) of the  Internal  Revenue  Code of 1986,  as  amended  (the  "Code")  and
Treasury Regulation Section 1.817-5. Shares of the Funds will not be sold to the
general public.

                       SECTION 2. PROCESSING TRANSACTIONS
                       ----------------------------------

     2.1  TIMELY PRICING AND ORDERS.
          --------------------------

     (a) AVIF or its designated  agent will use its best efforts to provide Cova
with the net asset  value per Share for each Fund by 5:30 p.m.  Central  Time on
each  Business Day. As used herein,  "Business  Day" shall mean any day on which
(I) the New  York  Stock  Exchange  is  open  for  regular  trading,  (ii)  AVIF
calculates the Fund's net asset value, and (iii) Cova is open for business.

     (b) Cova will use the data  provided by AVIF each  Business Day pursuant to
paragraph (a) immediately  above to calculate Account unit values and to process
transactions  that receive that same Business  Day's  Account unit values.  Cova
will perform  such  Account  processing  the same  Business  Day, and will place
corresponding orders to purchase or redeem Shares with AVIF by 9:00 a.m. Central
Time the following  Business  Day;  provided,  however,  that AVIF shall provide
additional  time to Cova in the event  that AVIF is unable to meet the 5:30 p.m.
time stated in paragraph (a)  immediately  above.  Such additional time shall be
equal to the  additional  time  that  AVIF  takes to make the net  asset  values
available to Cova.

     (c) With respect to payment of the purchase price by Cova and of redemption
proceeds by AVIF,  Cova and AVIF shall net purchase and  redemption  orders with
respect to each Fund and shall  transmit one net payment per Fund in  accordance
with Section 2.2, below.

     (d) If AVIF provides materially incorrect Share net asset value information
(as determined under SEC guidelines), Cova shall be entitled to an adjustment to
the number of Shares  purchased  or  redeemed  to reflect  the correct net asset
value per Share. Any material error in the calculation or reporting of net asset
value per Share, dividend or capital gain information shall be reported promptly
upon discovery to Cova.

     2.2  TIMELY PAYMENTS.
          ----------------

     Cova will wire payment for net purchases to a custodial account  designated
by AVIF by 1:00 p.m.  Central  Time on the same day as the  order for  Shares is
placed, to the extent practicable. AVIF will wire payment for net redemptions to
an account  designated by Cova by 1:00 p.m.  Central Time on the same day as the
Order is placed,  to the extent  practicable,  but in any event  within five (5)
calendar  days after the date the order is placed in order to enable Cova to pay
redemption  proceeds  within the time specified in Section 22(e) of the 1940 Act
or such shorter period of time as may be required by law.

     2.3  APPLICABLE PRICE.
          -----------------

     (a) Share purchase payments and redemption orders that result from purchase
payments,  premium payments,  surrenders and other  transactions under Contracts
(collectively, "Contract  transactions")  and that Cova  receives  prior to the
close of regular  trading on the New York Stock  Exchange on a Business Day will
be executed at the net asset values of the appropriate Funds next computed after
receipt by AVIF or its  designated  agent of the  orders.  For  purposes of this
Section 2.3(a), Cova shall be the designated agent of AVIF for receipt of orders
relating  to  Contract  transactions  on each  Business  Day and receipt by such
designated agent shall constitute  receipt by AVIF;  provided that AVIF receives
notice of such orders by 9:00 a.m.  Central Time on the next following  Business
Day or such later time as computed in accordance with Section 2.1(b) hereof.

     (b) All other Share  purchases and  redemptions by Cova will be effected at
the net asset values of the  appropriate  Funds next  computed  after receipt by
AVIF or its  designated  agent of the order  therefor,  and such  orders will be
irrevocable.

     2.4  DIVIDENDS AND DISTRIBUTIONS.
          ----------------------------

     AVIF  will  furnish  notice  by  wire or  telephone  (followed  by  written
confirmation) on or prior to the payment date to Cova of any income dividends or
capital gain distributions payable on the Shares of any Fund. Cova hereby elects
to reinvest all dividends and capital gains  distributions in additional  Shares
of the  corresponding  Fund at the ex-dividend  date net asset values until Cova
otherwise  notifies  AVIF in writing,  it being  agreed by the Parties  that the
ex-dividend  date  and  the  payment  date  with  respect  to  any  dividend  or
distribution  will be the same  Business  Day. Cova reserves the right to revoke
this  election  and to  receive  all such  income  dividends  and  capital  gain
distributions in cash.

     2.5  BOOK ENTRY.
          -----------

     Issuance  and  transfer of AVIF  Shares  will be by book entry only.  Stock
certificates  will not be  issued  to Cova.  Shares  ordered  from  AVIF will be
recorded in an appropriate title for Cova, on behalf of its Account.

                          SECTION 3. COSTS AND EXPENSES
                          -----------------------------

     3.1  GENERAL.
          --------

     Except as otherwise  specifically provided herein, each Party will bear all
expenses incident to its performance under this Agreement.

     3.2  REGISTRATION.
          -------------

     (a) AVIF will bear the cost of its  registering as a management  investment
company  under the 1940 Act and  registering  its Shares under the 1933 Act, and
keeping such registrations current and effective; including, without limitation,
the preparation of and filing with the SEC of Forms N-SAR and Rule 24f-2 Notices
with respect to AVIF and its Shares and payment of all  applicable  registration
or filing fees with respect to any of the foregoing.

     (b) Cova will bear the cost of registering,  to the extent  required,  each
Account as a unit investment  trust under the 1940 Act and registering  units of
interest under the Contracts  under the 1933 Act and keeping such  registrations
current and effective; including, without limitation, the preparation and filing
with the SEC of Forms N-SAR and Rule 24f-2  Notices with respect to each Account
and its units of interest and payment of all applicable  registration  or filing
fees with respect to any of the foregoing.

     3.3  OTHER (NON-SALES-RELATED).
          --------------------------

     (a) AVIF will bear, or arrange for others to bear,  the costs of preparing,
filing with the SEC and setting for  printing  AVIF's  prospectus,  statement of
additional  information and any amendments or supplements thereto (collectively,
the "AVIF  Prospectus"),  periodic reports to shareholders,  AVIF proxy material
and other shareholder communications.

     (b) Cova will bear the costs of preparing,  filing with the SEC and setting
for printing each Account's prospectus,  statement of additional information and
any amendments or supplements thereto (collectively,  the "Account Prospectus"),
any periodic  reports to Contract owners,  annuitants,  insureds or participants
(as  appropriate)  under the Contracts  (collectively,  "Participants"),  voting
instruction solicitation material, and other Participant communications.

     (c) Cova will print in quantity  and deliver to existing  Participants  the
documents  described in Section 3.3(b) above and the prospectus provided by AVIF
in  camera  ready  form.  AVIF  will  print  the AVIF  statement  of  additional
information, proxy materials relating to AVIF and periodic reports of AVIF.

     3.4  OTHER (SALES-RELATED).
          ----------------------

     Cova will bear the expenses of  distribution.  These expenses would include
by way of  illustration,  but are not limited to, the costs of  distributing  to
Participants  the  following  documents,  whether  they relate to the Account or
AVIF:  prospectuses,  statements of additional information,  proxy materials and
periodic  reports.  These  costs  would  also  include  the costs of  preparing,
printing,  and  distributing  sales  literature and advertising  relating to the
Funds, as well as filing such materials  with, and obtaining  approval from, the
SEC,  the  NASD,  any  state  insurance  regulatory  authority,  and  any  other
appropriate regulatory authority, to the extent required.

     3.5  PARTIES TO COOPERATE.
          ---------------------

     Each Party agrees to cooperate with the others, as applicable, in arranging
to print,  mail and/or  deliver,  in a timely  manner,  combined or  coordinated
prospectuses or other materials of AVIF and the Accounts.


                           SECTION 4. LEGAL COMPLIANCE
                           ---------------------------

     4.1  TAX LAWS.
          ---------

     (a) AVIF represents and warrants that each Fund is currently qualified as a
regulated  investment  company  ("RIC")  under  Subchapter  M of the  Code,  and
represents that it will qualify and to maintain  qualification of each Fund as a
RIC.  AVIF will  notify Cova  immediately  upon  having a  reasonable  basis for
believing  that a Fund has  ceased to so qualify or that it might not so qualify
in the future.

     (b) AVIF  represents  that it will use its best  efforts  to comply  and to
maintain each Fund's compliance with the diversification  requirements set forth
in Section 817(h) of the Code and Section  1.817-5(b) of the  regulations  under
the Code. AVIF will notify Cova  immediately  upon having a reasonable basis for
believing that a Fund has ceased to so comply or that a Fund might not so comply
in the future.  In the event of a breach of this Section 4.1(b) by AVIF, it will
take all  reasonable  steps to  adequately  diversify  the Fund so as to achieve
compliance   within  the  grace  period  afforded  by  Section  1.817-5  of  the
regulations under the Code.

     (c)  Notwithstanding  Section  12.2  hereunder,  Cova  agrees  that  if the
Internal  Revenue  Service  ("IRS")  asserts in writing in  connection  with any
governmental  audit  or  review  of  Cova  or,  to  Cova's  knowledge,   of  any
Participant,  that  any Fund  has  failed  to  comply  with the  diversification
requirements  of Section 817(h) of the Code or Cova  otherwise  becomes aware of
any facts that could give rise to any claim against AVIF or its  affiliates as a
result of such a failure or alleged failure:

          (i)  Cova shall  promptly  notify AVIF of such  assertion or potential
               claim (subject to the Confidentiality provisions of Section 18 as
               to any Participant);

          (ii) Cova shall  consult with AVIF as to how to minimize any liability
               that may arise as a result of such failure or alleged failure;

          (iii)Cova shall use its best efforts to minimize any liability of AVIF
               or its affiliates resulting from such failure, including, without
               limitation,   demonstrating,  pursuant  to  Treasury  Regulations
               Section  1.817-5(a)(2),  to the Commissioner of the IRS that such
               failure was inadvertent;

          (iv) Cova  shall  permit  AVIF,  its  affiliates  and their  legal and
               accounting advisors to participate in any conferences, settlement
               discussions  or other  administrative  or judicial  proceeding or
               contests  (including  judicial appeals thereof) with the IRS, any
               Participant or any other claimant regarding any claims that could
               give rise to liability to AVIF or its  affiliates  as a result of
               such a failure or alleged failure;  provided,  however, that Cova
               will  retain   control  of  the   conduct  of  such   conferences
               discussions, proceedings, contests or appeals;

          (v)  any written  materials  to be  submitted  by Cova to the IRS, any
               Participant or any other  claimant in connection  with any of the
               foregoing proceedings or contests (including, without limitation,
               any  such  materials  to be  submitted  to the  IRS  pursuant  to
               Treasury  Regulations  Section   1.817-5(a)(2)),   (a)  shall  be
               provided  by  Cova  to  AVIF   (together   with  any   supporting
               information   or  analysis);   subject  to  the   confidentiality
               provisions of Section 18, at least ten (10) business days or such
               shorter period to which the Parties hereto agree prior to the day
               on which such proposed  materials  are to be  submitted,  and (b)
               shall not be  submitted  by Cova to any such  person  without the
               express  written  consent of AVIF which shall not be unreasonably
               withheld;

          (vi) Cova shall provide AVIF or its  affiliates  and their  accounting
               and legal advisors with such cooperation as AVIF shall reasonably
               request (including,  without  limitation,  by permitting AVIF and
               its  accounting  and legal  advisors to review the relevant books
               and records of Cova) in order to facilitate review by AVIF or its
               advisors  of any written  submissions  provided to it pursuant to
               the preceding  clause or its assessment of the validity or amount
               of any claim  against its arising  from such a failure or alleged
               failure;

          (vii)Cova  shall  not  with  respect  to any  claim  of the IRS or any
               Participant  that would give rise to a claim  against AVIF or its
               affiliates  (a)  compromise  or settle any claim,  (b) accept any
               adjustment on audit,  or (c) forego any allowable  administrative
               or judicial appeals,  without the express written consent of AVIF
               or its  affiliates,  which  shall not be  unreasonably  withheld,
               provided that Cova shall not be required,  after  exhausting  all
               administrative  remedies, to appeal any adverse judicial decision
               unless AVIF or its  affiliates  shall have provided an opinion of
               independent  counsel to the effect that a reasonable basis exists
               for taking such appeal;  and  provided  further that the costs of
               any such  appeal  shall be borne  equally by the  Parties  hereto
               except  that  Cova  shall  not be  liable  for such  costs if the
               failure to comply  with  Section 817 (h) arises from a failure to
               meet   the   requirements   of   Treasury    Regulation   Section
               1.817-5(b)(1) or (2) or Treasury  Regulation  Section  1.817-5(f)
               through no fault of Cova; and

          (viii) AVIF and its affiliates  shall have no liability as a result of
               such failure or alleged  failure if Cova fails to comply with any
               of the  foregoing  clauses (i) through  (vii),  and such  failure
               could be shown to have materially contributed to the liability.

     Should AVIF or any of its affiliates  refuse to give its written consent to
any compromise or settlement of any claim or liability  hereunder,  Cova may, in
its discretion,  authorize AVIF or its affiliates to act in the name of Cova in,
and to control  the  conduct of,  such  conferences,  discussions,  proceedings,
contests or appeals and all  administrative or judicial appeals thereof,  and in
that event AVIF or its  affiliates  shall bear the fees and expenses  associated
with  the  conduct  of the  proceedings  that it is so  authorized  to  control;
provided,  that in no event shall Cova have any liability  resulting from AVIF's
refusal to accept the  proposed  settlement  or  compromise  with respect to any
failure caused by AVIF. As used in this Agreement,  the term "affiliates"  shall
have the same meaning as  "affiliated  person" as defined in Section  2(a)(3) of
the 1940 Act.

     (d) Cova represents and warrants that the Contracts  currently are and will
be treated as annuity  contracts or life insurance  contracts  under  applicable
provisions  of the Code and that it will  maintain  such  treatment;  Cova  will
notify AVIF immediately upon having a reasonable basis for believing that any of
the Contracts  have ceased to be so treated or that they might not be so treated
in the future.

     (e) Cova  represents and warrants that each Account is a "segregated  asset
account" and that interests in each Account are offered  exclusively through the
purchase of or transfer into a "variable  contract,"  within the meaning of such
terms under Section 817 of the Code and the  regulations  thereunder.  Cova will
continue  to  meet  such  definitional  requirements,  and it will  notify  AVIF
immediately upon having a reasonable basis for believing that such  requirements
have ceased to be met or that they might not be met in the future.

     4.2  INSURANCE AND CERTAIN OTHER LAWS
          --------------------------------

     (a)  AVIF  will  comply  with  any  applicable   state  insurance  laws  or
regulations, to the extent specifically requested in writing by Cova, including,
the furnishing of information not otherwise  available to Cova which is required
by state  insurance law to enable Cova to obtain the  authority  needed to issue
the Contracts in any applicable state.

     (b) Cova  represents and warrants that (i) it is an insurance  company duly
organized,  validly existing and in good standing under the laws of the State of
Missouri and has full  corporate  power,  authority  and legal right to execute,
deliver  and  perform  its  duties and comply  with its  obligations  under this
Agreement,  (ii) it has legally  and  validly  established  and  maintains  each
Account as a segregated  asset  account  under  Missouri  Insurance  Law and the
regulations thereunder,  and (iii) the Contracts comply in all material respects
with all other applicable federal and state laws and regulations.

     (c) AVIF  represents and warrants that it is a corporation  duly organized,
validly  existing,  and in good standing under the laws of the State of Maryland
and has full power, authority, and legal right to execute,  deliver, and perform
its duties and comply with its obligations under this Agreement.

     4.3. SECURITIES LAWS.
          ---------------

     (a) Cova  represents  and  warrants  that  (i)  interests  in each  Account
pursuant to the Contracts  will be  registered  under the 1933 Act to the extent
required  by the  1933  Act,  (ii) the  Contracts  will be duly  authorized  for
issuance  and sold in  compliance  with all  applicable  federal and state laws,
including,  without limitation, the 1933 Act, the 1934 Act, the 1940 Act and New
York law, (iii) each Account is and will remain  registered  under the 1940 Act,
to the extent  required by the 1940 Act,  (iv) each Account does and will comply
in all material  respects  with the  requirements  of the 1940 Act and the rules
thereunder,  to the extent  required,  (v) each Account's 1933 Act  registration
statement relating to the Contracts,  together with any amendments thereto, will
at all times comply in all material  respects with the  requirements of the 1933
Act and the rules  thereunder,  (vi) Cova will amend the registration  statement
for its  Contracts  under the 1933 Act and for its  Accounts  under the 1940 Act
from time to time as required in order to effect the continuous  offering of its
Contracts  or as may  otherwise  be required by  applicable  law, and (vii) each
Account  Prospectus  will at all times comply in all material  respects with the
requirements of the 1933 Act and the rules thereunder.

     (b) AVIF  represents  and  warrants  that (i) Shares sold  pursuant to this
Agreement  will be registered  under the 1933 Act to the extent  required by the
1933 Act and duly  authorized for issuance and sold in compliance  with Maryland
law,  (ii) AVIF is and will remain  registered  under the 1940 Act to the extent
required by the 1940 Act, (iii) AVIF will amend the  registration  statement for
its Shares under the 1933 Act and itself under the 1940 Act from time to time as
required in order to effect the  continuous  offering  of its Shares,  (iv) AVIF
does and will comply in all material  respects with the requirements of the 1940
Act and the  rules  thereunder,  (v)  AVIF's  1933 Act  registration  statement,
together with any amendments  thereto,  will at all times comply in all material
respects with the  requirements of the 1933 Act and rules  thereunder,  and (vi)
AVIF's  Prospectus  will at all times comply in all material  respects  with the
requirements of the 1933 Act and the rules thereunder.

     (c) AVIF will at its  expense  register  and qualify its Shares for sale in
accordance with the laws of any state or other jurisdiction if and to the extent
reasonably deemed advisable by AVIF.

     (d)  AVIF  currently  does  not  intend  to make any  payments  to  finance
distribution  expenses  pursuant to Rule 12b-1 under the 1940 Act or  otherwise,
although it  reserves  the right to make such  payments  in the  future.  To the
extent that it decides to finance distribution  expenses pursuant to Rule 12b-1,
AVIF  undertakes  to have its Board of  Directors,  a  majority  of whom are not
"interested"  persons of the Fund,  formulate  and  approve  any plan under Rule
12b-1 to finance distribution expenses.

     (e)  AVIF  represents  and  warrants  that all of its  trustees,  officers,
employees,  investment advisers, and other individuals/entities having access to
the funds  and/or  securities  of the Fund are and  continue  to be at all times
covered by a blanket  fidelity  bond or similar  coverage for the benefit of the
Fund in an amount not less than the minimal  coverage as required  currently  by
Rule 17g-(1) of the 1940 Act or related  provisions as may be  promulgated  from
time to time. The aforesaid bond includes  coverage for larceny and embezzlement
and is issued by a reputable bonding company.

     4.4. NOTICE OF CERTAIN PROCEEDINGS AND OTHER CIRCUMSTANCES.
          -----------------------------------------------------

     (a) AVIF will  immediately  notify Cova of (i) the issuance by any court or
regulatory  body of any stop order,  cease and desist  order,  or other  similar
order with respect to AVIF's  registration  statement under the 1933 Act or AVIF
Prospectus,  (ii) any request by the SEC for any amendment to such  registration
statement  or AVIF  Prospectus  that may affect the  offering of Shares of AVIF,
(iii)  the  initiation  of any  proceedings  for that  purpose  or for any other
purpose relating to the  registration or offering of AVIF's Shares,  or (iv) any
other  action or  circumstances  that may  prevent  the lawful  offer or sale of
Shares of any Fund in any state or jurisdiction,  including, without limitation,
any  circumstances  in which (a) such  Shares  are not  registered  and,  in all
material  respects,  issued and sold in  accordance  with  applicable  state and
federal law, or (b) such law  precludes  the use of such Shares as an underlying
investment  medium of the  Contracts  issued or to be issued by Cova.  AVIF will
make every reasonable effort to prevent the issuance,  with respect to any Fund,
of any such stop order, cease and desist order or similar order and, if any such
order is issued, to obtain the lifting thereof at the earliest possible time.

     (b) Cova will  immediately  notify AVIF of (i) the issuance by any court or
regulatory  body of any stop order,  cease and desist  order,  or other  similar
order with respect to each Account's  registration  statement under the 1933 Act
relating to the  Contracts or each Account  Prospectus,  (ii) any request by the
SEC for any amendment to such registration  statement or Account Prospectus that
may  affect  the  offering  of  Shares  of AVIF,  (iii)  the  initiation  of any
proceedings  for  that  purpose  or  for  any  other  purpose  relating  to  the
registration or offering of each Account's  interests pursuant to the Contracts,
or (iv) any other action or  circumstances  that may prevent the lawful offer or
sale  of  said  interests  in any  state  or  jurisdiction,  including,  without
limitation, any circumstances in which said interests are not registered and, in
all material  respects,  issued and sold in accordance with applicable state and
federal law. Cova will make every  reasonable  effort to prevent the issuance of
any such stop order,  cease and desist  order or similar  order and, if any such
order is issued, to obtain the lifting thereof at the earliest possible time.

     4.5. COVA TO PROVIDE DOCUMENTS; INFORMATION ABOUT AVIF.
          -------------------------------------------------

     (a) Cova  will  provide  to AVIF or its  designated  agent at least one (1)
complete copy of all SEC registration statements, Account Prospectuses, reports,
any preliminary and final voting instruction solicitation material, applications
for exemptions, requests for no-action letters, and all amendments to any of the
above, that relate to each Account or the Contracts,  contemporaneously with the
filing of such document with the SEC or other regulatory authorities.

     (b) Cova  will  provide  to AVIF or its  designated  agent at least one (1)
complete copy of each piece of sales literature or other promotional material in
which AVIF or any of its  affiliates  is named,  at least five (5) Business Days
prior to its use or such shorter  period as the Parties hereto may, from time to
time, agree upon. No such material shall be used if AVIF or its designated agent
objects to such use within five (5) Business Days after receipt of such material
or such shorter period as the Parties hereto may, from time to time, agree upon.
AVIF hereby  designates  A I M as the entity to receive  such sales  literature,
until such time as AVIF appoints  another  designated  agent by giving notice to
Cova in the manner required by Section 9 hereof.

     (c) Neither Cova nor any of its  affiliates,  will give any  information or
make any  representations  or statements on behalf of or concerning  AVIF or its
affiliates  in  connection  with the sale of the  Contracts  other  than (i) the
information  or  representations   contained  in  the  registration   statement,
including the AVIF Prospectus  contained  therein,  relating to Shares,  as such
registration  statement and AVIF Prospectus may be amended from time to time; or
(ii) in reports or proxy  materials for AVIF; or (iii) in published  reports for
AVIF that are in the public  domain and  approved by AVIF for  distribution;  or
(iv) in sales literature or other promotional  material approved by AVIF, except
with the express written permission of AVIF.

     (d) Cova shall adopt and implement procedures reasonably designed to ensure
that  information  concerning  AVIF and its affiliates  that is intended for use
only by brokers or agents selling the Contracts  (i.e.,  information that is not
intended for distribution to Participants) ("broker only materials") is so used,
and  neither  AVIF nor any of its  affiliates  shall be liable  for any  losses,
damages or expenses relating to the improper use of such broker only materials.

     (e) For the purposes of this Section 4.5, the phrase "sales  literature or
other  promotional  material"  includes,  but is not limited to,  advertisements
(such as material published,  or designed for use in, a newspaper,  magazine, or
other  periodical,  radio,  television,  telephone or tape recording,  videotape
display,  signs or billboards,  motion pictures,  or other public media,  (e.g.,
on-line  networks  such as the  Internet or other  electronic  messages),  sales
literature  (i.e.,  any  written  communication  distributed  or made  generally
available to customers or the public, including brochures,  circulars,  research
reports,  market letters,  form letters,  seminar texts, reprints or excerpts of
any other advertisement, sales literature, or published article), educational or
training  materials  or  other  communications  distributed  or  made  generally
available  to  some  or  all  agents  or  employees,   registration  statements,
prospectuses,  statements of additional  information,  shareholder  reports, and
proxy  materials  and  any  other  material  constituting  sales  literature  or
advertising under the NASD rules, the 1933 Act or the 1940 Act.

     4.6. AVIF TO PROVIDE DOCUMENTS; INFORMATION ABOUT COVA.
          -------------------------------------------------

     (a) AVIF will  provide  to Cova at least one (1)  complete  copy of all SEC
registration statements,  AVIF Prospectuses,  reports, any preliminary and final
proxy material, applications for exemptions, requests for no-action letters, and
all amendments to any of the above, that relate to AVIF or the Shares of a Fund,
contemporaneously  with  the  filing  of such  document  with  the SEC or  other
regulatory authorities.

     (b) AVIF will provide to Cova camera ready or computer  diskette  copies of
all AVIF  prospectuses  and printed copies,  in an amount  specified by Cova, of
AVIF statements of additional information,  proxy materials, periodic reports to
shareholders and other materials  required by law to be sent to Participants who
have  allocated any Contract  value to a Fund.  AVIF will provide such copies to
Cova in a timely  manner so as to enable Cova,  as the case may be, to print and
distribute  such  materials  within the time  required by law to be furnished to
Participants.

     (c) AVIF  will  provide  to Cova or its  designated  agent at least one (1)
complete copy of each piece of sales literature or other promotional material in
which Cova, or any of its respective  affiliates is named, or that refers to the
Contracts,  at least five (5)  Business  Days  prior to its use or such  shorter
period as the  Parties  hereto  may,  from  time to time,  agree  upon.  No such
material  shall  be used if Cova or its  designated  agent  objects  to such use
within five (5)  Business  Days after  receipt of such  material or such shorter
period as the Parties  hereto  may,  from time to time,  agree upon.  Cova shall
receive all such sales  literature  until such time as it appoints a  designated
agent by giving notice to AVIF in the manner required by Section 9 hereof.

     (d) Neither AVIF nor any of its  affiliates  will give any  information  or
make any  representations  or statements on behalf of or concerning  Cova,  each
Account,  or the Contracts  other than (I) the  information  or  representations
contained in the  registration  statement,  including  each  Account  Prospectus
contained therein, relating to the Contracts, as such registration statement and
Account  Prospectus  may be  amended  from  time to time;  or (ii) in  published
reports  for the  Account or the  Contracts  that are in the  public  domain and
approved  by Cova  for  distribution;  or (iii)  in  sales  literature  or other
promotional material approved by Cova or its affiliates, except with the express
written permission of Cova.

     (e) AVIF  shall  cause its  principal  underwriter  to adopt and  implement
procedures  reasonably designed to ensure that information  concerning Cova, and
its  respective  affiliates  that is intended  for use only by brokers or agents
selling the Contracts  (i.e.,  information that is not intended for distribution
to Participants) ("broker only materials") is so used, and neither Cova, nor any
of its respective affiliates shall be liable for any losses, damages or expenses
relating to the improper use of such broker only materials.

     (f) For purposes of this Section 4.6, the phrase "sales literature or other
promotional  material" includes,  but is not limited to, advertisements (such as
material  published,  or designed  for use in, a newspaper,  magazine,  or other
periodical, radio, television,  telephone or tape recording,  videotape display,
signs or billboards,  motion  pictures,  or other public media,  (e.g.,  on-line
networks such as the Internet or other  electronic  messages),  sales literature
(i.e.,  any written  communication  distributed or made  generally  available to
customers  or the public,  including  brochures,  circulars,  research  reports,
market letters,  form letters,  seminar texts, reprints or excerpts of any other
advertisement,  sales literature, or published article), educational or training
materials or other  communications  distributed or made  generally  available to
some  or  all  agents  or  employees,  registration  statements,   prospectuses,
statements of additional  information,  shareholder reports, and proxy materials
and any other material  constituting  sales literature or advertising  under the
NASD rules, the 1933 Act or the 1940 Act.

                       SECTION 5. MIXED AND SHARED FUNDING
                       -----------------------------------

     5.1. GENERAL.
          -------

     The SEC has granted an order to AVIF  exempting it from certain  provisions
of the  1940  Act  and  rules  thereunder  so that  AVIF  may be  available  for
investment by certain other entities,  including,  without limitation,  separate
accounts  funding   variable  annuity   contracts  or  variable  life  insurance
contracts,  separate accounts of insurance companies unaffiliated with Cova, and
trustees of qualified  pension and retirement  plans  (collectively,  "Mixed and
Shared  Funding").  The Parties  recognize  that the SEC has  imposed  terms and
conditions  for such  orders  that are  substantially  identical  to many of the
provisions  of this  Section 5.  Sections  5.2  through  5.8 below  shall  apply
pursuant to such an exemptive  order granted to AVIF.  AVIF hereby notifies Cova
that,  in the event that AVIF  implements  Mixed and Shared  Funding,  it may be
appropriate to include in the prospectus pursuant to which a Contract is offered
disclosure regarding the potential risks of Mixed and Shared Funding.

     5.2. DISINTERESTED DIRECTORS.
          -----------------------

     AVIF  agrees  that its Board of  Directors  shall at all times  consist  of
directors a majority of whom (the "Disinterested  Directors") are not interested
persons of AVIF within the  meaning of Section  2(a)(19) of the 1940 Act and the
Rules  thereunder  and as modified by any applicable  orders of the SEC,  except
that if this condition is not met by reason of the death,  disqualification,  or
bona fide  resignation  of any director,  then the  operation of this  condition
shall be suspended  (a) for a period of  forty-five  (45) days if the vacancy or
vacancies  may be filled by the Board;  (b) for a period of sixty (60) days if a
vote of  shareholders  is required to fill the vacancy or vacancies;  or (c) for
such longer period as the SEC may prescribe by order upon application.

     5.3. MONITORING FOR MATERIAL IRRECONCILABLE CONFLICTS.
          ------------------------------------------------

     AVIF agrees that its Board of Directors  will monitor for the  existence of
any material  irreconcilable  conflict between the interests of the Participants
in  all  separate   accounts  of  life   insurance   companies   utilizing  AVIF
("Participating Insurance Companies"),  including each Account, and participants
in all qualified  retirement and pension plans investing in AVIF ("Participating
Plans").  Cova agrees to inform the Board of Directors of AVIF of the  existence
of or any potential for any such material irreconcilable conflict of which it is
aware. The concept of a "material irreconcilable conflict" is not defined by the
1940 Act or the rules thereunder, but the Parties recognize that such a conflict
may arise for a variety of reasons, including, without limitation:

          (a) an action by any state insurance or other regulatory authority;

          (b) a  change  in  applicable  federal  or  state  insurance,  tax  or
     securities laws or regulations,  or a public ruling, private letter ruling,
     no-action or interpretative letter, or any similar action by insurance, tax
     or securities regulatory authorities;

          (c) an administrative or judicial decision in any relevant proceeding;

          (d) the manner in which the investments of any Fund are being managed;

          (e) a  difference  in voting  instructions  given by variable  annuity
     contract  and  variable  life  insurance   contract   Participants   or  by
     Participants of different Participating Insurance Companies;

          (f) a decision by a Participating  Insurance  Company to disregard the
     voting instructions of Participants; or

          (g) a  decision  by a  Participating  Plan  to  disregard  the  voting
     instructions of Plan participants.

     Consistent with the SEC's  requirements in connection with exemptive orders
of the type  referred to in Section  5.1  hereof,  Cova will assist the Board of
Directors  in  carrying  out its  responsibilities  by  providing  the  Board of
Directors with all information  reasonably  necessary for the Board of Directors
to consider any issue raised,  including information as to a decision by Cova to
disregard voting instructions of Participants.

     5.4. CONFLICT REMEDIES.
          -----------------

     (a) It is agreed that if it is  determined  by a majority of the members of
the Board of  Directors  or a majority  of the  Disinterested  Directors  that a
material  irreconcilable  conflict  exists,  Cova will, if it is a Participating
Insurance Company for which a material  irreconcilable  conflict is relevant, at
its own expense and to the extent  reasonably  practicable  (as  determined by a
majority of the Disinterested  Directors),  take whatever steps are necessary to
remedy or  eliminate  the  material  irreconcilable  conflict,  which  steps may
include, but are not limited to:

          (i)  withdrawing  the assets  allocable to some or all of the Accounts
               from AVIF or any Fund and reinvesting  such assets in a different
               investment medium,  including another Fund of AVIF, or submitting
               the question whether such segregation  should be implemented to a
               vote  of  all   affected   Participants   and,  as   appropriate,
               segregating  the assets of any  particular  group (e.g.,  annuity
               Participants,  life insurance  Participants or all  Participants)
               that  votes in  favor of such  segregation,  or  offering  to the
               affected Participants the option of making such a change; and

          (ii) establishing  a new  registered  investment  company  of the type
               defined as a "management company" in Section 4(3) of the 1940 Act
               or a new  separate  account  that  is  operated  as a  management
               company.

     (b) If the  material  irreconcilable  conflict  arises  because  of  Cova's
decision  to  disregard   Participant  voting  instructions  and  that  decision
represents a minority  position or would preclude a majority  vote,  Cova may be
required,  at AVIF's election,  to withdraw each Account's investment in AVIF or
any Fund.  No charge or penalty will be imposed as a result of such  withdrawal.
Any such  withdrawal  must take place  within  six (6)  months  after AVIF gives
notice  to Cova  that  this  provision  is being  implemented,  and  until  such
withdrawal  AVIF shall  continue to accept and implement  orders by Cova for the
purchase and redemption of Shares of AVIF.

     (c) If a material irreconcilable conflict arises because a particular state
insurance regulator's decision applicable to Cova conflicts with the majority of
other state  regulators,  then Cova will withdraw each  Account's  investment in
AVIF within six (6) months after AVIF's Board of Directors  informs Cova that it
has  determined  that  such  decision  has  created  a  material  irreconcilable
conflict,  and until such withdrawal AVIF shall continue to accept and implement
orders by Cova for the purchase and  redemption  of Shares of AVIF. No charge or
penalty will be imposed as a result of such withdrawal.

     (d) Cova agrees  that any  remedial  action  taken by it in  resolving  any
material  irreconcilable  conflict will be carried out at its expense and with a
view only to the interests of Participants.

     (e) For purposes  hereof,  a majority of the  Disinterested  Directors will
determine  whether or not any proposed action  adequately  remedies any material
irreconcilable  conflict.  In no  event,  however,  will  AVIF  or  any  of  its
affiliates be required to establish a new funding medium for any Contracts. Cova
will not be required by the terms hereof to  establish a new funding  medium for
any  Contracts  if an offer to do so has been  declined by vote of a majority of
Participants  materially  adversely  affected  by  the  material  irreconcilable
conflict.

     5.5. NOTICE TO COVA.
          --------------

     AVIF will  promptly  make known in writing to Cova the Board of  Directors'
determination  of  the  existence  of  a  material  irreconcilable  conflict,  a
description of the facts that give rise to such conflict and the implications of
such conflict.

     5.6. INFORMATION REQUESTED BY BOARD OF DIRECTORS.
          -------------------------------------------

     Cova and AVIF (or its investment  adviser) will at least annually submit to
the Board of Directors of AVIF such  reports,  materials or data as the Board of
Directors may reasonably  request so that the Board of Directors may fully carry
out the  obligations  imposed upon it by the provisions  hereof or any exemptive
order granted by the SEC to permit Mixed and Shared  Funding,  and said reports,
materials and data will be submitted at any reasonable  time deemed  appropriate
by the Board of  Directors.  All reports  received by the Board of  Directors of
potential or existing conflicts,  and all Board of Directors actions with regard
to determining the existence of a conflict,  notifying  Participating  Insurance
Companies and  Participating  Plans of a conflict,  and determining  whether any
proposed action adequately remedies a conflict, will be properly recorded in the
minutes of the Board of Directors or other appropriate records, and such minutes
or other records will be made available to the SEC upon request.

     5.7. COMPLIANCE WITH SEC RULES.
          -------------------------

     If, at any time during  which AVIF is serving as an  investment  medium for
variable life  insurance  Contracts,  1940 Act Rules 6e-3(T) or, if  applicable,
6e-2 are  amended  or Rule 6e-3 is  adopted to  provide  exemptive  relief  with
respect to Mixed and Shared  Funding,  AVIF  agrees that it will comply with the
terms  and  conditions  thereof  and that the  terms of this  Section 5 shall be
deemed  modified if and only to the extent required in order also to comply with
the terms and  conditions  of such  exemptive  relief that is afforded by any of
said rules that are applicable.

     5.8. OTHER REQUIREMENTS.
          ------------------

     AVIF  will  require   that  each   Participating   Insurance   Company  and
Participating  Plan enter into an agreement with AVIF that contains in substance
the same provisions as are set forth in Sections 4.1(b), 4.1(d), 4.3(a), 4.4(b),
4.5(a), 5, and 10 of this Agreement.

                             SECTION 6. TERMINATION
                             ----------------------

     6.1. EVENTS OF TERMINATION.
          ---------------------

     Subject to Section 6.4 below, this Agreement will terminate as to a Fund:

          (a) at the option of any party,  with or without cause with respect to
     the Fund,  upon six (6) months advance written notice to the other parties,
     or, if later,  upon receipt of any required  exemptive relief from the SEC,
     unless otherwise agreed to in writing by the parties; or

          (b) at the  option of AVIF  upon  institution  of  formal  proceedings
     against Cova or its  affiliates by the NASD,  the SEC, any state  insurance
     regulator or any other regulatory body regarding Cova's  obligations  under
     this  Agreement or related to the sale of the  Contracts,  the operation of
     each Account,  or the purchase of Shares, if, in each case, AVIF reasonably
     determines that such  proceedings,  or the facts on which such  proceedings
     would be based,  have a material  likelihood of imposing  material  adverse
     consequences  on the Fund  with  respect  to which the  Agreement  is to be
     terminated; or

          (c) at the  option of Cova  upon  institution  of  formal  proceedings
     against AVIF, its principal  underwriter,  or its investment adviser by the
     NASD,  the SEC, or any state  insurance  regulator or any other  regulatory
     body regarding  AVIF's  obligations  under this Agreement or related to the
     operation or management of AVIF or the purchase of AVIF Shares, if, in each
     case, Cova reasonably  determines  that such  proceedings,  or the facts on
     which  such  proceedings  would be based,  have a  material  likelihood  of
     imposing   material  adverse   consequences  on  Cova,  or  the  Subaccount
     corresponding  to the Fund with  respect  to which the  Agreement  is to be
     terminated; or

          (d) at the option of any Party in the event that (i) the Fund's Shares
     are not  registered  and,  in all  material  respects,  issued  and sold in
     accordance  with any  applicable  federal  or state  law,  or (ii) such law
     precludes the use of such Shares as an underlying  investment medium of the
     Contracts issued or to be issued by Cova; or

          (e) upon termination of the corresponding  Subaccount's  investment in
     the Fund pursuant to Section 5 hereof; or

          (f) at the option of Cova if the Fund ceases to qualify as a RIC under
     Subchapter M of the Code or under  successor or similar  provisions,  or if
     Cova reasonably believes that the Fund may fail to so qualify; or

          (g) at the  option of Cova if the Fund  fails to comply  with  Section
     817(h) of the Code or with  successor  or  similar  provisions,  or if Cova
     reasonably believes that the Fund may fail to so comply; or

          (h) at the  option of AVIF if the  Contracts  issued by Cova  cease to
     qualify as annuity  contracts or life  insurance  contracts  under the Code
     (other than by reason of the Fund's  noncompliance  with Section  817(h) or
     Subchapter M of the Code) or if interests in an Account under the Contracts
     are not registered,  where required, and, in all material respects, are not
     issued or sold in accordance with any applicable federal or state law; or

          (i) upon  another  Party's  material  breach of any  provision of this
     Agreement.

     6.2. NOTICE REQUIREMENT FOR TERMINATION.
          ----------------------------------

     No termination  of this  Agreement  will be effective  unless and until the
Party  terminating  this Agreement gives prior written notice to the other Party
to this  Agreement of its intent to  terminate,  and such notice shall set forth
the basis for such termination. Furthermore:

          (a) in the event that any  termination is based upon the provisions of
     Sections 6.1(a) or 6.1(e) hereof,  such prior written notice shall be given
     at least six (6)  months in advance of the  effective  date of  termination
     unless a shorter time is agreed to by the Parties hereto;

          (b) in the event that any  termination is based upon the provisions of
     Sections 6.1(b) or 6.1(c) hereof,  such prior written notice shall be given
     at least sixty (60) days in advance of the  effective  date of  termination
     unless a shorter time is agreed to by the Parties hereto; and

          (c) in the event that any  termination is based upon the provisions of
     Sections  6.1(d),  6.1(f),  6.1(g),  6.1(h) or 6.1(i)  hereof,  such  prior
     written notice shall be given as soon as possible within  twenty-four  (24)
     hours after the terminating  Party learns of the event causing  termination
     to be required.

     6.3. FUNDS TO REMAIN AVAILABLE.
          -------------------------

     Notwithstanding any termination of this Agreement, AVIF will, at the option
of Cova,  continue to make available  additional  shares of the Fund pursuant to
the terms and conditions of this  Agreement,  for all Contracts in effect on the
effective  date of termination  of this  Agreement  (hereinafter  referred to as
"Existing  Contracts.").  Specifically,  without  limitation,  the owners of the
Existing  Contracts will be permitted to reallocate  investments in the Fund (as
in effect on such date),  redeem  investments  in the Fund and/or  invest in the
Fund  upon the  making  of  additional  purchase  payments  under  the  Existing
Contracts.  The  parties  agree  that  this  Section  6.3 will not  apply to any
terminations  under  Section  5 and  the  effect  of such  terminations  will be
governed by Section 5 of this Agreement.

     6.4. SURVIVAL OF WARRANTIES AND INDEMNIFICATIONS.
          -------------------------------------------

     All warranties and  indemnifications  will survive the  termination of this
Agreement.

     6.5. CONTINUANCE OF AGREEMENT FOR CERTAIN PURPOSES.
          ---------------------------------------------

     If any Party terminates this Agreement with respect to any Fund pursuant to
Sections 6.1(b),  6.1(c),  6.1(d), 6.1(f), 6.1(g), 6.1(h) or 6.1(i) hereof, this
Agreement  shall  nevertheless  continue in effect as to any Shares of that Fund
that  are  outstanding  as  of  the  date  of  such  termination  (the  "Initial
Termination Date"). This continuation shall extend to the earlier of the date as
of which an Account  owns no Shares of the  affected  Fund or a date (the "Final
Termination  Date")  nine (9) months  following  the Initial  Termination  Date,
except that Cova may, by written  notice  shorten  said nine (9) month period in
the case of a termination pursuant to Sections 6.1(d), 6.1(f), 6.1(g), 6.1(h) or
6.1(i).

             SECTION 7. PARTIES TO COOPERATE RESPECTING TERMINATION
             ------------------------------------------------------

     The Parties hereto agree to cooperate and give reasonable assistance to one
another  in taking  all  necessary  and  appropriate  steps for the  purpose  of
ensuring  that an Account  owns no Shares of a Fund after the Final  Termination
Date with respect thereto,  or, in the case of a termination pursuant to Section
6.1(a), the termination date specified in the notice of termination.  Such steps
may include  combining the affected Account with another  Account,  substituting
other  mutual  fund  shares  for  those  of  the  affected  Fund,  or  otherwise
terminating participation by the Contracts in such Fund.

                              SECTION 8. ASSIGNMENT
                              ---------------------

     This  Agreement  may not be assigned by any Party,  except with the written
consent of each other Party.

                               SECTION 9. NOTICES
                               ------------------

     Notices and  communications  required or permitted by Section 9 hereof will
be given by means  mutually  acceptable  to the  Parties  concerned.  Each other
notice or communication required or permitted by this Agreement will be given to
the following persons at the following  addresses and facsimile numbers, or such
other  persons,  addresses  or  facsimile  numbers as the Party  receiving  such
notices or communications may subsequently direct in writing:

               AIM VARIABLE INSURANCE FUNDS, INC.
               11 Greenway Plaza, Suite 100
               Houston, Texas   77046
               Facsimile:  (713) 993-9185
               Attn:    Nancy L. Martin, Esq.

               COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY
               One Tower Lane
               Suite 3000
               Oakbrook Terrace, IL 60181
               Facsimile:
               Attn:    General Counsel

               COVA LIFE SALES COMPANY
               One Tower Lane
               Suite 3000
               Oakbrook Terrace, IL 60181
               Facsimile:
               Attn:    General Counsel


                          SECTION 10. VOTING PROCEDURES
                          -----------------------------

     Subject to the cost  allocation  procedures  set forth in Section 3 hereof,
Cova will  distribute all proxy material  furnished by AVIF to  Participants  to
whom pass-through voting privileges are required to be extended and will solicit
voting instructions from Participants.  Cova will vote Shares in accordance with
timely instructions  received from Participants.  Cova will vote Shares that are
(a) not attributable to Participants to whom pass-through  voting privileges are
extended,  or  (b)  attributable  to  Participants,  but  for  which  no  timely
instructions have been received, in the same proportion as Shares for which said
instructions have been received from Participants,  so long as and to the extent
that the SEC continues to interpret the 1940 Act to require pass through  voting
privileges for Participants.  Neither Cova nor any of its affiliates will in any
way  recommend  action  in  connection  with or  oppose  or  interfere  with the
solicitation of proxies for the Shares held for such Participants. Cova reserves
the right to vote  shares  held in any  Account in its own right,  to the extent
permitted  by law.  Cova  shall be  responsible  for  assuring  that each of its
Accounts holding Shares calculates voting privileges in a manner consistent with
that of other Participating Insurance Companies or in the manner required by the
Mixed and Shared Funding exemptive order obtained by AVIF. AVIF will notify Cova
of any changes of  interpretations  or  amendments  to Mixed and Shared  Funding
exemptive  order it has  obtained.  AVIF will comply with all  provisions of the
1940 Act requiring voting by shareholders,  and in particular,  AVIF either will
provide for annual meetings (except insofar as the SEC may interpret  Section 16
of the 1940 Act not to require such  meetings) or will comply with Section 16(c)
of the 1940 Act  (although  AVIF is not one of the trusts  described  in Section
16(c) of that Act) as well as with Sections  16(a) and, if and when  applicable,
16(b). Further, AVIF will act in accordance with the SEC's interpretation of the
requirements  of Section  16(a) with respect to periodic  elections of directors
and with whatever rules the SEC may promulgate with respect thereto.

                         SECTION 11. FOREIGN TAX CREDITS
                         -------------------------------

     AVIF  agrees to consult in advance  with Cova  concerning  any  decision to
elect or not to elect  pursuant to Section  853 of the Code to pass  through the
benefit of any foreign tax credits to its shareholders.

                           SECTION 12. INDEMNIFICATION
                           ---------------------------

     12.1 OF AVIF AND AIM BY COVA AND COVA SALES.
          --------------------------------------

     (a) Except to the extent provided in Sections  12.1(b) and 12.1(c),  below,
Cova and Cova Sales agree to indemnify and hold harmless  AVIF,  its  affiliates
(including  AIM),  and each person,  if any, who controls AVIF or its affiliates
within the  meaning  of Section 15 of the 1933 Act and each of their  respective
directors and officers, (collectively, the "Indemnified Parties" for purposes of
this Section  12.1)  against any and all losses,  claims,  damages,  liabilities
(including  amounts paid in settlement with the written consent of Cova and Cova
Sales) or actions in respect thereof (including, to the extent reasonable, legal
and other expenses),  to which the Indemnified  Parties may become subject under
any statute, regulation, at common law or otherwise;  provided, the Account owns
shares of the Fund and insofar as such losses, claims,  damages,  liabilities or
actions:

          (i)  arise out of or are based  upon any untrue  statement  or alleged
               untrue  statement of any material fact contained in any Account's
               1933 Act  registration  statement,  any Account  Prospectus,  the
               Contracts,  or sales  literature or advertising for the Contracts
               (or any  amendment or  supplement  to any of the  foregoing),  or
               arise  out of or are  based  upon  the  omission  or the  alleged
               omission to state  therein a material  fact required to be stated
               therein  or  necessary  to  make  the   statements   therein  not
               misleading;  provided, that this agreement to indemnify shall not
               apply as to any  Indemnified  Party if such statement or omission
               or such alleged  statement or omission was made in reliance  upon
               and in  conformity  with  information  furnished  to Cova or Cova
               Sales by or on behalf of AVIF for use in any  Account's  1933 Act
               registration statement, any Account Prospectus, the Contracts, or
               sales   literature  or   advertising  or  otherwise  for  use  in
               connection with the sale of Contracts or Shares (or any amendment
               or supplement to any of the foregoing); or

          (ii) arise  out  of  or  as  a  result  of  any  other  statements  or
               representations   (other  than   statements  or   representations
               contained  in  AVIF's  1933  Act  registration  statement,   AVIF
               Prospectus,  sales  literature  or  advertising  of AVIF,  or any
               amendment or supplement to any of the foregoing, not supplied for
               use  therein  by or on  behalf  of  Cova,  Cova  Sales  or  their
               respective  affiliates and on which such persons have  reasonably
               relied) or the negligent,  illegal or fraudulent conduct of Cova,
               Cova Sales or their respective  affiliates or persons under their
               control  (including,  without  limitation,  their  employees  and
               "Associated Persons," as that term is defined in paragraph (m) of
               Article I of the NASD's By-Laws),  in connection with the sale or
               distribution of the Contracts or Shares; or

          (iii)arise out of or are based  upon any untrue  statement  or alleged
               untrue  statement of any material  fact  contained in AVIF's 1933
               Act registration statement, AVIF Prospectus,  sales literature or
               advertising of AVIF, or any amendment or supplement to any of the
               foregoing, or the omission or alleged omission to state therein a
               material fact required to be stated  therein or necessary to make
               the  statements  therein not  misleading  if such a statement  or
               omission  was  made  in  reliance  upon  and in  conformity  with
               information  furnished to AVIF or its  affiliates by or on behalf
               of Cova,  Cova Sales or their  respective  affiliates  for use in
               AVIF's 1933 Act registration  statement,  AVIF Prospectus,  sales
               literature or advertising of AVIF, or any amendment or supplement
               to any of the foregoing; or

          (iv) arise as a result of any failure by Cova or Cova Sales to perform
               the  obligations,  provide the services and furnish the materials
               required  of them  under  the  terms  of this  Agreement,  or any
               material  breach of any  representation  and/or  warranty made by
               Cova or Cova  Sales in this  Agreement  or arise out of or result
               from any other material  breach of this Agreement by Cova or Cova
               Sales; or

          (v)  arise as a result of failure by the  Contracts  issued by Cova to
               qualify as annuity  contracts or life insurance  contracts  under
               the  Code,  otherwise  than by reason of any  Fund's  failure  to
               comply with Subchapter M or Section 817(h) of the Code.

     (b) Neither  Cova nor Cova Sales shall be liable  under this  Section  12.1
with respect to any losses, claims, damages,  liabilities or actions to which an
Indemnified  Party would otherwise be subject by reason of willful  misfeasance,
bad faith, or gross negligence in the performance by that  Indemnified  Party of
its  duties or by reason  of that  Indemnified  Party's  reckless  disregard  of
obligations or duties (i) under this Agreement, or (ii) to AVIF.

     (c) Neither  Cova nor Cova Sales shall be liable  under this  Section  12.1
with respect to any action against an  Indemnified  Party unless AVIF shall have
notified  Cova and Cova  Sales in  writing  within a  reasonable  time after the
summons or other first legal  process  giving  information  of the nature of the
action  shall  have been  served  upon  such  Indemnified  Party (or after  such
Indemnified  Party shall have received  notice of such service on any designated
agent),  but failure to notify Cova and Cova Sales of any such action  shall not
relieve  Cova  and Cova  Sales  from any  liability  which  they may have to the
Indemnified  Party against whom such action is brought otherwise than on account
of this Section  12.1.  Except as otherwise  provided  herein,  in case any such
action is brought  against an  Indemnified  Party,  Cova and Cova Sales shall be
entitled to participate, at their own expense, in the defense of such action and
also shall be entitled to assume the defense  thereof,  with counsel approved by
the  Indemnified  Party  named  in  the  action,  which  approval  shall  not be
unreasonably withheld.  After notice from Cova or Cova Sales to such Indemnified
Party of Cova's or Cova  Sales's  election  to assume the defense  thereof,  the
Indemnified  Party will cooperate  fully with Cova and Cova Sales and shall bear
the fees and expenses of any additional counsel retained by it, and neither Cova
nor Cova Sales will be liable to such Indemnified Party under this Agreement for
any legal or other  expenses  subsequently  incurred by such  Indemnified  Party
independently  in connection  with the defense  thereof,  other than  reasonable
costs of investigation.

     12.2 OF COVA AND COVA SALES BY AVIF AND AIM.
          --------------------------------------

     (a) Except to the extent provided in Sections  4.1(c),12.2(c),  12.2(d) and
12.2(e),  below,  AVIF and AIM agree to indemnify and hold harmless  Cova,  Cova
Sales, their respective affiliates,  and each person, if any, who controls Cova,
Cova Sales or their  respective  affiliates  within the meaning of Section 15 of
the 1933 Act and each of their respective directors and officers, (collectively,
the "Indemnified Parties" for purposes of this Section 12.2) against any and all
losses, claims, damages,  liabilities (including amounts paid in settlement with
the  written  consent  of  AVIF  and/or  AIM)  or  actions  in  respect  thereof
(including,  to the extent reasonable,  legal and other expenses),  to which the
Indemnified Parties may become subject under any statute,  regulation, at common
law,  or  otherwise;   provided,   insofar  as  such  losses,  claims,  damages,
liabilities  or actions are related to the sale or  acquisition of AVIF's shares
and:

          (i)  arise out of or are based  upon any untrue  statement  or alleged
               untrue  statement of any material  fact  contained in AVIF's 1933
               Act registration  statement,  AVIF Prospectus or sales literature
               or  advertising of AVIF (or any amendment or supplement to any of
               the foregoing), or arise out of or are based upon the omission or
               the alleged omission to state therein a material fact required to
               be stated therein or necessary to make the statements therein not
               misleading;  provided, that this agreement to indemnify shall not
               apply as to any  Indemnified  Party if such statement or omission
               or such alleged  statement or omission was made in reliance  upon
               and in  conformity  with  information  furnished  to  AVIF or its
               affiliates  by  or  on  behalf  of  Cova,  Cova  Sales  or  their
               respective  affiliates  for use in AVIF's  1933 Act  registration
               statement, AVIF Prospectus, or in sales literature or advertising
               or otherwise for use in connection  with the sale of Contracts or
               Shares (or any amendment or supplement to any of the  foregoing);
               or

          (ii) arise  out  of  or  as  a  result  of  any  other  statements  or
               representations   (other  than   statements  or   representations
               contained in any Account's 1933 Act registration  statement,  any
               Account  Prospectus,  sales  literature  or  advertising  for the
               Contracts,   or  any  amendment  or  supplement  to  any  of  the
               foregoing,  not  supplied for use therein by or on behalf of AVIF
               or AIM or their  respective  affiliates and on which such persons
               have reasonably  relied) or the negligent,  illegal or fraudulent
               conduct of AVIF or AIM or their respective  affiliates or persons
               under  their  control  (including,   without  limitation,   their
               employees  and  "Associated  Persons"  as that Term is defined in
               Section (q) of Article 1 of the NASD By-Laws), in connection with
               the sale or distribution of AVIF Shares; or

          (iii)arise out of or are based  upon any untrue  statement  or alleged
               untrue  statement of any material fact contained in any Account's
               1933 Act registration  statement,  any Account Prospectus,  sales
               literature  or  advertising   covering  the  Contracts,   or  any
               amendment or supplement to any of the foregoing,  or the omission
               or alleged  omission to state therein a material fact required to
               be stated therein or necessary to make the statements therein not
               misleading,  if such  statement  or omission was made in reliance
               upon and in conformity with  information  furnished to Cova, Cova
               Sales or their  respective  affiliates by or on behalf of AVIF or
               AIM for use in any Account's 1933 Act registration statement, any
               Account Prospectus,  sales literature or advertising covering the
               Contracts,   or  any  amendment  or  supplement  to  any  of  the
               foregoing; or

          (iv) arise  as a  result  of  any  failure  by  AVIF  to  perform  the
               obligations,  provide the  services  and  furnish  the  materials
               required of it under the terms of this Agreement, or any material
               breach of any representation and/or warranty made by AVIF in this
               Agreement  or arise  out of or  result  from any  other  material
               breach of this Agreement by AVIF.

     (b) Except to the extent provided in Sections 12.2(c),  12.2(d) and 12.2(e)
hereof,  AVIF and AIM  agree to  indemnify  and hold  harmless  the  Indemnified
Parties  from and  against  any and all  losses,  claims,  damages,  liabilities
(including amounts paid in settlement thereof with, the written consent of AVIF)
or actions in respect thereof  (including,  to the extent reasonable,  legal and
other expenses) to which the Indemnified  Parties may become subject directly or
indirectly  under any  statute,  at common  law or  otherwise,  insofar  as such
losses,  claims,  damages,  liabilities or actions directly or indirectly result
from  or  arise  out of the  failure  of any  Fund  to  operate  as a  regulated
investment  company  in  compliance  with  (i)  Subchapter  M of  the  Code  and
regulations  thereunder,  or (ii)  Section  817(h)  of the Code and  regulations
thereunder,   including,  without  limitation,  any  income  taxes  and  related
penalties,  rescission  charges,  liability  under  state  law  to  Participants
asserting  liability  against Cova pursuant to the  Contracts,  the costs of any
ruling and closing  agreement or other  settlement with the IRS, and the cost of
any  substitution by Cova of Shares of another  investment  company or portfolio
for those of any adversely  affected  Fund as a funding  medium for each Account
that  Cova  reasonably  deems  necessary  or  appropriate  as a  result  of  the
noncompliance.

     (c)  Neither  AVIF nor AIM shall be liable  under  this  Section  12.2 with
respect  to any  losses,  claims,  damages,  liabilities  or actions to which an
Indemnified  Party would otherwise be subject by reason of willful  misfeasance,
bad faith, or gross negligence in the performance by that  Indemnified  Party of
its duties or by reason of such Indemnified  Party's  reckless  disregard of its
obligations  and duties (i) under this  Agreement,  or (ii) to Cova, Cova Sales,
each Account or Participants.

     (d)  Neither  AVIF nor AIM shall be liable  under  this  Section  12.2 with
respect to any action against an Indemnified  Party unless the Indemnified Party
shall have  notified AVIF and/or AIM in writing  within a reasonable  time after
the summons or other first legal process giving information of the nature of the
action  shall  have been  served  upon  such  Indemnified  Party (or after  such
Indemnified  Party shall have received  notice of such service on any designated
agent),  but failure to notify AVIF or AIM of any such action  shall not relieve
AVIF or AIM  from any  liability  which  it may  have to the  Indemnified  Party
against  whom such action is brought  otherwise  than on account of this Section
12.2.  Except as otherwise  provided herein,  in case any such action is brought
against an Indemnified  Party,  AVIF and/or AIM will be entitled to participate,
at its own expense,  in the defense of such action and also shall be entitled to
assume the defense thereof (which shall include, without limitation, the conduct
of any ruling request and closing agreement or other settlement  proceeding with
the IRS), with counsel  approved by the  Indemnified  Party named in the action,
which approval shall not be unreasonably withheld. After notice from AVIF and/or
AIM to such  Indemnified  Party of AVIF's  and/or  AIM's  election to assume the
defense  thereof,  the Indemnified  Party will cooperate fully with AVIF and AIM
and shall bear the fees and expenses of any additional  counsel  retained by it,
and  neither  AVIF nor AIM will be liable to such  Indemnified  Party under this
Agreement  for  any  legal  or  other  expenses  subsequently  incurred  by such
Indemnified  Party  independently in connection with the defense thereof,  other
than reasonable costs of investigation.

     (e) In no event  shall  AVIF or AIM be  liable  under  the  indemnification
provisions  contained in this Agreement to any individual or entity,  including,
without  limitation,  Cova,  Cova  Sales or any  other  Participating  Insurance
Company  or any  Participant,  with  respect  to any  losses,  claims,  damages,
liabilities  or  expenses  that arise out of or result  from (i) a breach of any
representation,  warranty,  and/or covenant made by Cova or Cova Sales hereunder
or  by  any  Participating  Insurance  Company  under  an  agreement  containing
substantially  similar  representations,  warranties  and  covenants;  (ii)  the
failure  by  Cova  or  any  Participating  Insurance  Company  to  maintain  its
segregated  asset account  (which  invests in any Fund) as a legally and validly
established  segregated  asset account under  applicable state law and as a duly
registered  unit  investment  trust under the provisions of the 1940 Act (unless
exempt therefrom);  or (iii) the failure by Cova or any Participating  Insurance
Company to maintain  its  variable  annuity or life  insurance  contracts  (with
respect to which any Fund serves as an  underlying  funding  vehicle) as annuity
contracts or life insurance contracts under applicable provisions of the Code.

     12.3 EFFECT OF NOTICE.
          ----------------

     Any notice given by the indemnifying Party to an Indemnified Party referred
to in Sections  12.1(c) or 12.2(d) above of  participation  in or control of any
action by the  indemnifying  Party will in no event be deemed to be an admission
by the indemnifying Party of liability,  culpability or responsibility,  and the
indemnifying  Party will remain free to contest  liability  with  respect to the
claim among the Parties or otherwise.

     12.4 SUCCESSORS.
          ----------

     A successor  by law of any Party  shall be entitled to the  benefits of the
indemnification contained in this Section 12.

                           SECTION 13. APPLICABLE LAW
                           --------------------------

     This  Agreement  will be construed and the  provisions  hereof  interpreted
under and in  accordance  with  Maryland  law,  without  regard for that state's
principles of conflict of laws.

                      SECTION 14. EXECUTION IN COUNTERPARTS
                      -------------------------------------

     This Agreement may be executed  simultaneously in two or more counterparts,
each of which taken together will constitute one and the same instrument.

                            SECTION 15. SEVERABILITY
                            ------------------------

     If any  provision  of this  Agreement  is held or made  invalid  by a court
decision,  statute, rule or otherwise,  the remainder of this Agreement will not
be affected thereby.

                          SECTION 16. RIGHTS CUMULATIVE
                          -----------------------------

     The rights,  remedies  and  obligations  contained  in this  Agreement  are
cumulative and are in addition to any and all rights,  remedies and obligations,
at law or in equity,  that the Parties are  entitled to under  federal and state
laws.

                              SECTION 17. HEADINGS
                              --------------------

     The Table of Contents and headings used in this  Agreement are for purposes
of reference only and shall not limit or define the meaning of the provisions of
this Agreement.

                           SECTION 18. CONFIDENTIALITY
                           ---------------------------

     AVIF  acknowledges  that the  identities of the customers of Cova or any of
its affiliates (collectively,  the "Cova Protected Parties" for purposes of this
Section 18), information maintained regarding those customers,  and all computer
programs and  procedures or other  information  developed by the Cova  Protected
Parties  or  any  of  their  employees  or  agents  in  connection  with  Cova's
performance of its duties under this Agreement are the valuable  property of the
Cova Protected Parties. AVIF agrees that if it comes into possession of any list
or  compilation  of the  identities  of or  other  information  about  the  Cova
Protected Parties'  customers,  or any other information or property of the Cova
Protected Parties, other than such information as may be independently developed
or  compiled  by AVIF  from  information  supplied  to it by the Cova  Protected
Parties' customers who also maintain accounts directly with AVIF, AVIF will hold
such information or property in confidence and refrain from using, disclosing or
distributing any of such  information or other property except:  (a) with Cova's
prior  written  consent;  or (b) as required by law or  judicial  process.  Cova
acknowledges  that  the  identities  of  the  customers  of  AVIF  or any of its
affiliates  (collectively  the "AVIF  Protected  Parties"  for  purposes of this
Section 18), information maintained regarding those customers,  and all computer
programs and  procedures or other  information  developed by the AVIF  Protected
Parties  or  any  of  their  employees  or  agents  in  connection  with  AVIF's
performance of its duties under this Agreement are the valuable  property of the
AVIF Protected Parties. Cova agrees that if it comes into possession of any list
or  compilation  of the  identities  of or  other  information  about  the  AVIF
Protected  Parties'  customers or any other  information or property of the AVIF
Protected Parties, other than such information as may be independently developed
or  compiled  by Cova  from  information  supplied  to it by the AVIF  Protected
Parties' customers who also maintain accounts directly with Cova, Cova will hold
such information or property in confidence and refrain from using, disclosing or
distributing any of such  information or other property except:  (a) with AVIF's
prior written consent; or (b) as required by law or judicial process. Each party
acknowledges  that any breach of the  agreements in this Section 18 would result
in immediate and irreparable  harm to the other parties for which there would be
no  adequate  remedy  at law and agree  that in the event of such a breach,  the
other  parties  will be entitled to  equitable  relief by way of  temporary  and
permanent  injunctions,  as well as such other  relief as any court of competent
jurisdiction deems appropriate.

                        SECTION 19. PARTIES TO COOPERATE
                        --------------------------------

     Each party to this  Agreement  will cooperate with each other party and all
appropriate  governmental authorities (including,  without limitation,  the SEC,
the NASD and state  insurance  regulators)  and will  permit each other and such
authorities  reasonable  access  to its  books  and  records  (including  copies
thereof)  in  connection  with any  investigation  or inquiry  relating  to this
Agreement or the transactions contemplated hereby.

                             SECTION 20. AMENDMENTS
                             ----------------------

     No  provision  of this  Agreement  may be amended or modified in any manner
except by a written agreement executed by all parties hereto.

                             SECTION 21. ASSIGNMENT
                             ----------------------

     This Agreement may not be assigned without the prior written consent of all
parties hereto.

     IN WITNESS  WHEREOF,  the Parties have caused this Agreement to be executed
in their names and on their behalf by and through their duly authorized officers
signing below.

<TABLE>
<CAPTION>
<S>                                                 <C>
                                          AIM VARIABLE INSURANCE FUNDS, INC.

Attest: ________________________    By:   ______________________________________
         Nancy L. Martin                  Name:     Robert H. Graham
         Assistant Secretary              Title:    President

                                          A I M DISTRIBUTORS, INC.

Attest:  ________________________   By:   ______________________________________

Name:    ________________________   Name: ______________________________________

Title:   ________________________   Title:______________________________________
</TABLE>


                                    COVA FINANCIAL SERVICES LIFE
                 INSURANCE COMPANY, on behalf of itself and its
                                    separate accounts

Attest:  ________________________   By:             ____________________________

Name:    ________________________   Name:           ____________________________

Title:   ________________________   Title:          ____________________________


                                                    COVA LIFE SALES COMPANY

Attest:  ________________________   By:             ____________________________

Name:    ________________________   Name:           ____________________________

Title:   ________________________   Title:          ____________________________





                                   SCHEDULE A

FUNDS AVAILABLE UNDER THE CONTRACTS
- -----------------------------------

*        AIM VARIABLE INSURANCE FUNDS, INC.

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

SEPARATE ACCOUNTS UTILIZING THE FUNDS
- -------------------------------------

*        Cova Variable Annuity Account One

CONTRACTS FUNDED BY THE SEPARATE ACCOUNTS
- -----------------------------------------

*        Contract Form # XL-407
*        Contract Form # CL-407
*        Contract Form # XL-617
*        Contract Form # CL-617




                             PARTICIPATION AGREEMENT
                             -----------------------

                                      AMONG
                                      -----

                              INVESTORS FUND SERIES
                         ZURICH KEMPER INVESTMENTS, INC.
                        ZURICH KEMPER DISTRIBUTORS, INC.

                                       AND

                 COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY

THIS  AGREEMENT,  made and entered into as of this ___ day of ________,  1997 by
and among Cova  Financial  Services Life  Insurance  Company  (hereinafter,  the
"Company"),  a Missouri  insurance  company,  on its own behalf and on behalf of
each  separate  account of the  Company set forth on Schedule A hereto as may be
amended  from  time  to  time  (each  account  hereinafter  referred  to  as  an
"Account"),  Investors Fund Series, a business trust organized under the laws of
the  Commonwealth  of  Massachusetts  (hereinafter  the "Fund"),  Zurich  Kemper
Investments,  Inc.  (hereinafter  the "Adviser"),  a Delaware  corporation,  and
Zurich Kemper  Distributors,  Inc.  (hereinafter the "Underwriter"),  a Delaware
corporation.

WHEREAS,  the Fund  engages in  business as an  open-end  management  investment
company and is available to act as the investment  vehicle for separate accounts
established  for  variable  life  insurance  and  variable   annuity   contracts
(hereinafter the "Variable  Insurance  Products") offered by insurance companies
that have  entered  into  participation  agreements  with the Fund  (hereinafter
"Participating Insurance Companies");

WHEREAS,  the beneficial  interest in the Fund is divided into several series of
shares,  each  designated  a  "Portfolio"  and  representing  the  interest in a
particular managed portfolio of securities and other assets;

WHEREAS,  the Fund has  obtained  an order  from  the  Securities  and  Exchange
Commission  ("SEC")  granting  Participating  Insurance  Companies  and variable
annuity and  variable  life  insurance  separate  accounts  exemptions  from the
provisions of Sections 9(a), 13(a),  15(a), and 15(b) of the Investment  Company
Act of 1940, as amended,  (hereinafter the "1940 Act") and Rules 6e-2(b)(15) and
6e-3(T)(b)(15)  thereunder,  if and to the extent  necessary to permit shares of
the Fund to be sold to and held by variable  annuity and variable life insurance
separate accounts of both affiliated and unaffiliated  life insurance  companies
(SEC Release No. IC-17164;  File No.  812-7345;  hereinafter the "Shared Funding
Exemption Order");

WHEREAS,  the Fund is registered as an open-end  management  investment  company
under  the 1940 Act and  shares  of the  Portfolios  are  registered  under  the
Securities Act of 1933, as amended (hereinafter the "1933 Act");

WHEREAS,  the Adviser is duly  registered  as an  investment  adviser  under the
Investment Advisers Act of 1940, as amended, and any applicable state securities
laws;

WHEREAS,  the Company has  registered  or will  register  certain  variable life
insurance and variable  annuity  contracts  supported wholly or partially by the
Accounts (the "Contracts")  under the 1933 Act, and said Contracts are listed in
Schedule  A hereto,  as it may be  amended  from time to time by mutual  written
agreement;

WHEREAS,  each Account is duly established and maintained as a separate account,
established by resolution of the Board of Directors of the Company,  on the date
shown for such  Account  on  Schedule A hereto,  to set aside and invest  assets
attributable to the aforesaid Contracts;

WHEREAS,  the Company has  registered  or will  register  each Account as a unit
investment trust under the 1940 Act;

WHEREAS, the Underwriter is registered as a broker-dealer with the SEC under the
Securities  Exchange Act of 1934, as amended  ("1934  Act"),  and is a member in
good standing of the National Association of Securities Dealers, Inc. ("NASD");

WHEREAS,  to the extent permitted by applicable  insurance laws and regulations,
the Company  intends to purchase  shares of the Portfolios  listed in Schedule A
hereto,  as it may be  amended  from  time to time by mutual  written  agreement
("Designated  Portfolios"),  on behalf  of the  Accounts  to fund the  aforesaid
Contracts,  and the  Underwriter  is  authorized  to sell  such  shares  to unit
investment trusts such as the Accounts at net asset value; and

WHEREAS,  to the extent permitted by applicable  insurance laws and regulations,
the  Company  also  intends  to  purchase  shares in other  open-end  investment
companies or series thereof not affiliated with the Fund ("Unaffiliated  Funds")
on behalf of the Accounts to fund the Contracts;

NOW,  THEREFORE,  in consideration of their mutual  promises,  the Company,  the
Fund, the Adviser and the Underwriter agree as follows:

                                    ARTICLE I
                               Sale of Fund Shares
                               -------------------

I.1 The Underwriter agrees to sell to the Company those shares of the Designated
Portfolios  that the Accounts  order,  executing such orders on a daily basis at
the net asset value next  computed  after receipt by the Fund or its designee of
the order for the shares of the Designated Portfolios.

I.2 The Fund agrees to make shares of each  Designated  Portfolio  available for
purchase  at the  applicable  net asset  value per share by the  Company and the
Accounts on those days on which the Fund calculates such Designated  Portfolio's
net asset value  pursuant to rules of the SEC, and the Fund shall use reasonable
efforts to  calculate  such net asset  value on each day when the New York Stock
Exchange  is open for  trading.  Notwithstanding  the  foregoing,  the  Board of
Trustees  of the Fund  ("Board")  may  refuse to sell  shares of any  Designated
Portfolio to any person,  or suspend or terminate  the offering of shares of any
Designated  Portfolio  if  such  action  is  required  by law  or by  regulatory
authorities  having  jurisdiction,  or is, in the sole  discretion  of the Board
acting in good faith and in light of its fiduciary  duties under federal and any
applicable  state laws,  necessary in the best interest of the  shareholders  of
such Designated Portfolio.

I.3 The Fund and the Underwriter agree that shares of the Fund will be sold only
to Participating  Insurance  Companies or their separate  accounts in accordance
with the requirements of Section 817(h)(4) of the Internal Revenue Code of 1986,
as amended ("Code") and Treasury  Regulation  Section 1.817-5.  No shares of any
Designated  Portfolios  will be sold to the  general  public.  The  Fund and the
Underwriter  will not sell shares of any  Designated  Portfolio to any insurance
company  or  separate   account  unless  an  agreement   containing   provisions
substantially the same as Sections 2.1, 3.4, 3.5 and 3.6 and Article VII of this
Agreement is in effect to govern such sales.

I.4 The Fund agrees to redeem, on the Company's request,  any full or fractional
shares of the Designated Portfolios held by the Company, executing such requests
on a daily basis at the net asset value next computed  after receipt by the Fund
or its designee of the request for redemption, except that the Fund reserves the
right to suspend  the right of  redemption  or  postpone  the date of payment or
satisfaction  upon redemption  consistent with Section 22(e) of the 1940 Act and
any rules thereunder,  and in accordance with the procedures and policies of the
Fund as described in the Fund's then current prospectus.

I.5 For purposes of Sections  I.1 and I.4, the Company  shall be the designee of
the Fund for receipt of purchase and  redemption  orders from the Accounts,  and
receipt by such designee shall constitute receipt by the Fund; provided that the
Company receives the order prior to the  determination of net asset value as set
forth in the Fund's then current prospectus and the Fund receives notice of such
order by 9:30 a.m. New York time on the next following  Business Day.  "Business
Day" shall mean any day on which the New York Stock Exchange is open for trading
and on which the Fund  calculates  its net asset value  pursuant to the rules of
the SEC.

I.6 The  Company  agrees to  purchase  and redeem the shares of each  Designated
Portfolio  offered by the Fund's then current  prospectus in accordance with the
provisions of such prospectus.

I.7 The  Company  shall pay for  shares of a  Designated  Portfolio  on the next
Business  Day after  receipt of an order to purchase  shares of such  Designated
Portfolio.  Payment shall be in federal funds  transmitted by wire by 11:00 a.m.
New York time.  If payment in federal  funds for any purchase is not received or
is received by the Fund after 11:00 a.m. New York time on such Business Day, the
Company  shall  promptly,  upon the Fund's  request,  reimburse the Fund for any
charges,  costs,  fees,  interest  or  other  expenses  incurred  by the Fund in
connection with any advances to, or borrowing or overdrafts by, the Fund, or any
similar  expenses  incurred by the Fund,  as a result of portfolio  transactions
effected by the Fund based upon such purchase  request.  For purposes of Section
2.8 and 2.9 hereof, upon receipt by the Fund of the federal funds so wired, such
funds shall cease to be the  responsibility  of the Company and shall become the
responsibility of the Fund.

I.8 Issuance and  transfer of the shares of a  Designated  Portfolio  will be by
book entry  only.  Stock  certificates  will not be issued to the Company or any
Account. Shares of a Designated Portfolio ordered from the Fund will be recorded
in an appropriate  title for each Account or the appropriate  subaccount of each
Account.

I.9 The Fund shall furnish  same-day  notice (by wire or telephone,  followed by
written  confirmation)  to the Company of any income,  dividends or capital gain
distributions payable on shares of the Designated Portfolios. The Company hereby
elects to receive all such income,  dividends, and capital gain distributions as
are payable on shares of a  Designated  Portfolio in  additional  shares of that
Designated Portfolio. The Company reserves the right to revoke this election and
to receive all such income dividends and capital gain distributions in cash. The
Fund shall  notify  the  Company of the number of shares so issued as payment of
such dividends and distributions. The Fund shall use its best efforts to furnish
advance  notice of the day such dividends and  distributions  are expected to be
paid.

I.10 The Fund  shall  make the net asset  value  per  share for each  Designated
Portfolio  available  to the  Company  on a daily  basis  as soon as  reasonably
practical  after the net asset value per share is  calculated  (normally by 6:30
p.m.  New York time) and shall use its best efforts to make such net asset value
per share  available by 7:00 p.m. New York time. In the event the Fund is unable
to meet the 7:00 p.m. time stated herein,  it shall provide  additional time for
the Company to place  orders for the  purchase and  redemption  of shares.  Such
additional  time shall be equal to the  additional  time which the Fund takes to
make the net asset value available to the Company.  If Fund provides the Company
with materially  incorrect share net asset value information through no fault of
the Company,  the Company on behalf of the Separate Accounts,  shall be entitled
to an  adjustment  to the number of shares  purchased or redeemed to reflect the
correct  share net asset value.  Any material  error in the  calculation  of net
asset value per share,  dividend or capital gain  information  shall be reported
promptly upon discovery to the Company.  If a Separate Account due to such error
has  received  amounts  in excess of the  amounts to which it is  entitled,  the
Company,  when requested by Fund, shall make adjustments to the Separate Account
to  reflect  the change in the  values of the  shares as  reflected  in the unit
values of the  affected  Variable  Contract  owners who still have values in the
applicable designated Portfolio. The parties shall use all reasonable efforts to
reach  agreement as to  resolution  of any such errors  within two business days
after the discovery of the error.

I.11 The Parties hereto  acknowledge  that the arrangement  contemplated by this
Agreement is not exclusive;  the shares of the Designated  Portfolios (and other
Portfolios  of the Fund) may be sold to other  insurance  companies  (subject to
Section I.3 and Article VII hereof) and the cash value of the  Contracts  may be
invested in other investment companies.

I.12 The Company agrees that,  upon the request of the Fund, the  Underwriter or
the Adviser,  the Company will  cooperate in the  development  and imposition of
reasonable  restrictions  upon the transfer by Contract  owners of amounts to or
from sub-accounts  investing in the Designated  Portfolios,  which transfers are
implemented  by or through a financial  services  firm offering  market  timing,
asset allocation or similar services.


                                   ARTICLE II
                         Representations and Warranties
                         ------------------------------

II.1 The Company  represents  and  warrants  that the  Contracts  are or will be
registered  under the 1933 Act; that the Contracts will be  continually  issued,
offered  for sale and  sold in  compliance  in all  material  respects  with all
applicable  federal  and  state  laws and that the sale of the  Contracts  shall
comply in all material respects with state insurance  suitability  requirements.
The Company further represents and warrants that it is an insurance company duly
organized and in good standing under  applicable law and that it has legally and
validly  established  each  Account  prior to any  issuance or sale thereof as a
separate account under the Missouri  insurance laws and has registered or, prior
to any issuance or sale of the  Contracts,  will register each Account as a unit
investment trust in accordance with the provisions of the 1940 Act to serve as a
separate account for the Contracts.

II.2 The Fund  represents and warrants that shares of the Designated  Portfolios
sold pursuant to this  Agreement  shall be  registered  under the 1933 Act, duly
authorized  for  issuance and sold in  compliance  with all  applicable  federal
securities laws and that the Fund is and shall remain  registered under the 1940
Act. The Fund shall amend the  Registration  Statement  for its shares under the
1933 Act and the 1940 Act from time to time as  required  in order to effect the
continuous  offering  of its  shares.  The Fund shall  register  and qualify the
shares of the Designated  Portfolios for sale in accordance with the laws of the
various  states  only if and to the extent  deemed  advisable  by the Fund after
taking into  consideration any state insurance law requirements that the Company
advises the Fund may be applicable.

II.3 The Fund  currently  does  not  intend  to make  any  payments  to  finance
distribution expenses pursuant to Rule 12b-1 under the 1940 Act, although it may
make such payments in the future subject to applicable law.

II.4  The  Fund  makes  no  representations  as to  whether  any  aspect  of its
operation,  including  but  not  limited  to,  investments  policies,  fees  and
expenses,  complies with the insurance and other  applicable laws of the various
states,  except that the Fund represents that the investment policies,  fees and
expenses  of the  Designated  Portfolios  are and shall at all  times  remain in
compliance  with the  insurance  laws of the  State of  Missouri  to the  extent
required to perform this Agreement.  The Company will advise the Fund in writing
as to any  requirements  of Missouri  insurance  law that affect the  Designated
Portfolios,  and the Fund will be deemed to be in  compliance  with this Section
2.4 so long as the Fund complies with such advice of the Company.

II.5 The Fund represents that it is lawfully organized and validly existing as a
business trust under the laws of the Commonwealth of  Massachusetts  and that it
does and will comply in all material respects with the 1940 Act.

II.6  The  Underwriter  represents  and  warrants  that it is a  member  in good
standing of the NASD and is  registered  as a  broker-dealer  with the SEC.  The
Underwriter  further  represents  that it will sell and distribute the shares of
the Designated  Portfolios in accordance  with any applicable  state and federal
securities laws.

II.7 The  Adviser  represents  and  warrants  that it is and shall  remain  duly
registered  as an  investment  adviser  under all  applicable  federal and state
securities  laws and that the Adviser shall perform its obligations for the Fund
in compliance in all material  respects  with any  applicable  state and federal
securities laws.

II.8 The Fund,  the Adviser and the  Underwriter  represent and warrant that all
their directors, officers, employees, investment advisers, and other individuals
or entities  dealing with the money and/or  securities of the Fund are and shall
continue  to be at all times  covered  by a  blanket  fidelity  bond or  similar
coverage  for the  benefit  of the Fund in an amount  not less than the  minimum
coverage  required  currently  by Rule  17g-1 of the  1940  Act or such  related
provisions as may be  promulgated  from time to time.  The aforesaid  bond shall
include coverage for larceny and embezzlement and shall be issued by a reputable
bonding company.

II.9 The Company  represents  and  warrants  that all its  directors,  officers,
employees,  investment  advisers,  and other individuals or entities employed or
controlled by the Company  dealing with the money and/or  securities of the Fund
are covered by a blanket fidelity bond or similar coverage in an amount not less
than  $5  million.   The  aforesaid  bond  includes  coverage  for  larceny  and
embezzlement and is issued by a reputable  bonding  company.  The Company agrees
that this bond or another bond  containing  these  provisions  will always be in
effect,  and agrees to notify the Fund,  the Adviser and the  Underwriter in the
event that such coverage no longer applies.

II.10 The Company  represents  and  warrants  that all shares of the  Designated
Portfolios  purchased  by the Company will be purchased on behalf of one or more
unmanaged  separate  accounts that offer  interests  therein that are registered
under the 1933 Act and upon which a  registration  fee has been or will be paid;
and  the  Company   acknowledges  that  the  Fund  intends  to  rely  upon  this
representation  and warranty for purposes of calculating SEC  registration  fees
payable with  respect to such shares of the  Designated  Portfolios  pursuant to
Instruction  B.5 to Form  24F-2  or any  similar  form or SEC  registration  fee
calculation  procedure  that  allows  the  Fund to  exclude  shares  so sold for
purposes  of  calculating  its SEC  registration  fee.  The  Company  agrees  to
cooperate  with the Fund on no less than an annual  basis to  certify  as to its
continuing compliance with this representation and warranty.

                                   ARTICLE III
                     Prospectuses, Statements of Additional
                    Information, and Proxy Statements; Voting
                    -----------------------------------------

III.1 The Fund  shall  provide  the  Company  with as many  copies of the Fund's
current  prospectus for the Designated  Portfolios as the Company may reasonably
request.  If requested by the Company in lieu  thereof,  the Fund shall  provide
such  documentation  (including  a final copy of the new  prospectus)  and other
assistance (including a "camera ready" copy of the new prospectus as set in type
or a computer diskette  containing a copy of the new prospectus in the form sent
to the financial  printer with format changes being subject to Fund consent,  in
which case the Company  shall be  responsible  for the accuracy of any change in
the format of such prospectus when printed) as is reasonably  necessary in order
for the  Company  once each year (or more  frequently  if the  prospectus  for a
Designated  Portfolio is amended) to have the  prospectus  for the Contracts and
the prospectus for the Designated Portfolios and other funds printed together in
one document.  Expenses with respect to the foregoing shall be borne as provided
under Article V.

III.2 The Fund's prospectus shall disclose that (a) the Fund is intended to be a
funding  vehicle for all types of variable  annuity and variable life  insurance
contracts   offered  by   Participating   Insurance   Companies,   (b)  material
irreconcilable  conflicts of interest  may arise,  and (c) the Fund's Board will
monitor events in order to identify the existence of any material irreconcilable
conflicts and determine what action, if any, should be taken in response to such
conflicts.  The  Fund  hereby  notifies  the  Company  that  disclosure  in  the
prospectus for the Contracts  regarding the potential  risks of mixed and shared
funding may be appropriate.  Further, the Fund's prospectus shall state that the
current  Statement of Additional  Information  ("SAI") for the Fund is available
from the Company  (or, in the Fund's  discretion,  from the Fund),  and the Fund
shall  provide a copy of such SAI to any owner of a Contract who  requests  such
SAI and to the Company in such quantities as the Company may reasonably request.
Expenses with respect to the foregoing  shall be borne as provided under Article
V.

III.3 The Fund shall  provide  the Company  with  copies of its proxy  material,
reports  to  shareholders,  and other  communications  to  shareholders  for the
Designated  Portfolios in such quantity as the Company shall reasonably  require
for  distributing  to Contract  owners.  Expenses  with respect to the foregoing
shall be borne as provided under Article V.

III.4 The Company shall:

     (i)  solicit voting instructions from Contract owners;

     (ii) vote the  shares  of each  Designated  Portfolio  in  accordance  with
          instructions received from Contract owners; and

     (iii)vote shares of each  Designated  Portfolio  for which no  instructions
          have been received in the same proportion as shares of such Designated
          Portfolio for which instructions have been received,

so long as and to the extent that the SEC continues to interpret the 1940 Act to
require  pass-through  voting  privileges for variable contract owners or to the
extent otherwise  required by law. The Company reserves the right to vote shares
of each Designated  Portfolio held in any separate  account in its own right, to
the extent permitted by law.

III.5 The Company  shall be  responsible  for assuring that each of its separate
accounts participating in a Designated Portfolio calculates voting privileges as
required  by  the  Shared  Funding  Exemption  Order  and  consistent  with  any
reasonable standards that the Fund has adopted or may adopt.

III.6 The Fund will comply with all provisions of the 1940 Act requiring  voting
by  shareholders,  and in  particular  the Fund will  either  provide for annual
meetings or comply with Section  16(c) of the 1940 Act (although the Fund is not
one of the  trusts  described  in  Section  16(c)  of that  Act) as well as with
Sections 16(a) and, if and when  applicable,  Section 16(b).  Further,  the Fund
will act in accordance  with the SEC's  interpretation  of the  requirements  of
Section  16(a) with  respect to periodic  elections of directors or trustees and
with  whatever  rules the SEC may  promulgate  from  time to time  with  respect
thereto.  The Fund reserves the right,  upon prior written notice to the Company
(given at the earliest practicable time), to take all actions, including but not
limited to, the dissolution,  termination,  merger and sale of all assets of the
Fund or any Designated  Portfolio upon the sole  authorization  of the Board, to
the extent permitted by the laws of the  Commonwealth of  Massachusetts  and the
1940 Act.

III.7 It is  understood  and agreed  that,  except with  respect to  information
regarding  the Fund,  the  Underwriter,  the  Adviser or  Designated  Portfolios
provided in writing by the Fund,  the  Underwriter  or the Adviser,  none of the
Fund,  the  Underwriter  or the  Adviser is  responsible  for the content of the
prospectus or statement of additional information for the Contracts.

                                   ARTICLE IV
                         Sales Material and Information
                         ------------------------------

IV.1 The Company shall furnish,  or shall cause to be furnished,  to the Fund or
the Underwriter,  each piece of sales literature or other  promotional  material
("sales literature") that the Company develops or uses and in which the Fund (or
a Designated  Portfolio  thereof) or the Adviser or the Underwriter is named, at
least eight  business days prior to its use. No such  material  shall be used if
the Fund or its designee  reasonably  objects to such use within eight  business
days after receipt of such material. The Fund or its designee reserves the right
to reasonably object to the continued use of such material, and no such material
shall be used if the Fund or its designee so object.

IV.2 The Company shall not give any  information or make any  representation  or
statement on behalf of the Fund or concerning  the Fund in  connection  with the
sale of the Contracts other than the information or representations contained in
the registration  statement,  prospectus or SAI for the shares of the Designated
Portfolios, as such registration statement,  prospectus or SAI may be amended or
supplemented  from time to time, or in reports or proxy statements for the Fund,
or in  sales  literature  approved  by  the  Fund  or  its  designee  or by  the
Underwriter,  except with the  permission of the Fund or the  Underwriter or the
designee of either.

IV.3 The Fund or the Underwriter shall furnish,  or shall cause to be furnished,
to the  Company,  each piece of sales  literature  that the Fund or  Underwriter
develops  or uses in which the  Company  and/or its  Account is named,  at least
eight  business  days prior to its use.  No such  material  shall be used if the
Company  reasonably objects to such use within eight business days after receipt
of such  material.  The Company  reserves the right to reasonably  object to the
continued use of such material and no such material shall be used if the Company
so objects.

IV.4 The Fund and the  Underwriter  shall not give any  information  or make any
representations on behalf of the Company or concerning the Company, the Account,
or the Contracts  other than the information or  representations  contained in a
registration statement,  prospectus,  or statement of additional information for
the  Contracts,  as such  registration  statement,  prospectus  or  statement of
additional  information may be amended or supplemented  from time to time, or in
published  reports for the Accounts  which are the public  domain or approved by
the Company for distribution to Contract owners, or in sales literature approved
by the Company or its designee, except with the permission of the Company.

IV.5 The Fund will  provide  to the  Company at least one  complete  copy of all
registration statements,  prospectuses,  SAIs, reports, proxy statements,  sales
literature, applications for exemptions, requests for no-action letters, and all
amendments  to any of the  above,  that  relate  to the  Designated  Portfolios,
contemporaneously  with the  filing  of such  document(s)  with the SEC or other
regulatory authorities.

IV.6 The  Company  will  provide to the Fund at least one  complete  copy of all
registration  statements,  prospectuses,  statements of additional  information,
shareholder reports,  solicitations for voting  instructions,  sales literature,
applications for exemptions,  request for no-action letters,  and all amendments
to  any  of  the  above,   that  relate  to  the   Contracts  or  the  Accounts,
contemporaneously  with the  filing  of such  document(s)  with the SEC or other
regulatory authorities.

IV.7 For purposes of this Agreement, the phrase "sales literature" includes, but
is not  limited  to,  any of the  following:  advertisements  (such as  material
published,  or designed for use in, a newspaper,  magazine, or other periodical,
radio,  television,  electronic  media,  telephone or tape recording,  videotape
display,  signs or billboards,  motion pictures,  or other public media),  sales
literature  (i.e.,  any  written  communication  distributed  or made  generally
available to customers or the public, including brochures,  circulars,  reports,
market letters,  form letters,  seminar texts, reprints or excerpts of any other
advertisement,  sales  literature,  or  published  article) and  educational  or
training  materials  or  other  communications  distributed  or  made  generally
available to some or all agents or employees.

IV.8 At the  request of any party to this  Agreement,  any other party will make
available to the requesting party's independent  auditors all records,  data and
access to operating  procedures  that may  reasonably be requested in connection
with  compliance  and regulatory  requirements  related to this Agreement or any
party's obligations under this Agreement.

                                    ARTICLE V
                                Fees and Expenses
                                -----------------

V.1 All expenses  incident to performance by the Fund under this Agreement shall
be paid by the Fund,  except and as further  provided  in  Schedule  B. The Fund
shall see to it that all shares of the  Designated  Portfolios  are  registered,
duly  authorized  for issuance and sold in compliance  with  applicable  federal
securities  laws and,  if and to the extent  deemed  advisable  by the Fund,  in
accordance with applicable state securities laws prior to their sale.

V.2 The parties  hereto  shall bear the  expenses of  typesetting,  printing and
distributing the Fund's prospectus, SAI, proxy materials and reports as provided
in Schedule B.

V.3   Administrative   services  to  variable   Contract  owners  shall  be  the
responsibility  of the Company and shall not be the  responsibility of the Fund,
Underwriter or Adviser.  The Fund recognizes the Company as the sole shareholder
of shares of the Designated Portfolios issued under the Agreement.

V.4 The Fund shall not pay and neither the Adviser nor the Underwriter shall pay
any fee or other compensation to the Company under this Agreement,  although the
parties  will bear  certain  expenses in  accordance  with  Schedule B and other
provisions of this Agreement.

                                   ARTICLE VI
                        Diversification and Qualification
                        ---------------------------------

VI.1 The Fund will  invest the  assets of each  Designated  Portfolio  in such a
manner as to ensure  that the  Contracts  will be  treated  as  annuity  or life
insurance contracts,  whichever is appropriate,  under the Internal Revenue Code
of 1986,  as amended  ("Code") and the  regulations  issued  thereunder  (or any
successor  provisions).  Without  limiting the scope of the foregoing,  the Fund
will, with respect to each Designated  Portfolio,  comply with Section 817(h) of
the Code and  Treasury  Regulation  1.817-5,  and any  Treasury  interpretations
thereof,  relating to the  diversification  requirements  for variable  annuity,
endowment,   or  life   insurance   contracts,   and  any  amendments  or  other
modifications  or successor  provisions to such Section or  Regulations.  In the
event of a breach of this  Article VI, the Fund will take all  reasonable  steps
(a) to notify the Company of such  breach and (b) to  adequately  diversify  the
affected  Designated  Portfolio  so as to  achieve  compliance  within the grace
period afforded by Treasury Regulation 1.817-5.

VI.2 The Fund represents that each Designated  Portfolio is currently  qualified
(and  for  new  Designated  Portfolios,  intends  to  qualify)  as  a  Regulated
Investment  Company  under  Subchapter M of the Code,  and that it will maintain
such qualification  (under Subchapter M or any successor or similar  provisions)
and that it will notify the Company  immediately  upon having a reasonable basis
for  believing  that a Designated  Portfolio  has ceased to so qualify or that a
Designated Portfolio might not so qualify in the future.

VI.3 The Company represents that the Contracts are currently, and at the time of
issuance  shall be, treated as life  insurance or annuity  insurance  contracts,
under  applicable  provisions of the Code, and that it will make every effort to
maintain such  treatment,  and that it will notify the Fund, the Adviser and the
Underwriter  immediately  upon  having a  reasonable  basis  for  believing  the
Contracts  have  ceased to be so treated or that they might not be so treated in
the future. The Company agrees that any prospectus offering a contract that is a
"modified  endowment  contract" as that term is defined in Section  7702A of the
Code (or any successor or similar provision),  shall identify such contract as a
modified endowment contract.

                                   ARTICLE VII
                               Potential Conflicts
                               -------------------

VII.1  The  Board  will  monitor  the Fund  for the  existence  of any  material
irreconcilable  conflict  between the  interests of the  contract  owners of all
separate accounts investing in the Fund. An irreconcilable material conflict may
arise for a variety of reasons,  including: (a) an action by any state insurance
regulatory  authority;  (b) a change in applicable  federal or state  insurance,
tax, or securities  laws or  regulations,  or a public  ruling,  private  letter
ruling,  no-action or interpretative letter, or any similar action by insurance,
tax, or securities  regulatory  authorities;  (c) an  administrative or judicial
decision in any relevant proceeding;  (d) the manner in which the investments of
any  Designated  Portfolio  are  being  managed;  (e)  a  difference  in  voting
instructions  given by variable  annuity  contract and variable  life  insurance
contract  owners;  or (f) a decision  by a  Participating  Insurance  Company to
disregard the voting  instructions of contract owners.  The Board shall promptly
inform the Company if it determines  that an  irreconcilable  material  conflict
exists and the implications thereof.

VII.2 The  Company  and the  Adviser  will  report  any  potential  or  existing
conflicts of which each is aware to the Board. The Company will assist the Board
in carrying out its  responsibilities  under the Shared Funding Exemption Order,
by providing the Board with all information  reasonably  necessary for the Board
to  consider  any  issues  raised.  This  includes,  but is not  limited  to, an
obligation  by the Company to inform the Board  whenever  Contract  owner voting
instructions are disregarded.  At least annually,  and more frequently if deemed
appropriate  by the Board,  the Company  shall  submit to the  Adviser,  and the
Adviser shall at least annually submit to the Board, such reports, materials and
data as the Board may  reasonably  request so that the Board may fully carry out
the  obligations  imposed  upon it by the  conditions  contained  in the  Shared
Funding Exemption Order; and said reports, materials and data shall be submitted
more frequently if deemed appropriate by the Board. The responsibility to report
such information and conflicts to the Board will be carried out with a view only
to the interests of the contract owners.

VII.3 If it is  determined  by a  majority  of the Board,  or a majority  of its
disinterested  members,  that a material  irreconcilable  conflict  exists,  the
Company and any other Participating  Insurance Companies shall, at their expense
and to the extent  reasonably  practicable  (as  determined by a majority of the
disinterested  Board  members),  take whatever  steps are necessary to remedy or
eliminate  the  irreconcilable  material  conflict,  up to and  including:  (a),
withdrawing  the assets  allocable to some or all of the separate  accounts from
the Fund or any Designated  Portfolio and reinvesting such assets in a different
investment medium,  which may include another Designated  Portfolio of the Fund,
or submitting  to a vote of all affected  contract  owners the question  whether
such  segregation  should be implemented  and, as  appropriate,  segregating the
assets of any appropriate  group (i.e.  annuity contract owners,  life insurance
contract  owners,  or  variable  contract  owners  of one or more  Participating
Insurance Companies) that votes in favor of such segregation, or offering to the
affected  contract  owners  the  option  of  making  such  a  change;  and  (b),
establishing a new registered  management investment company or managed separate
account.

VII.4 If a material  irreconcilable conflict arises because of a decision by the
Company to  disregard  contract  owner  voting  instructions  and that  decision
represents a minority  position or would  preclude a majority  vote, the Company
may be required,  at the Fund's  election,  to withdraw  the affected  Account's
investment in any Designated Portfolio and terminate this Agreement with respect
to such Account provided, however, that such withdrawal and termination shall be
limited to the extent required by the foregoing material irreconcilable conflict
as  determined  by a majority  of the  disinterested  members of the Board.  The
Company will bear the cost of any remedial action, including such withdrawal and
termination.  No penalty will be imposed by the Fund upon the  affected  Account
for withdrawing  assets from the Fund in the event of a material  irreconcilable
conflict.  Any such  withdrawal and  termination  must take place within six (6)
months  after  the Fund  gives  written  notice  that  this  provision  is being
implemented,  and until the effective  date of such  termination  the Fund shall
continue to accept and  implement  orders by the Company for the  purchase  (and
redemption) of shares of such Designated Portfolio.

VII.5 If a material  irreconcilable  conflict arises because a particular  state
insurance  regulator's  decision  applicable to the Company  conflicts  with the
majority of other state regulators,  then the Company will withdraw the affected
Account's  investment in the affected  Designated  Portfolio and terminate  this
Agreement with respect to such Account within six months after the Board informs
the Company in writing that it has determined  that such decision has created an
irreconcilable  material conflict;  provided,  however, that such withdrawal and
termination  shall be limited to the extent  required by the foregoing  material
irreconcilable conflict as determined by a majority of the disinterested members
of the  Board.  Until the  effective  date of such  termination  the Fund  shall
continue to accept and  implement  orders by the Company for the  purchase  (and
redemption) of shares of such Designated Portfolios.

VII.6 For purposes of Sections 7.3 through 7.6 of this Agreement,  a majority of
the  disinterested  members of the Board shall  determine  whether any  proposed
action adequately remedies any irreconcilable material conflict; but in no event
will the Fund be required to establish a new funding  medium for the  Contracts.
The Company  shall not be  required  by Section  7.3 to  establish a new funding
medium  for the  Contract  if an offer to do so has been  declined  by vote of a
majority of Contract owners materially  adversely affected by the irreconcilable
material  conflict.  In the event that the Board  determines  that any  proposed
action does not adequately remedy any irreconcilable material conflict, then the
Company will withdraw an Account's  investment in any  Designated  Portfolio and
terminate  this  Agreement  within six (6) months  after the Board  informs  the
Company in writing of the foregoing determination;  provided, however, that such
withdrawal and  termination  shall be limited to the extent required by any such
material   irreconcilable   conflict  as   determined   by  a  majority  of  the
disinterested members of the Board.

VII.7 If and to the extent the Shared Funding Exemption Order contains terms and
conditions  different from Sections 3.4, 3.5, 3.6, 7.1, 7.2, 7.3, 7.4 and 7.5 of
this Agreement,  then the Fund and/or the Participating  Insurance Companies, as
appropriate, shall take such steps as may be necessary to comply with the Shared
Funding  Exemption Order, and Sections 3.4, 3.5, 3.6, 7.1, 7.2, 7.3, 7.4 and 7.5
of the  Agreement  shall  continue  in effect  only to the extent that terms and
conditions  substantially identical to such Sections are contained in the Shared
Funding Exemption Order or any amendment thereto. If and to the extent that Rule
6e-2 and Rule 6e-3(T) are amended, or Rule 6e-3 is adopted, to provide exemptive
relief from any  provision of the 1940 Act or the rules  promulgated  thereunder
with  respect to mixed or shared  funding  (as  defined  in the  Shared  Funding
Exemption  Order)  on terms  and  conditions  materially  different  from  those
contained in the Shared Funding  Exemption  Order,  then (a) the Fund and/or the
Participating Insurance Companies, as appropriate,  shall take such steps as may
be necessary to comply with Rules 6e-2 and 6e-3(T),  as amended,  and Rule 6e-3,
as adopted, to the extent such rules are applicable;  and (b) Sections 3.4, 3.5,
3.6, 7.1, 7.2, 7.3, 7.4 and 7.5 of this Agreement  shall continue in effect only
to the extent that terms and conditions substantially identical to such Sections
are contained in such Rule(s) as so amended or adopted.

                                  ARTICLE VIII
                                 Indemnification
                                 ---------------

VIII.1   Indemnification by the Company.
         -------------------------------

     (a) The  Company  agrees to  indemnify  and hold  harmless  the  Fund,  the
Adviser, the Underwriter and each of their officers,  trustees and directors and
each  person,  if any, who  controls  the Fund,  the Adviser or the  Underwriter
within the meaning of Section 15 of the 1933 Act (collectively, the "Indemnified
Parties" for  purposes of this Section 8.1) against any and all losses,  claims,
damages,  liabilities  (including  amounts paid in  settlement  with the written
consent of the Company) or litigation  (including legal and other expenses),  to
which  the  Indemnified   Parties  may  become  subject  under  any  statute  or
regulation, at common law or otherwise, insofar as such losses, claims, damages,
liabilities  or expenses  (or actions in respect  thereof)  or  settlements  are
related to the sale or acquisition of the shares of the Designated Portfolios or
the Contracts and;

          (i) arise out of or are based  upon any untrue  statements  or alleged
     untrue  statements  of any  material  fact  contained  in the  Registration
     Statement,  prospectus,  or statement  of  additional  information  for the
     Contracts  or  contained  in the  Contracts  or  sales  literature  for the
     Contracts  (or any amendment or  supplement  to any of the  foregoing),  or
     arise out of or are based upon the  omission  or the  alleged  omission  to
     state therein a material fact required to be stated therein or necessary to
     make the statements therein not misleading; provided that this agreement to
     indemnify shall not apply as to any Indemnified  Party if such statement or
     omission or such alleged  statement  or omission was made in reliance  upon
     and in conformity with  information  furnished in writing to the Company by
     or on behalf of the Fund for use in the Registration Statement,  prospectus
     or  statement  of  additional  information  for  the  Contracts  or in  the
     Contracts  or sales  literature  for the  Contracts  (for any  amendment or
     supplement)  or  otherwise  for  use in  connection  with  the  sale of the
     Contracts or shares of the Designated Portfolios; or

          (ii)  arise out of or as a result  of  statements  or  representations
     (other than  statements or  representations  contained in the  Registration
     Statement,  prospectus, SAI or sales literature of the Fund not supplied by
     the  Company or  persons  under its  control)  or  wrongful  conduct of the
     Company or persons under its authorization or control,  with respect to the
     sale  or  distribution  of  the  Contracts  or  shares  of  the  Designated
     Portfolios; or

          (iii) arise out of any untrue statement or alleged untrue statement of
     a material fact contained in the Registration Statement, prospectus, SAI or
     sales literature of the Fund or any amendment thereof or supplement thereto
     or the  omission  or alleged  omission  to state  therein a  material  fact
     required to be stated therein or necessary to make the  statements  therein
     not  misleading  if such a statement or omission was made in reliance  upon
     information furnished to the Fund by or on behalf of the Company; or

          (iv)  arise as a result of any  material  failure  by the  Company  to
     provide the  services  and furnish  the  materials  under the terms of this
     Agreement (including a failure,  whether  unintentional or in good faith or
     otherwise,  to comply  with the  qualification  requirements  specified  in
     Article VI of this Agreement); or

          (v) arise out of or are based  upon any untrue  statements  or alleged
     untrue  statements  of any  material  fact  contained  in any  Registration
     Statement,   prospectus,  statement  of  additional  information  or  sales
     literature for any Unaffiliated Fund, or arise out of or are based upon the
     omission or alleged  omission to state  therein a material fact required to
     be  stated  therein  or  necessary  to  make  the  statements  therein  not
     misleading,  or  otherwise  pertain  to or  arise  in  connection  with the
     availability of any Unaffiliated  Fund as an underlying  funding vehicle in
     respect of the Contracts; or

          (vi)  arise  out  of  or  result  from  any  material  breach  of  any
     representation  and/or  warranty  made by the Company in this  Agreement or
     arise out of or result from any other material  breach of this Agreement by
     the Company;

as limited by and in  accordance  with the  provisions  of  Sections  8.1(b) and
8.1(c).

     (b) The Company  shall not be liable under this  indemnification  provision
with respect to any losses, claims, damages,  liabilities or litigation to which
an Indemnified  Party would  otherwise be subject by reason of such  Indemnified
Party's willful  misfeasance,  bad faith, or gross negligence in the performance
of such  Indemnified  Party's  duties or by reason of such  Indemnified  Party's
reckless disregard of its obligations or duties under this Agreement.

     (c) The Company  shall not be liable under this  indemnification  provision
with  respect  to any claim  made  against  an  Indemnified  Party  unless  such
Indemnified Party shall have notified the Company in writing within a reasonable
time after the summons or other first legal process  giving  information  of the
nature of the claim shall have been served upon such Indemnified Party (or after
such  Indemnified  Party  shall  have  received  notice of such  service  on any
designated agent), but failure to notify the Company of any such claim shall not
relieve the Company from any liability that it may have to the Indemnified Party
against  whom  such  action  is  brought  otherwise  than  on  account  of  this
indemnification  provision,  except  to the  extent  that the  Company  has been
prejudiced  by such failure to give  notice.  In case any such action is brought
against an Indemnified  Party, the Company shall be entitled to participate,  at
its own  expense,  in the  defense of such  action.  The  Company  also shall be
entitled to assume the defense thereof,  with counsel  satisfactory to the party
named  in the  action  and to  settle  the  claim at its own  expense  provided,
however, that no such settlement shall, without the Indemnified Parties' written
consent, include any factual stipulation referring to the Indemnified Parties or
their  conduct.  After  notice from the  Company to such party of the  Company's
election to assume the defense  thereof,  the  Indemnified  Party shall bear the
fees and expenses of any additional counsel retained by it, and the Company will
not be liable to such party under this Agreement for any legal or other expenses
subsequently incurred by such party independently in connection with the defense
thereof other than reasonable costs of investigation.

     (d) The  Indemnified  Parties  will  promptly  notify  the  Company  of the
commencement  of any litigation or proceedings  against them in connection  with
the issuance or sale of the shares of the Designated Portfolios or the Contracts
or the operation of the Fund.

VIII.2   Indemnification by the Underwriter
         ----------------------------------

     (a) The  Underwriter  agrees to indemnify and hold harmless the Company and
each of its  directors  and officers  and each person,  if any, who controls the
Company  within the  meaning of  Section 15 of the 1933 Act  (collectively,  the
"Indemnified  Parties"  for  purposes of this  Section  8.2) against any and all
losses, claims, damages,  liabilities (including amounts paid in settlement with
the written consent of the Underwriter) or litigation (including legal and other
expenses) to which the Indemnified  Parties may become subject under any statute
or  regulation,  at common law or  otherwise,  insofar as such  losses,  claims,
damages,  liabilities or expenses (or actions in respect thereof) or settlements
are related to the sale or acquisition of shares of the Designated Portfolios or
the Contracts; and

          (i) arise out of or are based  upon any  untrue  statement  or alleged
     untrue  statement  of any  material  fact  contained  in  the  Registration
     Statement,  prospectus  or SAI of the Fund or sales  literature of the Fund
     developed by the  Underwriter (or any amendment or supplement to any of the
     foregoing),  or arise out of or are based upon the  omission or the alleged
     omission to state therein a material fact required to be stated  therein or
     necessary to make the statements therein not misleading, provided that this
     agreement to indemnify shall not apply as to any Indemnified  Party if such
     statement  or omission or such  alleged  statement  or omission was made in
     reliance  upon  and  in  conformity  with  information   furnished  to  the
     Underwriter  or  Fund  by or on  behalf  of  the  Company  for  use  in the
     Registration  Statement or prospectus for the Fund or its sales  literature
     (or any amendment or supplement thereto) or otherwise for use in connection
     with the sale of the Contracts or shares of the Designated Portfolios; or

          (ii)  arise out of or as a result  of  statements  or  representations
     (other than  statements or  representations  contained in the  Registration
     Statement, prospectus or sales literature for the Contracts not supplied by
     the  Underwriter  or persons under its control) or wrongful  conduct of the
     Fund or  Underwriter or person under their control with respect to the sale
     or distribution of the Contracts or shares of the Designated Portfolios; or

          (iii) arise out of any untrue statement or alleged untrue statement of
     a material fact contained in a Registration Statement,  prospectus or sales
     literature  for the  Contracts,  or any  amendment  thereof  or  supplement
     thereto,  or the omission or alleged  omission to state  therein a material
     fact  required to be stated  therein or necessary to make the  statement or
     statements  therein not misleading,  if such statement or omission was made
     in reliance  upon  information  furnished to the Company by or on behalf of
     the Fund; or

          (iv)  arise as a result  of any  failure  by the Fund to  provide  the
     services  and  furnish  the  materials  under the  terms of this  Agreement
     (including a failure,  whether unintentional or in good faith or otherwise,
     to comply with the  diversification  and other  qualification  requirements
     specified in Article VI of this Agreement); or

          (v)  arise  out  of  or  result  from  any  material   breach  of  any
     representation and/or warranty made by the Underwriter in this Agreement or
     arise out of or result from any other material  breach of this Agreement by
     the Underwriter;

as limited by and in  accordance  with the  provisions  of  Sections  8.2(b) and
8.2(c) hereof.

     (b)  The  Underwriter  shall  not  be  liable  under  this  indemnification
provision with respect to any losses, claims, damages, liabilities or litigation
to which an  Indemnified  Party  would  otherwise  be  subject by reason of such
Indemnified Party's willful  misfeasance,  bad faith, or gross negligence in the
performance or such Indemnified  Party's duties or by reason of such Indemnified
Party's reckless  disregard of obligations and duties under this Agreement or to
the Company or the Accounts, whichever is applicable.

     (c)  The  Underwriter  shall  not  be  liable  under  this  indemnification
provision  with  respect to any claim made against an  Indemnified  Party unless
such  Indemnified  Party shall have notified the Underwriter in writing within a
reasonable   time  after  the  summons  or  other  first  legal  process  giving
information  of the  nature  of the  claim  shall  have  been  served  upon such
Indemnified Party (or after such Indemnified Party shall have received notice of
such service on any designated  agent), but failure to notify the Underwriter of
any such claim shall not relieve the Underwriter from any liability which it may
have to the Indemnified Party against whom such action is brought otherwise than
on  account of this  indemnification  provision,  except to the extent  that the
Underwriter has been prejudiced by such failure to give notice. In case any such
action is  brought  against  the  Indemnified  Party,  the  Underwriter  will be
entitled  to  participate,  at its own  expense,  in the  defense  thereof.  The
Underwriter also shall be entitled to assume the defense  thereof,  with counsel
satisfactory  to the party named in the action and to settle the claim at is own
expense;  provided,   however,  that  no  such  settlement  shall,  without  the
Indemnified Parties' written consent,  include any factual stipulation referring
to the Indemnified  Parties or their conduct.  After notice from the Underwriter
to such party of the Underwriter's  election to assume the defense thereof,  the
Indemnified  Party shall bear the fees and  expenses of any  additional  counsel
retained by it, and the Underwriter  will not be liable to such party under this
Agreement for any legal or other  expenses  subsequently  incurred by such party
independently in connection with the defense thereof other than reasonable costs
of investigation.

     (d)  The  Company  agrees   promptly  to  notify  the  Underwriter  of  the
commencement of any litigation or proceedings  against it or any of its officers
or directors  in  connection  with the issuance or sale of the  Contracts or the
operation of the Account.

VIII.3   Indemnification By the Fund
         ---------------------------

     (a) The Fund agrees to indemnify  and hold harmless the Company and each of
its  directors  and officers  and each person,  if any, who controls the Company
within the meaning of Section 15 of the 1933 Act (collectively, the "Indemnified
Parties" for  purposes of this Section 8.3) against any and all losses,  claims,
expenses,  damages,  liabilities  (including amounts paid in settlement with the
written consent of the Fund); or litigation (including legal and other expenses)
to which the  Indemnified  Parties may be required to pay or may become  subject
under any statute or  regulation,  at common law or  otherwise,  insofar as such
losses,  claims,  expenses,  damages,  liabilities  or  expenses  (or actions in
respect thereof) or settlements, are related to the operations of the Fund and:

          (i)  arise as a result  of any  failure  by the  Fund to  provide  the
     services  and  furnish  the  materials  under the  terms of this  Agreement
     (including a failure,  whether unintentional or in good faith or otherwise,
     to comply with the diversification and qualification requirements specified
     in Article VI of this Agreement); or

          (ii)  arise  out  of  or  result  from  any  material  breach  of  any
     representation  and/or warranty made by the Fund in this Agreement or arise
     out of or result from any other  material  breach of this  Agreement by the
     Fund;

as limited by and in  accordance  with the  provisions  of  Sections  8.3(b) and
8.3(c) hereof.

     (b) The Fund shall not be liable under this indemnification  provision with
respect to any losses,  claims,  damages,  liabilities or litigation to which an
Indemnified  Party  would  otherwise  be subject  by reason of such  Indemnified
Party's willful  misfeasance,  bad faith, or gross negligence in the performance
of such  Indemnified  Party's  duties or by reason of such  Indemnified  Party's
reckless  disregard of  obligations  and duties  under this  Agreement or to the
Company,  the Fund, the Underwriter,  the Adviser or the Accounts,  whichever is
applicable.

     (c) The Fund shall not be liable under this indemnification  provision with
respect to any claim made against an Indemnified  Party unless such  Indemnified
Party shall have notified the Fund in writing within a reasonable time after the
summons or other first legal  process  giving  information  of the nature of the
claim  shall  have been  served  upon  such  Indemnified  Party  (or after  such
Indemnified  Party shall have received  notice of such service on any designated
agent),  but  failure to notify the Fund of any such claim shall not relieve the
Fund from any liability that it may have to the  Indemnified  Party against whom
such  action  is  brought  otherwise  than on  account  of this  indemnification
provision,  except  to the  extent  that the Fund  has been  prejudiced  by such
failure  to give  notice.  In case  any  such  action  is  brought  against  the
Indemnified  Parties,  the Fund  will be  entitled  to  participate,  at its own
expense,  in the defense thereof.  The Fund also shall be entitled to assume the
defense thereof,  with counsel satisfactory to the party named in the action and
to  settle  the  claim  at its  own  expense;  provided,  however,  that no such
settlement shall, without the Indemnified Parties' written consent,  include any
factual stipulation referring to the Indemnified Parties or their conduct. After
notice from the Fund to such party of the Fund's  election to assume the defense
thereof,  the  Indemnified  Party  shall  bear  the  fees  and  expenses  of any
additional counsel retained by it, and the Fund will not be liable to such party
under this  Agreement for any legal or other expenses  subsequently  incurred by
such party  independently  in  connection  with the defense  thereof  other than
reasonable costs of investigation.

     (d) The Company,  the Adviser and the Underwriter  agree to notify the Fund
promptly of the  commencement of any litigation or proceeding  against it or any
of its respective  officers or directors in connection  with the Agreement,  the
issuance or sale of the Contracts,  the operation of any Account, or the sale or
acquisition of shares of the Designated Portfolios.

                                   ARTICLE IX
                                 Applicable Law
                                 --------------

IX.1 This  Agreement  shall be construed and the provisions  hereof  interpreted
under and in accordance with the laws of the Commonwealth of Massachusetts.

IX.2 This  Agreement  shall be subject to the  provisions of the 1933,  1934 and
1940 Acts, and the rules and regulations and rulings thereunder,  including such
exemptions  from  the  statutes,  rules  and  regulations  as the SEC may  grant
(including,  but not limited  to, the Shared  Funding  Exemption  Order) and the
terms hereof shall be interpreted and construed in accordance therewith.

                                    ARTICLE X
                                   Termination
                                   -----------

X.1 This  Agreement  shall  continue in full force and effect until the first to
occur of:

     (a) termination by any party, for any reason with respect to any Designated
Portfolio,  by six (6) months'  advance  written  notice  delivered to the other
parties; or

     (b)  termination  by the Company by written notice to the Fund, the Adviser
and the  Underwriter  with respect to any  Designated  Portfolio  based upon the
Company's reasonable and good faith determination that shares of such Designated
Portfolio  are  not  reasonably  available  to  meet  the  requirements  of  the
Contracts; or

     (c)  termination  by the Company by written notice to the Fund, the Adviser
and the  Underwriter  with respect to any Designated  Portfolio if the shares of
such Designated Portfolio are not registered,  issued or sold in accordance with
applicable state and/or federal securities laws or such law precludes the use of
such shares to fund the Contracts issued or to be issued by the Company; or

     (d)  termination  by the Fund, the Adviser or Underwriter in the event that
formal  administrative  proceedings  are  instituted  against the Company or any
affiliate by the NASD, the SEC, or the Insurance  Commissioner  or like official
of any state or any other  regulatory body regarding the Company's  duties under
this  Agreement or related to the sale of the  Contracts,  the  operation of any
Account,  or the purchase of the shares of a Designated  Portfolio or the shares
of any  Unaffiliated  Fund,  provided,  however,  that the Fund,  the Adviser or
Underwriter  determines in its sole judgement  exercised in good faith, that any
such  administrative  proceedings  will have a material  adverse effect upon the
ability of the Company to perform its obligations under this Agreement; or

     (e)  termination  by the  Company in the event that  formal  administrative
proceedings  are instituted  against the Fund, the Adviser or Underwriter by the
NASD,  the SEC, or any state  securities  or insurance  department  or any other
regulatory  body,  provided,  however,  that the Company  determines in its sole
judgment exercised in good faith, that any such administrative  proceedings will
have a material  adverse  effect upon the ability of the Fund or  Underwriter to
perform its obligations under this Agreement; or

     (f)  termination  by the Company by written notice to the Fund, the Adviser
and the Underwriter  with respect to any Designated  Portfolio in the event that
such Designated  Portfolio ceases to qualify as a Regulated  Investment  Company
under  Subchapter M or fails to comply with the Section  817(h)  diversification
requirements  specified  in  Article  VI hereof,  or if the  Company  reasonably
believes that such Designated Portfolio may fail to so qualify or comply; or

     (g)  termination  by the Fund, the Adviser or Underwriter by written notice
to the Company in the event that the Contracts  fail to meet the  qualifications
specified in Article VI hereof; or

     (h)  termination  by any of the Fund,  the  Adviser or the  Underwriter  by
written  notice  to  the  Company,  if  any  of the  Fund,  the  Adviser  or the
Underwriter, respectively, shall determine, in their sole judgement exercised in
good  faith,  that the  Company has  suffered a material  adverse  change in its
business, operations, financial condition, insurance company rating or prospects
since  the  date  of  this  Agreement  or is the  subject  of  material  adverse
publicity; or

     (i)  termination  by the Company by written notice to the Fund, the Adviser
and the  Underwriter,  if the  Company  shall  determine,  in its sole  judgment
exercised  in good  faith,  that the Fund,  the Adviser or the  Underwriter  has
suffered  a  material  adverse  change in its  business,  operations,  financial
condition  or  prospects  since the date of this  Agreement or is the subject of
material  adverse  publicity and that material  adverse change or publicity will
have a material  adverse  effect on the Fund's or the  Underwriter's  ability to
perform its obligations under this Agreement; or

     (j) at the option of Company,  as one party,  or the Fund,  the Adviser and
the  Underwriter,  as one party,  upon the other party's  material breach of any
provision of this Agreement upon 30 days' notice and opportunity to cure.

X.2 Effect of  Termination.  Notwithstanding  any termination of this Agreement,
the Fund and the Underwriter  shall,  at the option of the Company,  continue to
make available additional shares of a Designated Portfolio pursuant to the terms
and conditions of this  Agreement,  for all Contracts in effect on the effective
date of  termination  of this  Agreement  (hereinafter  referred to as "Existing
Contracts").  Specifically,  the owners of the  Existing  Contracts  may in such
event be permitted  to  reallocate  investments  in the  Designated  Portfolios,
redeem investments in the Designated  Portfolios and/or invest in the Designated
Portfolios  upon the making of additional  purchase  payments under the Existing
Contracts.  The  parties  agree  that this  Section  10.2 shall not apply to any
termination  under  Article VII and the effect of such  Article VII  termination
shall be governed by Article VII of this  Agreement.  The parties  further agree
that this Section 10.2 shall not apply to any termination  under Section 10.1(g)
of this Agreement.

X.3 Notwithstanding  any termination of this Agreement,  each party's obligation
under  Article  VIII to  indemnify  the other  parties  and  Section  12.4 shall
survive.

                                   ARTICLE XI
                                     Notices
                                     -------

     Any notice shall be sufficiently given when sent by registered or certified
mail to the other  party at the address of such party set forth below or at such
other  address  as such  party may from time to time  specify  in writing to the
other party.

                           If to the Fund:

                                  Investors Fund Series
                                  222 South Riverside Plaza
                                  Chicago, Illinois  60606
                                  Attention: Secretary

                           If to the Company:

                                  Cova Financial Services Life Insurance Company
                                  One Tower Lane
                                  Suite 3000
                                  Oakbrook Terrace, Illinois  60181
                                  Attention: General Counsel

                           If to the Adviser:

                                  Zurich Kemper Investments, Inc.
                                  222 South Riverside Plaza
                                  Chicago, Illinois  60606
                                  Attention: Secretary


                           If to the Underwriter:

                                  Zurich Kemper Distributors, Inc.
                                  222 South Riverside Plaza
                                  Chicago, Illinois  60606
                                  Attention:     Secretary

                                   ARTICLE XII
                                  Miscellaneous
                                  -------------

XII.1 The captions in this  Agreement are included for  convenience of reference
only and in no way define or delineate any of the provisions hereof or otherwise
affect their construction or effect.

XII.2 This Agreement may be executed simultaneously in two or more counterparts,
each of which taken together shall constitute one and the same instrument.

XII.3 If any  provision  of this  Agreement  shall be held or made  invalid by a
court decision, statute, rule or otherwise, the remainder of the Agreement shall
not be affected thereby.

XII.4  Each  party  hereto  shall  cooperate  with  each  other  party  and  all
appropriate  governmental authorities (including without limitation the SEC, the
NASD,  and  state  insurance  regulators)  and  shall  permit  such  authorities
reasonable  access to its books and records in connection with any investigation
or inquiry relating to this Agreement or the transactions  contemplated  hereby.
Notwithstanding  the  generality  of the  foregoing,  each party hereto  further
agrees to furnish the Delaware  Insurance  Commissioner  with any information or
reports in connection  with services  provided  under this  Agreement  that such
Commissioner  may request in order to  ascertain  whether the  variable  annuity
operations of the Company are being  conducted in a manner  consistent  with the
Delaware  variable  annuity laws and regulations and any other applicable law or
regulations.

XII.5 The rights,  remedies  and  obligations  contained in this  Agreement  are
cumulative and are in addition to any and all rights, remedies, and obligations,
at law or in equity,  which the parties  hereto are  entitled to under state and
federal laws.

XII.6 This Agreement or any of the rights and  obligations  hereunder may not be
assigned by any party without the prior written consent of all parties hereto.

XII.7 All  persons  are  expressly  put on notice of the  Fund's  Agreement  and
Declaration of Trust and all amendments  thereto,  all of which on file with the
Secretary  of  the  Commonwealth  of   Massachusetts,   and  the  limitation  of
shareholder and trustee  liability  contained  therein.  This Agreement has been
executed  by  and  on  behalf  of  the  Fund  by  its  representatives  as  such
representatives  and not  individually,  and the  obligations  of the Fund  with
respect to a  Designated  Portfolio  hereunder  are not binding  upon any of the
trustees,  officers or  shareholders of the Fund  individually,  but are binding
upon only the assets and  property  of such  Designated  Portfolio.  All parties
dealing with the Fund with respect to a Designated  Portfolio  shall look solely
to the assets of such  Designated  Portfolio for the  enforcement  of any claims
against the Fund hereunder.

XII.8 No  provision of this  Agreement  may be amended or modified in any manner
except by a written  agreement  properly  authorized and executed by the parties
hereto.

IN WITNESS WHEREOF, each of the parties has caused this Agreement to be executed
in its name and on behalf by its duly authorized  representative and its seal to
be hereunder affixed hereto as of the date specified below.

         COMPANY:                Cova Financial Services Life Insurance Company

                                 By:____________________________________________

                                 Title:_________________________________________

         FUND:                   Investors Fund Series

                                 By:____________________________________________

                                 Title:_________________________________________

         ADVISER                 Zurich Kemper Investments, Inc.

                                 By:____________________________________________

                                 Title:_________________________________________

         UNDERWRITER             Zurich Kemper Distributors, Inc.

                                 By:____________________________________________

                                 Title:_________________________________________





                                   SCHEDULE A

NAME OF SEPARATE ACCOUNT AND DATE
ESTABLISHED BY BOARD OF DIRECTORS
- ---------------------------------

Cova Variable Annuity Account One (Established 2/24/87).

CONTRACTS FUNDED
BY SEPARATE ACCOUNT
- -------------------

Individual  Flexible  Premium  Variable  Annuity:  Policy Form  Numbers  XL-407,
CL-407, XL-617 and CL-617.

DESIGNATED PORTFOLIOS
- ---------------------

Kemper Government Securities Portfolio
Kemper Small Cap Value Portfolio


<TABLE>
<CAPTION>

                                   SCHEDULE B

                                    EXPENSES

1    In the event the prospectus,  SAI, annual report or other  communication of
     the Fund is combined  with a document of another  party,  the Fund will pay
     the costs based upon the relative number of pages attributable to the Fund.

               ITEM                                          FUNCTION                           RESPONSIBLE PARTY
               ----                                          --------                           -----------------

<S>                                    <C>                                                      <C>
PROSPECTUS

Update                                 Typesetting                                                   Fund (1)

         New Sales:                    Printing                                                      Company

                                       Distribution                                                  Company

         Existing                      Printing                                                      Fund (1)
         Owners:

                                       Distribution                                                  Fund (1)


STATEMENTS OF ADDITIONAL INFORMATION                    Same as Prospectus                             Same


PROXY MATERIALS OF THE FUND            Typesetting                                                     Fund

                                       Printing                                                        Fund

                                       Distribution                                                    Fund


ANNUAL REPORTS & OTHER COMMUNICATIONS
WITH SHAREHOLDERS
OF THE FUND


All                                    Typesetting                                                   Fund (1)

         Marketing:                    Printing                                                      Company

                                       Distribution                                                  Company

         Existing Owners:              Printing                                                      Fund (1)

                                       Distribution                                                  Fund (1)

OPERATIONS OF FUND                     All operations and related  expenses,  including the cost of    Fund
                                       registration   and   qualification  of  the  Fund's  shares,
                                       preparation   and  filing  of  the  Fund's   prospectus  and
                                       registration  statement,  proxy  materials and reports,  the
                                       preparation of all  statements  and notices  required by any
                                       federal  or state law and all taxes on the  issuance  of the
                                       Fund's  shares,  and all costs of management of the business
                                       affairs of the Fund.
</TABLE>




                             PARTICIPATION AGREEMENT

     THIS AGREEMENT,  made and entered into this __ day of ________, 1998 by and
between GOLDMAN SACHS VARIABLE INSURANCE TRUST, an unincorporated business trust
formed under the laws of Delaware  (the  "Trust"),  GOLDMAN,  SACHS & CO., a New
York limited partnership (the  "Distributor"),  and COVA FINANCIAL SERVICES LIFE
INSURANCE COMPANY, a Missouri life insurance company (the "Company"), on its own
behalf and on behalf of each separate account of the Company identified herein.

     WHEREAS,  the  Trust  is a  series-type  mutual  fund  offering  shares  of
beneficial  interest  (the "Trust  shares")  consisting  of one or more separate
series  ("Series")  of shares,  each such Series  representing  an interest in a
particular  investment  portfolio of securities and other assets (a "Fund"), and
which Series may be subdivided into various classes  ("Classes")  with each such
Class supporting a distinct charge and expense arrangement; and

     WHEREAS,  the  Trust was  established  for the  purpose  of  serving  as an
investment vehicle for insurance company separate accounts  supporting  variable
annuity  contracts  and  variable  life  insurance  policies  to be  offered  by
insurance companies and may also be utilized by qualified retirement plans; and

     WHEREAS, the Distributor has the exclusive right to distribute Trust shares
to qualifying investors; and

     WHEREAS,  the Company desires that the Trust serve as an investment vehicle
for a certain separate  account(s) of the Company and the Distributor desires to
sell shares of certain Series and/or Class(es) to such separate account(s);

     NOW, THEREFORE,  in consideration of their mutual promises,  the Trust, the
Distributor and the Company agree as follows:

                                    ARTICLE I
                             ADDITIONAL DEFINITIONS

     1.1.  "Account"  -- the  separate  account of the  Company  described  more
specifically in Schedule 1 to this Agreement.  If more than one separate account
is  described  on Schedule 1, the term shall refer to each  separate  account so
described.

     1.2.  "Business  Day" -- each day that the  Trust is open for  business  as
provided in the Trust's Prospectus.

     1.3.  "Code" -- the  Internal  Revenue  Code of 1986,  as amended,  and any
successor thereto.

     1.4.  "Contracts"  -- the class or classes of  variable  annuity  contracts
and/or variable life insurance policies issued by the Company and described more
specifically on Schedule 2 to this Agreement.

     1.5.  "Contract  Owners" -- the owners of the Contracts,  as  distinguished
from all Product Owners.

     1.6.  "Participating  Account"  -- a separate  account  investing  all or a
portion of its assets in the Trust, including the Account.

     1.7.  "Participating  Insurance Company" -- any insurance company investing
in the Trust on its behalf or on behalf of a  Participating  Account,  including
the Company.

     1.8. "Participating Plan" -- any qualified retirement plan investing in the
Trust.

     1.9. "Participating  Investor" -- any Participating Account,  Participating
Insurance Company or Participating Plan, including the Account and the Company.

     1.10.  "Products" -- variable annuity contracts and variable life insurance
policies supported by Participating Accounts, including the Contracts.

     1.11. "Product Owners" -- owners of Products, including Contract Owners.

     1.12. "Trust Board" -- the board of trustees of the Trust.

     1.13.  "Registration  Statement"  -- with  respect to the Trust shares or a
class of Contracts,  the  registration  statement filed with the SEC to register
such  securities  under  the 1933  Act,  or the most  recently  filed  amendment
thereto,  in  either  case in the  form  in  which  it was  declared  or  became
effective.  The Contracts' Registration Statement for each class of Contracts is
described  more  specifically  on  Schedule  2 to this  Agreement.  The  Trust's
Registration Statement is filed on Form N-1A (File No. 333-35883).

     1.14. "1940 Act Registration Statement" -- with respect to the Trust or the
Account,  the registration  statement filed with the SEC to register such person
as an  investment  company  under  the  1940  Act,  or the most  recently  filed
amendment  thereto.  The Account's 1940 Act Registration  Statement is described
more  specifically  on  Schedule  2 to this  Agreement.  The  Trust's  1940  Act
Registration Statement is filed on Form N-1A (File No. 811-08361).

     1.15.  "Prospectus" -- with respect to shares of a Series (or Class) of the
Trust or a class of  Contracts,  each version of the  definitive  prospectus  or
supplement  thereto  filed with the SEC pursuant to Rule 497 under the 1933 Act.
With respect to any provision of this Agreement requiring a party to take action
in accordance with a Prospectus, such reference thereto shall be deemed to be to
the version for the applicable Series, Class or Contracts last so filed prior to
the taking of such  action.  For  purposes of Article IX, the term  "Prospectus"
shall include any statement of additional information incorporated therein.

     1.16.  "Statement of Additional  Information" -- with respect to the shares
of the Trust or a class of Contracts,  each version of the definitive  statement
of additional  information or supplement  thereto filed with the SEC pursuant to
Rule 497 under the 1933 Act.  With respect to any  provision  of this  Agreement
requiring a party to take action in  accordance  with a Statement of  Additional
Information,  such  reference  thereto shall be deemed to be the last version so
filed prior to the taking of such action.

     1.17. "SEC" -- the Securities and Exchange Commission.

     1.18. "NASD" -- The National Association of Securities Dealers, Inc.

     1.19. "1933 Act" -- the Securities Exchange Act of 1933, as amended.

     1.20. "1940 Act" -- the Investment Company Act of 1940, as amended.

                                   ARTICLE II
                              SALE OF TRUST SHARES

     2.1. AVAILABILITY OF SHARES

          (a) The Trust has granted to the  Distributor  exclusive  authority to
     distribute  the Trust shares and to select which Series or Classes of Trust
     shares shall be made available to Participating Investors. Pursuant to such
     authority,  and  subject to Article X hereof,  the  Distributor  shall make
     available to the Company for  purchase on behalf of the Account,  shares of
     the  Series  and  Classes  listed on  Schedule  3 to this  Agreement,  such
     purchases to be effected at net asset value in accordance  with Section 2.3
     of this  Agreement.  Such Series and Classes shall be made available to the
     Company in accordance with the terms and provisions of this Agreement until
     this  Agreement  is  terminated  pursuant  to Article X or the  Distributor
     suspends or terminates  the offering of shares of such Series or Classes in
     the circumstances described in Article X.

          (b) Notwithstanding  clause (a) of this Section 2.1, Series or Classes
     of Trust shares in existence now or that may be  established  in the future
     will be made  available  to the  Company  only  as the  Distributor  may so
     provide,  subject  to the  Distributor's  rights  set forth in Article X to
     suspend or  terminate  the  offering of shares of any Series or Class or to
     terminate this Agreement.

          (c) The parties  acknowledge  and agree that: (i) the Trust may revoke
     the  Distributor's  authority  pursuant to the terms and  conditions of its
     distribution  agreement with the  Distributor;  and (ii) the Trust reserves
     the right in its sole  discretion  to  refuse  to accept a request  for the
     purchase of Trust shares.

     2.2.  REDEMPTIONS.  The Trust shall redeem, at the Company's  request,  any
full or  fractional  Trust  shares held by the Company on behalf of the Account,
such  redemptions  to be effected at net asset value in accordance  with Section
2.3 of this Agreement.  Notwithstanding the foregoing, (i) the Company shall not
redeem Trust shares  attributable to Contract Owners except in the circumstances
permitted  in  Article  X of this  Agreement,  and  (ii)  the  Trust  may  delay
redemption of Trust shares of any Series or Class to the extent permitted by the
1940 Act, any rules,  regulations  or orders  thereunder,  or the Prospectus for
such Series or Class.

     2.3. PURCHASE AND REDEMPTION PROCEDURES

          (a) The Trust hereby appoints the Company as an agent of the Trust for
     the limited purpose of receiving purchase and redemption requests on behalf
     of the Account  (but not with  respect to any Trust shares that may be held
     in the  general  account  of the  Company)  for  shares of those  Series or
     Classes made  available  hereunder,  based on allocations of amounts to the
     Account or  subaccounts  thereof under the  Contracts,  other  transactions
     relating to the  Contracts or the Account and  customary  processing of the
     Contracts.   Receipt  of  any  such  requests  (or   effectuation  of  such
     transaction  or  processing)  on any  Business  Day by the  Company as such
     limited  agent of the  Trust  prior to the  Trust's  close of  business  as
     defined from time to time in the  applicable  Prospectus for such Series or
     Class (which as of the date of  execution  of this  Agreement is defined as
     the close of regular trading on the New York Stock Exchange  (normally 4:00
     p.m.  New York Time))  shall  constitute  receipt by the Trust on that same
     Business  Day,  provided  that the Company uses its best efforts to provide
     actual and sufficient  notice of such request to the Trust by 8:00 a.m. New
     York Time on the next  following  Business Day and the Trust  receives such
     notice no later than 9:00 a.m.  New York time on such  Business  Day.  Such
     notice may be communicated by telephone to the office or person  designated
     for such notice by the Trust, and shall be confirmed by facsimile.

          (b) The  Company  shall pay for shares of each  Series or Class on the
     same day that it provides actual notice to the Trust of a purchase  request
     for such  shares.  Payment  for  Series  or Class  shares  shall be made in
     Federal funds  transmitted to the Trust by wire to be received by the Trust
     by 12:00 noon New York Time on the day the Trust receives  actual notice of
     the  purchase  request  for  Series  or  Class  shares  (unless  the  Trust
     determines  and  so  advises  the  Company  that  sufficient  proceeds  are
     available  from  redemption  of shares of other Series or Classes  effected
     pursuant to  redemption  requests  tendered by the Company on behalf of the
     Account).  In no event may proceeds from the redemption of shares requested
     pursuant to an order  received by the  Company  after the Trust's  close of
     business on any Business Day be applied to the payment for shares for which
     a purchase  order was  received  prior to the Trust's  close of business on
     such day. If the issuance of shares is canceled  because  Federal funds are
     not timely  received,  the Company shall  indemnify the respective Fund and
     Distributor  with  respect  to all  costs,  expenses  and  losses  relating
     thereto.  Upon the Trust's  receipt of Federal  funds so wired,  such funds
     shall cease to be the  responsibility  of the Company and shall  become the
     responsibility  of the Trust.  If Federal  funds are not  received on time,
     such funds will be invested,  and Series or Class shares purchased  thereby
     will be issued,  as soon as practicable  after actual receipt of such funds
     but in any event not on the same day that the purchase order was received.

          (c) Payment for Series or Class shares  redeemed by the Account or the
     Company shall be made in Federal funds  transmitted  by wire to the Company
     or any other person  properly  designated  in writing by the Company,  such
     funds  normally to be  transmitted  by 6:00 p.m.  New York Time on the next
     Business Day after the Trust receives actual notice of the redemption order
     for Series or Class shares (unless redemption proceeds are to be applied to
     the purchase of Trust shares of other Series or Classes in accordance  with
     Section 2.3(b) of this Agreement), except that the Trust reserves the right
     to redeem  Series or Class  shares in assets  other  than cash and to delay
     payment of redemption proceeds to the extent permitted by the 1940 Act, any
     rules or regulations or orders  thereunder,  or the applicable  Prospectus.
     The  Trust  shall not bear any  responsibility  whatsoever  for the  proper
     disbursement  or  crediting  of  redemption  proceeds by the  Company;  the
     Company alone shall be responsible for such action.

          (d) Any purchase or redemption request for Series or Class shares held
     or to be held in the Company's general account shall be effected at the net
     asset value per share next  determined  after the Trust's actual receipt of
     such request, provided that, in the case of a purchase request, payment for
     Trust shares so  requested is received by the Trust in Federal  funds prior
     to close of business for  determination of such value, as defined from time
     to time in the Prospectus for such Series or Class.

          (e) Prior to the first  purchase of any Trust  shares  hereunder,  the
     Company  and the  Trust  shall  provide  each  other  with all  information
     necessary to effect wire  transmissions of Federal funds to the other party
     and all other  designated  persons  pursuant to such protocols and security
     procedures as the parties may agree upon.  Should such  information  change
     thereafter,  the Trust and the  Company,  as  applicable,  shall notify the
     other in writing of such changes, observing the same protocols and security
     procedures,  at least three Business Days in advance of when such change is
     to  take  effect.  The  Company  and  the  Trust  shall  observe  customary
     procedures to protect the confidentiality and security of such information,
     but the  Trust  shall  not be  liable  to the  Company  for any  breach  of
     security.

          (f) The  procedures  set forth  herein are  subject to any  additional
     terms set forth in the applicable  Prospectus for the Series or Class or by
     the requirements of applicable law.

     2.4.  NET ASSET  VALUE.  The Trust shall use its best efforts to inform the
Company of the net asset value per share for each Series or Class  available  to
the  Company as soon as  reasonably  practicable  after the net asset  value per
share for such Series or Class is calculated. The Trust shall calculate such net
asset value in accordance with the Prospectus for such Series or Class and shall
use its best  efforts to make such net asset value per share  available  by 6:00
p.m. New York time.

     2.5.  DIVIDENDS AND  DISTRIBUTIONS.  The Trust shall furnish  notice to the
Company as soon as  reasonably  practicable  of any income  dividends or capital
gain distributions  payable on any Series or Class shares.  The Company,  on its
behalf and on behalf of the Account, hereby elects to receive all such dividends
and  distributions  as are payable on any Series or Class  shares in the form of
additional  shares of that Series or Class.  The Company  reserves the right, on
its behalf and on behalf of the Account,  to revoke this election and to receive
all such dividends and capital gain distributions in cash; to be effective, such
revocation  must be made in  writing  and  received  by the  Trust at least  ten
Business Days prior to a dividend or  distribution  date. The Trust shall notify
the  Company  promptly  of the  number of  Series  or Class  shares so issued as
payment of such dividends and distributions.

     2.6.  BOOK ENTRY.  Issuance  and  transfer of Trust shares shall be by book
entry only. Stock certificates will not be issued to the Company or the Account.
Purchase  and  redemption  orders  for  Trust  shares  shall be  recorded  in an
appropriate ledger for the Account or the appropriate subaccount of the Account.

     2.7.  PRICING  ERRORS.  Any material errors in the calculation of net asset
value,  dividends or capital gain information shall be reported immediately upon
discovery to the Company and an  appropriate  adjustment  shall be made within a
reasonable  period of time.  An error  shall be deemed  "material"  based on our
interpretation  of the SEC's position and policy with regard to materiality,  as
it may be  modified  from  time to  time.  Neither  the  Trust,  any  Fund,  the
Distributor,  nor any of their  affiliates  shall be liable for any  information
provided to the Company pursuant to this Agreement which information is based on
incorrect  information  supplied  by or on  behalf of the  Company  or any other
Participating Company to the Trust or the Distributor.

     2.8.  LIMITS ON PURCHASERS.  The Distributor and the Trust shall sell Trust
shares only to insurance companies and their separate accounts and to persons or
plans  ("Qualified  Persons") that qualify to purchase shares of the Trust under
Section 817(h) of the Code and the regulations  thereunder without impairing the
ability of the Account to consider  the  portfolio  investments  of the Trust as
constituting  investments  of the  Account  for the  purpose of  satisfying  the
diversification  requirements of Section  817(h).  The Distributor and the Trust
shall not sell Trust shares to any insurance  company or separate account unless
an  agreement  complying  with  Article  VIII of this  Agreement is in effect to
govern such sales.  The Company  hereby  represents and warrants that it and the
Account are Qualified Persons.

                                   ARTICLE III
                         REPRESENTATIONS AND WARRANTIES

     3.1. COMPANY.  The Company represents and warrants that: (i) the Company is
an  insurance  company  duly  organized  and in  good  standing  under  Missouri
insurance law; (ii) the Account is a validly  existing  separate  account,  duly
established  and  maintained  in  accordance  with  applicable  law;  (iii)  the
Account's  1940  Act  Registration  Statement  has  been  filed  with the SEC in
accordance  with  the  provisions  of the  1940  Act  and  the  Account  is duly
registered  as  a  unit  investment  trust   thereunder;   (iv)  the  Contracts'
Registration Statement has been declared effective by the SEC; (v) the Contracts
will be  issued in  compliance  in all  material  respects  with all  applicable
Federal and state laws;  (vi) the Contracts  have been filed,  qualified  and/or
approved for sale, as applicable,  under the insurance  laws and  regulations of
the  states in which the  Contracts  will be  offered;  (vii) the  Account  will
maintain  its  registration  under the 1940 Act and will comply in all  material
respects with the 1940 Act; (viii) the Contracts  currently are, and at the time
of issuance and for so long as they are outstanding  will be, treated as annuity
contracts or life insurance policies, whichever is appropriate, under applicable
provisions of the Code; and (ix) the Company's  entering into and performing its
obligations  under this  Agreement  does not and will not  violate  its  charter
documents or by-laws,  rules or  regulations,  or any agreement to which it is a
party. The Company will notify the Trust promptly if for any reason it is unable
to perform its obligations under this Agreement.

     3.2.  TRUST.  The Trust  represents  and warrants that: (i) the Trust is an
unincorporated  business  trust  duly  formed  and  validly  existing  under the
Delaware  law; (ii) the Trust's 1940 Act  Registration  Statement has been filed
with the SEC in accordance  with the provisions of the 1940 Act and the Trust is
duly registered as an open-end management  investment company thereunder;  (iii)
the Trust's Registration  Statement has been declared effective by the SEC; (iv)
the Trust shares will be issued in compliance in all material  respects with all
applicable  federal laws;  (v) the Trust will remain  registered  under and will
comply  in all  material  respects  with the 1940  Act  during  the term of this
Agreement;  (vi) each Fund of the Trust will qualify as a "regulated  investment
company" under Subchapter M of the Code and will comply with the diversification
standards  prescribed  in  Section  817(h)  of  the  Code  and  the  regulations
thereunder;  and  (vii) the  investment  policies  of each Fund are in  material
compliance  with any  investment  restrictions  set forth on  Schedule 4 to this
Agreement.  The Trust, however, makes no representation as to whether any aspect
of its  operations  (including,  but not  limited  to,  fees  and  expenses  and
investment  policies)  otherwise complies with the insurance laws or regulations
of any state.

     3.3.  DISTRIBUTOR.  The  Distributor  represents and warrants that: (i) the
Distributor is a limited  partnership  duly organized and in good standing under
New York law;  (ii) the  Distributor  is  registered  as a  broker-dealer  under
federal and applicable  state  securities  laws and is a member of the NASD; and
(iii) the  Distributor  is  registered  as an  investment  adviser under federal
securities laws.

     3.4. LEGAL AUTHORITY. Each party represents and warrants that the execution
and  delivery  of  this  Agreement  and  the  consummation  of the  transactions
contemplated  herein  have  been duly  authorized  by all  necessary  corporate,
partnership or trust action, as applicable, by such party, and, when so executed
and delivered,  this Agreement will be the valid and binding  obligation of such
party enforceable in accordance with its terms.

     3.5.  BONDING  REQUIREMENT.  Each party represents and warrants that all of
its directors,  officers,  partners and employees  dealing with the money and/or
securities  of the Trust are and shall  continue to be at all times covered by a
blanket  fidelity  bond or similar  coverage  for the benefit of the Trust in an
amount not less than the amount required by the applicable rules of the NASD and
the federal  securities  laws.  The aforesaid  bond shall  include  coverage for
larceny and embezzlement and shall be issued by a reputable bonding company. All
parties shall make all reasonable  efforts to see that this bond or another bond
containing these provisions is always in effect,  shall provide evidence thereof
promptly to any other party upon written request therefor,  and shall notify the
other parties promptly in the event that such coverage no longer applies.

                                  ARTICLE IV
                             REGULATORY REQUIREMENTS

     4.1.  TRUST  FILINGS.  The  Trust  shall  amend  the  Trust's  Registration
Statement and the Trust's 1940 Act  Registration  Statement from time to time as
required  in order  to  effect  the  continuous  offering  of  Trust  shares  in
compliance  with applicable law and to maintain the Trust's  registration  under
the 1940 Act for so long as Trust shares are sold.

     4.2. CONTRACTS FILINGS. The Company shall amend the Contracts' Registration
Statement and the Account's 1940 Act Registration Statement from time to time as
required  in order  to  effect  the  continuous  offering  of the  Contracts  in
compliance  with  applicable  law or as may  otherwise be required by applicable
law, but in any event shall maintain a current effective Contracts' Registration
Statement and the Account's  registration  under the 1940 Act for so long as the
Contracts are outstanding  unless the Company has supplied the Trust with an SEC
no-action  letter or opinion of counsel  satisfactory  to the Trust's counsel to
the effect that maintaining such Registration Statement on a current basis is no
longer  required.  The Company shall be responsible for filing all such Contract
forms,  applications,  marketing  materials and other documents  relating to the
Contracts  and/or the Account with state insurance  commissions,  as required or
customary,  and shall use its best efforts:  (i) to obtain any and all approvals
thereof,   under  applicable  state  insurance  law,  of  each  state  or  other
jurisdiction in which Contracts are or may be offered for sale; and (ii) to keep
such approvals in effect for so long as the Contracts are outstanding.

     4.3. VOTING OF TRUST SHARES.  With respect to any matter put to vote by the
holders  of  Trust   shares   ("Voting   Shares"),   the  Company  will  provide
"pass-through"  voting privileges to owners of Contracts registered with the SEC
as long as the 1940 Act  requires  such  privileges  in such cases.  In cases in
which  "pass-through"  privileges  apply,  the Company  will (i) solicit  voting
instructions from Contract Owners of SEC-registered  Contracts; (ii) vote Voting
Shares  attributable  to Contract  Owners in  accordance  with  instructions  or
proxies timely received from such Contract Owners;  and (iii) vote Voting Shares
held by it that are not attributable to reserves for SEC-registered Contracts or
for which it has not received timely voting  instructions in the same proportion
as  instructions  received in a timely  fashion  from  Owners of  SEC-registered
Contracts.  The Company  shall be  responsible  for ensuring  that it calculates
"pass-through"  votes for the Account in a manner consistent with the provisions
set forth above and with other Participating  Insurance  Companies.  Neither the
Company nor any of its affiliates will in any way recommend action in connection
with, or oppose or interfere  with,  the  solicitation  of proxies for the Trust
shares held for such Contract Owners, except with respect to matters as to which
the Company has the right under Rule 6e-2 or 6e-3(T) under the 1940 Act, to vote
Voting Shares without regard to voting instructions from Contract Owners.

     4.4. STATE INSURANCE RESTRICTIONS. The Company acknowledges and agrees that
it is the  responsibility  of the  Company  and  other  Participating  Insurance
Companies  to  determine  investment  restrictions  and any other  restrictions,
limitations or requirements  under state insurance law applicable to any Fund or
the Trust or the  Distributor,  and that  neither the Trust nor the  Distributor
shall bear any  responsibility  to the Company,  other  Participating  Insurance
Companies or any Product Owners for any such determination or the correctness of
such determination.  Schedule 4 sets forth the investment  restrictions that the
Company  and/or other  Participating  Insurance  Companies  have  determined are
applicable  to any Fund and with  which the Trust has agreed to comply as of the
date of this  Agreement.  The Company  shall inform the Trust of any  investment
restrictions  imposed by state  insurance  law that the Company  determines  may
become  applicable  to the  Trust or a Fund from time to time as a result of the
Account's  investment therein,  other than those set forth on Schedule 4 to this
Agreement.  Upon receipt of any such  information  from the Company or any other
Participating  Insurance Company, the Trust shall determine whether it is in the
best  interests of  shareholders  to comply with any such  restrictions.  If the
Trust  determines that it is not in the best interests of shareholders (it being
understood  that  "shareholders"  for this purpose shall mean Product Owners) to
comply with a restriction  determined to be applicable by the Company, the Trust
shall so  inform  the  Company,  and the  Trust and the  Company  shall  discuss
alternative accommodations in the circumstances. If the Trust determines that it
is in the best interests of shareholders to comply with such  restrictions,  the
Trust and the Company shall amend  Schedule 4 to this  Agreement to reflect such
restrictions, subject to obtaining any required shareholder approval thereof.

     4.5. COMPLIANCE.  Under no circumstances will the Trust, the Distributor or
any of their affiliates (excluding  Participating Investors) be held responsible
or liable in any respect for any statements or  representations  made by them or
their  legal  advisers  to the  Company or any  Contract  Owner  concerning  the
applicability of any federal or state laws,  regulations or other authorities to
the activities contemplated by this Agreement.

     4.6.  DRAFTS OF FILINGS.  The Trust and the Company  shall  provide to each
other copies of draft  versions of any  Registration  Statements,  Prospectuses,
Statements of Additional Information, periodic and other shareholder or Contract
Owner  reports,   proxy  statements,   solicitations  for  voting  instructions,
applications for exemptions,  requests for no-action letters, and all amendments
or supplements  to any of the above,  prepared by or on behalf of either of them
and that mentions the other party by name.  Such drafts shall be provided to the
other party  sufficiently  in advance of filing such materials  with  regulatory
authorities  in order to allow  such other  party a  reasonable  opportunity  to
review the materials.

     4.7.  COPIES OF FILINGS.  The Trust and the Company  shall  provide to each
other at least one complete copy of all Registration  Statements,  Prospectuses,
Statements of Additional Information, periodic and other shareholder or Contract
Owner  reports,   proxy  statements,   solicitations  of  voting   instructions,
applications for exemptions,  requests for no-action letters, and all amendments
or supplements to any of the above,  that relate to the Trust,  the Contracts or
the Account,  as the case may be,  promptly  after the filing by or on behalf of
each such party of such  document with the SEC or other  regulatory  authorities
(it being understood that this provision is not intended to require the Trust to
provide to the Company copies of any such documents  prepared,  filed or used by
Participating Investors other than the Company and the Account).

     4.8. REGULATORY  RESPONSES.  Each party shall promptly provide to all other
parties  copies of responses to no-action  requests,  notices,  orders and other
rulings received by such party with respect to any filing covered by Section 4.7
of this Agreement.

     4.9. COMPLAINTS AND PROCEEDINGS

          (a) The Trust  and/or the  Distributor  shall  immediately  notify the
     Company of: (i) the  issuance by any court or  regulatory  body of any stop
     order, cease and desist order, or other similar order (but not including an
     order of a regulatory body exempting or approving a proposed transaction or
     arrangement)  with  respect to the Trust's  Registration  Statement  or the
     Prospectus  of any  Series or Class;  (ii) any  request  by the SEC for any
     amendment to the Trust's  Registration  Statement or the  Prospectus of any
     Series or Class;  (iii) the initiation of any  proceedings for that purpose
     or for any other purposes  relating to the  registration or offering of the
     Trust shares;  or (iv) any other action or  circumstances  that may prevent
     the  lawful  offer or sale of Trust  shares  or any  Class or Series in any
     state or jurisdiction,  including,  without limitation, any circumstance in
     which (A) such shares are not  registered  and, in all  material  respects,
     issued and sold in accordance with applicable  state and federal law or (B)
     such law  precludes  the use of such  shares  as an  underlying  investment
     medium for the Contracts.  The Trust will make every  reasonable  effort to
     prevent  the  issuance of any such stop  order,  cease and desist  order or
     similar  order  and,  if any such order is  issued,  to obtain the  lifting
     thereof at the earliest possible time.

          (b) The Company shall immediately notify the Trust and the Distributor
     of: (i) the  issuance  by any court or  regulatory  body of any stop order,
     cease and desist order,  or other similar order (but not including an order
     of a  regulatory  body  exempting or  approving a proposed  transaction  or
     arrangement) with respect to the Contracts'  Registration  Statement or the
     Contracts' Prospectus; (ii) any request by the SEC for any amendment to the
     Contracts'  Registration  Statement or Prospectus;  (iii) the initiation of
     any proceedings for that purpose or for any other purposes  relating to the
     registration  or offering  of the  Contracts;  or (iv) any other  action or
     circumstances that may prevent the lawful offer or sale of the Contracts or
     any class of Contracts  in any state or  jurisdiction,  including,  without
     limitation,  any  circumstance  in which such Contracts are not registered,
     qualified and approved,  and, in all material respects,  issued and sold in
     accordance  with  applicable  state and federal laws. The Company will make
     every  reasonable  effort to prevent  the  issuance of any such stop order,
     cease and desist  order or similar  order and, if any such order is issued,
     to obtain the lifting thereof at the earliest possible time.

          (c) Each party  shall  immediately  notify the other  parties  when it
     receives  notice,  or otherwise  becomes aware of, the  commencement of any
     litigation  or  proceeding  against  such  party  or  a  person  affiliated
     therewith  in  connection  with the issuance or sale of Trust shares or the
     Contracts.

          (d) The Company  shall  provide to the Trust and the  Distributor  any
     complaints it has received from Contract Owners  pertaining to the Trust or
     a Fund, and the Trust and Distributor shall each provide to the Company any
     complaints it has received from Contract Owners relating to the Contracts.

     4.10. COOPERATION. Each party hereto shall cooperate with the other parties
and all appropriate  government  authorities  (including  without limitation the
SEC, the NASD and state  securities and insurance  regulators)  and shall permit
such authorities  reasonable  access to its books and records in connection with
any investigation or inquiry by any such authority relating to this Agreement or
the transactions  contemplated hereby.  However, such access shall not extend to
attorney-client privileged information.

                                    ARTICLE V
               SALE, ADMINISTRATION AND SERVICING OF THE CONTRACTS

     5.1. SALE OF THE  CONTRACTS.  The Company shall be fully  responsible as to
the Trust and the Distributor  for the sale and marketing of the Contracts.  The
Company  shall  provide  Contracts,  the  Contracts'  and Trust's  Prospectuses,
Contracts' and Trust's Statements of Additional Information,  and all amendments
or  supplements  to any of the  foregoing  to  Contract  Owners and  prospective
Contract  Owners,  all in  accordance  with federal and state laws.  The Company
shall  ensure that all persons  offering  the  Contracts  are duly  licensed and
registered  under  applicable  insurance and securities  laws. The Company shall
ensure  that  each  sale  of  a  Contract   satisfies   applicable   suitability
requirements  under  insurance and securities  laws and  regulations,  including
without  limitation the rules of the NASD. The Company shall adopt and implement
procedures  reasonably designed to ensure that information  concerning the Trust
and the  Distributor  that is intended for use only by brokers or agents selling
the  Contracts  (i.e.,  information  that is not  intended for  distribution  to
Contract Owners or offerees) is so used.

     5.2.  ADMINISTRATION  AND SERVICING OF THE CONTRACTS.  The Company shall be
fully  responsible  as to the Trust and the  Distributor  for the  underwriting,
issuance, service and administration of the Contracts and for the administration
of the Account,  including,  without limitation,  the calculation of performance
information for the Contracts,  the timely payment of Contract Owner  redemption
requests and  processing  of Contract  transactions,  and the  maintenance  of a
service  center,  such  functions  to be  performed  in all  respects at a level
commensurate with those standards prevailing in the variable insurance industry.
The Company shall provide to Contract  Owners all Trust  reports,  solicitations
for  voting   instructions   including  any  related  Trust  proxy  solicitation
materials,  and  updated  Trust  Prospectuses  as  required  under  the  federal
securities laws.

     5.3. CUSTOMER  COMPLAINTS.  The Company shall promptly address all customer
complaints and resolve such complaints  consistent  with high ethical  standards
and principles of ethical conduct.

     5.4.  TRUST  PROSPECTUSES  AND  REPORTS.  In order to enable the Company to
fulfill its obligations  under this Agreement and the federal  securities  laws,
the Trust shall  provide the Company  with a copy,  in  camera-ready  form or on
diskette or in a form otherwise suitable for printing or duplication of: (i) the
Trust's  Prospectus  for the Series  and  Classes  listed on  Schedule 3 and any
supplement  thereto;  (ii) each  Statement  of  Additional  Information  and any
supplement thereto; (iii) any Trust proxy soliciting material for such Series or
Classes;  and (iv) any Trust  periodic  shareholder  reports.  The Trust and the
Company  may agree upon  alternate  arrangements,  but in all  cases,  the Trust
reserves the right to approve the printing of any such material. The Trust shall
provide  the  Company  at least 10 days  advance  written  notice  when any such
material  shall  become  available,  provided,  however,  that in the  case of a
supplement,  the Trust  shall  provide  the  Company  notice  reasonable  in the
circumstances,   it  being  understood  that   circumstances   surrounding  such
supplement  may not allow for  advance  notice.  The  Company  may not alter any
material  so  provided  by the  Trust  or  the  Distributor  (including  without
limitation  presenting or delivering such material in a different medium,  e.g.,
electronic or Internet)  without the prior written  consent of the  Distributor.
The Trust  acknowledges  that the Trust Prospectus will be printed in a combined
printed document with other funds offered to the Contracts.

     5.5.  TRUST  ADVERTISING   MATERIAL.  No  piece  of  advertising  or  sales
literature or other  promotional  material in which the Trust or the Distributor
is named  (including,  without  limitation,  material  for  prospects,  existing
Contract Owners,  brokers,  rating or ranking agencies, or the press, whether in
print, radio, television,  video, Internet, or other electronic medium) shall be
used by the  Company or any person  directly  or  indirectly  authorized  by the
Company, including without limitation,  underwriters,  distributors, and sellers
of the  Contracts,  except  with the prior  written  consent of the Trust or the
Distributor, as applicable, as to the form, content and medium of such material,
which  consent  may not be  unreasonably  withheld.  Any  such  piece  shall  be
furnished to the Trust for such  consent at least 15 Business  Days prior to its
use.  The Trust or the  Distributor  shall  respond to any  request  for written
consent within 10 Business Days after receipt of such  material,  but failure to
respond  shall not  relieve the  Company of the  obligation  to obtain the prior
written consent of the Trust or the Distributor.  After receiving the Trust's or
Distributor's consent to the use of any such material, no further changes may be
made without obtaining the Trust's or Distributor's consent to such changes. The
Trust  or  Distributor  may  at any  time  in its  sole  discretion,  reasonably
exercised,   revoke  such  written  consent,   and  upon  notification  of  such
revocation,  the  Company  shall no  longer  use the  material  subject  to such
revocation.  Until  further  notice to the Company,  the Trust has delegated its
rights and responsibilities under this provision to the Distributor.

     5.6.  CONTRACTS  ADVERTISING  MATERIAL.  No piece of  advertising  or sales
literature or other promotional  material in which the Company is named shall be
used by the Trust or the  Distributor,  except with the prior written consent of
the Company,  which  consent may not be  unreasonably  withheld.  Any such piece
shall be  furnished  to the Company for such  consent at least 15 Business  Days
prior to its use. The Company shall  respond to any request for written  consent
within 10 Business Days after receipt of such  material,  but failure to respond
shall not relieve the Trust or the  Distributor  of the obligation to obtain the
prior  written  consent of the Company.  The Company may at any time in its sole
discretion revoke any written consent, and upon notification of such revocation,
neither the Trust nor the  Distributor  shall use the  material  subject to such
revocation.  The Company,  upon prior written notice to the Trust,  may delegate
its  rights  and   responsibilities   under  this  provision  to  the  principal
underwriter for the Contracts.

     5.7.  TRADE  NAMES.  No party  shall use any other  party's  names,  logos,
trademarks or service marks,  whether  registered or  unregistered,  without the
prior written consent of such other party, or after written consent therefor has
been revoked.  The Company shall not use in advertising,  publicity or otherwise
the name of the Trust,  Distributor,  or any of their  affiliates  nor any trade
name,  trademark,  trade  device,  service  mark,  symbol  or any  abbreviation,
contraction or simulation thereof of the Trust, Distributor, or their affiliates
without  the  prior  written  consent  of the Trust or the  Distributor  in each
instance.

     5.8.  REPRESENTATIONS BY COMPANY.  Except with the prior written consent of
the  Trust,   the  Company   shall  not  give  any   information   or  make  any
representations  or  statements  about  the  Trust  or the  Funds  nor  shall it
authorize   or  allow  any  other  person  to  do  so  except   information   or
representations  contained in the Trust's Registration  Statement or the Trust's
Prospectuses  or in  reports  or proxy  statements  for the  Trust,  or in sales
literature or other promotional material approved in writing by the Trust or its
designee  in  accordance  with  this  Article  V,  or in  published  reports  or
statements of the Trust in the public domain.

     5.9. REPRESENTATIONS BY TRUST. Except with the prior written consent of the
Company, the Trust shall not give any information or make any representations on
behalf of the Company or  concerning  the Company,  the Account or the Contracts
other  than the  information  or  representations  contained  in the  Contracts'
Registration  Statement or Contracts'  Prospectus or in published reports of the
Account  which  are in  the  public  domain  or in  sales  literature  or  other
promotional  material approved in writing by the Company in accordance with this
Article V.

     5.10.  ADVERTISING.  For  purposes  of this  Article V, the  phrase  "sales
literature or other promotional  material" includes,  but is not limited to, any
material  constituting sales literature or advertising under the NASD rules, the
1940 Act or the 1933 Act.

                                   ARTICLE VI
                              COMPLIANCE WITH CODE

     6.1.  SECTION  817(h).  Each Fund of the Trust shall  comply  with  Section
817(h)  of the  Code  and  the  regulations  issued  thereunder  to  the  extent
applicable to the Fund as an investment company underlying the Account,  and the
Trust shall notify the Company  immediately  upon having a reasonable  basis for
believing  that a Fund has  ceased to so qualify or that it might not so qualify
in the future  and will  immediately  take all  reasonable  steps to  adequately
diversify the Fund to achieve compliance.

     6.2.  SUBCHAPTER M. Each Fund of the Trust shall maintain the qualification
of the  Fund as a  registered  investment  company  (under  Subchapter  M or any
successor  or  similar  provision),  and the  Trust  shall  notify  the  Company
immediately  upon having a reasonable basis for believing that a Fund has ceased
to so qualify or that it might not so qualify in the future.

     6.3.  CONTRACTS.  The Company shall ensure the  continued  treatment of the
Contracts  as  annuity  contracts  or  life  insurance  policies,  whichever  is
appropriate,  under applicable provisions of the Code and shall notify the Trust
and the  Distributor  immediately  upon having a reasonable  basis for believing
that the  Contracts  have  ceased to be so  treated or that they might not be so
treated in the future.

                                   ARTICLE VII
                                    EXPENSES

     7.1. EXPENSES. All expenses incident to each party's performance under this
Agreement  (including  expenses expressly assumed by such party pursuant to this
Agreement) shall be paid by such party to the extent permitted by law.

     7.2. TRUST EXPENSES.  Expenses  incident to the Trust's  performance of its
duties and obligations under this Agreement include, but are not limited to, the
costs of:

     (a)  registration  and  qualification of the Trust shares under the federal
          securities laws;

     (b)  preparation  and  filing  with  the SEC of the  Trust's  Prospectuses,
          Trust's  Statement of  Additional  Information,  Trust's  Registration
          Statement,   Trust  proxy  materials  and  shareholder   reports,  and
          preparation of a camera-ready copy of the foregoing;

     (c)  preparation of all  statements and notices  required by any Federal or
          state securities law;

     (d)  printing  and  mailing of all  materials  and  reports  required to be
          provided by the Trust to its existing shareholders;

     (e)  all taxes on the issuance or transfer of Trust shares;

     (f)  payment of all  applicable  fees  relating  to the  Trust,  including,
          without  limitation,  all fees due under Rule 24f-2 in connection with
          sales  of Trust  shares  to  qualified  retirement  plans,  custodial,
          auditing,  transfer  agent  and  advisory  fees,  fees  for  insurance
          coverage and Trustees' fees;

     (g)  any expenses  permitted to be paid or assumed by the Trust pursuant to
          a plan, if any, under Rule 12b-1 under the 1940 Act; and

     (h)  printing of the  Trust's  Prospectuses  and  Statement  of  Additional
          Information  for  distribution  by the  Company to  existing  Contract
          Owners. If the Trust's  Prospectuses are printed by the Company in one
          document with the  prospectus  for the Contracts and the  prospectuses
          for  other  funds,   then  the  expenses  of  such  printing  will  be
          apportioned  between the Company  and the Trust in  proportion  to the
          number of pages of the Contract's prospectus,  other fund prospectuses
          and the Trust's Prospectuses, taking account of other relevant factors
          affecting the expense of printing, such as covers, columns, graphs and
          charts;  the Trust to bear the cost of printing the Trust's portion of
          such document (relating to the Trust's  Prospectuses) for distribution
          only to  owners  of  existing  Contracts  funded  by the Trust and the
          Company to bear the expense of printing the portion of such  documents
          relating to the Account; provided, however, the Company shall bear all
          printing   expenses  of  such  combined   documents   where  used  for
          distribution  to  prospective  purchasers  or to  owners  of  existing
          Variable Contracts not funded by the Trust.

     7.3. COMPANY EXPENSES.  Expenses  incident to the Company's  performance of
its duties and obligations under this Agreement include, but are not limited to,
the costs of:

     (a)  registration  and  qualification  of the  Contracts  under the federal
          securities laws;

     (b)  preparation  and filing with the SEC of the Contracts'  Prospectus and
          Contracts' Registration Statement;

     (c)  the sale,  marketing  and  distribution  of the  Contracts,  including
          printing and dissemination of Contracts' and the Trust's  Prospectuses
          to prospective  Contract purchasers and to owners of existing Variable
          Contracts not funded by the Trust and compensation for Contract sales;

     (d)  administration of the Contracts;

     (e)  solicitation  of  voting  instructions  with  respect  to Trust  proxy
          materials;

     (f)  payment of all applicable  fees relating to the Contracts,  including,
          without limitation, all fees due under Rule 24f-2;

     (g)  preparation,  printing and dissemination of all statements and notices
          to Contract  Owners  required by any  Federal or state  insurance  law
          other than those paid for by the Trust; and

     (h)  preparation, printing and dissemination of all marketing materials for
          the  Contracts and Trust except where other  arrangements  are made in
          advance.

     7.4. 12b-1  PAYMENTS.  The Trust shall pay no fee or other  compensation to
the  Company  under this  Agreement,  except  that if the Trust or any Series or
Class adopts and  implements a plan pursuant to Rule 12b-1 under the 1940 Act to
finance  distribution  expenses,  then  payments  may be made to the  Company in
accordance  with such  plan.  The Trust  currently  does not  intend to make any
payments to finance distribution  expenses pursuant to Rule 12b-1 under the 1940
Act or in contravention of such rule,  although it may make payments pursuant to
Rule 12b-1 in the future. To the extent that it decides to finance  distribution
expenses pursuant to Rule 12b-1 and such formulation is required by the 1940 Act
or any  rules or  order  thereunder,  the  Trust  undertakes  to have a Board of
Trustees, a majority of whom are not interested persons of the Trust,  formulate
and approve any plan under Rule 12b-1 to finance distribution expenses.

                                  ARTICLE VIII
                               POTENTIAL CONFLICTS

     8.1.  EXEMPTIVE ORDER.  The parties to this Agreement  acknowledge that the
Trust has filed an application  with the SEC to request an order (the "Exemptive
Order")  granting  relief from various  provisions of the 1940 Act and the rules
thereunder to the extent necessary to permit Trust shares to be sold to and held
by variable  annuity  and  variable  life  insurance  separate  accounts of both
affiliated  and  unaffiliated   Participating   Insurance  Companies  and  other
Qualified Persons (as defined in Section 2.8 hereof). It is anticipated that the
Exemptive  Order,  when  and  if  issued,  shall  require  the  Trust  and  each
Participating  Insurance  Company to comply  with  conditions  and  undertakings
substantially  as provided in this Article VIII. The Trust will not enter into a
participation agreement with any other Participating Insurance Company unless it
imposes the same  conditions and  undertakings on that company as are imposed on
the Company pursuant to this Article VIII.

     8.2.  COMPANY  MONITORING  REQUIREMENTS.   The  Company  will  monitor  its
operations  and those of the Trust for the purpose of  identifying  any material
irreconcilable  conflicts or potential material irreconcilable conflicts between
or among the interests of Participating  Plans,  Product Owners of variable life
insurance policies and Product Owners of variable annuity contracts.

     8.3. COMPANY REPORTING REQUIREMENTS. The Company shall report any conflicts
or potential  conflicts to the Trust Board and will provide the Trust Board,  at
least annually, with all information reasonably necessary for the Trust Board to
consider any issues  raised by such  existing or  potential  conflicts or by the
conditions and  undertakings  required by the Exemptive  Order. The Company also
shall  assist the Trust Board in carrying out its  responsibilities  under these
conditions including, but not limited to: (a) informing the Trust Board whenever
it disregards  Contract Owner voting  instructions with respect to variable life
insurance policies, and (b) providing, at least annually, such other information
and reports as the Trust Board may  reasonably  request.  The Company will carry
out these obligations with a view only to the interests of Contract Owners.

     8.4.  TRUST  BOARD  MONITORING  AND  DETERMINATION.  The Trust  Board shall
monitor the Trust for the  existence  of any material  irreconcilable  conflicts
between  or among  the  interests  of  Participating  Plans,  Product  Owners of
variable  life  insurance  policies  and  Product  Owners  of  variable  annuity
contracts  and  determine  what action,  if any,  should be taken in response to
those conflicts.  A majority vote of Trustees who are not interested  persons of
the  Trust as  defined  in the 1940 Act  (the  "disinterested  trustees")  shall
represent  a  conclusive  determination  as  to  the  existence  of  a  material
irreconcilable  conflict  between or among the  interests of Product  Owners and
Participating  Plans and as to whether any proposed action  adequately  remedies
any material irreconcilable  conflict. The Trust Board shall give prompt written
notice to the Company and Participating Plan of any such determination.

     8.5.  UNDERTAKING  TO  RESOLVE  CONFLICT.  In the  event  that  a  material
irreconcilable  conflict of interest  arises between  Product Owners of variable
life  insurance  policies or Product  Owners of variable  annuity  contracts and
Participating Plans, the Company will, at its own expense,  take whatever action
is necessary to remedy such conflict as it adversely  affects Contract Owners up
to  and  including  (1)  establishing  a new  registered  management  investment
company,  and (2) withdrawing assets from the Trust attributable to reserves for
the Contracts subject to the conflict and reinvesting such assets in a different
investment  medium  (including  another  Fund of the  Trust) or  submitting  the
question  of whether  such  withdrawal  should be  implemented  to a vote of all
affected Contract Owners, and, as appropriate, segregating the assets supporting
the  Contracts  of any  group  of  such  owners  that  votes  in  favor  of such
withdrawal,  or offering to such owners the option of making such a change.  The
Company will carry out the  responsibility  to take the foregoing  action with a
view only to the interests of Contract Owners.

     8.6. WITHDRAWAL.  If a material  irreconcilable  conflict arises because of
the Company's  decision to disregard the voting  instructions of Contract Owners
of variable  life  insurance  policies or variable  annuities  and that decision
represents  a minority  position or would  preclude a majority  vote at any Fund
shareholder  meeting,  then, at the request of the Trust Board, the Company will
redeem  the  shares of the Trust to which the  disregarded  voting  instructions
relate. No charge or penalty, however, will be imposed in connection with such a
redemption.

     8.7. EXPENSES  ASSOCIATED WITH REMEDIAL ACTION. In no event shall the Trust
be  required to bear the expense of  establishing  a new funding  medium for any
Contract.  The Company  shall not be required by this Article to establish a new
funding  medium for any Contract if an offer to do so has been  declined by vote
of a majority  of the  Contract  Owners  materially  adversely  affected  by the
irreconcilable material conflict.

     8.8.  SUCCESSOR RULES. If and to the extent that Rule 6e-2 and Rule 6e-3(T)
are  amended,  or Rule 6e-3 is  adopted,  to provide  exemptive  relief from any
provisions of the 1940 Act or the rules  promulgated  thereunder with respect to
mixed and shared funding on terms and conditions materially different from those
contained in the  Exemptive  Order,  then (i) the Trust  and/or the Company,  as
appropriate, shall take such steps as may be necessary to comply with Rules 6e-2
and 6e-3(T), as amended, or Rule 6e-3, as adopted, as applicable,  to the extent
such rules are  applicable,  and (ii) Sections 8.2 through 8.5 of this Agreement
shall  continue  in  effect  only  to  the  extent  that  terms  and  conditions
substantially  identical to such  Sections  are  contained in such Rule(s) as so
amended or adopted.

                                   ARTICLE IX
                                 INDEMNIFICATION

     9.1.  INDEMNIFICATION  BY THE COMPANY.  The Company  hereby  agrees to, and
shall,  indemnify and hold harmless the Trust,  the  Distributor and each person
who  controls  or is  affiliated  with the Trust or the  Distributor  within the
meaning of such terms under the 1933 Act or 1940 Act (but not any  Participating
Insurance  Companies or Qualified  Persons) and any officer,  trustee,  partner,
director,  employee  or  agent of the  foregoing,  against  any and all  losses,
claims,  damages or liabilities,  joint or several (including any investigative,
legal and other expenses reasonably incurred in connection with, and any amounts
paid in settlement of, any action, suit or proceeding or any claim asserted), to
which they or any of them may become subject under any statute or regulation, at
common law or otherwise, insofar as such losses, claims, damages or liabilities:

     (a)  arise out of or are based upon any untrue  statement  of any  material
          fact  contained in the  Contracts  Registration  Statement,  Contracts
          Prospectus,  sales  literature or other  promotional  material for the
          Contracts or the Contracts  themselves (or any amendment or supplement
          to any of the  foregoing),  or  arise  out of or are  based  upon  the
          omission  to state  therein  a  material  fact  required  to be stated
          therein or necessary to make the statements  therein not misleading in
          light of the circumstances in which they were made; provided that this
          obligation to indemnify  shall not apply if such statement or omission
          was made in reliance upon and in conformity with information furnished
          in writing to the Company by the Trust or the  Distributor  for use in
          the Contracts Registration  Statement,  Contracts Prospectus or in the
          Contracts  or  sales  literature  or  promotional   material  for  the
          Contracts (or any amendment or supplement to any of the  foregoing) or
          otherwise  for use in  connection  with the sale of the  Contracts  or
          Trust shares; or

     (b)  arise out of any untrue  statement of a material fact contained in the
          Trust Registration Statement,  any Prospectus for Series or Classes or
          sales  literature or other  promotional  material of the Trust (or any
          amendment or supplement to any of the  foregoing),  or the omission to
          state  therein  a  material  fact  required  to be stated  therein  or
          necessary to make the  statements  therein not  misleading in light of
          the  circumstances  in which  they were  made,  if such  statement  or
          omission was made in reliance upon and in conformity with  information
          furnished  to the Trust or  Distributor  in writing by or on behalf of
          the Company; or

     (c)  arise out of or are based upon any  wrongful  conduct of, or violation
          of federal or state law by, the  Company or persons  under its control
          or subject to its  authorization,  including without  limitation,  any
          broker-dealers  or  agents  authorized  to sell  the  Contracts,  with
          respect to the sale,  marketing or  distribution  of the  Contracts or
          Trust shares, including,  without limitation, any impermissible use of
          broker-only material, unsuitable or improper sales of the Contracts or
          unauthorized representations about the Contracts or the Trust; or

     (d)  arise as a result of any failure by the  Company or persons  under its
          control (or subject to its authorization) to provide services, furnish
          materials or make payments as required under this Agreement; or

     (e)  arise out of any material  breach by the Company or persons  under its
          control (or subject to its authorization) of this Agreement; or

     (f)  any breach of any  warranties  contained  in Article III  hereof,  any
          failure to  transmit a request  for  redemption  or  purchase of Trust
          shares or payment  therefor on a timely basis in  accordance  with the
          procedures  set forth in Article  II, or any  unauthorized  use of the
          names or trade names of the Trust or the Distributor.

This  indemnification  is in  addition  to any  liability  that the  Company may
otherwise  have;  provided,   however,  that  no  party  shall  be  entitled  to
indemnification if such loss, claim, damage or liability is caused by the wilful
misfeasance,  bad faith,  gross negligence or reckless  disregard of duty by the
party seeking indemnification.

     9.2.  INDEMNIFICATION  BY THE TRUST. The Trust hereby agrees to, and shall,
indemnify  and hold  harmless  the Company  and each  person who  controls or is
affiliated  with the Company within the meaning of such terms under the 1933 Act
or 1940 Act and any  officer,  director,  employee  or  agent of the  foregoing,
against any and all losses,  claims,  damages or  liabilities,  joint or several
(including any investigative,  legal and other expenses  reasonably  incurred in
connection  with,  and any amounts paid in  settlement  of, any action,  suit or
proceeding  or any  claim  asserted),  to which  they or any of them may  become
subject under any statute or regulation, at common law or otherwise,  insofar as
such losses, claims, damages or liabilities:

     (a)  arise out of or are based upon any untrue  statement  of any  material
          fact contained in the Trust Registration Statement, any Prospectus for
          Series or Classes or sales literature or other promotional material of
          the Trust (or any amendment or supplement to any of the foregoing), or
          arise  out of or are  based  upon  the  omission  to state  therein  a
          material fact  required to be stated  therein or necessary to make the
          statements  therein not  misleading in light of the  circumstances  in
          which they were made; provided that this obligation to indemnify shall
          not apply if such  statement or omission was made in reliance upon and
          in conformity with information  furnished in writing by the Company to
          the  Trust  or the  Distributor  for  use in  the  Trust  Registration
          Statement,   Trust  Prospectus  or  sales  literature  or  promotional
          material for the Trust (or any  amendment or  supplement to any of the
          foregoing)  or otherwise  for use in  connection  with the sale of the
          Contracts or Trust shares; or

     (b)  arise out of any untrue  statement of a material fact contained in the
          Contracts  Registration  Statement,   Contracts  Prospectus  or  sales
          literature  or other  promotional  material for the  Contracts (or any
          amendment or supplement to any of the  foregoing),  or the omission to
          state  therein  a  material  fact  required  to be stated  therein  or
          necessary to make the  statements  therein not  misleading in light of
          the  circumstances  in which  they were  made,  if such  statement  or
          omission was made in reliance upon information furnished in writing by
          the Trust to the Company; or

     (c)  arise out of or are based  upon  wrongful  conduct of the Trust or its
          Trustees or officers with respect to the sale of Trust shares; or

     (d)  arise as a result of any  failure  by the Trust to  provide  services,
          furnish materials or make payments as required under the terms of this
          Agreement; or

     (e)  arise  out of any  material  breach  by the  Trust  of this  Agreement
          (including  any breach of Section 6.1 or 6.2 of this Agreement and any
          warranties contained in Article III hereof);

it being understood that in no way shall the Trust be liable to the Company with
respect  to  any  violation  of  insurance  law,  compliance  with  which  is  a
responsibility  of the Company under this  Agreement or otherwise or as to which
the Company  failed to inform the Trust in  accordance  with Section 4.4 hereof.
This  indemnification  is in  addition  to any  liability  that  the  Trust  may
otherwise  have;  provided,   however,  that  no  party  shall  be  entitled  to
indemnification if such loss, claim, damage or liability is caused by the wilful
misfeasance,  bad faith,  gross negligence or reckless  disregard of duty by the
party seeking indemnification.

     9.3. INDEMNIFICATION BY THE DISTRIBUTOR.  The Distributor hereby agrees to,
and shall,  indemnify and hold harmless the Company and each person who controls
or is  affiliated  with the  Company  within the meaning of such terms under the
1933  Act or 1940  Act and any  officer,  director,  employee  or  agent  of the
foregoing, against any and all losses, claims, damages or liabilities,  joint or
several  (including  any  investigative,  legal  and other  expenses  reasonably
incurred in connection  with, and any amounts paid in settlement of, any action,
suit or  proceeding  or any claim  asserted),  to which  they or any of them may
become  subject  under any statute or  regulation,  at common law or  otherwise,
insofar as such losses, claims, damages or liabilities:

     (a)  arise out of or are based upon any untrue  statement  of any  material
          fact contained in the Trust Registration Statement, any Prospectus for
          Series or Classes or sales literature or other promotional material of
          the Trust (or any amendment or supplement to any of the foregoing), or
          arise  out of or are  based  upon  the  omission  to state  therein  a
          material fact  required to be stated  therein or necessary to make the
          statements  therein not  misleading in light of the  circumstances  in
          which they were made; provided that this obligation to indemnify shall
          not apply if such  statement or omission was made in reliance upon and
          in conformity with information  furnished in writing by the Company to
          the Trust or Distributor for use in the Trust Registration  Statement,
          Trust Prospectus or sales  literature or promotional  material for the
          Trust (or any  amendment or  supplement  to any of the  foregoing)  or
          otherwise  for use in  connection  with the sale of the  Contracts  or
          Trust shares; or

     (b)  arise out of any untrue  statement of a material fact contained in the
          Contracts  Registration  Statement,   Contracts  Prospectus  or  sales
          literature  or other  promotional  material for the  Contracts (or any
          amendment or supplement to any of the  foregoing),  or the omission to
          state  therein  a  material  fact  required  to be stated  therein  or
          necessary to make the  statements  therein not  misleading in light of
          the  circumstances  in which  they were  made,  if such  statement  or
          omission was made in reliance upon information furnished in writing by
          the Distributor to the Company; or

     (c)  arise out of or are based upon wrongful  conduct of the Distributor or
          persons under its control with respect to the sale of Trust shares; or

     (d)  arise as a result of any failure by the  Distributor  or persons under
          its control to provide services, furnish materials or make payments as
          required under the terms of this Agreement; or

     (e)  arise out of any material  breach by the  Distributor or persons under
          its control of this  Agreement  (including  any breach by the Trust of
          Section 6.1 or 6.2 of this  Agreement and any breach of any warranties
          by the Trust or the Distributor contained in Article III hereof);

it being  understood  that in no way  shall  the  Distributor  be  liable to the
Company with respect to any violation of insurance law, compliance with which is
a responsibility of the Company under this Agreement or otherwise or as to which
the Company  failed to inform the  Distributor  in  accordance  with Section 4.4
hereof.  This   indemnification  is  in  addition  to  any  liability  that  the
Distributor  may  otherwise  have;  provided,  however,  that no party  shall be
entitled to indemnification  if such loss, claim,  damage or liability is caused
by the wilful misfeasance,  bad faith, gross negligence or reckless disregard of
duty by the party seeking indemnification.

     9.4. RULE OF CONSTRUCTION.  It is the parties' intention that, in the event
of an occurrence  for which the Trust has agreed to indemnify  the Company,  the
Company shall seek indemnification from the Trust only in circumstances in which
the Trust is entitled to seek indemnification from a third party with respect to
the same event or cause thereof.

     9.5.  INDEMNIFICATION  PROCEDURES.  After  receipt by a party  entitled  to
indemnification  ("indemnified  party")  under this  Article IX of notice of the
commencement  of any action,  if a claim in respect thereof is to be made by the
indemnified party against any person obligated to provide  indemnification under
this Article IX ("indemnifying  party"),  such indemnified party will notify the
indemnifying party in writing of the commencement thereof as soon as practicable
thereafter,  provided that the omission to so notify the indemnifying party will
not relieve it from any  liability  under this Article IX,  except to the extent
that the  omission  results  in a failure of actual  notice to the  indemnifying
party and such  indemnifying  party is damaged solely as a result of the failure
to give such notice. The indemnifying party, upon the request of the indemnified
party, shall retain counsel reasonably  satisfactory to the indemnified party to
represent  the  indemnified  party and any  others  the  indemnifying  party may
designate in such proceeding and shall pay the reasonable fees and disbursements
of such  counsel  related  to  such  proceeding.  In any  such  proceeding,  any
indemnified  party shall have the right to retain its own counsel,  but the fees
and expenses of such counsel shall be at the expense of such  indemnified  party
unless (i) the indemnifying  party and the indemnified party shall have mutually
agreed to the  retention of such  counsel or (ii) the named  parties to any such
proceeding (including any impleaded parties) include both the indemnifying party
and the indemnified party and representation of both parties by the same counsel
would be inappropriate  due to actual or potential  differing  interests between
them.  The  indemnifying  party  shall not be liable for any  settlement  of any
proceeding effected without its written consent but if settled with such consent
or if there be a final judgment for the plaintiff, the indemnifying party agrees
to  indemnify  the  indemnified  party from and against any loss or liability by
reason of such settlement or judgment.

     A successor  by law of the parties to this  Agreement  shall be entitled to
the  benefits  of  the  indemnification   contained  in  this  Article  IX.  The
indemnification  provisions  contained  in this  Article  IX shall  survive  any
termination of this Agreement.

                                    ARTICLE X
                    RELATIONSHIP OF THE PARTIES; TERMINATION

     10.1.  RELATIONSHIP  OF  PARTIES.  The  Company  is to  be  an  independent
contractor vis-a-vis the Trust, the Distributor,  or any of their affiliates for
all purposes hereunder and will have no authority to act for or represent any of
them  (except  to the  limited  extent  the  Company  acts as agent of the Trust
pursuant  to  Section  2.3(a) of this  Agreement).  In  addition,  no officer or
employee of the Company  will be deemed to be an employee or agent of the Trust,
Distributor,  or any  of  their  affiliates.  The  Company  will  not  act as an
"underwriter"  or  "distributor" of the Trust, as those terms variously are used
in the 1940 Act, the 1933 Act, and rules and regulations promulgated thereunder.

     10.2. NON-EXCLUSIVITY AND NON-INTERFERENCE.  The parties hereto acknowledge
that the arrangement  contemplated by this Agreement is not exclusive; the Trust
shares  may be sold to other  insurance  companies  and  investors  (subject  to
Section 2.8 hereof) and the cash value of the Contracts may be invested in other
investment companies, provided, however, that until this Agreement is terminated
pursuant to this Article X:

     (a)  the  Company  shall  promote  the Trust and the Funds  made  available
          hereunder on the same basis as other funding vehicles  available under
          the Contracts;

     (b)  the Company shall not, without prior notice to the Distributor (unless
          otherwise  required by applicable law), take any action to operate the
          Account as a management investment company under the 1940 Act;

     (c)  the  Company  shall  not,  without  the prior  written  consent of the
          Distributor,   which  consent  shall  not  be  unreasonably  withheld,
          solicit,  induce or encourage  Contract Owners to change or modify the
          Trust,  or to change the Trust's  distributor  or  investment  adviser
          (unless otherwise required by applicable law);

     (d)  the Company shall not substitute another investment company for one or
          more Funds without  providing  written  notice to the  Distributor  at
          least 60 days in advance of effecting any such substitution;

     (e)  the Company shall not withdraw the  Account's  investment in the Trust
          or a Fund of the Trust  except as  necessary  to  facilitate  Contract
          Owner requests and routine Contract processing; and

     (f)  the Company shall not solicit,  induce or encourage Contract Owners to
          transfer  or  withdraw  Contract  Values  allocated  to a  Fund  or to
          exchange their  Contracts for contracts not allowing for investment in
          the Trust, except with 60 days prior written notice to the Distributor
          under   circumstances   where  the   Company   has   determined   such
          solicitation,  inducement or encouragement to be in the best interests
          of Contract Owners (unless otherwise required by applicable law).

     10.3.  TERMINATION OF AGREEMENT.  This Agreement  shall not terminate until
(i) the Trust is dissolved,  liquidated,  or merged into another entity, or (ii)
as to any Fund that has been made  available  hereunder,  the  Account no longer
invests  in  that  Fund  and  the  Company  has  confirmed  in  writing  to  the
Distributor,  if so requested by the  Distributor,  that it no longer intends to
invest in such Fund.  However,  certain  obligations of, or restrictions on, the
parties to this  Agreement  may  terminate as provided in Sections  10.4 through
10.6 and the Company may be required to redeem Trust shares  pursuant to Section
10.7 or in the  circumstances  contemplated  by  Article  VIII.  Article  IX and
Sections 5.7 and 10.8 shall survive any termination of this Agreement.

     10.4.  TERMINATION OF OFFERING OF TRUST SHARES. The obligation of the Trust
and the  Distributor to make Trust shares  available to the Company for purchase
pursuant to Article II of this  Agreement  shall  terminate at the option of the
Distributor as provided below:

     (a)  upon  institution of formal  proceedings  against the Company,  or the
          Distributor's   reasonable  determination  that  institution  of  such
          proceedings  is being  considered by the NASD,  the SEC, the insurance
          commission  of any state or any other  regulatory  body  regarding the
          Company's  duties  under this  Agreement or related to the sale of the
          Contracts,  the operation of the Account,  the  administration  of the
          Contracts  or  the  purchase  of  Trust  shares,  or  an  expected  or
          anticipated   ruling,   judgment  or  outcome  which  would,   in  the
          Distributor's  reasonable judgment exercised in good faith, materially
          impair the  Company's  or  Trust's  ability  to meet and  perform  the
          Company's  or  Trust's   obligations   and  duties   hereunder,   such
          termination effective upon 15 days prior written notice;

     (b)  in the event any of the Contracts are not  registered,  issued or sold
          in  accordance  with   applicable   federal  and/or  state  law,  such
          termination effective immediately upon receipt of written notice;

     (c)  if the Distributor shall determine,  in its sole judgment exercised in
          good faith, that either (1) the Company shall have suffered a material
          adverse  change in its  business  or  financial  condition  or (2) the
          Company  shall have been the  subject of  material  adverse  publicity
          which is likely to have a material  adverse  impact upon the  business
          and  operations  of  either  the  Trust  or  the   Distributor,   such
          termination effective upon 30 days prior written notice;

     (d)  if the Distributor suspends or terminates the offering of Trust shares
          of  any  Series  or  Class  to all  Participating  Investors  or  only
          designated  Participating  Investors,  when such action is required by
          law or by regulatory  authorities having  jurisdiction or when, in the
          sole discretion of the Distributor acting in good faith, suspension or
          termination is necessary in the best interests of the  shareholders of
          any Series or Class (it being understood that  "shareholders" for this
          purpose shall mean Product Owners),  such notice effective immediately
          upon receipt of written  notice,  it being  understood  that a lack of
          Participating  Investor  interest  in a Series or Class may be grounds
          for a suspension or  termination as to such Series or Class and that a
          suspension or termination  shall apply only to the specified Series or
          Class;

     (e)  upon the Company's  assignment of this Agreement  (including,  without
          limitation,  any  transfer of the  Contracts or the Account to another
          insurance  company  pursuant to an assumption  reinsurance  agreement)
          unless the Trust consents thereto,  such termination effective upon 30
          days prior written notice;

     (f)  if the  Company  is in  material  breach  of  any  provision  of  this
          Agreement,  which breach has not been cured to the satisfaction of the
          Trust  within 10 days  after  written  notice of such  breach has been
          delivered to the Company,  such termination  effective upon expiration
          of such 10-day period;

     (g)  upon the determination of the Trust's Board to dissolve,  liquidate or
          merge the Trust as contemplated by Section  10.3(i),  upon termination
          of the Agreement pursuant to Section 10.3(ii), or upon notice from the
          Company  pursuant to Section 10.5 or 10.6, such  termination  pursuant
          hereto to be effective upon 15 days prior written notice; or

     (h)  at any time more than one year after the date of this Agreement,  upon
          six months prior written notice.

Except  in the  case  of an  option  exercised  under  clause  (b) or  (d),  the
obligations  shall terminate only as to new Contracts and the Distributor  shall
continue to make Trust shares available to the extent necessary to permit owners
of Contracts in effect on the effective  date of such  termination  (hereinafter
referred to as "Existing  Contracts")  to reallocate  investments  in the Trust,
redeem  investments  in the Trust and/or  invest in the Trust upon the making of
additional purchase payments under the Existing Contracts.

     10.5.  TERMINATION  OF INVESTMENT IN A FUND. The Company may elect to cease
investing  in a  Fund,  promoting  a Fund  as an  investment  option  under  the
Contracts,  or withdraw its  investment or the  Account's  investment in a Fund,
subject to compliance  with  applicable  law,  upon written  notice to the Trust
within 15 days of the occurrence of any of the following events (unless provided
otherwise below):

     (a)  if the Trust informs the Company  pursuant to Section 4.4 that it will
          not  cause  such  Fund  to  comply  with  investment  restrictions  as
          requested  by the  Company and the Trust and the Company are unable to
          agree upon any reasonable alternative accommodations;

     (b)  if  shares  in such  Fund  are not  reasonably  available  to meet the
          requirements of the Contracts as determined by the Company  (including
          any  non-availability  as a result of notice given by the  Distributor
          pursuant to Section  10.4(d)),  and the  Distributor,  after receiving
          written  notice  from the Company of such  non-availability,  fails to
          make  available,  within  10 days  after  receipt  of such  notice,  a
          sufficient  number of shares in such Fund or an alternate Fund to meet
          the requirements of the Contracts; or

     (c)  if such Fund fails to meet the diversification  requirements specified
          in Section 817(h) of the Code and any  regulations  thereunder and the
          Trust,  upon written request,  fails to provide  reasonable  assurance
          that it will take action to cure or correct such failure;

Such termination shall apply only as to the affected Fund and shall not apply to
any other Fund in which the Company or the Account invests.

     10.6.  TERMINATION OF INVESTMENT BY THE COMPANY.  The Company may elect to
cease investing in all Series or Classes of the Trust made available  hereunder,
promoting the Trust as an investment option under the Contracts, or withdraw its
investment or the Account s investment in the Trust,  subject to compliance with
applicable  law,  upon  written  notice  to the  Trust  within  15  days  of the
occurrence of any of the following events (unless provided otherwise below):

     (a)  upon  institution  of  formal  proceedings  against  the  Trust or the
          Distributor  (but only with regard to the Trust) by the NASD,  the SEC
          or  any  state  securities  or  insurance   commission  or  any  other
          regulatory body;

     (b)  if, with respect to the Trust or a Fund,  the Trust or the Fund ceases
          to qualify as a regulated investment company under Subchapter M of the
          Code, as defined therein, or any successor or similar provision, or if
          the Company reasonably believes that the Trust may fail to so qualify,
          and the Trust,  upon  written  request,  fails to  provide  reasonable
          assurance  that it will take  action to cure or correct  such  failure
          within 30 days;

     (c)  if the Trust or  Distributor  is in material  breach of a provision of
          this Agreement, which breach has not been cured to the satisfaction of
          the  Company  within 10 days after  written  notice of such breach has
          been delivered to the Trust or the Distributor, as the case may be; or

     (d)  at any time more than one year after the date of this Agreement,  upon
          six months prior written notice.

     10.7.  COMPANY REQUIRED TO REDEEM.  The parties  understand and acknowledge
that it is essential  for  compliance  with Section  817(h) of the Code that the
Contracts  qualify  as  annuity  contracts  or  life  insurance   policies,   as
applicable,  under  the  Code.  Accordingly,  if any of the  Contracts  cease to
qualify as annuity contracts or life insurance  policies,  as applicable,  under
the Code, or if the Trust  reasonably  believes that any such Contracts may fail
to so  qualify,  the Trust shall have the right to require the Company to redeem
Trust shares  attributable  to such Contracts upon notice to the Company and the
Company  shall so redeem  such  Trust  shares in order to ensure  that the Trust
complies  with the  provisions  of  Section  817(h)  of the Code  applicable  to
ownership of Trust  shares.  Notice to the Company  shall  specify the period of
time the Company has to redeem the Trust shares,  subject to applicable  law, or
to make  other  arrangements  satisfactory  to the Trust and its  counsel,  such
period of time to be determined  with reference to the  requirements  of Section
817(h) of the Code.  In  addition,  the Company may be required to redeem  Trust
shares pursuant to action taken or request made by the Trust Board in accordance
with  the  Exemptive  Order  described  in  Article  VIII or any  conditions  or
undertakings set forth or referenced therein,  or other SEC rule,  regulation or
order that may be adopted  after the date hereof.  The Company  agrees to redeem
shares in the circumstances described herein and to comply with applicable terms
and provisions.  Also, in the event that the Distributor  suspends or terminates
the offering of a Series or Class pursuant to Section 10.4(d) of this Agreement,
the  Company,  upon  request  by  the  Distributor,  will  cooperate  in  taking
appropriate action to withdraw the Account's investment in the respective Fund.

     10.8.  CONFIDENTIALITY.  The Company will keep confidential any information
acquired as a result of this Agreement regarding the business and affairs of the
Trust, the Distributor, and their affiliates.

                                   ARTICLE XI
                 APPLICABILITY TO NEW ACCOUNTS AND NEW CONTRACTS

     The parties to this  Agreement  may amend the  schedules to this  Agreement
from time to time to  reflect,  as  appropriate,  changes in or  relating to the
Contracts,  any Series or Class,  additions  of new classes of  Contracts  to be
issued by the Company and  separate  accounts  therefor  investing in the Trust.
Such  amendments  may be made  effective  by  executing  the  form of  amendment
included on each schedule  attached  hereto.  The  provisions of this  Agreement
shall be equally  applicable to each such class of Contracts,  Series,  Class or
separate account,  as applicable,  effective as of the date of amendment of such
Schedule,  unless the context otherwise requires.  The parties to this Agreement
may amend this Agreement from time to time by written agreement signed by all of
the parties.

                                   ARTICLE XII
                           NOTICE, REQUEST OR CONSENT

     Any notice, request or consent to be provided pursuant to this Agreement is
to be made in writing and shall be given:

                  If to the Trust:
                           Douglas C. Grip
                           President
                           Goldman Sachs Variable Insurance Trust
                           One New York Plaza
                           New York, NY  10004

                  If to the Distributor:
                           Douglas C. Grip
                           Vice President
                           Goldman Sachs & Co.
                           One New York Plaza
                           New York, NY  10004

                  If to the Company:
                           Cova Financial Services Life Insurance Company
                           One Tower Lane Suite 3000
                           Oakbrook Terrace, IL 60181
                           Attention:  General Counsel

or at such other  address as such party may from time to time specify in writing
to the other  party.  Each such  notice,  request or consent to a party shall be
sent by registered or certified United States mail with return receipt requested
or by overnight  delivery  with a nationally  recognized  courier,  and shall be
effective upon receipt.  Notices pursuant to the provisions of Article II may be
sent by facsimile to the person designated in writing for such notices.

                                  ARTICLE XIII
                                  MISCELLANEOUS

     13.1. INTERPRETATION.  This Agreement shall be construed and the provisions
hereof  interpreted  under  and in  accordance  with  the  laws of the  state of
Delaware,  without giving effect to the principles of conflicts of laws, subject
to the following rules:

     (a)  This  Agreement  shall be subject to the  provisions  of the 1933 Act,
          1940 Act and  Securities  Exchange  Act of 1934,  as amended,  and the
          rules,  regulations and rulings thereunder,  including such exemptions
          from those statutes,  rules, and regulations as the SEC may grant, and
          the terms  hereof  shall be  limited,  interpreted  and  construed  in
          accordance therewith.

     (b)  The  captions  in this  Agreement  are  included  for  convenience  of
          reference only and in no way define or delineate any of the provisions
          hereof or otherwise affect their construction or effect.

     (c)  If any provision of this Agreement  shall be held or made invalid by a
          court  decision,  statute,  rule or  otherwise,  the  remainder of the
          Agreement shall not be affected thereby.

     (d)  The rights,  remedies and obligations  contained in this Agreement are
          cumulative  and are in addition to any and all  rights,  remedies  and
          obligations,  at  law or in  equity,  which  the  parties  hereto  are
          entitled to under state and federal laws.

     13.2. COUNTERPARTS. This Agreement may be executed simultaneously in two or
more  counterparts,  each of which  together  shall  constitute one and the same
instrument.

     13.3.  NO  ASSIGNMENT.  Neither  this  Agreement  nor any of the rights and
obligations  hereunder may be assigned by the Company,  the  Distributor  or the
Trust without the prior written consent of the other parties.

     13.4. DECLARATION OF TRUST. A copy of the Declaration of Trust of the Trust
is on file with the  Secretary of State of the state of Delaware,  and notice is
hereby given that this  instrument  is executed on behalf of the Trustees of the
Trust as  trustees,  and is not binding  upon any of the  Trustees,  officers or
shareholders  of the Trust  individually,  but binding  only upon the assets and
property  of the  Trust.  No  Series  of the  Trust  shall  be  liable  for  the
obligations of any other Series of the Trust.

     IN WITNESS WHEREOF, each of the parties hereto has caused this Agreement to
be  executed in its name and behalf by its duly  authorized  officer on the date
specified below.

                                    GOLDMAN SACHS VARIABLE INSURANCE TRUST

                                               (Trust)

Date:  ___________                  By:  ______________________________________
                                            Name:
                                            Title:

                                    GOLDMAN, SACHS & CO.
                                            (Distributor)

Date:  ___________                  By:  ______________________________________
                                            Name:
                                            Title:

                           COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY
                                               (Company)

Date:  ___________                  By:  ______________________________________
                                            Name:
                                            Title:



<TABLE>
<CAPTION>
                                   SCHEDULE 1
                                   ----------

                             Accounts of the Company
                             Investing in the Trust



Effective as of the date the  Agreement was  executed,  the  following  separate
accounts of the Company are subject to the Agreement:

<S>                           <C>                           <C>                          <C>
                              Date Established by
Name of Account and           Board of Directors of the     SEC 1940 Act Registration    Type of Product Supported
Subaccounts                   Company                       Number                       by Account
- -----------                   -------                       ------                       ----------
Cova Variable Annuity         2/24/87                       #811-05200                   Variable Annuity
Account One
</TABLE>


                        [Form of Amendment to Schedule 1]

Effective  as of , the  following  separate  accounts  of the Company are hereby
added to this Schedule 1 and made subject to the Agreement:

<TABLE>
<CAPTION>
<S>                           <C>                           <C>
                              Date Established by
Name of Account and           Board of Directors of the     SEC 1940 Act Registration    Type of Product Supported
Subaccounts                   Company                       Number                       by Account
- -----------                   -------                       ------                       ----------
</TABLE>


IN WITNESS WHEREOF, the Trust, the Distributor and the Company hereby amend this
Schedule 1 in accordance with Article XI of the Agreement.

______________________________________               ___________________________
Goldman Sachs Variable Insurance Trust               Cova Financial Services
                                                     Life Insurance Company

______________________________________
Goldman, Sachs & Co.




                                   SCHEDULE 2
                                   ----------

                              Classes of Contracts
                         Supported by Separate Accounts
                              Listed on Schedule 1

Effective as of the date the Agreement was  executed,  the following  classes of
Contracts are subject to the Agreement:

<TABLE>
<CAPTION>
                              SEC 1933 Act
Policy Marketing Name         Registration Number           Contract Form Number         Annuity or Life
- ----------------------------- ----------------------------- ---------------------------- ----------------------------

<S>                           <C>                           <C>                          <C>
Custom - Select Variable      333-34741                     XL-407                       Annuity
Annuity                                                     CL-407

                                                            XL-617
                                                            CL-617
</TABLE>


                        [Form of Amendment to Schedule 2]

Effective as of _______,  the following classes of Contracts are hereby added to
this Schedule 2 and made subject to the Agreement:

<TABLE>
<CAPTION>
<S>                           <C>                           <C>
                              SEC 1933 Act                  Name of Supporting Account
Policy Marketing Name         Registration Number                                        Annuity or Life
- ----------------------------- ----------------------------- ---------------------------- ----------------------------



</TABLE>


IN WITNESS WHEREOF, the Trust, the Distributor and the Company hereby amend this
Schedule 2 in accordance with Article XI of the Agreement.

______________________________________                 _________________________
Goldman Sachs Variable Insurance Trust                 Cova Financial Services
                                                       Life Insurance Company
______________________________________
Goldman, Sachs & Co.

                                   SCHEDULE 3
                                   ----------

                            Trust Classes and Series
                                 Available Under
                             Each Class of Contracts

Effective as of the date the Agreement was executed, the following Trust Classes
and Series are available under the Contracts:

<TABLE>
<CAPTION>
<S>                                                         <C>
   Contracts Marketing Name                                 Trust Classes and Series
   -------------------------------------------------------- -----------------------------------------------
   Custom Select Variable Annuity                           Growth and Income Fund
                                                            International Equity Fund
                                                            Global Income Fund
</TABLE>


                        [Form of Amendment to Schedule 3]

Effective as of __________________, this Schedule 3 is hereby amended to reflect
the following changes in Trust Classes and Series:

<TABLE>
<CAPTION>
<S>                                                        <C>
  Contracts Marketing Name                                 Trust Classes and Series
  -------------------------------------------------------- -----------------------------------------------

</TABLE>


IN WITNESS WHEREOF, the Trust, the Distributor and the Company hereby amend this
Schedule 3 in accordance with Article XI of the Agreement.

______________________________________                __________________________
Goldman Sachs Variable Insurance Trust                Cova Financial Services
                                                      Life Insurance Company
______________________________________
Goldman, Sachs & Co.





                                   SCHEDULE 4
                                   ----------

                             Investment Restrictions
                             Applicable to the Trust

Effective as of the date the Agreement was  executed,  the following  investment
restrictions are applicable to the Trust:


                        [Form of Amendment to Schedule 4]

Effective  as of  ___________________,  this  Schedule  4 is hereby  amended  to
reflect the following changes:

IN WITNESS WHEREOF, the Trust, the Distributor and the Company hereby amend this
Schedule 4 in accordance with Article XI of the Agreement.

______________________________________                 _________________________
Goldman Sachs Variable Insurance Trust                 Cova Financial Services
                                                       Life Insurance Company
______________________________________
Goldman, Sachs & Co.









                             PARTICIPATION AGREEMENT
                                      AMONG
                            RUSSELL INSURANCE FUNDS,
                         RUSSELL FUND DISTRIBUTORS, INC.
                                       AND
                 COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY

     THIS  AGREEMENT is made and entered  into as of this ___ day of  _________,
1997, by and among COVA FINANCIAL  SERVICES LIFE INSURANCE  COMPANY,  a Missouri
corporation (hereinafter the "Company"), on its own behalf and on behalf of each
segregated  asset  account of the Company set forth on Schedule A hereto as such
schedule  may be  amended  from  time to time  (each  such  account  hereinafter
referred to as the "Account" and  collectively as the  "Accounts"),  and RUSSELL
INSURANCE  FUNDS, a Massachusetts  Business Trust  (hereinafter  the "Investment
Company"),  and  RUSSELL  FUND  DISTRIBUTORS,   INC.  a  Washington  corporation
(hereinafter the "Underwriter").

     WHEREAS,  Investment Company engages in business as a diversified  open-end
management  investment company and is available to act as the investment vehicle
for separate  accounts  established  for variable  life  insurance  policies and
variable annuity contracts  (collectively,  the "Variable Insurance  Products");
and

     WHEREAS,  the beneficial interest in the Investment Company is divided into
several series of shares,  referred to individually as "Funds" and  representing
the interest in a particular  managed  portfolio of securities and other assets;
and

     WHEREAS,  Investment  Company  is  registered  as  an  open-end  management
investment  company under the 1940 Act, and its shares are registered  under the
Securities Act of 1933, as amended (hereinafter the "1933 Act"); and

     WHEREAS,  Frank Russell  Investment  Management  Company (the "Adviser") is
registered as an investment adviser under the federal Investment Advisers Act of
1940 and any applicable state securities law; and

     WHEREAS,  the Company has registered or will register certain variable life
or annuity  contracts  or both under the 1933 Act,  and offers or will offer for
sale  certain  variable  life or annuity  contracts or both which are or will be
exempt from registration; and

     WHEREAS,  each Account is a duly organized,  validly  existing,  segregated
asset  account,  established  by  resolution  of the Board of  Directors  of the
Company,  on the date shown for such Account on Schedule A hereto,  to set aside
and  invest  assets  attributable  to one  or  more  variable  life  or  annuity
contracts; and

     WHEREAS, the Company has registered or will register one of the Accounts as
a unit  investment  trust under the 1940 Act and other  Accounts are exempt from
registration; and

     WHEREAS,  Investment  Company  has  received  "mixed  and  shared  funding"
exemptive  relief from the Securities and Exchange  Commission  permitting it to
offer its shares to life insurers in connection with variable annuity  contracts
and variable life insurance  policies  offered by such insurers which may or may
not be affiliated with each other (SEC Release IC-16160, Dec. 7, 1987); and

     WHEREAS,  the  Underwriter  is registered as a  broker/dealer  with the SEC
under the  Securities  Exchange Act of 1934, as amended  (hereinafter  the "1934
Act") and is a member in good standing of the National Association of Securities
Dealers, Inc. (hereinafter the "NASD"); and

     WHEREAS,  to  the  extent  permitted  by  applicable   insurance  laws  and
regulations,  the Company  intends to purchase  shares in the Funds on behalf of
each Account to fund certain of the aforesaid variable life or annuity contracts
or  both,  and the  Underwriter  is  authorized  to  sell  such  shares  to unit
investment trusts such as each Account at net asset value.

     NOW THEREFORE, in consideration of the premises and of the mutual covenants
herein contained and other good and valuable  consideration the receipt of which
is hereby  acknowledged,  the  parties  hereto,  intending  to be legally  bound
hereby, agree as follows:

                  ARTICLE I. SALE OF INVESTMENT COMPANY SHARES

1.1 The  Underwriter  agrees to sell to the Company  those shares of  Investment
Company which each Account orders, executing such orders on a daily basis at the
net asset value next  computed  after receipt by the  Investment  Company or its
designee of the order for the shares of the Investment Company.  For purposes of
this Section 1.1, the Company  shall be the designee of the  Investment  Company
for receipt of such orders from each Account and receipt by such designee  shall
constitute  receipt by the  Investment  Company;  provided  that the  Investment
Company  receives  notice of such  order by 8:00 a.m.  Pacific  time on the next
following  Business Day. "Business Day" shall mean any day on which the New York
Stock Exchange is open for trading and on which  Investment  Company  calculated
its net  asset  value  pursuant  to the  rules of the  Securities  and  Exchange
Commission.

1.2 The Investment Company agrees to make its shares available  indefinitely for
purchase  at the  applicable  net asset  value per share by the  Company and its
Accounts on those days on which the Investment  Company calculates its net asset
value  pursuant to rules of the  Securities  and  Exchange  Commission,  and the
Investment  Company  shall use  reasonable  efforts to calculate  such net asset
value on each  day  which  the New  York  Stock  Exchange  is open for  trading.
Notwithstanding the foregoing,  the Board of Directors of the Investment Company
(hereinafter  the "Board") may refuse to sell shares of any Fund,  or suspend or
terminate  the  offering of shares of any Fund if such action is required by law
or by regulatory  authorities having  jurisdiction or is, in the sole discretion
of the Board acting in good faith and in light of their  fiduciary  duties under
federal and any  applicable  state laws,  necessary in the best interests of the
shareholders of such Fund.

1.3 The  Investment  Company  and the  Underwriter  agree that all shares of the
Investment Company will be sold only to Participating  Insurance Companies which
have agreed to  participate  in the  Investment  Company to fund their  Separate
Accounts and/or to Qualified  Plans,  all in accordance with the requirements of
Section 817(h)(4) of the Internal Revenue Code of 1986, as amended ("Code"), and
Treasury Regulation 1.817-5. No shares of any Investment Company will be sold to
the general public.

1.4 The Investment  Company agrees to redeem for cash, on the Company's request,
any full or  fractional  shares of the  Investment  Company held by the Company,
executing  such  requests on a daily basis at the net asset value next  computed
after  receipt by the  Investment  Company or its  designee  of the  request for
redemption.  For purposes of this Section 1.4, the Company shall be the designee
of the  Investment  Company  for receipt of requests  for  redemption  from each
Account, and receipt by such designee shall constitute receipt by the Investment
Company;  provided that the Investment  Company  receives notice of such request
for redemption by 8:00 a.m. Pacific time on the next following Business Day.

1.5 The  Company  agrees to  purchase  and redeem the shares of  selected  Funds
offered  by  the  then-current  prospectus  of  the  Investment  Company  and in
accordance with the provisions of such  prospectus.  The Company agrees that all
net amounts  available  under the variable life and annuity  contracts  with the
form number(s) which are listed on Schedule B attached  hereto and  incorporated
herein by this  reference,  as such  Schedule B may be amended from time to time
hereafter  by  mutual   written   agreement  of  all  the  parties  hereto  (the
"Contracts"),  may  be  invested  in  the  Investment  Company,  in  such  other
investment  companies  advised by the  Adviser as may be  mutually  agreed to in
writing by the parties  hereto,  in the  Company's  general  account or in other
separate  accounts  of the  Company  managed  by the  Company  or an  affiliate,
provided that such amounts may also be invested in an  investment  company other
than the  Investment  Company if (a) such other  investment  company,  or series
thereof, has investment objectives or policies that are substantially  different
from the  investment  objectives and policies of all the Funds of the Investment
Company and (b) the Company gives the Investment  Company and the Underwriter 45
days  written  notice of its  intention  to make such other  investment  company
available as a funding vehicle for the Contracts and (c) the Investment  Company
or Underwriter consents to the use of such other investment company.

1.6 The Company shall pay for Investment Company shares on the next Business Day
after an order to purchase  Investment Company shares is made in accordance with
the  provisions  of  Section  1.1  hereof.  Payment  shall be in  federal  funds
transmitted by wire.

1.7  Issuance and transfer of the  Investment  Company's  shares will be by book
entry only. Stock certificates will not be issued to the Company or any Account.
Shares  ordered from the  Investment  Company will be recorded in an appropriate
title for each Account.

1.8 The Investment  Company shall furnish same day notice (by wire or telephone,
followed  by written  confirmation)  to the Company of any income  dividends  or
capital gain  distributions  payable on the  Investment  Company's  shares.  The
Company  hereby  elects to receive all such income  dividends  and capital  gain
distributions  as are  payable on the Fund shares in  additional  shares of that
Fund. The Company  reserves the right to revoke this election and to receive all
such income dividends and capital gain distributions in cash. Investment Company
shall  notify  the  Company of the number of shares so issued as payment of such
dividends and distributions.

1.9 The  Investment  Company  shall make the net asset  value per share for each
Fund  available to the Company on a daily basis as soon as reasonably  practical
after the net asset value per share is calculated but shall use its best efforts
to make  such net  asset  value  available  by 3:30 P.M.  Pacific  time.  If the
Investment  Company  provides the Company with  materially  incorrect  share net
asset value information  through no fault of the Company,  the Company on behalf
of the Separate  Accounts,  shall be entitled to an  adjustment to the number of
shares  purchased or redeemed to reflect the correct share net asset value.  Any
material  error in the  calculation  of net asset  value per share,  dividend or
capital  gain  information  shall be reported  promptly  upon  discovery  to the
Company.  If a Separate  Account,  due to such error,  has  received  amounts in
excess of the amounts to which it is entitled,  the Company,  when  requested by
the  Investment  Company,  shall make  adjustments  to the  Separate  Account to
reflect the change in the values of the shares as  reflected  in the unit values
of the affected Variable Contract owners who still have values in the applicable
Fund.  No adjustment  for an error shall be taken in any Separate  Account until
such time as the parties  hereto have agreed to a resolution  of the error,  but
the parties shall use all reasonable  efforts to reach such agreement within two
business days after the discovery of the error.

                   ARTICLE II. REPRESENTATIONS AND WARRANTIES

2.1 The Company  represents and warrants that the Contracts are registered under
the 1933 Act or are exempt from registration thereunder; that the Contracts will
be issued and sold in  compliance in all material  respects with all  applicable
Federal and State laws and that the sale of the  Contracts  shall  comply in all
material  respects with state insurance  suitability  requirements.  The Company
further  represents and warrants that it is an insurance  company duly organized
and in good standing  under  applicable  law and that it has legally and validly
established  each Account  prior to any issuance or sale thereof as a segregated
asset account under  applicable  state insurance law and that each Account is or
will be registered as a unit investment  trust in accordance with the provisions
of the 1940 Act to serve as a segregated investment account for the Contracts or
is exempt from registration thereunder.

2.2 The  Investment  Company  represents  and warrants that  Investment  Company
shares sold pursuant to this Agreement  shall be registered  under the 1933 Act,
duly  authorized for issuance and sold in compliance  with the laws of the State
of Washington and all applicable  federal and state securities laws and that the
Investment  Company  is and shall  remain  registered  under  the 1940 Act.  The
Investment  Company shall amend the Registration  Statement for its shares under
the 1933 and the 1940 Act from time to time as  required  in order to effect the
continuous  offering of its shares.  The  Investment  Company shall register and
qualify the shares for sale in  accordance  with the laws of the various  states
only if and to the extent  deemed  advisable  by the  Investment  Company or the
Underwriter.

2.3 The  Investment  Company  represents  that it is  currently  qualified  as a
Regulated  Investment Company under Subchapter M of the Internal Revenue Code of
1986,  as amended,  (the  "Code") and that it will make every effort to maintain
such  qualification  (under Subchapter M or any successor or similar  provision)
and that it will notify the Company  immediately  upon having a reasonable basis
for  believing  that it has ceased to so qualify or that it might not so qualify
in the future.

2.4  The  Company  represents  that  the  Contracts  are  currently  treated  as
endowment,  annuity or life insurance contracts,  under applicable provisions of
the Code and that it will make every effort to maintain such  treatment and that
it will notify the  Investment  Company  and the  Underwriter  immediately  upon
having a reasonable  basis for believing that the Contracts have ceased to be so
treated or that they might not be so treated in the future.

2.5 The  Investment  Company  currently  does not intend to make any payments to
finance  distribution  expenses  pursuant  to Rule  12b-1  under the 1940 Act or
otherwise,  although it may make such payments in the future. To the extent that
it  decides  to  finance  distribution  expenses  pursuant  to Rule  12b-1,  the
Investment  Company  undertakes to have a board of trustees,  a majority of whom
are not interested persons of the Investment Company,  formulate and approve any
plan under Rule 12b-1 to finance distribution expenses.

2.6 The Investment  Company makes no  representation as to whether any aspect of
its operations (including,  but not limited to, fees and expenses and investment
policies) complies with the insurance laws or regulations of the various states.

2.7 The Underwriter represents and warrants that it is a member in good standing
of the NASD and is registered as a  broker-dealer  with the SEC. The Underwriter
further  represents  that it will sell and  distribute  the  Investment  Company
shares in accordance with any applicable state laws and federal securities laws,
including without limitation the 1933 Act, the 1934 Act, and the 1940 Act.

2.8 The Investment  Company represents that it is lawfully organized and validly
existing under the laws of the  Commonwealth of  Massachusetts  and that it does
and will comply in all material respects with the 1940 Act.

2.9 The Underwriter represents and warrants that the Adviser is and shall remain
duly registered in all material respects under all applicable  federal and state
securities  laws and that the  Adviser  shall  perform its  obligations  for the
Investment  Company in compliance in all material  respects any applicable state
laws and federal securities laws.

2.10 The Investment  Company and  Underwriter  represent and warrant that all of
their  directors,   officers,   employees,   investment   advisers,   and  other
individuals/entities  dealing  with the money or  securities  of the  Investment
Company are and shall continue to be at all times covered by a blanket  fidelity
bond or similar coverage for the benefit of the Investment  Company in an amount
not less than the minimal coverage as required  currently by Rule 17g-(1) of the
1940 Act or related  provisions  as may be  promulgated  from time to time.  The
aforesaid Bond shall include  coverage for larceny and embezzlement and shall be
issued by a reputable bonding company.

2.11 The Company  represents and warrants that all of its  directors,  officers,
employees,  investment  advisers,  and other entities  dealing with the money or
securities of the  Investment  Company are and shall continue to be at all times
covered by a blanket  fidelity  bond or similar  coverage for the benefit of the
Investment Company in an amount not less than five million dollars ($5 million).
The aforesaid Bond shall include coverage for larceny and embezzlement and shall
be issued by a reputable bonding company.

             ARTICLE III. PROSPECTUSES AND PROXY STATEMENTS: VOTING

3.1 The Underwriter shall provide the Company with as many printed copies of the
Investment Company's current prospectus and Statement of Additional  Information
as the Company  may  reasonably  request.  If  requested  by the Company in lieu
thereof,  the  Investment  Company shall provide  camera-ready  film or computer
diskettes  containing  the  Investment  Company's  prospectus  and  Statement of
Additional  Information and such other assistance as is reasonably  necessary in
order  for the  Company  once each year (or more  frequently  if the  prospectus
and/or Statement of Additional Information for the Investment Company is amended
during the year) to have the  prospectus  for the Contracts  and the  Investment
Company's prospectus printed together in one document, and to have the Statement
of  Additional  Information  for the  Investment  Company and the  Statement  of
Additional  Information  for the  Contracts  printed  together in one  document.
Alternatively,  the Company may print the Investment Company's prospectus and/or
its  Statement  of  Additional   Information  in  combination  with  other  fund
companies'  prospectuses  approved  pursuant  to Section 1.5 and  statements  of
additional information. Except as provided in the following three sentences, all
expenses  of printing  and  distributing  Investment  Company  prospectuses  and
Statements of Additional  Information  shall be the expense of the Company.  For
Prospectuses and Statement of Additional  Information provided by the Company to
its existing  owners of Contracts in order to update  disclosure  as required by
the 1933 Act and/or  the 1940 Act,  the cost of  printing  shall be borne by the
Investment  Company.  If the  Company  chooses to receive  camera-ready  film or
computer  diskettes  in lieu  of  receiving  printed  copies  of the  Investment
Company's  prospectus,  the Investment  Company will reimburse the Company in an
amount  equal  to  the  product  of A  and B  where  A is  the  number  of  such
prospectuses  distributed  to owners of the  Contracts,  and B is the Investment
Company's per unit cost of  typesetting  and printing the  Investment  Company's
prospectus. The same procedures shall be followed with respect to the Investment
Company's Statement of Additional Information.

     The Company agrees to provide the  Investment  Company or its designee with
such  information as may be reasonably  requested by the  Investment  Company to
assure  that  the  Investment  Company's  expenses  do not  include  the cost of
printing any  prospectuses  or Statements of Additional  Information  other than
those actually distributed to existing owners of the Contracts.

3.2 The  Investment  Company's  prospectus  shall  state that the  Statement  of
Additional  Information  for  the  Investment  Company  is  available  from  the
Underwriter or the Company (or in the Fund's  discretion,  the Prospectus  shall
state that such Statement is available from the Investment Company).

3.3 The  Investment  Company,  at its  expense,  shall  provide the Company with
copies of its proxy  statements,  reports to  shareholders,  and other  required
communications (except for prospectuses and Statement of Additional Information,
which are  covered in  Section  3.1) to  shareholders  in such  quantity  as the
Company shall reasonably require for distributing to Contract owners.

3.4 The Company  will provide  pass-through  voting  privileges  to all Contract
owners so long as the SEC continues to interpret the  Investment  Company Act of
1940  as  requiring   pass-through   voting   privileges  for  Contract  owners.
Accordingly, the Company, where applicable, will vote shares of the Fund held in
its separate  accounts in a manner  consistent with voting  instructions  timely
received  from its  Variable  Insurance  Product  owners.  The  Company  will be
responsible for assuring that each of its Separate Accounts that participates in
the Investment  Company calculates voting privileges in a manner consistent with
other participating insurance companies.  The Company will vote shares for which
it has not received  timely voting  instructions,  as well as shares it owns, in
the same  proportion  as it votes those shares for which it has received  voting
instructions.

3.5 If and to the extent Rule 6e-2 and Rule 6e-3(T) are amended, or if Rule 6e-3
is adopted,  to provide  exemptive  relief from any provision of the  Investment
Company  Act of 1940 or the rules  thereunder  with  respect to mixed and shared
funding on terms and conditions materially different from any exemptions granted
in the Investment  Company's mixed and shared funding  exemptive order, then the
Investment Company, and/or the Company, as appropriate, shall take such steps as
may be necessary to comply with Rule 6e-2 and Rule 6e-3(T), as amended, and Rule
6e-3, as adopted, to the extent such Rules are applicable.

3.6 The  Investment  Company  will  comply with all  provisions  of the 1940 Act
requiring voting by shareholders,  and in particular the Investment Company will
either provide for annual or special meetings or comply with the requirements of
Section 16(c) of the 1940 Act (although the Investment Company is not one of the
trusts  described in Section 16(c) of that Act) as well as with  Sections  16(a)
and, if and when applicable,  16(b). Further, the Investment Company will act in
accordance with the SEC's  interpretation  of the  requirements of Section 16(a)
with respect to periodic  elections of directors and with whatever rules the SEC
may promulgate with respect thereto.

                   ARTICLE IV. SALES MATERIAL AND INFORMATION

4.1 The Company shall furnish, or shall cause to be furnished, to the Investment
Company or its designee,  each piece of sales  literature  or other  promotional
material, or component thereof, in which the Investment Company, the Adviser, or
the  Underwriter is named,  at least fifteen  Business Days prior to its use. No
such material shall be used if the Investment  Company or its designee object to
such use within fifteen Business Days after receipt of such material.

4.2 The Company shall not give any  information or make any  representations  or
statements  on behalf of the  Investment  Company or concerning  the  Investment
Company in connection  with the sale of the Contracts other than the information
or representations contained in the registration statement or prospectus for the
Investment Company shares, as such registration  statement and prospectus may be
amended or supplemented from time to time, or in reports or proxy statements for
the Investment  Company,  or in sales literature or other  promotional  material
approved by the Investment Company or its designee or by the Underwriter, except
with the permission of the Investment Company or the Underwriter or the designee
of either.

4.3 The Investment Company,  the Underwriter,  or their designees shall furnish,
or shall cause to be furnished,  to the Company or its  designee,  each piece of
sales literature or other promotional  material,  or component thereof, in which
the Company or its separate  Accounts are named at least  fifteen  Business Days
prior to its use. No such material  shall be used if the Company or its designee
objects to such use within fifteen Business Days after receipt of such material.

4.4 The Investment Company and the Underwriter shall not give any information or
make any  representations  on behalf of the Company or  concerning  the Company,
each Account,  or the Contracts  other than the  information or  representations
contained in a registration statement,  prospectus or offering materials for the
Contracts,  as such may be  amended  or  supplemented  from time to time,  or in
published reports for each Account which are in the public domain or approved by
the Company for distribution to Contract owners, or in sales literature or other
promotional  material  approved by the Company or its designee,  except with the
permission of the Company.

4.5 The  Investment  Company  will  provide to the Company at least one complete
copy of all  registration  statements,  prospectuses,  Statements  of Additional
Information,  reports, proxy statements,  sales literature and other promotional
materials,  applications for exemptions, requests for no-action letters, and all
amendments  to any of the above,  that relate to the  Investment  Company or its
shares,  contemporaneously  with the filing of such document with the Securities
and Exchange Commission or other regulatory authorities.

4.6 The Company  will  provide to the  Investment  Company at least one complete
copy of all  registration  statements,  prospectuses,  Statements  of Additional
Information,  reports,  solicitations for voting instructions,  sales literature
and other  promotional  materials,  applications  for  exemptions,  requests for
no-action  letters,  and all amendments to any of the above,  that relate to the
Contracts or each  Account,  contemporaneously  with the filing of such document
with  the SEC or  other  regulatory  authorities.  In the  case of  unregistered
Contracts,  in lieu of  providing  prospectuses  and  Statements  of  Additional
Information,  the Company shall provide the Investment Company with one complete
copy of the offering materials for the Contracts.

4.7 For  purposes of this  Article  IV, the phrase  "sales  literature  or other
promotional  material" includes,  but is not limited to, advertisements (such as
material  published,  or designed  for use in, a newspaper,  magazine,  or other
periodical, radio, television,  telephone or tape recording,  videotape display,
signs or billboards,  motion pictures, electronic media, or other public media),
sales literature (i.e., any written communication  distributed or made generally
available to customers or the public, including brochures,  circulars,  research
reports,  market letters,  form letters,  seminar texts, reprints or excerpts of
any other advertisement, sales literature, or published article), educational or
training  materials  or  other  communications  distributed  or  made  generally
available  to some or all  agents or  employees,  and  registration  statements,
prospectuses,  Statements of Additional  Information,  shareholder  reports, and
proxy materials.

                         ARTICLE V. POTENTIAL CONFLICTS
                                    -------------------

5.1 The parties  acknowledge  that Investment  Company has received a "mixed and
shared  funding"  exemptive  order from the SEC  granting  relief  from  various
provisions of the Investment Company Act of 1940 and the rules thereunder to the
extent necessary to permit  Investment  Company shares to be sold to and held by
Variable   Insurance   Products   separate   accounts  of  both  affiliated  and
unaffiliated participating insurance companies. The exemptive order requires the
Investment  Company  and each  participating  insurance  company to comply  with
conditions  and  undertakings  substantially  as provided in this Article V. The
Investment Company will not enter into a participation  agreement with any other
participating  insurance  company  unless it  imposes  the same  conditions  and
undertakings as are imposed on the Company.

5.2 The  Investment  Company's  Board of  Trustees  ("Board")  will  monitor the
Investment  Company for the  existence of any material  irreconcilable  conflict
between the interests of Contract owners of all separate  accounts  investing in
the Investment  Company.  An  irreconcilable  material  conflict may arise for a
variety of  reasons,  which may  include:  (a) an action by any state  insurance
regulatory  authority;  (b) a change in applicable  federal or state  insurance,
tax, or securities  laws or  regulations,  or a public  ruling,  private  letter
ruling  or  any  similar  action  by  insurance,  tax or  securities  regulatory
authorities;  (c)  an  administrative  or  judicial  decision  in  any  relevant
proceeding;  (d) the manner in which the  investments of the Investment  Company
are being  managed;  (e) a difference in voting  instructions  given by Contract
owners; and (f) a decision by a participating insurance company to disregard the
voting instructions of Contract owners.

5.3  The  Company  will  report  any  potential  or  existing  conflicts  to the
Investment  Company's  Board.  The Company will be responsible for assisting the
Board in carrying out its duties in this regard by providing  the Board with all
information  reasonably  necessary for the Board to consider any issues  raised.
The responsibility includes, but is not limited to, an obligation by the Company
to inform the Board  whenever it has  determined  to  disregard  Contract  owner
voting instructions.  These  responsibilities of the Company will be carried out
with a view only to the interests of the Contract owners.

5.4 If a  majority  of the  Board or  majority  of its  disinterested  Trustees,
determines that a material irreconcilable conflict exists affecting the Company,
then the Company,  at its expense and to the extent  reasonably  practicable (as
determined by a majority of the Board's disinterested  Trustees),  will take any
steps  necessary to remedy or eliminate the  irreconcilable  material  conflict,
including:  (a) withdrawing the assets  allocable to some or all of the separate
accounts from the Investment  Company or any Fund thereof and reinvesting  those
assets in a different  investment medium,  which may include another Fund of the
Investment Company,  or another investment company;  (b) submitting the question
as to whether such  segregation  should be implemented to a vote of all affected
Contract  owners and as  appropriate,  segregating the assets of any appropriate
group (i.e.,  variable annuity or variable life insurance contract owners of one
or  more  participating  insurance  companies)  that  votes  in  favor  of  such
segregation,  or offering to the affected  Contract  owners the option of making
such a change;  and (c)  establishing  a new  registered  management  investment
company  (or  series  thereof)  or  managed  separate  account.  If  a  material
irreconcilable  conflict  arises because of the Company's  decision to disregard
Contract  owner voting  instructions,  and that  decision  represents a minority
position or would  preclude a majority  vote, the Company may be required at the
election  of  the  Investment   Company,  to  withdraw  its  separate  accounts'
investment in the Investment  Company,  and no charge or penalty will be imposed
as a result of such withdrawal.  The responsibility to take such remedial action
shall be carried out with a view only to the interests of the Contract owners.

     For the  purposes  of this  Section  5.4, a majority  of the  disinterested
members  of the  Board  shall  determine  whether  or not  any  proposed  action
adequately  remedies any  irreconcilable  material conflict but in no event will
the Investment  Company or any investment  adviser of the Investment  Company be
required to  establish  a new  funding  medium for any  Contract.  Further,  the
Company  shall not be  required by this  Section 5.4 to  establish a new funding
medium for any  Contract if any offer to do so has been  declined by a vote of a
majority  of  Contract   owners   materially  and  adversely   affected  by  the
irreconcilable material conflict.

5.5 The Board's  determination  of the existence of an  irreconcilable  material
conflict and its implications shall be made known promptly and in writing to the
Company.

5.6. No less than annually,  the Company shall submit to the Board such reports,
materials  or data as the Board  may  reasonably  request  so that the Board may
fully carry out its  obligations.  Such  reports,  materials,  and data shall be
submitted more frequently if deemed appropriate by the Board.

                          ARTICLE VI. FEES AND EXPENSES

6.1  The  Investment  Company  and the  Underwriter  shall  pay no fee or  other
compensation to the Company under this Agreement,  except that if the Investment
Company  or any Fund  adopts and  implements  a plan  pursuant  to Rule 12b-1 to
finance  distribution  expenses,  then the  Underwriter may make payments to the
Company or to the  underwriter  for the Contracts if and in amounts agreed to by
the  Underwriter  in writing and such payments will be made out of existing fees
otherwise payable to the Underwriter,  past profits of the Underwriter, or other
resources available to the Underwriter.  No such payments shall be made directly
by the Investment Company.

Currently, no such payments are contemplated.

6.2 All expenses  incident to performance  by the Investment  Company under this
Agreement shall be paid by the Investment Company.  The Investment Company shall
ensure  that all its  shares are  registered  and  authorized  for  issuance  in
accordance  with  applicable  federal  law  and,  if and to  the  extent  deemed
advisable by the Investment  Company,  in accordance with applicable  state laws
prior to their sale. The Investment Company shall bear the expenses for the cost
of  registration  and   qualification  of  the  Investment   Company's   shares,
preparation and filing of the Investment  Company's  prospectus and registration
statement,  proxy materials and reports, setting the prospectus in type, setting
in type and printing the proxy materials and reports to shareholders  (including
the costs of printing a  prospectus  that  constitutes  an annual  report),  the
preparation of all statements and notices  required by any federal or state law,
all taxes on the issuance or transfer of the Investment Company's shares.

6.3 The Company shall bear the expenses of distributing the Investment Company's
prospectus,  proxy  materials,  and reports to owners of Contracts issued by the
Company.

                          ARTICLE VII. DIVERSIFICATION

7.1 The Investment  Company will at all times invest money from the Contracts in
such a manner  as to ensure  that the  Contracts  will be  treated  as  variable
contracts under the Internal Revenue Code and the regulations issued thereunder.
Without limiting the scope of the foregoing,  the Investment Company will at all
times comply with Section  817(h) of the Code and Treasury  Regulation  1.817-5,
relating to the diversification requirements for variable annuity, endowment, or
life  insurance  contracts  and any  amendments or other  modifications  to such
Section or Regulations.

                          ARTICLE VIII. INDEMNIFICATION

8.1      INDEMNIFICATION BY THE COMPANY

8.1(a). The Company agrees to indemnify and hold harmless the Investment Company
and each member of the Board and officers and each person,  if any, who controls
the  Investment  Company  within  the  meaning  of  Section  15 of the  1933 Act
(collectively,  the  "Indemnified  Parties"  for  purposes of this  Section 8.1)
against any and all losses, claims, damages, liabilities (including amounts paid
in settlement with the written consent of the Company) or litigation  (including
legal and other expenses),  to which the Indemnified  Parties may become subject
under any  statute,  regulation,  at common  law or  otherwise,  insofar as such
losses, claims, damages,  liabilities or expenses (or action in respect thereof)
or  settlements  are  related  to the  sale  or  acquisition  of the  Investment
Company's shares or the Contracts and:

     (i)  arise out of or are based upon any untrue statements or alleged untrue
          statements  of  any  material  fact  contained  in  any   Registration
          Statement, prospectus or other offering materials for the Contracts or
          contained in the Contracts or sales  literature  for the Contracts (or
          any amendment or supplement to any of the foregoing),  or arise out of
          or are  based  upon the  omission  or the  alleged  omission  to state
          therein a material fact required to be stated  therein or necessary to
          make  the  statements  therein  not  misleading,  provided  that  this
          agreement to indemnify shall not apply as to any Indemnified  Party if
          such  statement or omission or such alleged  statement or omission was
          made in reliance upon and in conformity with information  furnished to
          the Company by or on behalf of the  Investment  Company for use in any
          Registration  Statement  or  prospectus  for the  Contracts  or in the
          Contracts or sales  literature  (or any  amendment or  supplement)  or
          otherwise  for use in  connection  with the sale of the  Contracts  or
          Investment Company's shares; or

     (ii) arise out of or as a result of  statements or  representations  (other
          than  statements  or  representations  contained  in the  Registration
          Statement,  prospectus or sales  literature of the Investment  Company
          not supplied by the Company, or persons under its control) or wrongful
          conduct of the Company or persons  under its control,  with respect to
          the  sale or  distribution  of the  Contracts  or  Investment  Company
          shares; or

     (iii)arise out of any untrue  statement  or alleged  untrue  statement of a
          material fact contained in a Registration  Statement,  prospectus,  or
          sales literature of the Investment Company or any amendment thereof or
          supplement  thereto  or the  omission  or  alleged  omission  to state
          therein a material fact required to be stated  therein or necessary to
          make the  statements  therein not  misleading  if such a statement  or
          omission  was  made in  reliance  upon  information  furnished  to the
          Investment Company by or on behalf of the Company; or

     (iv) arise as a  result  of any  failure  by the  Company  to  provide  the
          services and furnish the materials  under the terms of this Agreement;
          or

     (v)  arise out of a result from any material  breach of any  representation
          or warranty  made by the Company in this  Agreement or arise out of or
          result  from  any  other  material  breach  of this  Agreement  by the
          Company,  as  limited  by and in  accordance  with the  provisions  of
          Sections 8.1(b) and 8.1(c) hereof.

8.1(b).  The Company  shall not be liable under this  indemnification  provision
with respect to any losses, claims, damages,  liabilities or litigation incurred
or assessed against an Indemnified Party as such may arise from such Indemnified
Party's willful  misfeasance,  bad faith, or gross negligence in the performance
of such  Indemnified  Party's  duties or by reason of such  Indemnified  Party's
reckless  disregard  of  obligations  or duties  under this  Agreement or to the
Investment Company, whichever is applicable.

8.1(c).  The Company  shall not be liable under this  indemnification  provision
with  respect  to any claim  made  against  an  Indemnified  Party  unless  such
Indemnified Party shall have notified the Company in writing within a reasonable
time after the summons or other first legal process  giving  information  of the
nature of the claim shall have been served upon such Indemnified Party (or after
such  Indemnified  Party  shall  have  received  notice of such  service  on any
designated agent), but failure to notify the Company of any such claim shall not
relieve  the Company  from any  liability  which it may have to the  Indemnified
Party  against  whom such  action is brought  otherwise  than on account of this
indemnification  provision.  In case any such  action  is  brought  against  the
Indemnified  Parties,  the Company shall be entitled to participate,  at its own
expense,  in the defense of such  action.  The Company also shall be entitled to
assume the defense thereof,  with counsel satisfactory to the party named in the
action. After notice from the Company to such party of the Company's election to
assume  the  defense  thereof,  the  Indemnified  Party  shall bear the fees and
expenses of any additional  counsel  retained by it, and the Company will not be
liable to such  party  under  this  Agreement  for any  legal or other  expenses
subsequently incurred by such party independently in connection with the defense
thereof other than reasonable costs of investigation.

8.1(d).  The  Indemnified  Parties  will  promptly  notify  the  Company  of the
commencement  of any litigation or proceedings  against them in connection  with
the issuance or sale of the  Investment  Company  shares or the Contracts or the
operation of the Investment Company.

8.2      INDEMNIFICATION BY THE UNDERWRITER

8.2(a).  The  Underwriter  agrees to indemnify and hold harmless the Company and
each of its  directors  and officers  and each person,  if any, who controls the
Company  within the  meaning of  Section 15 of the 1933 Act  (collectively,  the
"Indemnified  Parties"  for  purposes of this  Section  8.2) against any and all
losses, claims, damages,  liabilities (including amounts paid in settlement with
the written consent of the Underwriter or litigation  (including legal and other
expenses) to which the Indemnified Parties may become subject under any statute,
at common law or otherwise, insofar as such losses, claims, damages, liabilities
or expenses (or actions in respect  thereof) or  settlements  are related to the
sale or acquisition of the Investment Company's shares or the Contracts and;

     (i)  arise out of or are based upon any untrue  statement or alleged untrue
          statement of any material fact contained in the Registration Statement
          or prospectus or sales  literature of the  Investment  Company (or any
          amendment or supplement to any of the  foregoing),  or arise out of or
          are based upon the omission or the alleged omission to state therein a
          material fact  required to be stated  therein or necessary to make the
          statements  therein not  misleading,  provided that this  agreement to
          indemnify  shall  not  apply  as to  any  Indemnified  Party  if  such
          statement or omission or such  alleged  statement or omission was made
          in reliance upon and in conformity with  information  furnished to the
          Underwriter  or Investment  Company by or on behalf of the Company for
          use in the  Registration  Statement or prospectus  for the  Investment
          Company or in the sales literature (or any amendment or supplement) or
          otherwise  for use in  connection  with the sale of the  Contracts  or
          Investment Company shares; or

     (ii) arise out of or as a result of  statements or  representations  (other
          than  statements  or  representations  contained  in any  Registration
          Statement,  prospectus,  other offering  materials or sales literature
          for the Contracts not supplied by the Underwriter or persons under its
          control) or wrongful conduct of the Investment  Company,  Adviser,  or
          Underwriter or persons under their  control,  with respect to the sale
          or distribution of the Contracts or Investment Company shares; or

     (iii)arise out of any untrue  statement  or alleged  untrue  statement of a
          material fact  contained in any  Registration  Statement,  prospectus,
          other offering  materials or sales literature  covering the Contracts,
          or any  amendment  thereof or supplement  thereto,  or the omission or
          alleged  omission  to state  therein a material  fact  required  to be
          stated  therein  or  necessary  to make the  statement  or  statements
          therein not  misleading,  if such  statement  or omission  was made in
          reliance upon information  furnished to the Company by or on behalf of
          the Investment Company; or

     (iv) arise as a result of any failure by the Investment  Company to provide
          the  services  and  furnish  the  materials  under  the  terms of this
          Agreement (including a failure, whether unintentional or in good faith
          or  otherwise,   to  comply  with  the  diversification   requirements
          specified in Article VII of this Agreement); or

     (v)  arise out of or result from any material breach of any  representation
          or warranty made by the  Underwriter in this Agreement or arise out of
          or result  from any other  material  breach of this  Agreement  by the
          Underwriter;  as limited by and in accordance  with the  provisions of
          Sections 8.2(b) and 8.2(c) hereof.

8.2(b). The Underwriter shall not be liable under this indemnification provision
with respect to any losses, claims, damages,  liabilities or litigation to which
an Indemnified  Party would  otherwise be subject by reason of such  Indemnified
Party's willful  misfeasance,  bad faith, or gross negligence in the performance
of such  Indemnified  Party's  duties or by reason of such  Indemnified  Party's
reckless  disregard of  obligations  and duties  under this  Agreement or to the
Company or each Account, whichever is applicable.

8.2(c). The Underwriter shall not be liable under this indemnification provision
with  respect  to any claim  made  against  an  Indemnified  Party  unless  such
Indemnified  Party  shall have  notified  the  Underwriter  in writing  within a
reasonable   time  after  the  summons  or  other  first  legal  process  giving
information  of the  nature  of the  claim  shall  have  been  served  upon such
Indemnified Party (or after such Indemnified Party shall have received notice of
such service on any designated  agent), but failure to notify the Underwriter of
any such claim shall not relieve the Underwriter from any liability which it may
have to the Indemnified Party against whom such action is brought otherwise than
on account of this indemnification provision. In case any such action is brought
against  the  Indemnified   Parties,   the  Underwriter   will  be  entitled  to
participate,  at its own expense,  in the defense thereof.  The Underwriter also
shall be entitled to assume the defense  thereof,  with counsel  satisfactory to
the party named in the action.  After notice from the  Underwriter to such party
of the  Underwriter's  election to assume the defense  thereof,  the Indemnified
Party shall bear the fees and expenses of any additional counsel retained by it,
and the  Underwriter  will not be liable to such party under this  Agreement for
any legal or other expenses subsequently incurred by such party independently in
connection   with  the  defense   thereof   other  than   reasonable   costs  of
investigation.

8.2(d).   The  Company  agrees   promptly  to  notify  the  Underwriter  of  the
commencement of any litigation or proceedings  against it or any of its officers
or directors  in  connection  with the issuance or sale of the  Contracts or the
operation of any Account.

8.3      INDEMNIFICATION BY THE INVESTMENT COMPANY

8.3(a). The Investment Company agrees to indemnify and hold harmless the Company
and each of its directors and officers and each person, if any, who controls the
Company  within the  meaning of  Section 15 of the 1933 Act  (collectively,  the
"Indemnified  Parties"  for  purposes of this  Section  8.3) against any and all
losses, claims, damages,  liabilities (including amounts paid in settlement with
the written consent of the Investment Company or litigation (including legal and
other  expenses) to which the  Indemnified  Parties may become subject under any
statute, at common law or otherwise,  insofar as such losses,  claims,  damages,
liabilities or expenses (or actions in respect  thereof) or  settlements  result
from the gross negligence,  bad faith or willful  misconduct of the Board or any
member thereof, are related to the operations of the Investment Company and:

     (i)  arise as a result of any failure by the Investment  Company to provide
          the  services  and  furnish  the  materials  under  the  terms of this
          Agreement  (including  a failure  to comply  with the  diversification
          requirements specified in Article VII of this Agreement); or

     (ii) arise out of or result from any material breach of any  representation
          or warranty made by the Investment  Company in this Agreement or arise
          out of or result from any other  material  breach of this Agreement by
          the  Investment  Company,  as  limited by and in  accordance  with the
          provisions of Sections 8.3(b) and 8.3(c) hereof.

8.3(b).  The Investment  Company shall not be liable under this  indemnification
provision with respect to any losses, claims, damages, liabilities or litigation
incurred or assessed  against an  Indemnified  Party as such may arise from such
Indemnified  Party's will  misfeasance,  bad faith,  or gross  negligence in the
performance of such Indemnified  Party's duties or by reason of such Indemnified
Party's reckless  disregard of obligations and duties under this Agreement or to
the Company, the Investment Company, the Underwriter or any Account,  which ever
is applicable.

8.3(c).  The Investment  Company shall not be liable under this  indemnification
provision  with  respect to any claim made against an  Indemnified  Party unless
such  Indemnified  Party shall have notified the  Investment  Company in writing
within a reasonable  time after the summons or other first legal process  giving
information  of the  nature  of the  claim  shall  have  been  served  upon such
Indemnified Party (or after such Indemnified Party shall have received notice of
such  service on any  designated  agent),  but failure to notify the  Investment
Company of any such claim  shall not  relieve the  Investment  Company  from any
liability which it may have to the Indemnified Party against whom such action is
brought otherwise than on account of this indemnification provision. In case any
such action is brought against the Indemnified  Parties,  the Investment Company
will be entitled to participate, at its own expense, in the defense thereof. The
Investment  Company also shall be entitled to assume the defense  thereof,  with
counsel  satisfactory  to the party named in the action.  After  notice from the
Investment Company to such party of the Investment  Company's election to assume
the defense thereof,  the Indemnified  Party shall bear the fees and expenses of
any additional  counsel  retained by it, and the Investment  Company will not be
liable to such  party  under  this  Agreement  for any  legal or other  expenses
subsequently incurred by such party independently in connection with the defense
thereof other than reasonable costs of investigation.

8.3(d).  The Company and the Underwriter agree promptly to notify the Investment
Company of the commencement of any litigation or proceeding against it or any of
its  respective  officers or directors in connection  with this  Agreement,  the
issuance or sale of the Contracts, with respect to the operation of any Account,
or the sale or acquisition of shares of the Investment Company.

                           ARTICLE IX. APPLICABLE LAW

9.1 This  Agreement  shall be construed and the  provisions  hereof  interpreted
under and in accordance with the laws of the State of Washington.

9.2 To the extent they are  applicable,  this Agreement  shall be subject to the
provisions of the 1933,  1934 and 1940 acts, and the rules and  regulations  and
rulings  thereunder,  including such exemptions  from those statutes,  rules and
regulations as the  Securities  and Exchange  Commission may grant and the terms
hereof shall be interpreted and construed in accordance therewith.

                       ARTICLE X. TERMINATION OF AGREEMENT

10.1 This  Agreement  shall continue in full force and effect until the first to
occur of:

     (a)  termination  by any party for any reason by one hundred  twenty  (120)
days advance written notice delivered to the other parties; or

     (b) termination by the Company by written notice to the Investment  Company
and  the  Underwriter  with  respect  to  any  fund  based  upon  the  Company's
determination that shares of such Fund are not reasonable  available to meet the
requirements of the Contracts; or

     (c) termination by the Company by written notice to the Investment  Company
and the  Underwriter  with  respect  to any Fund in the event any of the  Fund's
shares  are not  registered,  issued,  or sold  materially  in  accordance  with
applicable  state or federal law or such law precludes the use of such shares as
the underlying  investment  media of the Contracts issued or to be issued by the
Company; or

     (d) Termination by the Company by written notice to the Investment  Company
and the Underwriter  with respect to any Fund in the event that such Fund ceases
to qualify as a Regulated  Investment  Company under Subchapter M of the Code or
under any successor or similar provision,  or if the Company reasonably believes
that the Investment Company may fail to so qualify; or

     (e) termination by the Company by written notice to the Investment  Company
and the  Underwriter  with respect to any Fund in the event that such Fund fails
to meet the diversification  requirements  specified in Article VII hereof or if
the Company reasonably believes that the Fund may fail to so qualify; or

     (f)  termination  by either the  Investment  Company or the  Underwriter by
written notice to the Company,  if either one or both of the Investment  Company
or the  Underwriter  respectively,  shall  determine,  in  their  sole  judgment
exercised  in good  faith,  that the  Company or its  affiliated  companies  has
suffered  a  material  adverse  change in its  business,  operations,  financial
condition,  or prospects  since the date of this  Agreement or is the subject of
material adverse publicity; or

     (g) termination by the Company by written notice to the Investment  Company
and the  Underwriter,  if the  Company  shall  determine,  in its sole  judgment
exercised in good faith,  that either the Investment  Company or the Underwriter
has suffered a material  adverse change in its business,  operations,  financial
condition,  or prospects  since the date of this  Agreement or is the subject of
material adverse publicity; or

     (h) the Company,  upon the  institution of formal  proceedings  against the
Investment Company by the SEC, the National  Association of Securities  Dealers,
Inc., or any other regulatory body, the expected or anticipated ruling, judgment
or outcome of which would,  in the  Company's  reasonable  judgment,  materially
impair the  Investment  Company's  ability to meet and  perform  the  Investment
Company's  obligations  and  duties  hereunder.  Prompt  notice of  election  to
terminate  shall  be  furnished  by the  Company  with  said  termination  to be
effective upon receipt of notice;

     (i)  termination by the Investment  Company upon the  institution of formal
proceedings  against  the  Company  by the  SEC,  the  National  Association  of
Securities  Dealers,  Inc.,  or any  other  regulatory  body,  the  expected  or
anticipated  ruling,  judgment  or outcome  of which  would,  in the  Investment
Company's reasonable  judgment,  materially impair the Company's ability to meet
and perform its obligations and duties  hereunder.  Prompt notice of election to
terminate shall be furnished by the Investment  Company with said termination to
be effective upon receipt of notice;

     (j)  termination  by the  Company,  upon the  Investment  Company's  or the
Underwriter's  breach of any material provision of this Agreement,  which breach
has not been  cured to the  satisfaction  of the  Company  within ten days after
written notice of such breach is delivered to the Investment Company;

     (k) termination by the Investment  Company upon the Company's breach of any
material  provision  of this  Agreement,  which breach has not been cured to the
satisfaction  of the Investment  Company within ten days after written notice of
such breach is delivered to the Company.

10.2  Notwithstanding any termination of this Agreement,  the Investment Company
and the  Underwriter  shall  at the  option  of the  Company,  continue  to make
available  additional shares of the Investment Company pursuant to the terms and
conditions of this Agreement,  for all Contracts in effect on the effective date
of  termination  of  this  Agreement   (hereinafter  referred  to  as  "Existing
Contracts").  Specifically,  without  limitation,  the  owners  of the  Existing
Contracts shall be permitted to reallocate investment in the Investment Company,
redeem  investments  in the  Investment  Company,  or invest  in the  Investment
Company  upon the making of  additional  purchase  payments  under the  Existing
Contracts.

10.3 The Company shall not redeem Investment Company shares  attributable to the
Contracts (as opposed to Investment Company shares attributable to the Company's
assets  held  in any of the  Accounts)  except  (i) as  necessary  to  implement
Contract Owner initiated  transactions,  or (ii) as required by state or federal
laws or regulations or judicial or other legal precedent of general  application
(hereinafter  referred  to as a  "Legally  Required  Redemption").  Furthermore,
except in cases where  permitted  under the terms of the Contracts,  the Company
shall not prevent  Contract Owners from  allocating  payments to a Fund that was
otherwise  available  under the Contracts  without  first giving the  Investment
Company or the Underwriter ninety (90) days notice of its intention to do so.

                               ARTICLE XI. NOTICES

     Any notice shall be sufficiently given when sent by registered or certified
mail to the other  party at the address of such party set forth below or at such
other  address  as such  party may from time to time  specify  in writing to the
other party.

         If to the Investment Company:

                  909 A Street
                  Tacoma, Washington 98402
                  Attention:  Karl J. Ege, Esq.

         If to the Company:

                  One Tower Lane
                  Suite 3000
                  Oakbrook Terrace, IL 60181
                  Attention:  General Counsel

         If to the Underwriter:

                  909 A. Street
                  Tacoma, Washington 98402
                  Attention:  Karl J. Ege, Esq.

                           ARTICLE XII. MISCELLANEOUS

12.1 All persons  dealing  with the  Investment  Company must look solely to the
property of the Investment Company for the enforcement of any claims against the
Investment Company as neither the Board, officers, agents or shareholders assume
any personal liability for obligations  entered into on behalf of the Investment
Company.

12.2 Subject to the requirements of legal process and regulatory authority, each
party hereto shall treat as  confidential  the names and addresses of the owners
of the Contracts and all  information  reasonably  identified as confidential in
writing by any other party hereto and,  except as  permitted by this  Agreement,
shall not  disclose,  disseminate  or utilize such names and addresses and other
confidential  information  until such time as it may come into the public domain
without the express written consent of the affected party.

12.3 The captions in this  Agreement are included for  convenience  of reference
only and in no way define or delineate any of the provisions hereof or otherwise
affect their construction or effect.

12.4 This Agreement may be executed  simultaneously in two or more counterparts,
each of which taken together shall constitute one and the same instrument.

12.5 If any  provisions  of this  Agreement  shall be held or made  invalid by a
court decision, statute, rule or otherwise, the remainder of the Agreement shall
not be affected thereby.

12.6 Each party hereto shall cooperate with each other party and all appropriate
governmental  authorities  (including  without  limitation the SEC, the NASD and
state insurance regulators) and shall permit such authorities  reasonable access
to its books  and  records  in  connection  with any  investigation  or  inquiry
relating  to  this   Agreement   or  the   transactions   contemplated   hereby.
Notwithstanding  the  generality  of the  foregoing,  each party hereto  further
agrees to furnish the California Insurance  Commissioner with any information or
reports in connection  with services  provided under this  Agreement  which such
Commissioner  may  request  in order to  ascertain  whether  the  variable  life
insurance  operations of the Company are being conducted in a manner  consistent
with the California Variable Life Insurance Regulations and any other applicable
law or regulations.

12.7 The rights,  remedies  and  obligations  contained  in this  Agreement  are
cumulative and are in addition to any and all rights,  remedies and obligations,
at law or in equity,  which the parties  hereto are  entitled to under state and
federal laws.

12.8 This Agreements or any of the rights and  obligations  hereunder may not be
assigned by any party without the prior written  consent of all parties  hereto;
provided,  however, that the Underwriter may assign this Agreement or any rights
or  obligations  hereunder to any affiliate of or company  under common  control
with the  Underwriter,  if such  assignee is duly  licensed  and  registered  to
perform the obligations of the Underwriter under this Agreement.

12.9 The Master  Trust  Agreement  dated 11 July 1996,  as amended  from time to
time,  establishing  the Investment  Company,  which is hereby referred to and a
copy  of  which  is  on  file  with  the  Secretary  of  The   Commonwealth   of
Massachusetts, provides that the name Russell Insurance Funds means the Trustees
from time to time  serving (as Trustees  but not  personally)  under said Master
Trust Agreement. It is expressly acknowledged and agreed that the obligations of
the  Investment  Company  hereunder  shall  not  be  binding  upon  any  of  the
shareholders, Trustees, officers, employees or agents of the Investment Company,
personally,  but shall bind only the trust property of the Investment Company as
provided in its Master  Trust  Agreement.  The  execution  and  delivery of this
Agreement  have been  authorized by the Trustees of the  Investment  Company and
signed by the President of the Investment  Company,  acting as such, and neither
such  authorization  by such  Trustees nor such  execution  and delivery by such
officer  shall be deemed to have  been  made by any of them  individually  or to
impose any  liability on any of them  personally,  but shall bind only the trust
property of the Investment Company as provided in its Master Trust Agreement.

12.10 In the event of the termination of this Agreement,  the parties agree that
ARTICLE VIII and Section 12.6 shall remain in effect after termination.

         IN  WITNESS  WHEREOF,  each of the  parties  hereto  have  caused  this
Agreement  to be  executed  in its name  and on  behalf  by its duly  authorized
representative  and its seal to be hereunder affixed hereto as of the date first
written above.

                                   COVA FINANCIAL SERVICES LIFE
                                   INSURANCE COMPANY

ATTEST:                            BY:
_____________________              ____________________________
Secretary                          President

                                   RUSSELL INSURANCE FUNDS

ATTEST:                            BY:
_____________________              ____________________________
Secretary                          President

                                   RUSSELL FUND DISTRIBUTORS, INC.

ATTEST:                            BY:
_____________________              ______________________________
Secretary                          President







                                   SCHEDULE A
                                    ACCOUNTS

Name of Account                             Date of Resolution of Company's
                                            Board which Established the Account

Cova Variable Annuity Account One           February 24, 1987






                                   SCHEDULE B
                                    CONTRACTS

1.   Contract Form Numbers:                 XL - 407
                                            CL - 407
                                            XL - 617
                                            CL - 617

2.   Funds currently  available to act as investment vehicles for certain of the
     above-listed contracts:

         Russell Insurance Funds:   Multi-Style Equity Fund
                                    Aggressive Equity Fund
                                    Non-U.S. Fund
                                    Core Bond Fund




                             PARTICIPATION AGREEMENT
                                      AMONG
                       LIBERTY VARIABLE INVESTMENT TRUST,
                       LIBERTY FINANCIAL INVESTMENTS, INC.
                                       AND
                 COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY

     This Agreement,  made and entered into this ___ day of _______, 1997 by and
among Cova Financial Services Life Insurance Company(the "Company"),  on its own
behalf and on behalf of its  Separate  Accounts,  each of which is a  segregated
asset account of the Company,  Liberty Variable  Investment Trust (the "Trust"),
and Liberty Financial Investments, Inc. ("LFII").

     WHEREAS, the Trust engages in business as an open-end management investment
company and is available to act as the investment  vehicle for separate accounts
established for variable life insurance  policies and variable annuity contracts
(collectively,  ""Contracts"")  to be offered by insurance  companies which have
entered into participation  agreements substantially identical to this Agreement
(hereinafter "Participating Insurance Companies"); and

     WHEREAS,  the  beneficial  interest  in the Trust is divided  into  several
series of shares (such series being  hereinafter  referred to  individually as a
"Series" or collectively as the "Series"); and

     WHEREAS,  the Trust  relies on an order from the  Securities  and  Exchange
Commission  ("SEC"),  dated  July 1, 1988  (File No.  812-7044),  granting  life
insurance  companies and variable  annuity and variable life insurance  separate
accounts  exemptions  from the provisions of Sections 9(a),  13(a),  15(a),  and
15(b) of the  Investment  Company Act of 1940,  as amended  (the "1940 Act") and
Rules  6e-2(b)(15)  and  6e-3(T)(b)(15)  thereunder  to the extent  necessary to
permit  shares  of the  Trust to be sold to and  held by  variable  annuity  and
variable life insurance  separate  accounts of both affiliated and  unaffiliated
life insurance companies (hereinafter the "Shared Funding Exemptive Order"); and

     WHEREAS,  the Trust is  registered  as an  open-end  management  investment
company under the 1940 Act and its shares are  registered  under the  Securities
Act of 1933, as amended (the "1933 Act"); and

     WHEREAS,  Liberty Advisory Services Corp. ("LASC") is duly registered as an
investment adviser under the federal Investment  Advisers Act of 1940 ("Advisers
Act") and any applicable state securities law; and

     WHEREAS,  Colonial  Investors  Service  Center,  Inc.  ("CISC")  serves  as
transfer agent to the Trust; and

     WHEREAS,  the  Company  has  established,  by  resolution  of its  Board of
Directors, the duly organized, validly existing segregated asset accounts listed
on Schedule A hereto (the "Separate Accounts"); and

     WHEREAS,  the Company has registered or will register the Separate Accounts
as unit investment trusts under the 1940 Act; and

     WHEREAS,  the Company has  registered  or will  register  certain  Variable
Insurance Products  ("Contracts") under the 1933 Act, which Contracts are funded
by the Separate Accounts; and

     WHEREAS, the Company relies on certain provisions of the 1940 and 1933 Acts
that  exempt  the  Separate   Accounts  and  Contracts  from  the   registration
requirements  of the Acts in  connection  with the sale of the  Contracts  under
certain  tax-advantaged  retirement  programs  as provided  for by the  Internal
Revenue Code of 1986, as amended (the "Code"); and

     WHEREAS,  LFII is  registered  as a  broker-dealer  with the SEC  under the
Securities Exchange Act of 1934, as amended (the "1934 Act"), and is a member in
good  standing of the National  Association  of  Securities  Dealers,  Inc. (the
"NASD"); and

     WHEREAS,  to  the  extent  permitted  by  applicable   insurance  laws  and
regulations,  the  Company  intends  to  purchase,  on behalf  of each  Separate
Account,  shares  of the  Series  listed  on  Schedule  A next to such  Separate
Account,  to fund the  Contracts,  and LFII is authorized to sell such shares to
unit investment trusts such as each Separate Account at net asset value;

     NOW, THEREFORE, in consideration of their mutual promises, the Company, the
Trust and LFII agree as follows:

ARTICLE I.  SALE OF FUND SHARES
            -------------------

     1.1.  LFII will sell to the  Company  those  shares of the Trust which each
Separate Account orders, executing such orders on a daily basis at the net asset
value next computed after receipt of such orders by the Trust.  For the purposes
of this  Section  1.1.,  CISC shall be the  designee of the Trust for receipt of
such  orders from each  Separate  Account  and  receipt by such  designee  shall
constitute receipt by the Trust.

     1.2. The Trust will make its shares available  indefinitely for purchase at
the  applicable  net  asset  value  per share by the  Company  and its  Separate
Accounts  on those  days on which  the  Trust  calculates  its net  asset  value
pursuant  to rules of the SEC and the Trust  shall  use  reasonable  efforts  to
calculate  such net asset value on each day on which the New York Stock Exchange
is open for trading ("Business Day").  Notwithstanding the foregoing,  the Board
of  Trustees  of the Trust (the  "Trustees")  may  refuse to sell  shares of any
Series to any  person,  or suspend or  terminate  the  offering of shares of any
Series if such  action is required by law or by  regulatory  authorities  having
jurisdiction or is, in the sole discretion of the Trustees, acting in good faith
and in light of their  fiduciary  duties under federal and any applicable  state
laws, necessary in the best interests of the shareholders of such Series.

     1.3.  The Trust  agrees  that all shares of the Series of the Trust will be
sold only to Participating  Insurance Companies which have agreed to participate
in the Trust to fund their separate  accounts and/or to Qualified  Plans, all in
accordance with the  requirements of Section  817(h)(4) of the Code and Treasury
Regulation  1.817-5.  Shares of the  Series of the Trust will not be sold to the
general public.

     1.4. The Trust and LFII will not sell Trust shares to any insurance company
or separate account unless an agreement containing provisions  substantially the
same as Articles I., III., V., VII. and Sections 2.5. and 2.12 of Article II. of
this Agreement is in effect to govern such sales.

     1.5. The Trust will redeem for cash, at the Company's request,  any full or
fractional  shares of the Trust held by the Company,  executing such requests at
the net asset value next computed  after receipt by the Trust of such  requests.
For purposes of this Section  1.5.,  CISC shall be the designee of the Trust for
receipt of requests for redemption for each Separate Account.

     Subject to the applicable  rules and  regulations,  if any, of the SEC, the
Trust may pay the redemption  price for shares of any Series in whole or in part
by a  distribution  in  kind of  securities  from  the  portfolio  of the  Trust
allocated  to such Series in lieu of money,  valuing  such  securities  at their
value employed for determining net asset value governing such redemption  price,
and  selecting  such  securities  in a manner the Trustees may determine in good
faith to be fair and equitable.

     1.6. The Trust may suspend the redemption of any full or fractional  shares
of the Trust (1) for any period (a) during which the New York Stock  Exchange is
closed (other than customary  weekend and holiday  closings) or (b) during which
trading on the New York Stock Exchange is restricted;  (2) for any period during
which an  emergency  exists as a result of which  (a)  disposal  by the Trust of
securities owned by it is not reasonably practicable or (b) it is not reasonably
practicable  for the Trust fairly to determine  the value of its net assets;  or
(3) for such other periods as the SEC may by order permit for the  protection of
shareholders of the Trust.

     1.7. The Company will purchase and redeem the shares of each Series offered
by  the  then  current  prospectus  of the  Trust  and in  accordance  with  the
provisions  of such  prospectus  and statement of  additional  information  (the
"SAI") (collectively referred to as "Prospectus," unless otherwise provided).

     1.8. The Company  shall pay for Trust shares on the next Business Day after
an order to purchase  Trust shares is made in accordance  with the provisions of
Section 1.1. hereof.  Payment shall be in federal funds  transmitted by wire, or
may otherwise be provided by separate agreement.

     1.9.  Issuance  and  transfer of the  Trust's  shares will be by book entry
only.  Stock  certificates  will not be issued to the  Company  or the  Separate
Accounts. Shares ordered from the Trust will be recorded in an appropriate title
for  each  Separate  Account  or the  appropriate  subaccount  of each  Separate
Account.

     1.10. The Trust,  through its designee CISC,  shall furnish same day notice
(by wire or telephone,  followed by written  confirmation) to the Company of any
income  dividends  or capital  gain  distributions  payable on the shares of any
Series.  The Company  hereby  elects to receive all such income,  dividends  and
capital  gain  distributions  as are  payable  on the  shares of each  Series in
additional shares of that Series.  The Company reserves the right to revoke this
election   and  to  receive  all  such  income,   dividends   and  capital  gain
distributions  in cash. The Trust shall notify the Company through its designee,
CISC, of the number of shares so issued as payment of such income, dividends and
distributions.

     1.11.  The Trust  shall make the net asset  value per share for each Series
available to the Company on a daily basis as soon as reasonably  practical after
the net asset value per share is  calculated  and shall use its best  efforts to
make such net asset value per share  available by 7 p.m.,  Boston  time.  In the
event  that the Trust is unable to meet the 7:00 p.m.  time  stated  herein,  it
shall provide  additional  time for the Company to place orders for the purchase
and redemption of shares.  Such additional time shall be equal to the additional
time which the Trust takes to make the net asset value available to the Company.
If the Trust  provides the Company  with  materially  incorrect  share net asset
value information through no fault of the Company,  the Company on behalf of the
Separate  Accounts,  shall be entitled to an  adjustment to the number of shares
purchased or redeemed to reflect the correct share net asset value. Any material
error in the calculation of net asset value per share,  dividend or capital gain
information  shall be reported  promptly  upon  discovery to the  Company.  If a
Separate Account due to such error has received amounts in excess of the amounts
to which it is entitled,  the Company,  when requested by the Trust,  shall make
adjustments  to the Separate  Account to reflect the change in the values of the
shares as reflected in the unit values of the affected  variable Contract owners
who still have values in the Series.  No adjustment  for an error shall be taken
in any Separate  Account until such time as the parties  hereto have agreed to a
resolution  of the error,  but the parties shall use all  reasonable  efforts to
reach such agreement within two business days after the discovery of the error.

ARTICLE II.  REPRESENTATIONS AND WARRANTIES
             ------------------------------

     2.1. The Company  represents and warrants that the Contracts are or will be
registered  under the 1933 Act to the extent  required by the 1933 Act; that the
Contracts  will be issued and sold in compliance  in all material  respects with
all applicable  federal and state laws and that the sale of the Contracts  shall
comply in all material respects with state insurance  suitability  requirements.
The Company further represents and warrants that it is an insurance company duly
organized  and in good  standing  under  applicable  law and  that  prior to any
issuance or sale of any  Contract it has  legally and validly  established  each
Separate  Account as a  segregated  asset  account  under the  applicable  state
insurance  laws and has  registered  or,  prior to any  issuance  or sale of the
Contracts,  will register each Separate  Account as a unit  investment  trust in
accordance  with  the  provisions  of the  1940  Act to  serve  as a  segregated
investment account for the Contracts, to the extent required by the 1940 Act.

     2.2. The Trust  represents  and warrants that Trust shares sold pursuant to
this Agreement shall be registered  under the 1933 Act to the extent required by
the 1933 Act, duly  authorized for issuance and sold in compliance with the laws
of The  Commonwealth of Massachusetts  and all applicable  federal and any state
securities laws and that the Trust is and shall remain registered under the 1940
Act  to the  extent  required  by the  1940  Act.  The  Trust  shall  amend  the
registration  statement  for its shares under the 1933 Act and the 1940 Act from
time to time as  required  in order to effect  the  continuous  offering  of its
shares.  The Trust shall  register and qualify the shares for sale in accordance
with the laws of the various  states only if and to the extent deemed  advisable
by the Trust or LFII.

     2.3.  The Trust  represents  that it  intends  to  qualify  as a  Regulated
Investment Company under Subchapter M of the Code and that it will maintain such
qualification  (under  Subchapter M or any successor or similar  provision)  and
that it will notify the Company  immediately  upon having a reasonable basis for
believing  that it has  ceased to so  qualify or that it might not so qualify in
the future.

     2.4. The Company  represents  that the Contracts  are currently  treated as
endowment,  annuity or life insurance  contracts under applicable  provisions of
the Code and that they will make every  effort to maintain  such  treatment  and
that they will notify the Trust and LFII  immediately  upon having a  reasonable
basis for believing that the Contracts have ceased to be so treated or that they
might not be so treated in the future.

     2.5.  The Trust  currently  does not intend to make any payments to finance
distribution  expenses  pursuant to Rule 12b-1 under the 1940 Act or  otherwise,
although it may make such payments in the future consistent with applicable law.
To the extent that it decides to finance distribution  expenses pursuant to Rule
12b-1,  the Trust  undertakes to have its  Trustees,  a majority of whom are not
interested persons of the Trust, formulate and approve any plan under Rule 12b-1
to finance distribution expenses.

     2.6.  The Trust  makes no  representation  as to whether  any aspect of its
operations  (including,  but not limited to, fees and  expenses  and  investment
policies) complies with the insurance laws or regulations of the various states.

     2.7. LFII  represents  and warrants that it is a member in good standing of
the NASD and is  registered  as a  broker-dealer  with  the  SEC.  LFII  further
represents  that it will sell and distribute the Trust shares in accordance with
the laws of The  Commonwealth  of  Massachusetts  and all  applicable  state and
federal  securities laws,  including  without  limitation the 1933 Act, the 1934
Act, and the 1940 Act.

     2.8.  The  Trust  represents  that it is  lawfully  organized  and  validly
existing under the laws of The  Commonwealth of  Massachusetts  and that it does
and will comply in all material aspects with the 1940 Act.

     2.9. The Trust  represents  and warrants that LASC is and shall remain duly
registered as an investment adviser in all material aspects under all applicable
federal and state  securities  laws and that LASC shall perform its  obligations
for the Trust in compliance in all material respects with the applicable laws of
The  Commonwealth  of  Massachusetts   and  any  applicable  state  and  federal
securities laws.

     2.10. The Trust represents and warrants that all of its trustees, officers,
employees, and other  individuals/entities  having access to securities or funds
of the Trust  are and  shall  continue  to be at all  times  covered  by a joint
fidelity  bond in an  amount  not less than $10  million  with a  deductible  of
$150,000 per occurrence.  The aforesaid bond shall include  coverage for larceny
and embezzlement and shall be issued by a reputable fidelity insurance company.

     2.11.  The  Company  represents  and  warrants  that all of its  directors,
officers, employees,  investment advisers, and other individuals/entities having
access to securities  or funds of the Trust are and shall  continue to be at all
times covered by a blanket  fidelity bond or similar coverage for the benefit of
the Trust, in an amount not less than $5 million with no deductible  amount. The
aforesaid bond shall include  coverage for larceny and embezzlement and shall be
issued by a reputable fidelity insurance company.

     2.12.  The Company  represents  and  warrants  that it will not transfer or
otherwise convey shares of the Trust, without the prior written consent of LFII.

ARTICLE III.  PROSPECTUS AND PROXY STATEMENTS; VOTING
              ---------------------------------------

     3.1. , At least  annually,  the Trust or its  designee  shall  provide  the
Company,  free of charge,  with as many copies of the current prospectus for the
shares of the Series as the Company may reasonable  request for  distribution to
existing Contract owners whose Contracts are funded by such shares. Trust or its
designee shall provide the Company, at the Company's expense,  with as many more
copies of the current  prospectus  for the shares as the Company may  reasonably
request for distribution to prospective purchasers of Contracts. If requested by
the  Company  in  lieu  thereof,  Trust  or  its  designee  shall  provide  such
documentation  (including a "camera  ready" copy of the new prospectus as set in
type or, at the  request of the  Company,  as a diskette in the form sent to the
financial printer) and other assistance as is reasonably  necessary in order for
the parties  hereto once a year (or more  frequently if the  prospectus  for the
shares is  supplemented or amended) to have the prospectus for the Contracts and
the  prospectus  for the Trust  shares  and any other  fund  shares  offered  as
investments for the Contracts printed together in one document.  The expenses of
such printing will be apportioned  between (a) the Company and (b) the Trust, in
proportion  to  the  number  of  pages  of  the  Contract,   other  fund  shares
prospectuses and the Trust shares  prospectus,  taking account of other relevant
factors affecting the expense of printing,  such as covers,  columns, graphs and
charts;  Trust to bear the cost of printing  the shares'  prospectus  portion of
such document for  distribution  only to owners of existing  Contracts funded by
the Trust  shares and the Company to bear the expense of printing the portion of
such documents relating to the Separate Account; provided,  however, the Company
shall bear all  printing  expenses  of such  combined  documents  where used for
distribution  to  prospective  purchasers  or owners of existing  Contracts  not
funded by the shares.

     3.2.  The  Trust's  prospectus  shall  state  that the SAI for the Trust is
available from LFII and the Trust,  at its expense,  shall provide final copy of
such SAI to LFII for  duplication  and  provision to any  prospective  owner who
requests the SAI and to any owner of a Contract ("Owners").

     3.3. The Trust,  at its expense,  shall  provide the Company with copies of
its  proxy  material,  reports  to  shareholders  and  other  communications  to
shareholders  in such  quantity  as the  Company  shall  reasonably  require for
distribution to Owners.

     3.4. If and to the extent  required by law, the Company and, so long as and
to the  extent  that the SEC  continues  to  interpret  the 1940 Act to  require
pass-through voting privileges for Owners, the Trust shall:

     (i)  solicit voting instructions from Owners;

     (ii) vote the Trust shares in accordance  with  instructions  received from
          Owners;  and 

    (iii) vote Trust  shares for which no  instructions  have been  received in 
          the same  proportion  as Trust shares of such Series for which 
          instructions have been received.

The Company reserves the right to vote Trust shares held in any segregated asset
account  in its  own  right,  to the  extent  permitted  by  law.  Participating
Insurance  Companies  shall  be  responsible  for  assuring  that  each of their
separate  accounts  participating in the Trust calculates voting privileges in a
manner  consistent  with  the  standards  to  be  provided  in  writing  to  the
Participating Insurance Companies.

     3.5. The Trust will comply with all  provisions  of the 1940 Act  requiring
voting by  shareholders.  The  Trust  reserves  the  right to take all  actions,
including but not limited to, the dissolution, merger, and sale of all assets of
the Trust upon the sole  authorization of its Trustees,  to the extent permitted
by the laws of The Commonwealth of Massachusetts and the 1940 Act.

ARTICLE IV.  SALES MATERIAL AND INFORMATION
             ------------------------------

     4.1. The Company  shall  furnish,  or shall cause to be  furnished,  to the
Trust or its  designee,  each  piece of sales  literature  or other  promotional
material in which the Trust or LASC, or any  sub-adviser,  or LFII is named,  at
least fifteen (15) days prior to its use. No such material  shall be used if the
Trust or its designee  object to such use within fifteen (15) days after receipt
of such material.

     4.2. The Company shall not give any information or make any representations
or statements on behalf of the Trust or concerning the Trust in connection  with
the  sale  of the  Contracts  other  than  the  information  or  representations
contained in the registration  statement or Prospectus for the Trust shares,  as
such  registration  statement and Prospectus may be amended or supplemented from
time to time,  or in reports  or proxy  statements  for the  Trust,  or in sales
literature or other  promotional  material approved by the Trust or its designee
or by LFII,  except with the  permission of the Trust or LFII or the designee of
either.

     4.3.  The  Trust  or its  designee  shall  furnish,  or  shall  cause to be
furnished,  to the Company or its designees,  each piece of sales  literature or
other promotional  material in which the Company and/or its Separate Account(s),
are named at least fifteen (15) days prior to its use. No such material shall be
used if the Company or its designee  object to such use within fifteen (15) days
after receipt of such material.

     4.4.  The  Trust  and  LFII  shall  not give  any  information  or make any
representations  or  statements  on  behalf of the  Company  or  concerning  the
Company,  any Separate  Account,  or the Contracts other than the information or
representations  contained in a  registration  statement or prospectus  for such
Contracts,  as such  registration  statement  and  prospectus  may be amended or
supplemented  from  time to time,  or in  published  reports  for such  Separate
Account  which  are in  the  public  domain  or  approved  by  the  Company  for
distribution to Owners,  or in sales  literature or other  promotional  material
approved  by the Company or its  designee,  except  with the  permission  of the
Company.

     4.5. The Trust will  provide to the Company at least one  complete  copy of
all registration  statements,  prospectuses,  SAIs,  reports,  proxy statements,
sales literature and other  promotional  materials,  applications for exemption,
requests for no-action  letters,  and all  amendments to any of the above,  that
relate to the Trust or its  shares,  contemporaneously  with the  filing of such
document with the SEC or other regulatory authorities.

     4.6. The Company  will  provide to the Trust at least one complete  copy of
all registration  statements,  prospectuses,  SAIs,  reports,  solicitations for
voting   instructions,   sales  literature  and  other  promotional   materials,
applications for exemption,  requests for no-action letters,  and all amendments
to any of the above,  that  relate to the  Contracts  or any  Separate  Account,
contemporaneously with the filing of such document with the SEC.

     4.7. For purposes of this Article  IV.,  the phrase  "sales  literature  or
other  promotional  material"  includes,  but is not limited to,  advertisements
(such as material published,  or designed for use in, a newspaper,  magazine, or
other  periodical,  radio,  television,  telephone or tape recording,  videotape
display,  signs or billboards,  motion pictures,  or other public media),  sales
literature  (i.e.,  any  written  communication  distributed  or made  generally
available to customers or the public, including brochures,  circulars,  research
reports, market letters, form letters seminar texts, reprints or excerpts of any
other  advertisement,  sales literature,  or published article),  educational or
training  materials  or  other  communications  distributed  or  made  generally
available  to some or all  agents or  employees,  and  registration  statements,
prospectuses, SAIs, shareholder reports, and proxy materials.

ARTICLE V.  FEES AND EXPENSES
            -----------------

     5.1.  The Trust  and LFII  shall  pay no fee or other  compensation  to the
Company under this Agreement,  except that if the Trust or any Series adopts and
implements a plan pursuant to Rule 12b-1 to finance distribution expenses,  then
LFII may make payments to the Company or to the underwriter for the Contracts if
and in amounts  agreed to by LFII in writing and such  payments will be made out
of fees payable to LFII by the Trust for this purpose. No such payments shall be
made  directly by the Trust.  Currently,  no such plan pursuant to Rule 12b-1 or
payments are contemplated.

     5.2. All expenses incident to performance by the Trust under this Agreement
shall be paid by the  Trust.  The Trust  shall see to it that all its shares are
registered and authorized for issuance in accordance with applicable federal law
and, if and to the extent  deemed  advisable by the Trust,  in  accordance  with
applicable  state laws prior to their sale. The Trust shall bear the expenses of
registration and qualification of the Trust's shares,  preparation and filing of
the Trust's prospectus and registration statement,  proxy materials and reports,
setting the prospectus in type, setting in type and printing the proxy materials
and reports to  shareholders  (including the costs of printing a prospectus that
constitutes  an annual  report),  the  preparation of all statements and notices
required by any federal or state law,  and all taxes on the issuance or transfer
of the Trust's shares.

     5.3. The Company shall bear the expenses of distributing  the Trust's proxy
materials and reports to Owners.

ARTICLE VI.  DIVERSIFICATION
             ---------------

     6.1. The Trust will at all times invest money from the  Contracts in such a
manner as to ensure that,  insofar as such investment is required to assure such
treatment,  the Contracts will be treated as variable  contracts  under the Code
and the  regulations  issued  thereunder.  Without  limiting  the  scope  of the
foregoing,  the Trust will at all times comply with  Section  817(h) of the Code
and the Treasury  Regulations  thereunder  including without limitation Treasury
Regulation  1.817-5  relating to the  diversification  requirements for variable
annuity,  endowment,  or life  insurance  contracts and any  amendments or other
modifications  to such  Section  or  Regulations  and will  notify  the  Company
immediately  upon having a reasonable  basis for believing any Series has ceased
to comply or may not so comply and will immediately take all reasonable steps to
adequately diversify the Series to achieve compliance.

ARTICLE VII.  POTENTIAL CONFLICTS
              -------------------

     7.1. The Trustees  will monitor the Trust for the existence of any material
irreconcilable conflict between the interests of the Owners of separate accounts
of the  Participating  Insurance  Companies  investing in the Trust.  A material
irreconcilable  conflict may arise for a variety of reasons,  including:  (a) an
action by any state insurance regulatory  authority;  (b) a change in applicable
federal or state insurance, tax, or securities laws or regulations,  or a public
ruling, private letter ruling,  no-action or interpretive letter, or any similar
action  by  insurance,  tax,  or  securities  regulatory  authorities;   (c)  an
administrative or judicial decision in any relevant  proceeding;  (d) the manner
in which the  investments of any Series are being  managed;  (e) a difference in
voting  instructions  given by  variable  annuity  contract  and  variable  life
insurance policy owners; or (f) a decision by an insurer to disregard the voting
instructions  of Owners.  The Trustees shall promptly inform the Company if they
determine that a material  irreconcilable  conflict exists and the  implications
thereof.

     7.2. The Company will report any potential or existing conflicts (including
the  occurrence of any event  specified in paragraph 7.1. which may give rise to
such a conflict) of which it is aware to the  Trustees.  The Company will assist
the Trustees in carrying  out their  responsibilities  under the Shared  Funding
Exemptive  Order,  by providing  the Trustees  with all  information  reasonably
necessary for the Trustees to consider any issues raised. This includes,  but is
not limited to, an  obligation  by the Company to inform the  Trustees  whenever
Owner voting instructions are disregarded.

     7.3. If it is determined  by a majority of the  Trustees,  or a majority of
its disinterested  Trustees, that a material irreconcilable conflict exists, the
Company and other Participating  Insurance Companies shall, at their expense and
to the  extent  reasonably  practicable  (as  determined  by a  majority  of the
disinterested  Trustees),  take  whatever  steps  are  necessary  to  remedy  or
eliminate  the  material  irreconcilable  conflict,  up to  and  including:  (1)
withdrawing  the assets  allocable  to some or all of the  separate  accounts of
Participating  Insurance  Companies from the Trust or any Series and reinvesting
such assets in a different  investment  medium,  including  (but not limited to)
another Series of the Trust, or submitting the question whether such segregation
should be  implemented  to a vote of all  affected  Owners and, as  appropriate,
segregating the assets of any appropriate group (i.e.,  annuity contract owners,
life  insurance  contract  owners,  or variable  contract  owners of one or more
Participating  Insurance Companies) that votes in favor of such segregation,  or
offering  to the  affected  Owners  the  option  of making  such a  change;  (2)
establishing a new registered  management investment company or managed separate
account; and (3) obtaining SEC approval.

     7.4. If a material  irreconcilable conflict arises because of a decision by
the Company to disregard Owner voting  instructions and that decision represents
a minority  position  or would  preclude a majority  vote,  the  Company  may be
required,  at the Trust's election,  to withdraw the affected Separate Account's
investment in the Trust and terminate  this  Agreement;  provided,  however that
such withdrawal and  termination  shall be limited to the extent required by the
foregoing  material  irreconcilable  conflict as determined by a majority of the
disinterested  Trustees.  Any such  withdrawal and  termination  must take place
within six (6) months after the Trust gives written  notice that this  provision
is being  implemented,  and until the end of that six (6) month  period LFII and
the Trust shall  continue to accept and implement  orders by the Company for the
purchase (and redemption) of shares of the Trust.

     7.5. If a material  irreconcilable  conflict  arises  because a  particular
state insurance  regulator's  decision  applicable to the Company conflicts with
the  majority of other state  regulators,  then the Company  will  withdraw  the
affected Separate Account's investment in the Trust and terminate this Agreement
within six (6) months after the Trustees inform the Company in writing that they
have  determined  that  such  decision  has  created a  material  irreconcilable
conflict;  provided,  however,  that such  withdrawal and  termination  shall be
limited to the extent required by the foregoing material irreconcilable conflict
as determined by a majority of the disinterested Trustees.  Until the end of the
foregoing  six (6) month  period,  LFII and Trust  shall  continue to accept and
implement  orders by the Company for the purchase (and  redemption) of shares of
the Trust.

     7.6.  For  purposes of Sections  7.3.  through  7.6. of this  Agreement,  a
majority of the  disinterested  Trustees  shall  determine  whether any proposed
action adequately remedies any material irreconcilable conflict, but in no event
will the Trust be required to establish a new funding  medium for the Contracts.
The Company  shall not be required  by Section  7.3. to  establish a new funding
medium for the  Contracts  if an offer to do so has been  declined  by vote of a
majority of Owners materially adversely affected by the material  irreconcilable
conflict. In the event that the Trustees determine that any proposed action does
not adequately  remedy any material  irreconcilable  conflict,  then the Company
will  withdraw  the  affected  Separate  Account's  investment  in the Trust and
terminate  this  Agreement  within six (6) months after the Trustees  inform the
Company in writing of the foregoing determination,  provided, however, that such
withdrawal and  termination  shall be limited to the extent required by any such
material   irreconcilable   conflict  as   determined   by  a  majority  of  the
disinterested Trustees.

     7.7. If and to the extent that Rule 6e-2 and Rule 6e-3(T) are  amended,  or
Rule 6e-3 is adopted, to provide exemptive relief from any provision of the 1940
Act or the rules promulgated  thereunder with respect to mixed or shared funding
(as  defined  in the Shared  Funding  Exemptive  Order) or terms and  conditions
materially different from those contained in the Shared Funding Exemptive Order,
then (a) the Trust and/or the Company, as appropriate,  shall take such steps as
may be  necessary to comply with Rules 6e-2 and  6e-3(T),  as amended,  and Rule
6e-3,  as adopted,  to the extent such rules are  applicable;  and (b)  Sections
3.4., 3.5., 7.1., 7.2., 7.3., 7.4., and 7.5. of this Agreement shall continue in
effect only to the extent that terms and conditions  substantially  identical to
such Sections are contained in such Rule(s) as so amended or adopted.

ARTICLE VIII.  INDEMNIFICATION
               ---------------

     8.1. Indemnification By The Company

          8.1.(a).  The Company will  indemnify  and hold harmless the Trust and
     each of its Trustees and Officers and each person, if any, who controls the
     Trust within the meaning of Section 15 of the 1933 Act  (collectively,  the
     "Indemnified  Parties" for purposes of this Section  8.1.)  against any and
     all  losses,  claims,  damages,  liabilities  (including  amounts  paid  in
     settlement   with  the  written  consent  of  the  Company)  or  litigation
     (including legal and other expenses),  to which the Indemnified Parties may
     become subject under any statute,  regulation,  at common law or otherwise,
     insofar as such  losses,  claims,  damages,  liabilities  or  expenses  (or
     actions in  respect  thereof)  or  settlements  are  related to the sale or
     acquisition of the Trust's shares or the Contracts and:

          (i)  arise out of or are based upon any untrue  statements  or alleged
               untrue   statements  of  any  material  fact   contained  in  the
               registration   statement  or  prospectus  for  the  Contracts  or
               contained  in the  sales  literature  for the  Contracts  (or any
               amendment or supplement to any of the foregoing), or arise out of
               or are based upon the  omission or the alleged  omission to state
               therein  a  material  fact  required  to  be  stated  therein  or
               necessary to make the statements therein not misleading, provided
               that  this  Agreement  to  indemnify  shall  not  apply as to any
               Indemnified  Party if such  statement or omission or such alleged
               statement or omission was made in reliance upon and in conformity
               with  information  furnished  in writing to the  Company by or on
               behalf  of the  Trust for use in the  registration  statement  or
               prospectus  for  the  Contracts  or in  the  Contracts  or  sales
               literature  (or any amendment or supplement) or otherwise for use
               in connection with the sale of the Contracts or Trust shares; or

          (ii) arise  out of or are based  upon  statements  or  representations
               (other  than  statements  or  representations  contained  in  the
               registration  statement,  Prospectus  or sales  literature of the
               Trust  not  supplied  by the  Company,  or  persons  under  their
               control)  or  wrongful  conduct of one or both of the  Company or
               persons  under  their  control,  with  respect  to  the  sale  or
               distribution of the Contracts or Trust shares; or

          (iii)arise out of any untrue  statement or alleged untrue statement of
               a  material   fact   contained  in  a   registration   statement,
               Prospectus,  or sales  literature  of the Trust or any  amendment
               thereof or supplement thereto or the omission or alleged omission
               to state therein a material fact required to be stated therein or
               necessary to make the statements therein not misleading if such a
               statement  or  omission  was made in  reliance  upon  information
               furnished in writing to the Trust by or on behalf of the Company;
               or

          (iv) arise out of or result from any failure by the Company to provide
               the  services  and furnish  the  materials  contemplated  by this
               Agreement; or

          (v)  arise  out  of  or  result  from  any  material   breach  of  any
               representation  and/or  warranty  made  by the  Company  in  this
               Agreement  or arise  out of or  result  from any  other  material
               breach of this Agreement by the Company.

          8.1.(b).  The Company  shall not be liable under this  indemnification
     provision  with  respect to any losses,  claims,  damages,  liabilities  or
     litigation  to which an  Indemnified  Party would  otherwise  be subject by
     reason of such  Indemnified  Party's  willful  misfeasance,  bad faith,  or
     negligence in the  performance  of such  Indemnified  Party's  duties or by
     reason of such  Indemnified  Party's  reckless  disregard of obligations or
     duties under this Agreement or to the Trust, whichever is applicable.

          8.1.(c).  The Company  shall not be liable under this  indemnification
     provision  with  respect to any claim made  against  an  Indemnified  Party
     unless such  Indemnified  Party shall have  notified the Company in writing
     within a  reasonable  time after the summons or other  first legal  process
     giving  information  of the nature of the claim shall have been served upon
     such Indemnified Party (or after such Indemnified Party shall have received
     notice of such service on any designated  agent), but failure to notify the
     Company of any such claim shall not relieve the Company from any  liability
     which they may have to the  Indemnified  Party  against whom such action is
     brought  otherwise than on account of this  indemnification  provision.  In
     case any such  action is  brought  against  the  Indemnified  Parties,  the
     Company  shall be  entitled  to  participate,  at its own  expense,  in the
     defense of such  action.  The Company  also shall be entitled to assume the
     defense  thereof,  with  counsel  satisfactory  to the  party  named in the
     action.  After notice from the Company to such party of the election of the
     Company to assume the defense thereof, the Indemnified Party shall bear the
     fees and expenses of any additional counsel retained by it, and the Company
     will not be liable to such  party  under  this  Agreement  for any legal or
     other  expenses  subsequently  incurred  by  such  party  independently  in
     connection  with  the  defense  thereof  other  than  reasonable  costs  of
     investigation.

          8.1.(d).  The Indemnified  Parties will promptly notify the Company of
     the  commencement  of  any  litigation  or  proceedings   against  them  in
     connection  with the issuance or sale of the Trust shares or the  Contracts
     or the operation of the Trust.

     8.2. Indemnification By LFII

          8.2.(a). LFII will indemnify and hold harmless the Company and each of
     its  directors  and  officers  and each  person,  if any,  who controls the
     Company within the meaning of Section 15 of the 1933 Act (collectively, the
     "Indemnified  Parties" for purposes of this Section  8.2.)  against any and
     all  losses,  claims,  damages,  liabilities  (including  amounts  paid  in
     settlement with the written consent of LFII) or litigation (including legal
     and other  expenses),  to which the Indemnified  Parties may become subject
     under any statute,  regulation, at common law or otherwise, insofar as such
     losses,  claims,  damages,  liabilities  or expenses (or actions in respect
     thereof)  or  settlements  are  related to the sale or  acquisition  of the
     Trust's shares or the Contracts and:

               (i)  arise  out of or are based  upon any  untrue  statements  or
                    alleged untrue  statements of any material fact contained in
                    the registration statement or prospectus or sales literature
                    for the Trust (or any  amendment or supplement to any of the
                    foregoing),  or arise out of or are based upon the  omission
                    or the  alleged  omission to state  therein a material  fact
                    required  to be  stated  therein  or  necessary  to make the
                    statements  therein  not  misleading,   provided  that  this
                    Agreement to indemnify shall not apply as to any Indemnified
                    Party  if  such   statement  or  omission  or  such  alleged
                    statement  or  omission  was  made in  reliance  upon and in
                    conformity with  information  furnished to LFII or the Trust
                    by or on behalf of the Company  for use in the  registration
                    statement or prospectus for the Trust or in sales literature
                    (or any  amendment or  supplement)  or otherwise  for use in
                    connection  with the sale of the  Contracts or Trust shares;
                    or

               (ii) arise out of or are based upon statements or representations
                    (other than statements or  representations  contained in the
                    registration  statement,  Prospectus or sales  literature of
                    the Trust not  supplied  by LFII,  or  persons  under  their
                    control) or wrongful conduct of the Trust or LFII or persons
                    under   their   control,   with   respect  to  the  sale  or
                    distribution of the Contracts or Trust shares; or

               (iii)arise  out  of  any  untrue   statement  or  alleged  untrue
                    statement of a material  fact  contained  in a  registration
                    statement,  Prospectus,  or sales  literature  covering  the
                    Contracts or any amendment thereof or supplement  thereto or
                    the omission or alleged omission to state therein a material
                    fact required to be stated  therein or necessary to make the
                    statements  therein  not  misleading  if such  statement  or
                    omission was made in reliance upon information  furnished to
                    the Company by or on behalf of LFII or the Trust; or

               (iv) arise out of or result from any failure by LFII or the Trust
                    to provide the services and furnish the materials  under the
                    terms of this Agreement  (including a failure to comply with
                    the diversification  requirements specified in Article VI of
                    this Agreement); or

               (v)  arise  out of or  result  from any  material  breach  of any
                    representation   and/or   warranty  made  by  LFII  in  this
                    Agreement or arise out of or result from any other  material
                    breach  of this  Agreement  by LFII,  as  limited  by and in
                    accordance with the provisions of Sections 8.2(b) and 8.2(c)
                    hereof.

          8.2.(b). LFII shall not be liable under this indemnification provision
     with respect to any losses, claims,  damages,  liabilities or litigation to
     which an  Indemnified  Party would  otherwise  be subject by reason of such
     Indemnified  Party's willful  misfeasance,  bad faith, or negligence in the
     performance  of  such  Indemnified  Party's  duties  or by  reason  of such
     Indemnified  Party's reckless disregard of obligations or duties under this
     Agreement or to the Company or a Separate Account, whichever is applicable.

          8.2.(c). LFII shall not be liable under this indemnification provision
     with  respect to any claim made  against an  Indemnified  Party unless such
     Indemnified  Party shall have notified LFII in writing  within a reasonable
     time after the summons or other first legal process  giving  information of
     the nature of the claim shall have been served upon such Indemnified  Party
     (or after such Indemnified Party shall have received notice of such service
     on any  designated  agent),  but  failure to notify  LFII of any such claim
     shall  not  relieve  LFII  from any  liability  which  they may have to the
     Indemnified  Party  against whom such action is brought  otherwise  than on
     account  of this  indemnification  provision.  In case any such  action  is
     brought  against  the  Indemnified  Parties,  LFII  shall  be  entitled  to
     participate,  at its own expense,  in the defense of such action. LFII also
     shall be entitled to assume the defense thereof,  with counsel satisfactory
     to the party named in the action.  After  notice from LFII to such party of
     the election of LFII to assume the defense thereof,  the Indemnified  Party
     shall bear the fees and expenses of any additional  counsel retained by it,
     and LFII will not be liable to such  party  under  this  Agreement  for any
     legal or other expenses  subsequently  incurred by such party independently
     in  connection  with the defense  thereof  other than  reasonable  costs of
     investigation.

          8.2.(d).  The  Indemnified  Parties will  promptly  notify LFII of the
     commencement  of any litigation or  proceedings  against them in connection
     with the issuance or sale of the  Contracts or the  operation of a Separate
     Account.

     8.3. Indemnification By the Trust

          8.3.(a).  The Trust will indemnify and hold harmless the Company,  and
     its  directors  and  officers  and each  person,  if any,  who controls the
     Company within the meaning of Section 15 of the 1933 Act (collectively, the
     "Indemnified  Parties" for purposes of this Section  8.3.)  against any and
     all  losses,  claims,  damages,  liabilities  (including  amounts  paid  in
     settlement with the written consent of the Trust) or litigation  (including
     legal and other  expenses)  to which the  Indemnified  Parties  may  become
     subject under any statute,  regulation at common law or otherwise,  insofar
     as such losses,  claims,  damages,  liabilities  or expenses (or actions in
     respect thereof) or settlements result from the gross negligence, bad faith
     or willful  misconduct of the Board of Trustees or any member thereof,  are
     related to the operations of the Trust and:

               (i)  arise as a result of any failure by the Trust to provide the
                    services and furnish the  materials  under the terms of this
                    Agreement   (including   a  failure   to  comply   with  the
                    diversification  requirements  specified  in Article  VI. of
                    this   Agreement  or  the   Regulated   Investment   Company
                    requirements specified in Section 2.3 of the Agreement); or

               (ii) arise  out of or  result  from any  material  breach  of any
                    representation  and/or  warranty  made by the  Trust in this
                    Agreement or arise out of or result from any other  material
                    breach of this Agreement by the Trust;

     as limited by and in accordance  with the  provisions of Sections  8.3.(b).
     and 8.3.(c). hereof.

          8.3.(b).  The Trust  shall not be liable  under  this  indemnification
     provision  with  respect to any losses,  claims,  damages,  liabilities  or
     litigation  to which an  Indemnified  Party would  otherwise  by subject by
     reason of such Indemnified Party's willful misfeasance, bad faith, or gross
     negligence in the  performance  of such  Indemnified  Party's  duties or by
     reason of such Indemnified  Party's  reckless  disregard of obligations and
     duties  under this  Agreement or to the  Company,  the Trust,  LFII or each
     Separate Account, whichever is applicable.

          8.3.(c).  The Trust  shall not be liable  under  this  indemnification
     provision  with  respect to any claim made  against  an  Indemnified  Party
     unless  such  Indemnified  Party shall have  notified  the Trust in writing
     within a  reasonable  time after the summons or other  first legal  process
     giving  information  of the nature of the claim shall have served upon such
     Indemnified  Party (or after such  Indemnified  party  shall have  received
     notice of such service on any designated  agent), but failure to notify the
     Trust of any such claim  shall not  relieve  the Trust  from any  liability
     which it may have to the  Indemnified  Party  against  whom such  action is
     brought  otherwise than on account of this  indemnification  provision.  In
     case any such action is brought against the Indemnified  Parties, the Trust
     will be  entitled  to  participate,  at its  own  expense,  in the  defense
     thereof.  The Trust also shall be entitled  to assume the defense  thereof,
     with counsel  satisfactory  to the party named in the action.  After notice
     from the Trust to such party of the Trust's  election to assume the defense
     thereof,  the  Indemnified  Party  shall bear the fees and  expenses of any
     additional counsel retained by it, and the Trust will not be liable to such
     party under this  Agreement  for any legal or other  expenses  subsequently
     incurred by such party independently in connection with the defense thereof
     other than reasonable costs of investigation.

          8.3.(d).  The Company  and LFII agree  promptly to notify the Trust of
     the  commencement  of any litigation or proceedings  against them or any of
     their  respective  officers or directors in connection with this Agreement,
     the issuance or sale of the Contracts, with respect to the operation of any
     Separate Account, or the sale or acquisition of shares of the Trust.

ARTICLE IX.  APPLICABLE LAW
             --------------

     9.1.  This  Agreement   shall  be  construed  and  the  provisions   hereof
interpreted  under  and in  accordance  with  the  laws of the  Commonwealth  of
Massachusetts;  provided, however, that if such laws or any of the provisions of
this Agreement  conflict with applicable  provisions of the 1940 Act, the latter
shall control.

     9.2. This  Agreement  shall be made subject to the  provisions of the 1933,
1934,  and 1940 Acts,  and the rules and  regulations  and  rulings  thereunder,
including such exemptions from those statutes,  rules and regulations as the SEC
may grant  (including,  but not limited to, the Shared Funding  Exemptive Order)
and the terms hereof shall be interpreted and construed in accordance therewith.

ARTICLE X.  TERMINATION
            -----------

     10.1. This Agreement shall terminate:

          (a) at the option of any party six months  advance  written  notice to
     the other parties; provided, however such notice shall not be given earlier
     than one (1) year following the date of this Agreement; or

          (b) at the option of the  Company to the extent  that shares of Series
     are not reasonably  available to meet the  requirements of the Contracts as
     determined by the Company;  provided,  however, that such termination shall
     apply only to the Series not  reasonably  available.  Prompt  notice of the
     election to terminate for such cause shall be furnished by the Company; or

          (c) at the option of the Trust in the event that formal administrative
     proceedings  are  instituted  against the Company or LFII by the NASD,  the
     SEC, the Insurance  Commissioner of the domiciliary state of the Company or
     any other  regulatory  body  regarding the duties of the Company under this
     Agreement  or related  to the sale of the  Contracts,  with  respect to the
     operation  of a Separate  Account,  or the  purchase  of the Trust  shares;
     provided, however, that the Trust determines in its sole judgment exercised
     in good  faith,  that  any  such  administrative  proceedings  will  have a
     material  adverse  effect  upon the  ability of the  Company to perform its
     obligations  under this  Agreement  or of LFII to perform  its  obligations
     under its underwriting agreement with the Trust; or

          (d)  at  the  option  of  the   Company  in  the  event  that   formal
     administrative  proceedings  are instituted  against the Trust by the NASD,
     the SEC,  or any state  securities  or  insurance  department  or any other
     regulatory body; provided, however, that the Company determines in its sole
     judgment exercised in good faith, that any such administrative  proceedings
     will  have a  material  adverse  effect  upon the  ability  of the Trust to
     perform its obligations under this Agreement; or

          (e) with respect to a Separate  Account,  upon requisite  authority to
     substitute  the  shares of  another  investment  company  for shares of the
     corresponding  Series  of the  Trust in  accordance  with the  terms of the
     Contracts  for which those Series  shares had been selected to serve as the
     underlying  investment media. The Company will give thirty (30) days' prior
     written  notice to the Trust of the date of any proposed  action to replace
     the Trust shares; or

          (f) at the  option of the  Company,  in the  event any of the  Trust's
     shares are not  registered,  issued or sold in accordance  with  applicable
     federal and any state law or such law  precludes  the use of such shares as
     the underlying  investment media of the Contracts issued or to be issued by
     the Company; or

          (g) at the option of the Company,  if the Trust ceases to qualify as a
     Regulated  Investment  Company under  Subchapter M of the Code or under any
     successor or similar provision,  or if the Company reasonably believes that
     the Trust may fail to so qualify; or

          (h) at the  option  of the  Company,  if the  Trust  fails to meet the
     diversification requirements specified in Article VI. hereof; or

          (i) at the  option  of either  the Trust or LFII,  if (1) the Trust or
     LFII,  respectively,  shall  determine,  in their sole judgment  reasonably
     exercised in good faith,  that the Company has suffered a material  adverse
     change in its business or financial condition or is the subject of material
     adverse  publicity and such material adverse publicity will have a material
     adverse  impact upon the  business  and  operations  of either the Trust or
     LFII,  (2) the Trust or LFII shall  notify  the  Company in writing of such
     determination  and its intent to terminate  this  Agreement,  and (3) after
     considering  the  actions  taken by the  Company  and any other  changes in
     circumstances  since the giving of such notice,  such  determination of the
     Trust or LFII shall continue to apply on the sixtieth  (60th) day following
     the giving of such notice, which sixtieth (60th) day shall be the effective
     date of termination; or

          (j) at the option of the Company,  if (1) the Company shall determine,
     in its sole judgment  reasonably  exercised in good faith,  that either the
     Trust or LFII has  suffered a material  adverse  change in its  business or
     financial  condition or is the subject of material  adverse  publicity  and
     such material  adverse  publicity will have a material  adverse impact upon
     the business and  operations  of the Company,  (2) the Company shall notify
     the Trust  and LFII in  writing  of such  determination  and its  intent to
     terminate the Agreement, and (3) after considering the actions taken by the
     Trust and/or LFII and any other changes in  circumstances  since the giving
     of such notice,  such determination shall continue to apply on the sixtieth
     (60th) day following the giving of such notice,  which sixtieth  (60th) day
     shall be the effective date of termination; or

          (k) At the  option  of the  Company,  upon the  Trust's  breach of any
     material  provision of this  Agreement,  which breach has not been cured to
     the  satisfaction  of the Company  within ten days after written  notice of
     such breach is delivered to the Trust;

          (l) At the option of the Trust or LFII,  upon the Company's  breach of
     any material  provision of this Agreement,  which breach has not been cured
     to the  satisfaction  of the Trust or LFII,  as the case may be, within ten
     days after written notice of such breach is delivered to the Company.

     10.2.  It is  understood  and agreed that the right of any party  hereto to
terminate this Agreement pursuant to Section 10.1.(a).  may be exercised for any
reason or for no reason.

     10.3.  Notice  Requirement.  No  termination  of this  Agreement  shall  be
effective  unless and until the party  terminating  this  Agreement  gives prior
written notice to all other parties to this Agreement of its intent to terminate
which notice shall set forth the basis for such termination.  Furthermore,

          (a) in the event that any  termination is based upon the provisions of
     Article VII., or the provision of Section 10.1.(a).,  10.1.(i)., 10.1.(j).,
     10.1.(k)., or 10.1.(l). of this Agreement,  such prior written notice shall
     be given in advance of the  effective  date of  termination  as required by
     such provisions; and

          (b) in the event that any  termination is based upon the provisions of
     Section 10.1.(c). or 10.1.(d). of this Agreement, such prior written notice
     shall be given at least  ninety  (90) days  before  the  effective  date of
     termination.

     10.4.  Effect  of  Termination.  Notwithstanding  any  termination  of this
Agreement,  the Trust and LFII shall at the option of the  Company,  continue to
make  available  additional  shares  of the  Trust  pursuant  to the  terms  and
conditions of this Agreement,  for all Contracts in effect on the effective date
of  termination  of  this  Agreement   (hereinafter  referred  to  as  "Existing
Products").  Specifically,  without  limitation,  the  Owners  of  the  Existing
Products  shall be  permitted to  reallocate  investments  in the Trust,  redeem
investments  in the  Trust  and/or  invest  in the  Trust  upon  the  making  of
additional purchase payments under the Existing Products. The parties agree that
this Section 10.4. shall not apply to any termination under Article VII. and the
effect of such  Article VII.  terminations  shall be governed by Article VII. of
this Agreement.

     10.5.  The  Company  shall not  redeem  Trust  shares  attributable  to the
Contracts (as opposed to Trust shares  attributable to the Company's assets held
in a Separate  Account)  except (i) as necessary  to  implement  Owner-initiated
transactions, or (ii) as required by state and/or federal laws or regulations or
judicial or other legal precedent of general application  (hereinafter  referred
to as a "Legally  Required  Redemption").  ) Furthermore,  except in cases where
permitted under the terms of the Contracts, the Company shall not prevent Owners
from  allocating  payments to a Series that was  otherwise  available  under the
Contracts  without  first  giving the Trustee or LFII thirty (30) days notice of
their intention to do so.

ARTICLE XI.  NOTICES
             -------

     Any notice shall be sufficiently given when sent by registered or certified
mail to the other  party at the address of such party set forth below or at such
other  address  as such  party may from time to time  specify  in writing to the
other party.

         If to the Trust:

                  c/o Colonial Investors Service Center, Inc.

                  One Financial Center
                  Boston, Massachusetts  02211
                  Attention:  General Counsel

         If to the Company:

                  Cova Financial Services Life Insurance Company
                  One Tower Lane
                  Suite 3000
                  Oakbrook Terrace, IL  60181
                  Attention:  General Counsel

         If to LFII:

                  Liberty Financial Investments, Inc.
                  One Financial Center
                  Boston, Massachusetts  02111
                  Attention:  General Counsel


ARTICLE XII.  MISCELLANEOUS
              -------------

     12.1.  All persons  dealing  with Trust must look solely to the property of
the Trust for the  enforcement  of any claims  against the Trust  hereunder  and
otherwise understand that neither the Trustees, officers, agents or shareholders
of the Trust have any personal liability for any obligations  entered into by or
on behalf of the Trust.

     12.2.   Subject  to  the  requirements  of  legal  process  and  regulatory
authority, each Party hereto shall treat as confidential the names and addresses
of the Owners and all  information  reasonably  identified  as  confidential  in
writing be any other party hereto and,  except as  permitted by this  Agreement,
shall not  disclose,  disseminate  or utilize such names and addresses and other
confidential  information  until such time as it may come into the public domain
without the express written consent of the affected party.

     12.3.  The  captions in this  Agreement  are included  for  convenience  of
reference only and in no way define or delineate any of the provisions hereof or
otherwise affect their construction or effect.

     12.4.  This  Agreement  may be  executed  simultaneously  in  two  or  more
counterparts,  each of which taken  together  shall  constitute one and the same
instrument.

     12.5. If any provision of this Agreement shall be held or made invalid by a
court decision, statute, rule or otherwise, the remainder of the Agreement shall
not be effected thereby.

     12.6.  Each party  hereto  shall  cooperate  with each other  party and all
appropriate  governmental authorities (including without limitation the SEC, the
NASD, the Internal  Revenue  Service and state  insurance  regulators) and shall
permit such authorities reasonable access to its books and records in connection
with any investigation or inquiry relating to this Agreement or the transactions
contemplated hereby.

     12.7.  The Trust and LFII agree that to the  extent any  advisory  or other
fees received by the Trust,  LFII, CISC or LASC are determined to be unlawful in
appropriate legal or administrative  proceedings,  the Trust shall indemnify and
reimburse  the Company  for any out of pocket  expenses  and actual  damages the
Company has incurred as a result of any such proceeding; provided, however, that
the  provision  of Section  8.2.(b).  of this and  8.2.(c).  shall apply to such
indemnification   and  reimbursement   obligation.   Such   indemnification  and
reimbursement  obligation shall be in addition to any other  indemnification and
reimbursement obligations of the Trust under this Agreement.

     12.8. The rights,  remedies and obligations contained in this Agreement are
cumulative and are in addition to any and all rights,  remedies and  obligation,
at law or in equity,  which the parties  hereto are  entitled to under state and
federal laws.

     12.9.  No  provision  of this  Agreement  may be amended or modified in any
manner except by a written  agreement  properly  authorized  and executed by the
parties hereto.

     12.10. This Agreement may not be assigned without the prior written consent
of the parties hereto.

     12.11.  In the event of the  termination of this  Agreement,  Article 8 and
Section 12.6 and 12.7 shall remain in effect after such termination.










                      [this space intentionally left blank]

     IN WITNESS WHEREOF, each of the parties hereto has caused this Agreement to
be executed in its name and on its behalf by its duly authorized  representative
and its seal to be hereunder affixed hereto as of the date specified below.

                                COVA FINANCIAL SERVICES LIFE
 INSURANCE COMPANY
                                By its authorized officer,

                                By:__________________________

                                Title:_______________________

                                Date:________________________

                                LIBERTY VARIABLE INVESTMENT TRUST
                                By its authorized officer,

                                By:______________________________

                                Title:___________________________

                                Date:____________________________

                                LIBERTY FINANCIAL INVESTMENTS, INC.
                                By its authorized officer,

                                By:______________________________

                                Title:___________________________

                                Date:____________________________





                                   SCHEDULE A
                                   ----------

Cova Variable Annuity Account One - Newport Tiger Fund, Variable Series




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

January 26, 1998


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 Flexible Purchase
Payment  Deferred Variable Annuity Contracts (the "Contracts") to be issued by
Cova Financial Services Life Insurance Company and its separate account, Cova
Variable Annuity Account One.

We  have  made  such examination of the law and have examined such records and
documents  as  in  our  judgment  are necessary or appropriate to enable us to
render the opinions expressed below.

We are of the following opinions:

     1.  Cova Variable Annuity Account One is a Unit Investment Trust as 
that term is defined in Section 4(2) of the Investment Company Act of 1940 
(the "Act"), and is currently registered with the Securities and Exchange 
Commission, pursuant to Section 8(a) of the Act.

     2.  Upon the acceptance of purchase payments made by an Owner pursuant to
a  Contract  issued  in  accordance  with  the  Prospectus  contained  in  the
Registration  Statement and upon compliance with applicable law, such an Owner
will  have  a  legally-issued, fully paid, non-assessable contractual interest
under such Contract.

You  may  use  this  opinion  letter,  or a copy thereof, as an exhibit to the
Registration Statement.

We  consent  to  the  reference to our Firm under the caption "Legal Opinions"
contained in the Statement of Additional Information which forms a part of the
Registration Statement.

Sincerely,

BLAZZARD, GRODD & HASENAUER, P.C.


By: /S/ LYNN KORMAN STONE
    _____________________________________
    Lynn Korman Stone




                             Consent of Independent Auditors

The Board of Directors and Shareholder
Cova Financial Services Life Insurance Company

We consent to the reference to our firm under the caption "Experts" in the
statement of additional information and to the use of our report with respect
to the consolidated financial statements of Cova Financial Services Life
Insurance Company and subsidiaries as of December 31, 1996, and for the 
seven-month period ended December 31, 1995, and the preacquisition five-month
period ended May 31, 1995, and the year ended December 31, 1994, dated March 7,
1997, and our report with respect to the financial statements of Cova Variable
Annuity Account One as of December 31, 1996, and for the years ended December 
31, 1996 and 1995, dated February 13, 1997, in the Post-Effective Amendment
No. 1 to the Registration Statement (Form N-4 No. 333-34741 of Cova Variable 
Annuity Account One.
                                       /s/ KPMG PEAT MARWICK LLP

Chicago, Illinois
January 26, 1998


<TABLE>
<CAPTION>
                  COVA VARIABLE ANNUITY ACCOUNT ONE (MISSOURI)
                         STANDARD FIVE YEAR RETURN DATA
                                  AS OF 9/30/97
<S>                      <C>                         <C>        <C>             <C>           <C>            <C>          <C>



Lord Abbett Growth & Income

          Date                 Transaction            Rate         Amount       Unit Value    Units This       Total       Total
                                                                                Unit Value    Transaction    Units Held    Value
        09/30/92         Purchase                               1,000.00          13.582631     73.6234        73.6234    1,000.00
        09/30/93         Contract Fee                              (5.12)         16.101046     (0.3181)       73.3053    1,180.29
        09/30/94         Contract Fee                              (5.32)         16.883319     (0.3154)       72.9899    1,232.31
        09/29/95         Contract Fee                              (5.66)         20.421830     (0.2773)       72.7126    1,484.93
        09/30/96         Contract Fee                              (5.86)         23.418841     (0.2502)       72.4624    1,696.99
        09/30/97         Contract Fee                              (7.25)         30.940092     (0.2343)       72.2281    2,234.75
        09/30/97         Value                                                    30.940092      0.0000        72.2281    2,234.75
        09/30/97         Charge                       0.05        (45.00)         30.940092     (1.4544)       70.7737    2,189.75
        09/30/97         Remaining Value                                          30.940092      0.0000        70.7737    2,189.75


</TABLE>

<TABLE>
<CAPTION>
                  COVA VARIABLE ANNUITY ACCOUNT ONE (MISSOURI)
                           STANDARD FIVE YEAR RETURNS
                           AVERAGE ANNUAL TOTAL RETURN
                                  AS OF 9/30/97
<S>                                                 <C>          <C>              <C>
                   SUB-ACCOUNT                      PURCHASE     TOTAL VALUE      TOTAL
                                                     AMOUNT      UNITS HELD       RETURN


Lord Abbett Growth & Income                         1,000.00      2,189.75          16.97%

</TABLE>


FOR  ILLUSTRATIVE  PURPOSES,  THE ABOVE RETURNS ASSUME THAT THE ANNUAL  CONTRACT
MAINTENANCE CHARGE IS PRORATED AMONG THE SUB-ACCOUNTS BASED ON THE RATIO OF EACH
SUB-ACCOUNT'S ACCOUNT VALUE TO THE TOTAL CONTRACT









<TABLE>
<CAPTION>
                  COVA VARIABLE ANNUITY ACCOUNT ONE (MISSOURI)
                        NON-STANDARD FIVE YEAR RETURN DATA
                                  AS OF 9/30/97
<S>                      <C>                          <C>       <C>             <C>           <C>            <C>          <C>

Lord Abbett Growth and Income

          Date               Transaction Type         Rate         Amount       Unit Value    Units This       Total       Total
                                                                                Unit Value    Transaction    Units Held    Value
        09/30/92         Purchase                               1,000.00          13.582631     73.6234        73.6234    1,000.00
        09/30/93         Contract Fee                                             16.101046      0.0000        73.6234    1,185.41
        09/30/94         Contract Fee                                             16.883319      0.0000        73.6234    1,243.01
        09/29/95         Contract Fee                                             20.421830      0.0000        73.6234    1,503.53
        09/30/96         Contract Fee                                             23.418841      0.0000        73.6234    1,724.18
        09/30/97         Contract Fee                                             30.940092      0.0000        73.6234    2,277.92
        09/30/97         Value                                                    30.940092      0.0000        73.6234    2,277.92
        09/30/97         Charge                       0.05                        30.940092      0.0000        73.6234    2,277.92
        09/30/97         Remaining Value                                          30.940092      0.0000        73.6234    2,277.92


          Date               Transaction Type         Rate         Amount       Unit Value    Units This       Total       Total
                                                                                Unit Value    Transaction    Units Held    Value
        09/30/92         Purchase                               1,000.00          10.414435     96.0206        96.0206    1,000.00
        09/30/93         Contract Fee                                             10.585828      0.0000        96.0206    1,016.46
        09/30/94         Contract Fee                                             10.793761      0.0000        96.0206    1,036.42
        09/29/95         Contract Fee                                             11.302712      0.0000        96.0206    1,085.29
        09/30/96         Contract Fee                                             11.760162      0.0000        96.0206    1,129.22
        09/30/97         Contract Fee                                             12.244078      0.0000        96.0206    1,175.68
        09/30/97         Value                                                    12.244078      0.0000        96.0206    1,175.68
        09/30/97         Charge                       0.05                        12.244078      0.0000        96.0206    1,175.68
        09/30/97         Remaining Value                                          12.244078      0.0000        96.0206    1,175.68



</TABLE>

<TABLE>
<CAPTION>
                  COVA VARIABLE ANNUITY ACCOUNT ONE (MISSOURI)
                          NON-STANDARD FIVE YEAR RETURN
                           AVERAGE ANNUAL TOTAL RETURN
                                  AS OF 9/30/97

                   SUB-ACCOUNT                      PURCHASE     TOTAL VALUE      TOTAL
                                                     AMOUNT      UNITS HELD       RETURN
<S>                                                 <C>          <C>               <C>

Lord Abbett Growth & Income                         1,000.00     2,277.92          17.90%
</TABLE>





FOR  ILLUSTRATIVE  PURPOSES,  THE ABOVE RETURNS ASSUME THAT THE ANNUAL  CONTRACT
MAINTENANCE CHARGE IS PRORATED AMONG THE SUB-ACCOUNTS BASED ON THE RATIO OF EACH
SUB-ACCOUNT'S ACCOUNT VALUE TO THE TOTAL CONTRACT VALUE.



<TABLE>
<CAPTION>
                  Cova Variable Annuity Account One (Missouri)
                     STANDARD INCEPTION TO DATE RETURN DATA
                                 AS OF 09/30/97


                                                                                                                                  
                                                                                                                                   
Lord Abbett Growth & Income                                                                                                         
          Date                 Transaction            Rate         Amount       Unit Value    Units This       Total          Total 
                                                                                              Transaction    Units Held       Value 
<S>                      <C>                          <C>       <C>               <C>         <C>            <C>          <C>
        12/11/89         Purchase                               1,000.00          10.000000    100.0000       100.0000    1,000.00  
        12/11/90         Contract Fee                              (7.39)          9.991916     (0.7396)       99.2604      991.80  
        12/11/91         Contract Fee                              (5.26)         11.635826     (0.4521)       98.8083    1,149.72  
        12/11/92         Contract Fee                              (5.07)         14.232895     (0.3562)       98.4521    1,401.26
        12/11/93         Contract Fee                              (5.10)         16.227131     (0.3143)       98.1378    1,592.50
        12/11/94         Contract Fee                              (5.25)         16.145116     (0.3252)       97.8127    1,579.20  
        12/11/95         Contract Fee                              (5.70)         21.265128     (0.2680)       97.5446    2,074.30  
        12/11/96         Contract Fee                              (3.76)         25.168559     (0.1492)       97.3954    2,451.30  
        09/30/97         Value                                                    30.940092      0.0000        97.3954    3,013.42  
        09/30/97         Charge                       0.05        (48.57)         30.940092     (1.5698)       95.8256    2,964.85  
        09/30/97         Remaining Value                                          30.940092      0.0000        95.8256    2,964.85  
                                                                                                                                    
                                                                                                                                    
                                                                                                                                  
                                                                                                                                   
JPM Quality Bond                                                                                                                    
          Date                 Transaction            Rate         Amount       Unit Value    Units This       Total          Total 
                                                                                              Transaction    Units Held       Value 
<S>                      <C>                          <C>       <C>               <C>         <C>            <C>          <C>
        04/30/96         Purchase                               1,000.00           9.897228    101.0384       101.0384    1,000.00  
        12/11/96         Contract Fee                              (1.55)         10.364657     (0.1492)      100.8892    1,045.68
        09/30/97         Value                                                    10.877551      0.0000       100.8892    1,097.43
        09/30/97         Charge                       0.05        (46.25)         10.877551     (4.2523)       96.6368    1,051.17
        09/30/97         Remaining Value                                          10.877551      0.0000        96.6368    1,051.17





JPM Small Capital Stock                                                                                                             
          Date                 Transaction            Rate         Amount       Unit Value    Units This       Total          Total 
                                                                                              Transaction    Units Held       Value 
<S>                      <C>                          <C>       <C>               <C>         <C>            <C>          <C>
        04/30/96         Purchase                               1,000.00          10.512560     95.1243        95.1243    1,000.00  
        12/11/96         Contract Fee                              (1.65)         11.086421     (0.1492)       94.9751    1,052.93  
        09/30/97         Value                                                    13.775226      0.0000        94.9751    1,308.30  
        09/30/97         Charge                       0.05        (46.59)         13.775226     (3.3821)       91.5930    1,261.71  
        09/30/97         Remaining Value                                          13.775226      0.0000        91.5930    1,261.71  


JPM Large Capital Stock                                                                                                             
          Date                 Transaction            Rate         Amount       Unit Value    Units This       Total          Total 
                                                                                              Transaction    Units Held       Value 
<S>                      <C>                          <C>       <C>               <C>         <C>            <C>          <C>
        04/30/96         Purchase                               1,000.00          10.003025     99.9698        99.9698    1,000.00  
        12/11/96         Contract Fee                              (1.69)         11.353003     (0.1492)       99.8205    1,133.26  
        09/30/97         Value                                                    14.621557      0.0000        99.8205    1,459.53  
        09/30/97         Charge                       0.05        (46.69)         14.621557     (3.1930)       96.6275    1,412.84  
        09/30/97         Remaining Value                                          14.621557      0.0000        96.6275    1,412.84  


JPM Select Equity                                                                                                                   
          Date                 Transaction            Rate         Amount       Unit Value    Units This       Total          Total 
                                                                                              Transaction    Units Held       Value 
<S>                      <C>                          <C>       <C>               <C>         <C>            <C>          <C>
        04/30/96         Purchase                               1,000.00          10.083890     99.1681        99.1681    1,000.00  
        12/11/96         Contract Fee                              (1.61)         10.779321     (0.1492)       99.0188    1,067.36  
        09/30/97         Value                                                    14.200213      0.0000        99.0188    1,406.09  
        09/30/97         Charge                       0.05        (46.64)         14.200213     (3.2843)       95.7345    1,359.45  
        09/30/97         Remaining Value                                          14.200213      0.0000        95.7345    1,359.45  


JPM International Equity
          Date                 Transaction            Rate         Amount       Unit Value    Units This       Total          Total
                                                                                              Transaction    Units Held       Value
<S>                      <C>                          <C>       <C>               <C>         <C>            <C>          <C>
        04/30/96         Purchase                                1,000.00          10.214899     97.8962        97.8962    1,000.00
        12/11/96         Contract Fee                               (1.60)         10.726728     (0.1492)       97.7470    1,048.51
        09/30/97         Value                                                     12.101316      0.0000        97.7470    1,182.87
        09/30/97         Charge                        0.05        (46.40)         12.101316     (3.8340)       93.9130    1,136.47
        09/30/97         Remaining Value                                           12.101316      0.0000        93.9130    1,136.47


Lord Abbett Bond Debenture
          Date                 Transaction            Rate         Amount       Unit Value    Units This       Total          Total
                                                                                              Transaction    Units Held       Value
<S>                      <C>                          <C>       <C>               <C>         <C>            <C>          <C>
        04/30/96         Purchase                               1,000.00          10.097690     99.0326        99.0326    1,000.00
        12/11/96         Contract Fee                              (1.67)         11.194096     (0.1492)       98.8833    1,106.91
        09/30/97         Value                                                    12.656085      0.0000        98.8833    1,251.48
        09/30/97         Charge                       0.05        (46.46)         12.656085     (3.6709)       95.2124    1,205.02
        09/30/97         Remaining Value                                          12.656085      0.0000        95.2124    1,205.02


GAIMCO Money Market                                                                                                                 
          Date                 Transaction            Rate         Amount       Unit Value    Units This       Total          Total 
                                                                                              Transaction    Units Held       Value 
<S>                      <C>                          <C>       <C>               <C>         <C>            <C>          <C>
        06/03/96         Purchase                               1,000.00          10.000000    100.0000       100.0000    1,000.00  
        12/11/96         Contract Fee                              (1.52)         10.210737     (0.1492)       99.8508    1,019.55
        09/30/97         Value                                                    10.553104      0.0000        99.8508    1,053.74
        09/30/97         Charge                       0.05        (46.22)         10.553104     (4.3795)       95.4713    1,007.52
        09/30/97         Remaining Value                                          10.553104      0.0000        95.4713    1,007.52  
                                                                                                                                    

</TABLE>


<TABLE>
<CAPTION>

              Cova Variable Annuity Separate Account One (Missouri)
                        Standard Inception to Date Return
                           Average Annual Total Return
                                  As of 9/30/97




                   Sub-Account                Purchase     Total Value      Total        Inception      Current      Days Since
                                                Amount      Units Held       Return         Date           Date        Inception
<S>                                            <C>           <C>                <C>          <C>            <C>        <C>


Lord Abbett Growth & Income                    1,000.00      2,964.85          14.93%        12/11/89                  2,850

JPM Quality Bond                               1,000.00      1,051.17           3.58%        04/30/96                    518

JPM Small Capital Stock                        1,000.00      1,261.71          17.80%        04/30/96                    518

JPM Large Capital Stock                        1,000.00      1,412.84          27.57%        04/30/96                    518

JPM Select Equity                              1,000.00      1,359.45          24.16%        04/30/96                    518

JPM International Equity                       1,000.00      1,136.47           9.43%        04/30/96                    518

Lord Abbett Bond Debenture                     1,000.00      1,205.02          14.04%        04/30/96                    518

GAIMCO Money Market                            1,000.00      1,007.52           0.57%        06/03/96                    484

</TABLE>


For illustrative purposes, the above returns assume that the annual contract
maintenance charge is prorated among the sub-accounts based on the ratio of each
sub-account's account value to the total contract value.

<TABLE>
<CAPTION>
              Cova Variable Annuity Separate Account One (Missouri)
                        Standard Inception to Date Return
                                  Total Return
                                  As of 9/30/97




                   Sub-Account                            Purchase     Total Value      Total
                                                            Amount      Units Held       Return
<S>                                                       <C>           <C>              <C>


Lord Abbett Growth & Income                               1,000.00      2,964.85         196.49%

JPM Quality Bond                                          1,000.00      1,051.17           5.12%

JPM Small Capital Stock                                   1,000.00      1,261.71          26.17%

JPM Large Capital Stock                                   1,000.00      1,412.84          41.28%

JPM Select Equity                                         1,000.00      1,359.45          35.95%

JPM International Equity                                  1,000.00      1,136.47          13.65%

Lord Abbett Bond Debenture                                1,000.00      1,205.02          20.50%

GAIMCO Money Market                                       1,000.00      1,007.52           0.75%

</TABLE>

For  illustrative  purposes,  the above returns assume that the annual  contract
maintenance charge is prorated among the sub-accounts based on the ratio of each
sub-account's account value to the total contract.


<TABLE>
<CAPTION>
                  Cova Variable Annuity Account One (Missouri)
                          Standard One Year Return Data
                                 As of 09/30/97
                                                                                                                                    
                                                                                                                                    
                                                                                                                              

                                                                                                                            

                                                                                                                                  
                                                                                                                                    
Lord Abbett Growth & Income                                                                                                         
         Date                 Transaction           Rate          Amount      Unit Value     Units This       Total         Total   
                                                                                            Transaction    Units Held       Value   
<S>                      <C>                          <C>       <C>               <C>         <C>            <C>          <C>
       09/30/96         Purchase                              1,000.00         23.418841      42.7007       42.7007    1,000.00     
       09/30/97         Value                                                  30.940092       0.0000       42.7007    1,321.16     
       09/30/97         Charge                      0.05        (50.00)        30.940092      (1.6160)      41.0846    1,271.16     
       09/30/97         Contract Fee                             (4.28)        30.940092      (0.1384)      40.9463    1,266.88     
       09/30/97         Remaining Value                                        30.940092       0.0000       40.9463    1,266.88     
                                                                                                                                    


                                                                                                                               
                                                                                                                                    
                                                                                                                                  
                                                                                                                                  
JPM Quality Bond                                                                                                                    
         Date                 Transaction           Rate          Amount      Unit Value     Units This       Total         Total   
                                                                                            Transaction    Units Held       Value   
<S>                      <C>                          <C>       <C>               <C>         <C>            <C>          <C>
       09/30/96         Purchase                               1,000.00         10.107693      98.9345       98.9345    1,000.00    
       09/30/97         Value                                                   10.877551       0.0000       98.9345    1,076.17    
       09/30/97         Charge                      0.05         (50.00)        10.877551      (4.5966)      94.3379    1,026.17    
       09/30/97         Contract Fee                              (1.50)        10.877551      (0.1384)      94.1996    1,024.66    
       09/30/97         Remaining Value                                         10.877551       0.0000       94.1996    1,024.66    
                                                                                                                                    
                                                                                                                                    
JPM Small Capital Stock                                                                                                             
         Date                 Transaction           Rate          Amount      Unit Value     Units This       Total         Total   
                                                                                            Transaction    Units Held       Value   
<S>                      <C>                          <C>       <C>               <C>         <C>            <C>          <C>

       09/30/96         Purchase                               1,000.00         10.601053      94.3303       94.3303    1,000.00    
       09/30/97         Value                                                   13.775226       0.0000       94.3303    1,299.42    
       09/30/97         Charge                      0.05         (50.00)        13.775226      (3.6297)      90.7005    1,249.42    
       09/30/97         Contract Fee                              (1.91)        13.775226      (0.1384)      90.5622    1,247.51    
       09/30/97         Remaining Value                                         13.775226       0.0000       90.5622    1,247.51    
                                                                                                                                    
                                                                                                                                    
Large Capital Stock                                                                                                                 
         Date                 Transaction           Rate          Amount      Unit Value     Units This       Total         Total   
                                                                                            Transaction    Units Held       Value   
<S>                      <C>                          <C>       <C>               <C>         <C>            <C>          <C>
       09/30/96         Purchase                               1,000.00         10.434763      95.8335       95.8335    1,000.00    
       09/30/97         Value                                                   14.621557       0.0000       95.8335    1,401.24    
       09/30/97         Charge                      0.05         (50.00)        14.621557      (3.4196)      92.4139    1,351.24    
       09/30/97         Contract Fee                              (2.02)        14.621557      (0.1384)      92.2756    1,349.21    
       09/30/97         Remaining Value                                         14.621557       0.0000       92.2756    1,349.21    
                                                                                                                                    
                                                                                                                                    
JPM Large Capital Stock                                                                                                             
         Date                 Transaction           Rate          Amount      Unit Value     Units This       Total         Total   
                                                                                            Transaction    Units Held       Value   
<S>                      <C>                          <C>       <C>               <C>         <C>            <C>          <C>

       09/30/96         Purchase                               1,000.00         10.098491      99.0247       99.0247    1,000.00    
       09/30/97         Value                                                   14.200213       0.0000       99.0247    1,406.17    
       09/30/97         Charge                      0.05         (50.00)        14.200213      (3.5211)      95.5036    1,356.17    
       09/30/97         Contract Fee                              (1.96)        14.200213      (0.1384)      95.3653    1,354.21    
       09/30/97         Remaining Value                                         14.200213       0.0000       95.3653    1,354.21    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
JPM International Equity                                                                                                            
         Date                 Transaction           Rate          Amount      Unit Value     Units This       Total         Total   
                                                                                            Transaction    Units Held       Value   
<S>                      <C>                          <C>       <C>               <C>         <C>            <C>          <C>

       09/30/96         Purchase                               1,000.00         10.359859      96.5264       96.5264    1,000.00    
       09/30/97         Value                                                   12.101316       0.0000       96.5264    1,168.10    
       09/30/97         Charge                      0.05         (50.00)        12.101316      (4.1318)      92.3946    1,118.10    
       09/30/97         Contract Fee                              (1.67)        12.101316      (0.1384)      92.2563    1,116.42    
       09/30/97         Remaining Value                                         12.101316       0.0000       92.2563    1,116.42    
                                                                                                                                    
                                                                                                                                    
Lord Abbett Bond Debenture                                                                                                          
         Date                 Transaction           Rate          Amount      Unit Value     Units This       Total         Total   
                                                                                            Transaction    Units Held       Value   
<S>                      <C>                          <C>       <C>               <C>         <C>            <C>          <C>
       09/30/96         Purchase                               1,000.00         10.837855      92.2692       92.2692    1,000.00    
       09/30/97         Value                                                   12.656085       0.0000       92.2692    1,167.77    
       09/30/97         Charge                      0.05         (50.00)        12.656085      (3.9507)      88.3185    1,117.77    
       09/30/97         Contract Fee                              (1.75)        12.656085      (0.1384)      88.1802    1,116.02    
       09/30/97         Remaining Value                                         12.656085       0.0000       88.1802    1,116.02    
                                                                                                                                    
                                                                                                                                    
GAIMCO Money Market                                                                                                                 
         Date                 Transaction           Rate          Amount      Unit Value     Units This       Total         Total   
                                                                                            Transaction    Units Held       Value   
<S>                      <C>                          <C>       <C>               <C>         <C>            <C>          <C>
       09/30/96         Purchase                               1,000.00         10.131477      98.7023       98.7023    1,000.00    
       09/30/97         Value                                                   10.553104       0.0000       98.7023    1,041.62    
       09/30/97         Charge                      0.05         (50.00)        10.553104      (4.7379)      93.9643      991.62    
       09/30/97         Contract Fee                              (1.46)        10.553104      (0.1384)      93.8260      990.16    
       09/30/97         Remaining Value                                         10.553104       0.0000       93.8260      990.16    
</TABLE>

<TABLE>
<CAPTION>                                                                                                                          
                  Cova Variable Annuity Account One (Missouri)
                            Standard One Year Return
                                  As of 9/30/97
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
      Sub-Account                                       Purchase     Total Value       Total                                        
                                                         Amount       Units Held      Return                                        
<S>                                                     <C>            <C>               <C>                

                                                                                                            
                                                                                                          
Lord Abbett Growth & Income                             1,000.00       1,266.88         26.69%              
                                                                                                            

                                                                                                            

                                                                                                            
                                                                                                          
JPM Quality Bond                                        1,000.00       1,024.66          2.47%              
                                                                                                            
JPM Small Capital Stock                                 1,000.00       1,247.51         24.75%              
                                                                                                            
JPM Large Capital Stock                                 1,000.00       1,349.21         34.92%              
                                                                                                            
JPM Select Equity                                       1,000.00       1,354.21         35.42%              
                                                                                                            
JPM International Equity                                1,000.00       1,166.42         11.64%              
                                                                                                            
Lord Abbett Bond Debenture                              1,000.00       1,166.02         11.60%              
                                                                                                            
GAIMCO Money Market                                     1,000.00         990.16         -0.98%              
</TABLE>





For  illustrative  purposes,  the above returns assume that the annual  contract
maintenance charge is prorated among the sub-accounts based on the ratio of each
sub-account's account value to the total contract value. 




<TABLE>
<CAPTION>
                                                                             
                  Cova Variable Annuity Account One (Missouri)
                   Non-Standard Inception to Date Return Data
                                 As of 09/30/97




       
Lord Abbett Growth & Income                                                                                                         
          Date                 Transaction            Rate         Amount       Unit Value    Units This       Total          Total 
                                                                                              Transaction    Units Held       Value
<S>                      <C>                          <C>       <C>               <C>          <C>            <C>         <C>
        12/11/89         Purchase                               1,000.00          10.000000    100.0000       100.0000    1,000.00  
        12/11/90         Contract Fee                                              9.991916      0.0000       100.0000      999.19  
        12/11/91         Contract Fee                                             11.635826      0.0000       100.0000    1,163.58  
        12/11/92         Contract Fee                                             14.232895      0.0000       100.0000    1,423.29  
        12/11/93         Contract Fee                                             16.227131      0.0000       100.0000    1,622.71
        12/11/94         Contract Fee                                             16.145116      0.0000       100.0000    1,614.51
        12/11/95         Contract Fee                                             21.265128      0.0000       100.0000    2,126.51  
        12/11/96         Contract Fee                                             25.168559      0.0000       100.0000    2,516.86  
        09/30/97         Value                                                    30.940092      0.0000       100.0000    3,094.01  
        09/30/97         Charge                       0.05                        30.940092      0.0000       100.0000    3,094.01  
        09/30/97         Remaining Value                                          30.940092      0.0000       100.0000    3,094.01  
                                                                                                                                    
                                                                                                                           
                                                                                                                               
                                                                                                                            
                                                                                                                                    
                                                                                                                                 
                                                                                                                                    
JPM Quality Bond                                                                                                                    
          Date                 Transaction            Rate         Amount       Unit Value    Units This       Total          Total 
                                                                                              Transaction    Units Held       Value 
<S>                      <C>                          <C>       <C>               <C>          <C>            <C>         <C>
        04/30/96         Purchase                               1,000.00           9.897228    101.0384       101.0384    1,000.00  
        12/11/96         Contract Fee                                             10.364657      0.0000       101.0384    1,047.23
        09/30/97         Value                                                    10.877551      0.0000       101.0384    1,099.05
        09/30/97         Charge                       0.05                        10.877551      0.0000       101.0384    1,099.05
        09/30/97         Remaining Value                                          10.877551      0.0000       101.0384    1,099.05





JPM Small Capital Stock                                                                                                             
          Date                 Transaction            Rate         Amount       Unit Value    Units This       Total          Total 
                                                                                              Transaction    Units Held       Value 
<S>                      <C>                          <C>       <C>               <C>          <C>            <C>         <C>
        04/30/96         Purchase                               1,000.00          10.512560     95.1243        95.1243    1,000.00  
        12/11/96         Contract Fee                                             11.086421      0.0000        95.1243    1,054.59  
        09/30/97         Value                                                    13.775226      0.0000        95.1243    1,310.36  
        09/30/97         Charge                       0.05                        13.775226      0.0000        95.1243    1,310.36  
        09/30/97         Remaining Value                                          13.775226      0.0000        95.1243    1,310.36  


JPM Large Capital Stock                                                                                                             
          Date                 Transaction            Rate         Amount       Unit Value    Units This       Total          Total 
                                                                                              Transaction    Units Held       Value 
<S>                      <C>                          <C>       <C>               <C>          <C>            <C>         <C>
        04/30/96         Purchase                               1,000.00          10.003025     99.9698        99.9698    1,000.00  
        12/11/96         Contract Fee                                             11.353003      0.0000        99.9698    1,134.96  
        09/30/97         Value                                                    14.621557      0.0000        99.9698    1,461.71  
        09/30/97         Charge                       0.05                        14.621557      0.0000        99.9698    1,461.71  
        09/30/97         Remaining Value                                          14.621557      0.0000        99.9698    1,461.71  


JPM Select Equity                                                                                                                   
          Date                 Transaction            Rate         Amount       Unit Value    Units This       Total          Total 
                                                                                              Transaction    Units Held       Value 
<S>                      <C>                          <C>       <C>               <C>          <C>            <C>         <C>
        04/30/96         Purchase                               1,000.00          10.083890     99.1681        99.1681    1,000.00  
        12/11/96         Contract Fee                                             10.779321      0.0000        99.1681    1,068.96  
        09/30/97         Value                                                    14.200213      0.0000        99.1681    1,408.21  
        09/30/97         Charge                       0.05                        14.200213      0.0000        99.1681    1,408.21  
        09/30/97         Remaining Value                                          14.200213      0.0000        99.1681    1,408.21  


JPM International Equity
          Date                 Transaction            Rate         Amount       Unit Value    Units This       Total          Total
                                                                                              Transaction    Units Held       Value
<S>                      <C>                          <C>       <C>               <C>          <C>            <C>         <C>
        04/30/96         Purchase                               1,000.00          10.214899     97.8962        97.8962    1,000.00
        12/11/96         Contract Fee                                             10.726728      0.0000        97.8962    1,050.11
        09/30/97         Value                                                    12.101316      0.0000        97.8962    1,184.67
        09/30/97         Charge                       0.05                        12.101316      0.0000        97.8962    1,184.67
        09/30/97         Remaining Value                                          12.101316      0.0000        97.8962    1,184.67


Lord Abbett Bond Debenture
          Date                 Transaction            Rate         Amount       Unit Value    Units This       Total          Total
                                                                                              Transaction    Units Held       Value
<S>                      <C>                          <C>       <C>               <C>          <C>            <C>         <C>
        04/30/96         Purchase                               1,000.00          10.097690     99.0326        99.0326    1,000.00
        12/11/96         Contract Fee                                             11.194096      0.0000        99.0326    1,108.58
        09/30/97         Value                                                    12.656085      0.0000        99.0326    1,253.36
        09/30/97         Charge                       0.05                        12.656085      0.0000        99.0326    1,253.36
        09/30/97         Remaining Value                                          12.656085      0.0000        99.0326    1,253.36



GAIMCO Money Market                                                                                                                 
          Date                 Transaction            Rate         Amount       Unit Value    Units This       Total          Total 
                                                                                              Transaction    Units Held       Value 
<S>                      <C>                          <C>       <C>               <C>          <C>            <C>         <C>
        06/03/96         Purchase                               1,000.00          10.000000    100.0000       100.0000    1,000.00  
        12/11/96         Contract Fee                                             10.210737      0.0000       100.0000    1,021.07
        09/30/97         Value                                                    10.553104      0.0000       100.0000    1,055.31
        09/30/97         Charge                       0.05                        10.553104      0.0000       100.0000    1,055.31
        09/30/97         Remaining Value                                          10.553104      0.0000       100.0000    1,055.31  
                                                                                                                                    

        09/30/97         Charge                       0.05                        11.156281      0.0000       100.0000    1,115.63  
        09/30/97         Remaining Value                                          11.156281      0.0000       100.0000    1,115.63
                                                                                                                                    

</TABLE>

<TABLE>
<CAPTION>
              Cova Variable Annuity Separate Account One (Missouri)
                      Non-Standard Inception to Date Return
                           Average Annual Total Return
                                  As of 9/30/97




                   Sub-Account                            Purchase     Total Value      Total        Inception       Portfolio
                                                           Amount      Units Held       Return         Date           Return
<S>                                                       <C>           <C>               <C>           <C>             <C>


Lord Abbett Growth & Income                               1,000.00      3,094.01          15.56%        12/11/89        16.96%

JPM Quality Bond                                          1,000.00      1,099.05           6.88%        04/30/96         8.28%

JPM Small Capital Stock                                   1,000.00      1,310.36          20.98%        04/30/96        22.38%

JPM Large Capital Stock                                   1,000.00      1,461.71          30.67%        04/30/96        32.07%

JPM Select Equity                                         1,000.00      1,408.21          27.28%        04/30/96        28.68%

JPM International Equity                                  1,000.00      1,184.67          12.68%        04/30/96        14.08%

Lord Abbett Bond Debenture                                1,000.00      1,253.36          17.25%        04/30/96        18.65%

GAIMCO Money Market                                       1,000.00      1,055.31           4.14%        06/03/96         5.54%

</TABLE>





For  illustrative  purposes,  the above returns assume that the annual  contract
maintenance charge is prorated among the sub-accounts based on the ratio of each
sub-account's account value to the total contract value.

<TABLE>
<CAPTION>
              Cova Variable Annuity Separate Account One (Missouri)
                      Non-Standard Inception to Date Return
                                  Total Return
                                  As of 9/30/97




                   Sub-Account                             Purchase     Total Value      Total
                                                            Amount      Units Held       Return
<S>                                                       <C>           <C>              <C>




Lord Abbett Growth & Income                               1,000.00      3,094.01         209.40%







JPM Quality Bond                                          1,000.00      1,099.05           9.91%

JPM Small Capital Stock                                   1,000.00      1,310.36          31.04%

JPM Large Capital Stock                                   1,000.00      1,461.71          46.17%

JPM Select Equity                                         1,000.00      1,408.21          40.82%

JPM International Equity                                  1,000.00      1,184.67          18.47%

Lord Abbett Bond Debenture                                1,000.00      1,253.36          25.34%

GAIMCO Money Market                                       1,000.00      1,055.31           5.53%

</TABLE>





For  illustrative  purposes,  the above returns assume that the annual  contract
maintenance charge is prorated among the sub-accounts based on the ratio of each
sub-account's account value to the total contract.

<TABLE>
<CAPTION>
                  Cova Variable Annuity Account One (Missouri)
                        Non-Standard One Year Return Data
                                 As of 09/30/97
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                   
                                                                                                                                    
Lord Abbett Growth & Income                                                                                                         
         Date                 Transaction           Rate          Amount      Unit Value     Units This       Total         Total   
                                                                                            Transaction    Units Held       Value   
<S>                      <C>                          <C>       <C>               <C>          <C>            <C>         <C>
       09/30/96         Purchase                               1,000.00         23.418841      42.7007       42.7007    1,000.00   
       09/30/97         Value                                                   30.940092       0.0000       42.7007    1,321.16   
       09/30/97         Charge                      0.05                        30.940092       0.0000       42.7007    1,321.16   
       09/30/97         Contract Fee                                            30.940092       0.0000       42.7007    1,321.16   
       09/30/97         Remaining Value                                         30.940092       0.0000       42.7007    1,321.16   
                                                                                                                                    
                                                                                                                                
                                                                                                                                    
JPM Quality Bond                                                                                                                    
         Date                 Transaction           Rate          Amount      Unit Value     Units This       Total         Total   
                                                                                            Transaction    Units Held       Value   
<S>                      <C>                          <C>       <C>               <C>          <C>            <C>         <C>
       09/30/96         Purchase                               1,000.00         10.107693      98.9345       98.9345    1,000.00   
       09/30/97         Value                                                   10.877551       0.0000       98.9345    1,076.17   
       09/30/97         Charge                      0.05                        10.877551       0.0000       98.9345    1,076.17   
       09/30/97         Contract Fee                                            10.877551       0.0000       98.9345    1,076.17   
       09/30/97         Remaining Value                                         10.877551       0.0000       98.9345    1,076.17   
                                                                                                                                    
                                                                                                                                    
JPM Small Capital Stock                                                                                                             
         Date                 Transaction           Rate          Amount      Unit Value     Units This       Total         Total   
                                                                                            Transaction    Units Held       Value   
<S>                      <C>                          <C>       <C>               <C>          <C>            <C>         <C>
       09/30/96         Purchase                               1,000.00         10.601053      94.3303       94.3303    1,000.00   
       09/30/97         Value                                                   13.775226       0.0000       94.3303    1,299.42   
       09/30/97         Charge                      0.05                        13.775226       0.0000       94.3303    1,299.42   
       09/30/97         Contract Fee                                            13.775226       0.0000       94.3303    1,299.42   
       09/30/97         Remaining Value                                         13.775226       0.0000       94.3303    1,299.42   
                                                                                                                                    
                                                                                                                                    
Large Capital Stock                                                                                                                 
         Date                 Transaction           Rate          Amount      Unit Value     Units This       Total         Total   
                                                                                            Transaction    Units Held       Value   
<S>                      <C>                          <C>       <C>               <C>          <C>            <C>         <C>
       09/30/96         Purchase                               1,000.00         10.434763      95.8335       95.8335    1,000.00   
       09/30/97         Value                                                   14.621557       0.0000       95.8335    1,401.24   
       09/30/97         Charge                      0.05                        14.621557       0.0000       95.8335    1,401.24   
       09/30/97         Contract Fee                                            14.621557       0.0000       95.8335    1,401.24   
       09/30/97         Remaining Value                                         14.621557       0.0000       95.8335    1,401.24   
                                                                                                                                    
                                                                                                                                    
JPM Large Capital Stock                                                                                                             
         Date                 Transaction           Rate          Amount      Unit Value     Units This       Total         Total   
                                                                                            Transaction    Units Held       Value   
<S>                      <C>                          <C>       <C>               <C>          <C>            <C>         <C>
       09/30/96         Purchase                               1,000.00         10.098491      99.0247       99.0247    1,000.00   
       09/30/97         Value                                                   14.200213       0.0000       99.0247    1,406.17   
       09/30/97         Charge                      0.05                        14.200213       0.0000       99.0247    1,406.17   
       09/30/97         Contract Fee                                            14.200213       0.0000       99.0247    1,406.17   
       09/30/97         Remaining Value                                         14.200213       0.0000       99.0247    1,406.17   
                                                                                                                                    
JPM International Equity                                                                                                            
         Date                 Transaction           Rate          Amount      Unit Value     Units This       Total         Total   
                                                                                            Transaction    Units Held       Value   
<S>                      <C>                          <C>       <C>               <C>          <C>            <C>         <C>
       09/30/96         Purchase                              1,000.00         10.359859      96.5264       96.5264    1,000.00   
       09/30/97         Value                                                  12.101316       0.0000       96.5264    1,168.10   
       09/30/97         Charge                      .05                        12.101316       0.0000       96.5264    1,168.10   
       09/30/97         Contract Fee                                           12.101316       0.0000       96.5264    1,168.10   
       09/30/97         Remaining Value                                        12.101316       0.0000       96.5264    1,168.10   
                                                                                                                                    
                                                                                                                                    
Lord Abbett Bond Debenture                                                                                                          
         Date                 Transaction           Rate          Amount      Unit Value     Units This       Total         Total   
                                                                                            Transaction    Units Held       Value   
<S>                      <C>                          <C>       <C>               <C>          <C>            <C>         <C>
       09/30/96         Purchase                               1,000.00         10.837855      92.2692       92.2692    1,000.00   
       09/30/97         Value                                                   12.656085       0.0000       92.2692    1,167.77   
       09/30/97         Charge                      0.05                        12.656085       0.0000       92.2692    1,167.77   
       09/30/97         Contract Fee                                            12.656085       0.0000       92.2692    1,167.77   
       09/30/97         Remaining Value                                         12.656085       0.0000       92.2692    1,167.77   
                                                                                                                                    
                                                                                                                                    
GAIMCO Money Market                                                                                                                 
         Date                 Transaction           Rate          Amount      Unit Value     Units This       Total         Total   
                                                                                            Transaction    Units Held       Value   
<S>                      <C>                          <C>       <C>               <C>          <C>            <C>         <C>
       09/30/96         Purchase                               1,000.00         10.131477      98.7023       98.7023    1,000.00   
       09/30/97         Value                                                   10.553104       0.0000       98.7023    1,041.62   
       09/30/97         Charge                      0.05                        10.553104       0.0000       98.7023    1,041.62   
       09/30/97         Contract Fee                                            10.553104       0.0000       98.7023    1,041.62   
       09/30/97         Remaining Value                                         10.553104       0.0000       98.7023    1,041.62   
</TABLE>

<TABLE>
<CAPTION>
                  Cova Variable Annuity Account One (Missouri)
                          Non-Standard One Year Return
                                  As of 9/30/97
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
      Sub-Account                                      Purchase     Total Value       Total       Portfolio                      
                                                        Amount       Units Held      Return        Return                        
<S>                                                     <C>            <C>              <C>           <C>                           

                                                                                                                            

                                                                                                                            
Lord Abbett Growth & Income                             1,000.00       1,321.16         32.12%        33.52%                
                                                                                                                            
JPM Quality Bond                                        1,000.00       1,076.17          7.62%         9.02%                
                                                                                                                            
JPM Small Capital Stock                                 1,000.00       1,299.42         29.94%        31.34%                
                                                                                                                            
JPM Large Capital Stock                                 1,000.00       1,401.24         40.12%        41.52%                
                                                                                                                            
JPM Select Equity                                       1,000.00       1,406.17         40.62%        42.02%                
                                                                                                                            
JPM International Equity                                1,000.00       1,168.10         16.81%        18.21%                
                                                                                                                            
Lord Abbett Bond Debenture                              1,000.00       1,167.77         16.78%        18.18%                
                                                                                                                            
GAIMCO Money Market                                     1,000.00       1,041.62          4.16%         5.56%                
</TABLE>

For  illustrative  purposes,  the above returns assume that the annual  contract
maintenance charge is prorated among the sub-accounts based on the ratio of each
sub-account's account value to the total contract value


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