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. 7 [X]
REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940 [ ]
Amendment No. 42 [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)
<PAGE>
Depositor's Telephone Number, including Area Code (800) 831-5433
Name and Address of Agent for Service
Mark E. Reynolds, 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 Bernard J. Spaulding
Blazzard, Grodd & Hasenauer, P.C. Senior Vice President, General
P.O Box 5108 Counsel and Secretary
Westport, CT 06881 Cova Financial Services
Life Insurance Company
(203) 226-7866 One Tower Lane, Suite 3000
Oakbrook Terrace, IL 60181-4644
It is proposed that this filing will become effective:
_____ immediately upon filing pursuant to paragraph (b) of Rule 485
__X__ on September 1, 2000 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 Registered:
Individual Variable Annuity Contracts
EXPLANATORY NOTE
==============================================================================
This Registration Statement contains three Prospectuses (Version A, Version B
and Version C). The three versions are substantially similar except for the
funding options. 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>
<PAGE>
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 . . . . . . . . . . . . . . . Summary
Item 4. Condensed Financial Information . . . Appendix - Condensed Financial Information
Item 5. General Description of Registrant,
Depositor, and Portfolio Companies . . Other Information - Cova; The
Separate Account; Investment
Options; Appendix B
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
<PAGE>
- -------- -----------------------
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 (versions A, B and C) was filed in Post-Effective Amendment No. 6 to Form
N-4 on May 1, 2000 and is incorporated herein by reference.
================================================================================
SUPPLEMENT TO VERSION A OF THE PROSPECTUS
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY
COVA VARIABLE ANNUITY ACCOUNT ONE
Supplement dated September 1, 2000
The following supplements certain information contained in your Cova variable
annuity prospectus:
1. The MFS New Discovery Series of MFS Variable Insurance Trust is an available
investment portfolio under your contract. Massachusetts Financial Services
Company is the investment adviser to the MFS New Discovery Series.
<PAGE>
Investment Objective: The Series' investment objective is capital
appreciation. The Series invests, under normal market conditions, at least 65%
of its total assets in equity securities of emerging growth companies.
2. The following is added to the Investment Portfolio Expenses table -
MFS Variable Insurance Trust:
Management Other Expenses(a) Total Annual (a)
Fees (after expense Portfolio Expenses
reimbursement) (after expense reimbursement)
MFS New Discovery Series .90% .17%(b) 1.07% (b)
(a) The Series has an expense offset arrangement which reduces the Series'
custodian fee based on cash maintained by the Series with its custodian and
dividend disbursing agent. The Series may enter into other such arrangements and
directed brokerage arrangements, which would also have the effect of reducing
the Series' expenses. "Other Expenses" above do not take into account these
expense reductions, and are therefore higher than the actual expenses of the
Series. Had these fee reductions been taken into account, net expenses would be
lower and would equal 1.05%.
(b) MFS has contractually agreed, subject to reimbursement, to bear expenses for
the Series such that the Series' "Other Expenses" (after taking into account the
expense offset arrangement described above) do not exceed .15% of the average
daily net assets of the Series during the current fiscal year. This contractual
fee arrangement will continue until at least May 1, 2001, unless changed with
the consent of the board of trustees which oversees the Series. Absent the
reimbursement, "Total Annual Portfolio Expenses" were 2.49%.
3. The following Examples are added:
You would pay the following expenses on a $1,000 investment, assuming a 5%
annual return on assets: (a) if you surrender the contract at the end of each
time period; (b) if you do not surrender the contract or if you apply the
contract value to an annuity option.
Time Periods
1 Year 3 Years
MFS New Discovery Series (a) $76.00 (a) $124.77
(b) $26.00 (b) $ 79.77
4. The following accumulation unit values for the period ended June 30, 2000 are
added to Appendix A:
<TABLE>
<CAPTION>
<PAGE>
AIM Variable Insurance Funds Managed by A I M Advisors, Inc.
AIM V.I. Capital Appreciation Sub-Account
<S> <C>
Beginning of Period $16.79
End of Period $18.04
Number of Accum. Units Outstanding 2,127,052
- ----------------------------------------------------------------------------
AIM V.I. International Equity Sub-Account
Beginning of Period $17.42
End of Period $15.42
Number of Accum. Units Outstanding 431,055
- ----------------------------------------------------------------------------
AIM V.I. Value Sub-Account
Beginning of Period $16.73
End of Period $16.57
Number of Accum. Units Outstanding 4,430,868
- ----------------------------------------------------------------------------
Alliance Variable Products Series Fund, Inc. (Class A)
Managed by Alliance Capital Management L.P.
Premier Growth Sub-Account
Beginning of Period $19.04
End of Period $19.49
Number of Accum. Units Outstanding 3,066,420
- ----------------------------------------------------------------------------
Real Estate Investment Sub-Account
Beginning of Period $7.47
End of Period $8.61
Number of Accum. Units Outstanding 648,615
- ----------------------------------------------------------------------------
Cova Series Trust
Managed by Lord, Abbett & Co.
Bond Debenture Sub-Account
Beginning of Period $13.77
End of Period $13.86
Number of Accum. Units Outstanding 10,965,278
- ----------------------------------------------------------------------------
Developing Growth Sub-Account
Beginning of Period $14.45
End of Period $12.66
Number of Accum. Units Outstanding 2,987,923
- ----------------------------------------------------------------------------
Large Cap Research Sub-Account
<PAGE>
Beginning of Period $14.64
End of Period $13.84
Number of Accum. Units Outstanding 2,659,673
- ----------------------------------------------------------------------------
Lord Abbett Growth and Income Sub Account
Beginning of Period $39.46
End of Period $38.33
Number of Accum. Units Outstanding 20,485,223
- ----------------------------------------------------------------------------
Mid-Cap Value Sub-Account
Beginning of Period $10.88
End of Period $12.72
Number of Accum. Units Outstanding 2,867,155
- ----------------------------------------------------------------------------
Managed by J.P. Morgan Investment Management Inc.
International Equity Sub-Account
Beginning of Period $16.33
End of Period $15.56
Number of Accum. Units Outstanding 7,926,508
- ----------------------------------------------------------------------------
Large Cap Stock Sub-Account
Beginning of Period $22.55
End of Period $21.91
Number of Accum. Units Outstanding 10,893,382
- ----------------------------------------------------------------------------
Quality Bond Sub-Account
Beginning of Period $11.57
End of Period $11.90
Number of Accum. Units Outstanding 7,064,346
- ----------------------------------------------------------------------------
Select Equity Sub-Account
Beginning of Period $18.38
End of Period $18.07
Number of Accum. Units Outstanding 12,265,969
- ----------------------------------------------------------------------------
Small Cap Stock Sub-Account
Beginning of Period $17.93
End of Period $17.95
Number of Accum. Units Outstanding 5,592,635
- ----------------------------------------------------------------------------
Franklin Templeton Variable Insurance Products Trust,
Class 1 Shares
Managed by Franklin Mutual Advisers, LLC
Mutual Shares Securities Sub-Account
<PAGE>
Beginning of Period $10.41
End of Period $10.39
Number of Accum. Units Outstanding 409,282
- ----------------------------------------------------------------------------
Managed by Templeton Asset Management Ltd.
Templeton Developing Markets Securities Sub-Account
Beginning of Period $11.46
End of Period $ 9.45
Number of Accum. Units Outstanding 459,583
- ----------------------------------------------------------------------------
Managed by Templeton Investment Counsel, Inc.
Templeton International Securities Sub-Account
Beginning of Period $11.15
End of Period $11.13
Number of Accum. Units Outstanding 1,209,737
- -----------------------------------------------------------------------------
Managed by Franklin Advisers, Inc.
Franklin Small Cap Sub-Account
Beginning of Period $17.68
End Of Period $18.33
Number of Accum Units Outstanding 167,354
- ------------------------------------------------------------------------------
General American Capital Company
Managed by Conning Asset Management Company
Money Market Sub-Account
Beginning of Period $11.53
End of Period $11.80
Number of Accum. Units Outstanding 2,526,087
- ------------------------------------------------------------------------------
Goldman Sachs Variable Insurance Trust
Managed by Goldman Sachs Asset Management
Goldman Sachs VIT Growth and Income Sub-Account
Beginning of Period $10.30
End of Period $10.30
Number of Accum. Units Outstanding 686,985
- -------------------------------------------------------------------------------
Managed by Goldman Sachs Asset Management International
Goldman Sachs VIT Global Income Sub-Account
Beginning of Period $10.52
End of Period $10.79
Number of Accum. Units Outstanding 47,038
- -----------------------------------------------------------------------------
Goldman Sachs VIT International Equity Sub-Account
Beginning of Period $14.83
<PAGE>
End of Period $14.49
Number of Accum. Units Outstanding 286,126
- -----------------------------------------------------------------------------
Kemper Variable Series
Managed by Scudder Kemper Investments, Inc.
Kemper Government Securities Sub-Account
Beginning of Period $10.48
End of Period $10.82
Number of Accum. Units Outstanding 196,881
- -----------------------------------------------------------------------------
Kemper Small Cap Growth Sub-Account
Beginning of Period $15.49
End of Period $16.76
Number of Accum. Units Outstanding 213,982
- ------------------------------------------------------------------------------
Kemper Small Cap Value Sub-Account
Beginning of Period $ 8.87
End of Period $ 8.65
Number of Accum. Units Outstanding 531,511
----------------------------------------------------------------------------------
Liberty Variable Investment Trust
Managed by Newport Fund Management, Inc.
Newport Tiger Fund, Variable Sub-Account
Beginning of Period $15.29
End of Period $15.13
Number of Accum. Units Outstanding 59,317
- -------------------------------------------------------------------------------
MFS Variable Insurance Trust
Managed by Massachusetts Financial Services Company
MFS Emerging Growth Sub-Account
Beginning of Period $23.06
End of Period $22.37
Number of Accum. Units Outstanding 1,539,223
- ------------------------------------------------------------------------------
MFS Emerging Markets Equity Sub-Account
Beginning of Period $ 8.95
End of Period $ 8.48
Number of Accum. Units Outstanding 2,096
- ------------------------------------------------------------------------------
MFS Global Governments Sub-Account
Beginning of Period $10.26
End of Period $10.33
Number of Accum. Units Outstanding 10,819
<PAGE>
- ------------------------------------------------------------------------------
MFS Growth With Income Sub-Account
Beginning of Period $12.70
End of Period $12.67
Number of Accum. Units Outstanding 1,763,191
- -------------------------------------------------------------------------------
MFS High Income Sub-Account
Beginning of Period $10.33
End of Period $10.29
Number of Accum. Units Outstanding 488,268
- -------------------------------------------------------------------------------
MFS Research Sub-Account
Beginning of Period $14.89
End of Period $15.72
Number of Accum. Units Outstanding 1,313,226
- --------------------------------------------------------------------------------
Oppenheimer Variable Account Funds
Managed by OppenheimerFunds, Inc.
Oppenheimer Bond Fund/VA Sub-Account
Beginning of Period $10.23
End of Period $10.36
Number of Accum. Units Outstanding 1,128,361
-------------------------------------------------------------------------------
Oppenheimer Capital Appreciation Fund/VA Sub-Account
Beginning of Period $17.09
End of Period $18.57
Number of Accum. Units Outstanding 598,973
-------------------------------------------------------------------------------
Oppenheimer High Income Fund/VA Sub-Account
Beginning of Period $10.17
End of Period $10.04
Number of Accum. Units Outstanding 294,978
------------------------------------------------------------------------------
Oppenheimer Main Street Growth & Income Fund/VA Sub-Account
Beginning of Period $12.39
End of Period $12.33
Number of Accum. Units Outstanding 965,931
--------------------------------------------------------------------------------
Oppenheimer Strategic Bond Fund/VA Sub-Account
Beginning of Period $10.29
End of Period $10.40
Number of Accum. Units Outstanding 362,395
- -----------------------------------------------------------------------------
<PAGE>
Putnam Variable Trust
Managed by Putnam Investment Management, Inc.
Putnam VT Growth and Income Sub-Account
Beginning of Period $11.40
End of Period $10.99
Number of Accum. Units Outstanding 2,621,992
- ------------------------------------------------------------------------------
Putnam VT International Growth Sub-Account
Beginning of Period $18.49
End of Period $18.47
Number of Accum. Units Outstanding 1,321,944
- -------------------------------------------------------------------------------
Putnam VT International New Opportunities Sub-Account
Beginning of Period $22.82
End of Period $19.16
Number of Accum. Units Outstanding 239,432
- --------------------------------------------------------------------------------
Putnam VT New Value Sub-Account
Beginning of Period $10.37
End of Period $10.60
Number of Accum. Units Outstanding 96,066
- --------------------------------------------------------------------------------
Putnam VT Vista Sub-Account
Beginning of Period $17.77
End of Period $20.51
Number of Accum. Units Outstanding 613,841
- ---------------------------------------------------------------------------------
</TABLE>
5. The following replaces Appendix C - Performance Information:
APPENDIX C
PERFORMANCE INFORMATION
Future performance will vary and the results shown are not necessarily
representative of future results.
Note: The figures below present investment performance information for the
periods ended June 30, 2000. While these numbers represent the returns as of
that date, they do not represent performance information of the portfolios since
that date. Performance information for the periods after June 30, 2000 may be
different than the numbers shown below.
PART 1 - SEPARATE ACCOUNT PERFORMANCE
The portfolios listed below began operations before June 30, 2000. As a result,
<PAGE>
performance information is available for the accumulation units investing in
these portfolios.
o Column A 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.
o Column B presents performance figures for the accumulation units which
reflect the insurance charges and fees and expenses of each portfolio.
o Performance figures shown for sub-accounts in existence for less than one
year are not annualized.
Total Return for the periods ended 6/30/00:
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
Accumulation Unit Performance
Column A Column B
(reflects all (reflects insurance
charges and charges and portfolio
portfolio expenses) expenses)
- ----------------------------------------------------------------------------------------------------------------------------------
Separate Account
Inception Date Since Since
Portfolio in Portfolio 1 yr 5 yrs inception 1 yr 5 yrs inception
- ----------------------------------------------------------------------------------------------------------------------------------
AIM Variable Insurance
Funds
AIM V.I. Capital
<S> <C> <C> <C> <C> <C> <C> <C>
Appreciation 12/31/97 36.32% n/a 25.26% 40.92% n/a 26.64%
AIM V.I. International
Equity 12/31/97 25.91% n/a 17.42% 30.51% n/a 18.92%
AIM V.I. Value 12/31/97 7.03% n/a 20.95% 11.63% n/a 22.39%
- -- -----------------------------------------------------------------------------------------------------------------------------
Alliance Variable Products
Series Fund, Inc.
Premier Growth (Class A) 12/31/97 14.29% n/a 29.31% 18.89% n/a 30.62%
Real Estate Investment (Class A) 12/31/97 -2.25% n/a -7.97% 2.35% n/a -5.82%
- ----------------------------------------------------------------------------------------------------------------------------------
Cova Series Trust
Bond Debenture 5/1/96 -2.18% n/a 6.94% 2.42% n/a 7.90%
<PAGE>
Developing Growth 8/20/97 -5.09% n/a 7.13% -0.49% n/a 8.59%
International Equity 5/1/96 10.43% n/a 9.74% 15.03% n/a 10.63%
Large Cap Research 8/20/97 -0.71% n/a 10.63% 3.89% n/a 12.02%
Large Cap Stock 5/1/96 -3.92% n/a 20.02% 0.69% n/a 20.70%
Lord Abbett Growth and Income 1/8/99 -6.55% n/a 1.40% -1.95% n/a 4.53%
Mid-Cap Value 8/20/97 5.40% n/a 7.29% 10.01% n/a 8.76%
Quality Bond 5/1/96 -1.82% n/a 3.47% 2.78% n/a 4.53%
Select Equity 5/1/96 -8.40% n/a 14.24% -3.80% n/a 15.03%
Small Cap Stock 5/1/96 30.89% n/a 12.86% 35.49% n/a 13.70%
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
Franklin Templeton Variable Insurance Products Trust,
Class 1 Shares
<S> <C> <C> <C> <C> <C> <C> <C>
Mutual Shares Securities (1) 5/1/98 -10.97% n/a -3.84% -6.37% n/a -1.56%
Templeton Developing
Markets Securities (2) 5/1/98 -16.59% n/a -4.89% -11.99% n/a -2.58%
Templeton International
Securities (3) 5/1/98 6.56% n/a 2.95% 11.16% n/a 5.08%
Franklin Small Cap (4) 3/1/99 60.03% n/a 64.89% 64.63% n/a 67.82%
(1) Effective May 1, 2000, the Mutual Shares Investments Fund (previously
offered under the contract) merged into the Mutual Shares Securities Fund.
Performance shown reflects historical performance of the Mutual Shares
Securities Fund.
(2) Previously, the Templeton Developing Markets Securities Fund was known as
the Templeton Developing Markets Fund. Effective May 1, 2000, the Templeton
Developing Markets Securities Fund merged into the Templeton Developing Markets
Equity Fund. Performance shown reflects historical performance of the Templeton
Developing Markets Securities Fund.
(3) Previously, the Templeton International Securities Fund was known as the
Templeton International Fund. Effective May 1, 2000, the Templeton International
Securities Fund merged into the Templeton International Equity Fund. Performance
shown reflects historical performance of the Templeton International Securities
Fund.
(4) Effective May 1, 2000, the Franklin Small Cap Investments Fund
(previously offered under the contract) merged into the Franklin Small Cap Fund.
Performance shown reflects historical performance of the Franklin Small Cap
Fund.
</TABLE>
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<S> <C> <C> <C> <C> <C> <C> <C> <C>
General American Capital Company
Money Market 6/3/96 -0.20% n/a 3.03% 4.40% n/a 4.14%
- ----------------------------------------------------------------------------------------------------------------------------------
Goldman Sachs Variable
Insurance Trust
Goldman Sachs
VIT Global Income 1/29/98 -2.33% n/a 1.27% 2.27% n/a 3.20%
Goldman Sachs VIT Growth
and Income 1/29/98 -9.79% n/a -0.74% -5.19% n/a 1.24%
Goldman Sachs VIT
International Equity 1/29/98 20.00% n/a 14.94% 24.60% n/a 16.57%
- ----------------------------------------------------------------------------------------------------------------------------------
Kemper Variable Series
Kemper Government
Securities 12/31/97 -1.44% n/a 1.34% 3.16% n/a 3.20%
Kemper Small Cap Growth 12/31/97 34.15% n/a 21.51% 38.75% n/a 22.95%
Kemper Small Cap Value 12/31/97 -10.75% n/a -7.79% -6.15% n/a -5.66%
- ----------------------------------------------------------------------------------------------------------------------------------
Liberty Variable Investment Trust
Newport Tiger Fund,
Variable Series 12/31/97 23.04% n/a 16.48% 27.64% n/a 18.01%
- ----------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
MFS Variable Insurance Trust
MFS Emerging Growth 12/31/97 46.32% n/a 36.82% 50.92% n/a 38.03%
MFS Emerging Markets Equity 12/31/97 1.56% n/a -8.56% 6.16% n/a -6.40%
MFS Global Governments 12/31/97 -4.18% n/a -0.59% 0.42% n/a 1.32%
MFS Growth With Income 12/31/97 -4.69% n/a 8.25% -0.09% n/a 9.94%
MFS High Income 12/31/97 -4.35% n/a -0.77% 0.25% n/a 1.14%
MFS Research 12/31/97 14.87% n/a 18.36% 19.47% n/a 19.85%
- ----------------------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account Funds
Oppenheimer Bond Fund/VA 12/31/97 -3.90 n/a -0.50% 0.70% n/a 1.41%
Oppenheimer Capital
Appreciation Fund/VA 12/31/97 27.36% n/a 26.75% 31.96% n/a 28.10%
Oppenheimer High
Income Fund/VA 12/31/97 -6.15% n/a -1.78% -1.55% n/a 0.16%
Oppenheimer Main Street
Growth & Income Fund/VA 12/31/97 0.28% n/a 7.03% 4.88% n/a 8.75%
Oppenheimer Strategic
Bond Fund/VA 12/31/97 -1.56% n/a -0.32% 3.03% n/a 1.59%
<PAGE>
- ----------------------------------------------------------------------------------------------------------------------------------
Putnam Variable Trust
Putnam VT Growth and
Income - Class IA Shares 12/31/97 -16.69% n/a 2.02% -12.09% n/a 3.85%
Putnam VT International
Growth - Class IA Shares 12/31/97 36.83% n/a 26.49% 41.43% n/a 27.84%
Putnam VT International
New Opportunities -
Class IA Shares 12/31/97 36.96% n/a 28.40% 41.56% n/a 29.73%
Putnam VT New Value -
Class IA Shares 12/31/97 -15.51% n/a 0.49% - 10.91% n/a 2.37%
Putnam VT Vista -
Class IA Shares 12/31/97 50.81% n/a 32.03% 55.41% n/a 33.32%
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
APPENDIX C
PERFORMANCE INFORMATION (continued)
PART 2 - HISTORICAL FUND PERFORMANCE
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 information 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.
o The performance figures in Column A reflect the fees and expenses paid by
each portfolio.
o Column B 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.
o Column C presents performance figures for the accumulation units which
reflect the insurance charges and the fees and expenses of each portfolio.
o Performance figures shown for portfolios in existence for less than one
year are not annualized.
Total Return for the periods ended 6/30/00:
- ----------------------------------------------------------------------------------------------------------------------------------
<PAGE>
Accumulation Unit Performance
Column B Column C
(reflects all (reflects insurance
Portfolio Performance charges and charges and portfolio
Column A portfolio expenses) 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
AIM V.I. Capital
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Appreciation 5/5/93 42.91% 22.36% 21.98% 36.32% 20.86% 20.48% 40.92% 20.96% 20.58%
AIM V.I.
International Equity 5/5/93 32.34% 17.27% 15.54% 25.91% 15.77% 14.04% 30.51% 15.87% 14.14%
AIM V.I. Value 5/5/93 13.20% 21.82% 21.26% 7.03% 20.32% 19.76% 11.63% 20.42% 19.86%
- ----------------------------------------------------------------------------------------------------------------------------------
Alliance Variable Products Series Fund, Inc.
Premier Growth
(Class A) 6/26/92 20.57% 30.30% 24.99% 14.29% 28.80% 23.49% 18.89% 28.90% 23.59%
Real Estate
Investment (Class A) 1/9/97 3.79% n/a 2.76% -2.25% n/a -0.06% 2.35% n/a 1.36%
- ----------------------------------------------------------------------------------------------------------------------------------
Franklin Templeton Variable Insurance Products Trust,
Class 1 Shares
Mutual Shares
Securities (1) 11/08/96 0.24% n/a 9.69% -10.97% n/a 6.93% -6.37% n/a 8.29%
Templeton Developing
Markets Securities
Fund (2) 3/04/96 -10.74% n/a -8.71% -16.59% n/a -11.27% -11.99% n/a -10.11%
Templeton
International
Securities Fund (3) 5/01/92 12.73% 15.54% 14.44% 6.56% 14.04% 12.94% 11.16% 14.14% 13.04%
Franklin Small Cap
Fund (4) 11/01/95 80.21% n/a 28.51% 60.03% n/a 26.03% 64.63% n/a 27.11%
1) Effective May 1, 2000, the Mutual Shares Investments Fund (previously
offered under the contract) merged into the Mutual Shares Securities Fund.
Performance shown reflects historical performance and inception date of the
Mutual Shares Securities Fund.
(2) Previously, the Templeton Developing Markets Fund. Effective May 1, 2000,
the Templeton Developing Markets Fund merged into the Templeton Developing
Markets Equity Fund. Performance shown reflects historical performance and
inception date of the Templeton Developing Markets Securities Fund.
<PAGE>
(3) Previously, the Templeton International Fund. Effective May 1, 2000, the
Templeton International Securities Fund merged into the Templeton International
Equity Fund. Performance shown reflects historical performance and inception date
of the Templeton International Securities Fund.
(4) Effective May 1, 2000, the Franklin Small Cap Investments Fund
(previously offered under the contract) merged into the Franklin Small Cap Fund.
Performance shown reflects historical performance and inception date of the
Franklin Small Cap Fund.
</TABLE>
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
General American Capital Company
Money Market 10/1/87 5.88% 5.61% 5.24% -0.20% 4.11% 3.74% 4.40% 4.21% 3.84%
- ----------------------------------------------------------------------------------------------------------------------------------
Goldman Sachs Variable Insurance Trust
Goldman Sachs VIT
Global Income 1/12/98 3.71% n/a 4.20% -2.33% n/a 0.85% 2.27% n/a 2.80%
Goldman Sachs VIT
Growth and Income 1/12/98 -3.83% n/a 4.70% -9.79% n/a 1.35% -5.19% n/a 3.30%
Goldman Sachs VIT
International Equity 1/12/98 26.28% n/a 19.68% 20.00% n/a 16.33% 24.60% n/a 18.28%
- ----------------------------------------------------------------------------------------------------------------------------------
Kemper Variable Series
Kemper Government
Securities 9/3/87 4.60% 5.91% 7.24% -1.44% 4.41% 5.74% 3.16% 4.51% 5.84%
Kemper Small
Cap Growth 5/2/94 40.72% 27.42% 25.37% 34.15% 25.92% 23.87% 38.75% 26.02% 23.97%
Kemper Small
Cap Value 5/1/96 -4.82% n/a 2.54% -10.75% n/a -0.06% -6.15% n/a 1.14%
- ----------------------------------------------------------------------------------------------------------------------------------
Liberty Variable Investment Trust
Newport Tiger Fund,
Variable Series 5/1/95 29.44% 4.92% 6.51% 23.04% 3.42% 5.01% 27.64% 3.52% 5.11%
- ----------------------------------------------------------------------------------------------------------------------------------
MFS Variable Insurance Trust
MFS Emerging
Growth 7/24/95 53.05% n/a 31.60% 46.32% n/a 29.17% 50.92% n/a 30.20%
MFS Emerging Markets
Equity 10/16/97 7.65% n/a -8.35% 1.56% n/a -11.54% 6.16% n/a -9.75%
MFS Global
Governments 6/14/94 1.84% 2.48% 3.97% -4.18% 0.98% 2.47% 0.42% 1.08% 2.57%
MFS Growth
With Income 10/09/95 1.33% n/a 18.83% -4.69% n/a 16.36% -0.09% n/a 17.43%
<PAGE>
MFS High Income 7/26/95 1.67% n/a 7.43% -4.35% n/a 5.00% 0.25% n/a 6.03%
MFS Research 7/26/95 21.16% n/a 21.83% 14.87% n/a 19.40% 19.47% n/a 20.43%
MFS New Discovery 5/1/98 56.28% n/a 35.18% 50.28% n/a 31.58% 54.88% n/a 33.78%
- ----------------------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account
Funds
Oppenheimer Bond
Fund/VA 4/03/85 2.12% 5.41% 7.63% -3.90% 3.91% 6.13% 0.70% 4.01% 6.23%
Oppenheimer Capital
Appreciation
Fund/VA 4/03/85 33.83% 28.17% 20.01% 27.36% 26.67% 18.51% 31.96% 26.77% 18.61%
Oppenheimer High
Income Fund/VA 4/30/86 -0.16% 7.81% 11.96% -6.15% 6.31% 10.46% -1.55% 6.41% 10.56%
Oppenheimer Main
Street Growth &
Income Fund/VA 7/05/95 6.37% n/a 23.00% 0.28% n/a 20.58% 4.88% n/a 21.60%
Oppenheimer Strategic
Bond Fund/VA 5/03/93 4.49% 7.02% 6.00% -1.56% 5.52% 4.50% 3.03% 5.62% 4.60%
- ----------------------------------------------------------------------------------------------------------------------------------
Putnam Variable Trust
Putnam VT Growth
and Income -
Class IA Shares 2/01/88 -10.85% 14.68% 13.25% -16.69% 13.18% 11.75% -12.09% 13.28% 11.85%
Putnam VT International
Growth - Class
IA Shares 1/02/97 43.43% n/a 25.69% 36.83% n/a 22.88% 41.43% n/a 24.29%
Putnam VT International
New Opportunities -
Class IA Shares 1/02/97 43.56% n/a 21.64% 36.96% n/a 18.83% 41.56% n/a 20.24%
Putnam VT New Value -
Class IA Shares 1/02/97 -9.71% n/a 7.58% -15.51% n/a 4.77% -10.91% n/a 6.18%
Putnam VT Vista -
Class IA Shares 1/02/97 57.61% n/a 31.73% 50.81% n/a 28.92% 55.41% n/a 30.33%
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
SUPPLEMENT TO VERSION B OF THE PROSPECTUS
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY
COVA VARIABLE ANNUITY ACCOUNT ONE
<PAGE>
Supplement dated September 1, 2000
The following supplements certain information contained in your Cova variable
annuity prospectus:
1. The following accumulation unit values for the period ended June 30, 2000 are
added to Appendix A:
- ------------------------------------------------------------------------
Russell Insurance Funds
Aggressive Equity Sub-Account
Beginning of Period $10.42
End of Period $10.70
Number of Accum. Units 1,043,006
Outstanding
- ------------------------------------------------------------------------
Core Bond Sub-Account
Beginning of Period $10.38
End of Period $10.69
Number of Accum. Units 2,895,759
Outstanding
- -------------------------------------------------------------------------
Multi-Style Equity Sub-Account
Beginning of Period $14.67
End of Period $13.93
Number of Accum. Units 4,424,671
Outstanding
- ---------------------------------------------------------------------------
Non-U.S. Sub-Account
Beginning of Period $14.65
End of Period $13.87
Number of Accum. Units 1,778,484
Outstanding
- ----------------------------------------------------------------------------
Real Estate Securities Sub-Account
Beginning of Period $ 9.39
End of Period $10.43
Number of Accum. Units 134,092
Outstanding
-------------------------------------------------------------------------------
General American Capital Company
Money Market Sub-Account
Beginning of Period $11.53
End of Period $11.80
Number of Accum. Units 2,526,087
Outstanding
<PAGE>
2. The following replaces Appendix B - Performance Information:
Future performance will vary and the results shown are not necessarily
representative of future results.
Note: The figures below present investment performance information for the
periods ended June 30, 2000. While these numbers represent the returns as of
that date, they do not represent performance information of the portfolios since
that date. Performance information for the periods after June 30, 2000 may be
different than the numbers shown below.
PART 1 - SEPARATE ACCOUNT PERFORMANCE
The portfolios listed below began operations before June 30, 2000. As a result,
performance information is available for the accumulation unit values investing
in these portfolios.
o Column A presents performance figures for the accumulation units which
reflect the insurance charges, the contract maintenance charge, the fees
and expenses of the portfolio, and assumes that you make a withdrawal at
the end of the period and therefore the withdrawal charge is reflected.
o Column B presents performance figures for the accumulation units which
reflect the insurance charges and the fees and expenses of the portfolio.
<TABLE>
<CAPTION>
Total Return for the periods ended 6/30/00:
- ----------------------------------------------------------------------------------------------------------------------------------
Accumulation Unit Performance
Column A Column B
(reflects all (reflects insurance
charges and charges and
portfolio expenses) portfolio expenses)
- ----------------------------------------------------------------------------------------------------------------------------------
Separate Account
Inception Date since since
Portfolio in Portfolio 1 yr inception 1 yr inception
- ----------------------------------------------------------------------------------------------------------------------------------
Russell Insurance Funds
<S> <C> <C> <C> <C> <C>
Aggressive Equity 12/31/97 2.48% 0.88% 7.08% 2.75%
Core Bond 12/31/97 -1.84% 0.82% 2.76% 2.70%
<PAGE>
Multi-Stye Equity 12/31/97 -6.07% 12.59% 1.47% 14.18%
Non-U.S. 12/31/97 12.53% 12.39 17.13% 13.99%
Real Estate Securities 7/01/99 n/a -0.81% n/a 4.29%
General American
Capital Company
Money Market 6/3/96 -0.20% 3.03% 4.40% 4.14%
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
Appendix - Performance Information (continued)
PART 2 - HISTORICAL FUND PERFORMANCE
The portfolios of Russell Insurance Funds and the Money Market Fund of General
American Capital Company 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.
o The performance figures in Column A reflect the fees and expenses paid by
each portfolio.
o Column B 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.
o Column C presents performance figures for the accumulation units which
reflect the insurance charges and the fees and expenses of each portfolio.
Total Return for the periods ended 6/30/00:
-----------------------------------------------------------------------------------------------------------------------------------
Accumulation Unit Performance
Column B Column C
(reflects all (reflects insurance
Portfolio Performance charges and charges and
Column A portfolio expenses) portfolio expenses)
- ----------------------------------------------------------------------------------------------------------------------------------
Portfolio 10 yrs or 10 yrs or 10 yrs or
<PAGE>
Inception since since since
Portfolio Date 1 yr 5 yrs inception 1 yr 5 yrs inception 1 yr 5 yrs inception
- ----------------------------------------------------------------------------------------------------------------------------------
Russell Insurance Funds
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Aggressive Equity 1/2 /97 8.57% n/a 12.24% 2.48% n/a 9.43% 7.08% n/a 10.84%
Core Bond 1/2 /97 4.21% n/a 5.72% -1.84% n/a 2.91% 2.76% n/a 4.32%
Multi-Style Equity 1/2 /97 -0.08% n/a 19.32% -6.07% n/a 16.51% -1.47% n/a 17.92%
Non-U.S. 1/2 /97 18.73% n/a 11.01% 12.53% n/a 8.20% 17.13% n/a 9.61%
Real Estate Securities 4/30/99 5.32% n/a 3.17% -0.68% n/a -2.19% 3.92% n/a 1.77%
------------------------------------------------------------------------------------------------------------------------------------
General American
Capital Company
Money Market 10/1/87 5.88% 5.61% 5.24% -0.20% 4.11% 3.74% 4.40% 4.21% 3.84%
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
SUPPLEMENT TO VERSION C OF THE PROSPECTUS
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY
COVA VARIABLE ANNUITY ACCOUNT ONE
Supplement dated September 1, 2000
The following supplements certain information contained in your Cova variable
annuity prospectus:
1. The MFS New Discovery Series of MFS Variable Insurance Trust is an available
investment portfolio under your contract. Massachusetts Financial Services
Company is the investment adviser to the MFS New Discovery Series.
Investment Objective: The Series' investment objective is capital
appreciation. The Series invests, under normal market conditions, at least 65%
of its total assets in equity securities of emerging growth companies.
<PAGE>
2. The following is added to the Investment Portfolio Expenses table -
MFS Variable Insurance Trust:
Management Other Expenses(a) Total Annual (a)
Fees (after expense Portfolio Expenses
reimbursement) (after expense reimbursement)
MFS New Discovery Series .90% .17%(b) 1.07% (b)
(a) The Series has an expense offset arrangement which reduces the Series'
custodian fee based on cash maintained by the Series with its custodian and
dividend disbursing agent. The Series may enter into other such arrangements and
directed brokerage arrangements, which would also have the effect of reducing
the Series' expenses. "Other Expenses" above do not take into account these
expense reductions, and are therefore higher than the actual expenses of the
Series. Had these fee reductions been taken into account, net expenses would be
lower and would equal 1.05%.
(b) MFS has contractually agreed, subject to reimbursement, to bear expenses for
the Series such that the Series' "Other Expenses" (after taking into account the
expense offset arrangement described above) do not exceed .15% of the average
daily net assets of the Series during the current fiscal year. This contractual
fee arrangement will continue until at least May 1, 2001, unless changed with
the consent of the board of trustees which oversees the series. Absent the
reimbursement, "Total Annual Portfolio Expenses" were 2.49%.
3. The following Examples are added:
You would pay the following expenses on a $1,000 investment, assuming a 5%
annual return on assets: (a) if you surrender the contract at the end of each
time period; (b) if you do not surrender the contract or if you apply the
contract value to an annuity option.
Time Periods
1 Year 3 Years
MFS New Discovery Series (a) $76.00 (a) $124.77
(b) $26.00 (b) $ 79.77
4. The following accumulation unit values for the period ended June 30, 2000 are
added to Appendix A:
AIM Variable Insurance Funds Managed by A I M Advisors, Inc.
AIM V.I. Capital Appreciation Sub-Account
Beginning of Period $16.79
End of Period $18.04
Number of Accum. Units Outstanding 2,127,052
<PAGE>
- ----------------------------------------------------------------------------
AIM V.I. International Equity Sub-Account
Beginning of Period $17.42
End of Period $15.42
Number of Accum. Units Outstanding 431,055
- ----------------------------------------------------------------------------
AIM V.I. Value Sub-Account
Beginning of Period $16.73
End of Period $16.57
Number of Accum. Units Outstanding 4,430,868
- ----------------------------------------------------------------------------
Alliance Variable Products Series Fund, Inc. (Class A)
Managed by Alliance Capital Management L.P.
Premier Growth Sub-Account
Beginning of Period $19.04
End of Period $19.49
Number of Accum. Units Outstanding 3,066,420
- ----------------------------------------------------------------------------
Real Estate Investment Sub-Account
Beginning of Period $ 7.47
End of Period $ 8.61
Number of Accum. Units Outstanding 648,615
- ----------------------------------------------------------------------------
American Century Variable Portfolios, Inc
Managed by American Century Investment Management, Inc.
VP Income & Growth
Beginning of Period $10.32
End of Period $ 9.88
Number of Accum. Units Outstanding 367,574
-----------------------------------------------------------------------------
VP International Sub-Account
Beginning of Period $12.51
End of Period $11.68
Number of Accum. Units Outstanding 25,526
-----------------------------------------------------------------------------
VP Value Sub-Account
Beginning of Period $ 9.58
End of Period $ 9.13
Number of Accum. Units Outstanding 191,955
------------------------------------------------------------------------------
Cova Series Trust
<PAGE>
Managed by Lord, Abbett & Co.
Bond Debenture Sub-Account
Beginning of Period $13.77
End of Period $13.86
Number of Accum. Units Outstanding 10,965,278
- ----------------------------------------------------------------------------
Developing Growth Sub-Account
Beginning of Period $14.45
End of Period $12.66
Number of Accum. Units Outstanding 2,987,923
- ----------------------------------------------------------------------------
Large Cap Research Sub-Account
Beginning of Period $14.64
End of Period $13.84
Number of Accum. Units Outstanding 2,659,673
- ----------------------------------------------------------------------------
Lord Abbett Growth and Income Sub Account
Beginning of Period $39.46
End of Period $38.33
Number of Accum. Units Outstanding 20,485,223
- ----------------------------------------------------------------------------
Mid-Cap Value Sub-Account
Beginning of Period $10.88
End of Period $12.72
Number of Accum. Units Outstanding 2,867,155
- ----------------------------------------------------------------------------
Managed by J.P. Morgan Investment Management Inc.
International Equity Sub-Account
Beginning of Period $16.33
End of Period $15.56
Number of Accum. Units Outstanding 7,926,508
- ----------------------------------------------------------------------------
Large Cap Stock Sub-Account
Beginning of Period $22.55
End of Period $21.91
Number of Accum. Units Outstanding 10,893,382
- ----------------------------------------------------------------------------
Quality Bond Sub-Account
Beginning of Period $11.57
End of Period $11.90
Number of Accum. Units Outstanding 7,064,346
- ----------------------------------------------------------------------------
Select Equity Sub-Account
Beginning of Period $18.38
End of Period $18.07
<PAGE>
Number of Accum. Units Outstanding 12,265,969
- ----------------------------------------------------------------------------
Small Cap Stock Sub-Account
Beginning of Period $17.93
End of Period $17.95
Number of Accum. Units Outstanding 5,592,635
- ----------------------------------------------------------------------------
Dreyfus Stock Index Fund
Managed by The Dreyfus Corporation
Dreyfus Stock Index Fund Sub-Account
Beginning of Period $10.32
End of Period $10.19
Number of Accum. Units Outstanding 60,525
-----------------------------------------------------------------------------
Dreyfus Variable Investment Fund
Managed by The Dreyfus Corporation
Dreyfus VIF - CapitalAppreciation Sub-Account
Beginning of Period $10.12
End of Period $10.32
Number of Accum. Units Outstanding 177,716
-------------------------------------------------------------------------------
Dreyfus VIF - Disciplined Stock Sub-Account
Beginning of Period $10.30
End of Period $10.25
Number of Accum. Units Outstanding 11,772
-------------------------------------------------------------------------------
Franklin Templeton Variable Insurance Products Trust,
Class 1 Shares
Managed by Franklin Mutual Advisers, LLC
Mutual Shares Securities Sub-Account
Beginning of Period $10.41
End of Period $10.39
Number of Accum. Units Outstanding 409,282
- ----------------------------------------------------------------------------
Managed by Templeton Asset Management Ltd.
Templeton Developing Markets Securities Sub-Account
Beginning of Period $11.46
End of Period $ 9.45
Number of Accum. Units Outstanding 459,583
- ----------------------------------------------------------------------------
Managed by Templeton Investment Counsel, Inc.
Templeton International Securities Sub-Account
Beginning of Period $11.15
<PAGE>
End of Period $11.13
Number of Accum. Units Outstanding 1,209,737
- -----------------------------------------------------------------------------
Managed by Franklin Advisers, Inc.
Franklin Small Cap Sub-Account
Beginning of Period $17.68
End Of Period $18.33
Number of Accum Units Outstanding 167,354
- -----------------------------------------------------------------------------
General American Capital Company
Managed by Conning Asset Management Company
Money Market Sub-Account
Beginning of Period $11.53
End of Period $11.80
Number of Accum. Units Outstanding 2,526,087
- -----------------------------------------------------------------------------
Goldman Sachs Variable Insurance Trust
Managed by Goldman Sachs Asset Management
Goldman Sachs VIT Growth and Income Sub-Account
Beginning of Period $10.30
End of Period $10.30
Number of Accum. Units Outstanding 686,985
- -----------------------------------------------------------------------------
Managed by Goldman Sachs Asset Management International
Goldman Sachs VIT Global Income Sub-Account
Beginning of Period $10.52
End of Period $10.79
Number of Accum. Units Outstanding 47,038
- -----------------------------------------------------------------------------
Goldman Sachs VIT International Equity Sub-Account
Beginning of Period $14.83
End of Period $14.49
Number of Accum. Units Outstanding 286.126
- -----------------------------------------------------------------------------
INVESCO Variable Investment Funds, Inc.
Managed by INVESCO Funds Group, Inc.
INVESCO VIF - Dynamics Sub-Account
Beginning of Period $11.14
End of Period $12.58
Number of Accum. Units Outstanding 185,417
-------------------------------------------------------------------------------
INVESCO VIF - High Yield Sub-Account
Beginning of Period $10.12
End of Period $ 9.92
Number of Accum. Units Outstanding 104,934
-------------------------------------------------------------------------------
<PAGE>
Kemper Variable Series
Managed by Scudder Kemper Investments, Inc.
Kemper Government Securities Sub-Account
Beginning of Period $10.48
End of Period $10.82
Number of Accum. Units Outstanding 196,881
- -----------------------------------------------------------------------------
Kemper Small Cap Growth Sub-Account
Beginning of Period $15.49
End of Period $16.76
Number of Accum. Units Outstanding 213,982
- ------------------------------------------------------------------------------
Kemper Small Cap Value Sub-Account
Beginning of Period $ 8.87
End of Period $ 8.65
Number of Accum. Units Outstanding 531,511
--------------------------------------------------------------------------------
Liberty Variable Investment Trust
Managed by Newport Fund Management, Inc.
Newport Tiger Fund, Variable Sub-Account
Beginning of Period $15.29
End of Period $15.13
Number of Accum. Units Outstanding 59,317
- ------------------------------------------------------------------------------
MFS Variable Insurance Trust
Managed by Massachusetts Financial Services Company
MFS Emerging Growth Sub-Account
Beginning of Period $23.06
End of Period $22.37
Number of Accum. Units Outstanding 1,539,223
- ------------------------------------------------------------------------------
MFS Global Governments Sub-Account
Beginning of Period $10.26
End of Period $10.33
Number of Accum. Units Outstanding 10,819
- ------------------------------------------------------------------------------
MFS Growth With Income Sub-Account
Beginning of Period $12.70
End of Period $12.67
Number of Accum. Units Outstanding 1,763,191
- ------------------------------------------------------------------------------
MFS High Income Sub-Account
Beginning of Period $10.33
<PAGE>
End of Period $10.29
Number of Accum. Units Outstanding 488,268
- ------------------------------------------------------------------------------
MFS Research Sub-Account
Beginning of Period $14.89
End of Period $15.72
Number of Accum. Units Outstanding 1,313,226
- ------------------------------------------------------------------------------
PIMCO Variable Insurance Trust
Managed by Pacific Investment Management Company
PIMCO High Yield Bond Sub-Account
Beginning of Period $10.08
End of Period $ 9.92
Number of Accum. Units Outstanding 3,284
--------------------------------------------------------------------------------
PIMCO Low Duration Bond Sub-Account
Beginning of Period $ 9.97
End of Period $10.24
Number of Accum. Units Outstanding 1,000
--------------------------------------------------------------------------------
PIMCO StocksPLUS Growth and Income Sub-Account
Beginning of Period $10.31
End of Period $10.11
Number of Accum. Units Outstanding 22,299
--------------------------------------------------------------------------------
PIMCO Total Return Bond Sub-Account
Beginning of Period $ 9.88
End of Period $10.14
Number of Accum. Units Outstanding 214,794
--------------------------------------------------------------------------------
Putnam Variable Trust
Managed by Putnam Investment Management, Inc.
Putnam VT Growth and Income Sub-Account
Beginning of Period $11.40
End of Period $10.99
Number of Accum. Units Outstanding 2,621,992
- ------------------------------------------------------------------------------
Putnam VT International Growth Sub-Account
Beginning of Period $18.49
End of Period $18.47
Number of Accum. Units Outstanding 1,321,944
- ------------------------------------------------------------------------------
Putnam VT International New Opportunities Sub-Account
Beginning of Period $22.82
End of Period $19.16
Number of Accum. Units Outstanding 239,432
<PAGE>
- ------------------------------------------------------------------------------
Putnam VT New Value Sub-Account
Beginning of Period $10.37
End of Period $10.60
Number of Accum. Units Outstanding 96,066
- ------------------------------------------------------------------------------
Putnam VT Vista Sub-Account
Beginning of Period $17.77
End of Period $20.51
Number of Accum. Units Outstanding 613,841
-------------------------------------------------------------------------------
Scudder Variable Life Investment Fund
Managed by Scudder Kemper Investments, Inc.
International Sub-Account
Beginning of Period $11.63
End of Period $10.29
Number of Accum. Units Outstanding 113,601
------------------------------------------------------------------------------
5. The following replaces Appendix C - Performance Information:
APPENDIX C
PERFORMANCE INFORMATION
Future performance will vary and the results shown are not necessarily
representative of future results.
Note: The figures below present investment performance information for the
periods ended June 30, 2000. While these numbers represent the returns as of
that date, they do not represent performance information of the portfolios since
that date. Performance information for the periods after June 30, 2000 may be
different than the numbers shown below.
PART 1 - SEPARATE ACCOUNT PERFORMANCE
The portfolios listed below began operations before June 30, 2000. As a result,
performance information is available for the accumulation units investing in
these portfolios.
o Column A 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.
o Column B presents performance figures for the accumulation units which
reflect the insurance charges and fees and expenses of each portfolio.
<PAGE>
o Performance figures shown for sub-accounts in existence for less than one
year are not annualized.
Total Return for the periods ended 6/30/00:
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
Accumulation Unit Performance
Column A Column B
(reflects all (reflects insurance
charges and charges and portfolio
portfolio expenses) expenses)
- ----------------------------------------------------------------------------------------------------------------------------------
Separate Account
Inception Date Since Since
Portfolio in Portfolio 1 yr 5 yrs inception 1 yr 5 yrs inception
- ----------------------------------------------------------------------------------------------------------------------------------
AIM Variable Insurance
Funds
<S> <C> <C> <C> <C> <C> <C> <C>
AIM V.I. Capital
Appreciation 12/31/97 36.32% n/a 25.26% 40.92% n/a 26.64%
AIM V.I. International
Equity 12/31/97 25.91% n/a 17.42% 30.51% n/a 18.92%
AIM V.I. Value 12/31/97 7.03% n/a 20.95% 11.63% n/a 22.39%
- ----------------------------------------------------------------------------------------------------------------------------------
Alliance Variable Products
Series Fund, Inc.
Premier Growth (Class A) 12/31/97 14.29% n/a 29.31% 18.89% n/a 30.62%
Real Estate Investment (Class A) 12/31/97 -2.25% n/a -7.97% 2.35% n/a -5.82%
- ----------------------------------------------------------------------------------------------------------------------------------
Cova Series Trust
Bond Debenture 5/1/96 -2.18% n/a 6.94% 2.42% n/a 7.90%
Developing Growth 8/20/97 -5.09% n/a 7.13% -0.49% n/a 8.59%
International Equity 5/1/96 10.43% n/a 9.74% 15.03% n/a 10.63%
Large Cap Research 8/20/97 -0.71% n/a 10.63% 3.89% n/a 12.02%
Large Cap Stock 5/1/96 -3.92% n/a 20.02% 0.69% n/a 20.70%
<PAGE>
Lord Abbett Growth and Income 1/8/99 -6.55% n/a 1.40% -1.95% n/a 4.53%
Mid-Cap Value 8/20/97 5.40% n/a 7.29% 10.01% n/a 8.76%
Quality Bond 5/1/96 -1.82% n/a 3.47% 2.78% n/a 4.53%
Select Equity 5/1/96 -8.40% n/a 14.24% -3.80% n/a 15.03%
Small Cap Stock 5/1/96 30.89% n/a 12.86% 35.49% n/a 13.70%
- ----------------------------------------------------------------------------------------------------------------------------------
Franklin Templeton Variable Insurance Products Trust,
Class 1 Shares
Mutual Shares Securities (1) 5/1/98 -10.97% n/a -3.84% -6.37% n/a -1.56%
Templeton Developing
Markets Securities (2) 5/1/98 -16.59% n/a -4.89% -11.99% n/a -2.58%
Templeton International
Securities (3) 5/1/98 6.56% n/a 2.95% 11.16% n/a 5.08%
Franklin Small Cap (4) 3/1/99 60.03% n/a 64.89% 64.63% n/a 67.82%
(1) Effective May 1, 2000, the Mutual Shares Investments Fund (previously
offered under the contract) merged into the Mutual Shares Securities Fund.
Performance shown reflects historical performance of the Mutual Shares
Securities Fund.
(2) Previously, the Templeton Developing Markets Securities Fund was known as
the Templeton Developing Markets Fund. Effective May 1, 2000, the Templeton
Developing Markets Securities Fund merged into the Templeton Developing Markets
Equity Fund. Performance shown reflects historical performance of the Templeton
Developing Markets Securities Fund.
(3) Previously, the Templeton International Securities Fund was known as the
Templeton International Fund. Effective May 1, 2000, the Templeton International
Securities Fund merged into the Templeton International Equity Fund. Performance
shown reflects historical performance of the Templeton International Securities
Fund.
(4) Effective May 1, 2000, the Franklin Small Cap Investments Fund
(previously offered under the contract) merged into the Franklin Small Cap Fund.
Performance shown reflects historical performance of the Franklin Small Cap
Fund.
- ----------------------------------------------------------------------------------------------------------------------------------
General American Capital Company
Money Market 6/3/96 -0.20% n/a 3.03% 4.40% n/a 4.14%
- ----------------------------------------------------------------------------------------------------------------------------------
Goldman Sachs Variable
Insurance Trust
<PAGE>
Goldman Sachs
VIT Global Income 1/29/98 -2.33% n/a 1.27% 2.27% n/a 3.20%
Goldman Sachs VIT Growth
and Income 1/29/98 -9.79% n/a -0.74% -5.19% n/a 1.24%
Goldman Sachs VIT
International Equity 1/29/98 20.00% n/a 14.94% 24.60% n/a 6.57%
- ----------------------------------------------------------------------------------------------------------------------------------
Kemper Variable Series
Kemper Government
Securities 12/31/97 -1.44% n/a 1.34% 3.16% n/a 3.20%
Kemper Small Cap Growth 12/31/97 34.15% n/a 21.51% 38.75% n/a 22.95%
Kemper Small Cap Value 12/31/97 -10.75% n/a -7.79% -6.15% n/a -5.66%
- ----------------------------------------------------------------------------------------------------------------------------------
Liberty Variable Investment Trust
Newport Tiger Fund,
Variable Series 12/31/97 23.04% n/a 16.48% 27.64% n/a 18.01%
- ----------------------------------------------------------------------------------------------------------------------------------
MFS Variable Insurance Trust
MFS Emerging Growth 12/31/97 46.32% n/a 36.82% 50.92% n/a 38.03%
MFS Global Governments 12/31/97 -4.18% n/a -0.59% 0.42% n/a 1.32%
MFS Growth With Income 12/31/97 -4.69% n/a 8.25% -0.09% n/a 9.94%
MFS High Income 12/31/97 -4.35% n/a -0.77% 0.25% n/a 1.14%
MFS Research 12/31/97 14.87% n/a 18.36% 19.47% n/a 19.85%
- ----------------------------------------------------------------------------------------------------------------------------------
Putnam Variable Trust
Putnam VT Growth and
Income - Class IA Shares 12/31/97 -16.69% n/a 2.02% -12.09% n/a 3.85%
Putnam VT International
Growth - Class IA Shares 12/31/97 36.83% n/a 26.49% 41.43% n/a 27.84%
Putnam VT International
New Opportunities -
Class IA Shares 12/31/97 36.96% n/a 28.40% 41.56% n/a 29.73%
Putnam VT New Value -
Class IA Shares 12/31/97 -15.51% n/a 0.49% -10.91% n/a 2.37%
Putnam VT Vista -
Class IA Shares 12/31/97 50.81% n/a 32.03% 55.41% n/a 33.32%
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
>
<PAGE>
<TABLE>
<CAPTION>
APPENDIX C
PERFORMANCE INFORMATION (continued)
PART 2 - HISTORICAL FUND PERFORMANCE
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 information 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.
o The performance figures in Column A reflect the fees and expenses paid by
each portfolio.
o Column B 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.
o Column C presents performance figures for the accumulation units which
reflect the insurance charges and the fees and expenses of each portfolio.
o Performance figures shown for portfolios in existence for less than one
year are not annualized.
Total Return for the periods ended 6/30/00:
- ----------------------------------------------------------------------------------------------------------------------------------
Accumulation Unit Performance
Column B Column C
(reflects all (reflects insurance
Portfolio Performance charges and charges and portfolio
Column A portfolio expenses) 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
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
AIM Variable Insurance Funds
AIM V.I. Capital
Appreciation 5/5/93 42.91% 22.36% 21.98% 36.32% 20.86% 20.48% 40.92% 20.96% 20.58%
AIM V.I.
International Equity 5/5/93 32.34% 17.27% 15.54% 25.91% 15.77% 14.04% 30.51% 15.87% 14.14%
AIM V.I. Value 5/5/93 13.20% 21.82% 21.26% 7.03% 20.32% 19.76% 11.63% 20.42% 19.86%
<PAGE>
- ----------------------------------------------------------------------------------------------------------------------------------
Alliance Variable Products Series Fund, Inc.
Premier Growth
(Class A) 6/26/92 20.57% 30.30% 24.99% 14.29% 28.80% 23.49% 18.89% 28.90% 23.59%
Real Estate
Investment (Class A) 1/9/97 3.79% n/a 2.76% -2.25% n/a -0.06% 2.35% n/a 1.36%
- ----------------------------------------------------------------------------------------------------------------------------------
American Century Variable Portfolios, Inc.
VP Income & Growth 10/30/97 3.68% n/a 18.05% -2.32% n/a 14.84% 2.28% n/a 16.65%
VP International 5/1/94 43.62% 21.81% 17.13% 37.62% 20.31% 15.63% 42.22% 20.41% 15.73%
VP Value 5/1/96 -15.88% n/a 8.64% -21.88% n/a 6.04% -17.28% n/a 7.24%
------------------------------------------------------------------------------------------------------------------------------------
Dreyfus Stock Index Fund 9/29/89 6.96% 22.38% 17.31% 0.96% 20.88% 15.81% 5.56% 20.98% 15.91%
------------------------------------------------------------------------------------------------------------------------------------
Dreyfus Variable Investment Fund
Dreyfus VIF -
Appreciation 4/5/93 6.56% 22.29% 18.99% 0.56% 20.79% 17.49% 5.16% 20.89% 17.59%
Dreyfus VIF -
Disciplined Stock 5/1/96 7.56% n/a 22.78% 1.56% n/a 20.18% 6.16% n/a 21.38%
------------------------------------------------------------------------------------------------------------------------------------
Franklin Templeton Variable Insurance Products Trust,
Class 1 Shares
Mutual Shares
Securities (1) 11/08/96 0.24% n/a 9.69% -10.97 n/a 6.93% -6.37% n/a 8.29%
Templeton Developing
Markets Securities
Fund (2) 3/04/96 -10.74% n/a -8.71% -16.59 n/a -11.27% -11.99% n/a -10.11%
Templeton
International
Securities Fund (3) 5/01/92 12.73% 15.54% 14.44% 6.56% 14.04% 12.94% 11.16% 14.14% 13.04%
Franklin Small Cap
Fund (4) 11/01/95 80.21% n/a 28.51% 60.03% n/a 26.03% 64.63% n/a 27.11%
1) Effective May 1, 2000, the Mutual Shares Investments Fund (previously
offered under the contract) merged into the Mutual Shares Securities Fund.
Performance shown reflects historical performance and inception date of the
Mutual Shares Securities Fund.
(2) Previously, the Templeton Developing Markets Fund. Effective May 1, 2000,
the Templeton Developing Markets Fund merged into the Templeton Developing
Markets Equity Fund. Performance shown reflects historical performance and
inception date of the Templeton Developing Markets Securities Fund.
(3) Previously, the Templeton International Fund. Effective May 1, 2000, the
Templeton International Securities Fund merged into the Templeton International
<PAGE>
Equity Fund. Performance shown reflects historical performance and inception date
of the Templeton International Securities Fund.
(4) Effective May 1, 2000, the Franklin Small Cap Investments Fund
(previously offered under the contract) merged into the Franklin Small Cap Fund.
Performance shown reflects historical performance and inception date of the
Franklin Small Cap Fund.
- ----------------------------------------------------------------------------------------------------------------------------------
General American Capital Company
Money Market 10/1/87 5.88% 5.61% 5.24% -0.20% 4.11% 3.74% 4.40% 4.21% 3.84%
- ----------------------------------------------------------------------------------------------------------------------------------
Goldman Sachs Variable Insurance Trust
Goldman Sachs VIT
Global Income 1/12/98 3.71% n/a 4.20% -2.33% n/a 0.85% 2.27% n/a 2.80%
Goldman Sachs VIT
Growth and Income 1/12/98 -3.83% n/a 4.70% -9.79% n/a 1.35% -5.19% n/a 3.30%
Goldman Sachs VIT
International Equity 1/12/98 26.28% n/a 19.68% 20.00% n/a 16.33% 24.60% n/a 18.28%
- ----------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
INVESCO Variable Investment Funds, Inc.
INVESCO VIF -
Dynamics 8/25/97 46.96% n/a 31.51% 40.96% n/a 28.41% 45.56% n/a 30.11%
INVESCO VIF -
High Yield 5/27/94 1.50% 10.24% 10.14% -4.50% 8.74% 8.64% 0.10% 8.84% 8.74%
------------------------------------------------------------------------------------------------------------------------------------
Kemper Variable Series
Kemper Government
Securities 9/3/87 4.60% 5.91% 7.24% -1.44% 4.41% 5.74% 3.16% 4.51% 5.84%
Kemper Small
Cap Growth 5/2/94 40.72% 27.42% 25.37% 34.15% 25.92% 23.87% 38.75% 26.02% 23.97%
Kemper Small
Cap Value 5/1/96 -4.82% n/a 2.54% -10.75% n/a -0.06% -6.15% n/a 1.14%
------------------------------------------------------------------------------------------------------------------------------------
Scudder Variable Life Investment Fund
International 5/1/87 25.18% 16.83% 11.19% 19.18% 15.33% 9.69% 23.78% 15.43% 9.79%
------------------------------------------------------------------------------------------------------------------------------------
Liberty Variable Investment Trust
Newport Tiger Fund,
Variable Series 5/1/95 29.44% 4.92% 6.415 23.045 3.42% 5.01% 27.64% 3.52% 5.11%
- ----------------------------------------------------------------------------------------------------------------------------------
MFS Variable Insurance Trust
MFS Emerging
Growth 7/24/95 53.05% n/a 31.60% 46.32% n/a 29.17% 50.92% n/a 30.20%
MFS Global
<PAGE>
Governments 6/14/94 1.84% 2.48% 3.97% -4.18% 0.98% 2.47% 0.42% 1.08% 2.57%
MFS Growth
With Income 10/09/95 1.33% n/a 18.83% -4.69% n/a 16.36% -0.09% n/a 17.43%
MFS High Income 7/26/95 1.67% n/a 7.43% -4.35% n/a 5.00% 0.25% n/a 6.03%
MFS Research 7/26/95 21.16% n/a 21.83% 14.87% n/a 19.40% 19.47% n/a 20.43%
MFS New Discovery 5/1/98 56.28% n/a 35.18% 50.28% n/a 31.58% 54.88% n/a 33.78%
- ----------------------------------------------------------------------------------------------------------------------------------
PIMCO Variable Insurance Trust
PIMCO High Yield Bond 4/30/98 0.60% n/a 1.80% -5.40% n/a -1.80% -0.80% n/a 0.40%
PIMCO Low
Duration Bond 2/16/99 4.14% n/a 3.97% -1.86% n/a -0.84% 2.74% n/a 2.57%
PIMCO StocksPLUS
Growth and Income 12/31/97 6.24% n/a 18.91% 0.24% n/a 15.58% 4.84% n/a 17.51%
PIMCO Total
Return Bond 12/31/97 4.62% n/a 4.51% -1.38% n/a 1.18% 3.22% n/a 3.11%
------------------------------------------------------------------------------------------------------------------------------------
Putnam Variable Trust
Putnam VT Growth
and Income -
Class IA Shares 2/01/88 -10.85% 14.68% 13.25% -16.69% 13.18% 11.75% -12.09% 13.28% 11.85%
Putnam VT International
Growth - Class
IA Shares 1/02/97 43.43% n/a 25.69% 36.83% n/a 22.88% 41.43% n/a 24.29%
Putnam VT International
New Opportunities -
Class IA Shares 1/02/97 43.56% n/a 21.64% 36.96% n/a 18.83% 41.56% n/a 20.24%
Putnam VT New Value -
Class IA Shares 1/02/97 -9.71% n/a 7.58% -15.51% n/a 4.77% -10.91% n/a 6.18%
Putnam VT Vista -
Class IA Shares 1/02/97 57.61% n/a 31.73% 50.81% n/a 28.92% 55.41% n/a 30.33%
-----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
PART B
STATEMENT OF ADDITIONAL INFORMATION
INDIVIDUAL FIXED AND VARIABLE DEFERRED ANNUITY CONTRACT
issued by
<PAGE>
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 SEPTEMBER 1, 2000 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 60181-4a644,
(800) 831-5433.
THIS STATEMENT OF ADDITIONAL INFORMATION IS DATED SEPTEMBER 1, 2000.
TABLE OF CONTENTS
Page
COMPANY ....................................................................
EXPERTS ....................................................................
LEGAL OPINIONS...............................................................
DISTRIBUTION.................................................................
Reduction or Elimination of the Withdrawal Charge...................
CALCULATION OF PERFORMANCE INFORMATION.......................................
Total Return........................................................
Historical Unit Values..............................................
Reporting Agencies..................................................
FEDERAL TAX STATUS...........................................................
General ...........................................................
Diversification.....................................................
Multiple Contracts.................................................
Contracts Owned by Other than Natural Persons......................
Tax Treatment of Assignments or Transfer of Ownership..............
Death Benefits.....................................................
Income Tax Withholding.............................................
Tax Treatment of Withdrawals - Non-Qualified Contracts.............
Qualified Plans....................................................
Tax Treatment of Withdrawals - Qualified Contracts.................
Tax-Sheltered Annuities - Withdrawal Limitations...................
<PAGE>
ANNUITY PROVISIONS..........................................................
Variable Annuity...................................................
Fixed Annuity......................................................
Annuity Unit Value.................................................
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 Life") purchased the Company from
Xerox Financial Services, Inc. The Company changed its name to Cova Financial
Services Life Insurance Company. On January 6, 2000, Metropolitan Life Insurance
Company (MetLife) acquired GenAmerica Corporation, the ultimate parent company
of General American Life. The acquisition of GenAmerica Corporation does not
affect policy benefits or any other terms or conditions under your contract.
MetLife, headquartered in New York City since 1868, is a leading provider of
insurance and financial products and services to individual and group customers.
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.
EXPERTS
The consolidated balance sheets of the Company as of December 31, 1999 and 1998,
and the related consolidated statements of income, shareholder's equity, and
cash flows for each of the years in the three-year period ended December 31,
1999, and the statement of assets and liabilities of the Separate Account as of
December 31, 1999, and the related statement of operations for the year then
ended and the statements of changes in net assets for the two years then ended,
have been included herein in reliance upon the reports of KPMG LLP, independent
certified public accountants, appearing elsewhere herein, and upon the authority
of said firm as experts in accounting and auditing.
LEGAL OPINIONS
Blazzard, Grodd & Hasenauer, P.C., Westport, Connecticut has provided advice on
certain matters relating to the federal securities and income tax laws in
connection with the Contracts.
DISTRIBUTION
<PAGE>
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.
CALCULATION OF 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
<PAGE>
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.
You 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 your total return may be in any future period.
The Separate Account and certain Portfolios have been in existence for sometime
and 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 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
<PAGE>
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
<PAGE>
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.
FEDERAL 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 Internal Revenue Code of 1986, as amended (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.
<PAGE>
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.
<PAGE>
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. For purposes of this rule, contracts received in a
Section 1035 exchange will be considered issued in the year of the exchange.
Owners should consult a tax adviser prior to purchasing more than one non-
qualified annuity contract in any calendar year.
Partial 1035 Exchanges
Section 1035 of the Code provides that an annuity contract may be exchanged in a
tax-free transaction for another annuity contract. Historically, it was presumed
that only the exchange of an entire contract, as opposed to a partial exchange,
would be accorded tax-free status. In 1998 in CONWAY VS. COMMISSIONER, the Tax
Court held that the direct transfer of a portion of an annuity contract into
another annuity contract qualified as a non-taxable exchange. On November 22,
1999, the Internal Revenue Service filed an Action on Decision which indicated
that it acquiesced in the Tax Court decision in CONWAY. However, in its
acquiescence with the decision of the Tax Court, the Internal Revenue Service
stated that it will challenge transactions where taxpayers enter into a series
of partial exchanges and annuitizations as part of a design to avoid application
of the 10% premature distribution penalty or other limitations imposed on
annuity contracts under the Code. In the absence of further guidance from the
Internal Revenue Service it is unclear what specific types of partial exchange
designs and transactions will be challenged by the Internal Revenue Service. Due
to the uncertainty in this area owners should consult their own tax advisers
prior to entering into a partial exchange of an annuity contract.
<PAGE>
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 or Transfer of Ownership
An assignment, pledge or transfer of ownership of a Contract may be a taxable
event. Owners should therefore consult competent tax advisers should they wish
to assign, pledge or transfer ownership of their Contracts.
Death Benefits
Any death benefits paid under the Contract are taxable to the beneficiary. The
rules governing the taxation of payments from an annuity contract, as discussed
above, generally apply to the payment of death benefits and depend on whether
the death benefits are paid as a lump sum or as annuity payments. Estate taxes
may also apply.
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.
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); or d) hardship withdrawals. 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
<PAGE>
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.
With respect to (d) above, if the series of substantially equal periodic
payments is modified before the later of your attaining age 59 1/2 or 5 years
from the date of the first periodic payment, then the tax for the year of the
modification is increased by an amount equal to the tax which would have been
imposed (the 10% penalty tax) but for the exception, plus interest for the tax
years in which the exception was used.
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. The Company is not
bound by the terms and conditions of such plans to the extent such terms
conflict with the terms of a Contract, unless the Company specifically consents
to be bound. Owners, participants and Beneficiaries are responsible for
determining that contributions, distributions and other transactions with
respect to the Contracts comply with applicable law. A qualified contract will
not provide any necessary or additional tax deferral if it is used to fund a
qualified plan that is tax deferred. However, the contract has features and
benefits other than tax deferral that may make it an appropriate investment for
a qualified plan. 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
<PAGE>
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. 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.
b. 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 taxable 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.
Roth IRAs
Section 408A of the Code provides that beginning in 1998, individuals may
purchase a new type of non-deductible IRA, known as a Roth IRA. Purchase
payments for a Roth IRA are limited to a maximum of $2,000 per year and are not
deductible from taxable income. Lower maximum limitations apply to individuals
<PAGE>
with adjusted gross incomes between $95,000 and $110,000 in the case of single
taxpayers, between $150,000 and $160,000 in the case of married taxpayers filing
joint returns, and between $0 and $10,000 in the case of married taxpayers
filing separately. An overall $2,000 annual limitation continues to apply to all
of a taxpayer's IRA contributions, including Roth IRA and non-Roth IRAs.
Qualified distributions from Roth IRAs are free from federal income tax. A
qualified distribution requires that an individual has held the Roth IRA for at
least five years and, in addition, that the distribution is made either after
the individual reaches age 59 1/2, on the individual's death or disability, or
as a qualified first-time home purchase, subject to a $10,000 lifetime maximum,
for the individual, a spouse, child, grandchild, or ancestor. Any distribution
which is not a qualified distribution is taxable to the extent of earnings in
the distribution. Distributions are treated as made from contributions first and
therefore no distributions are taxable until distributions exceed the amount of
contributions to the Roth IRA. The 10% penalty tax and the regular IRA
exceptions to the 10% penalty tax apply to taxable distributions from a Roth
IRA.
Amounts may be rolled over from one Roth IRA to another Roth IRA. Furthermore,
an individual may make a rollover contribution from a non-Roth IRA to a Roth
IRA, unless the individual has adjusted gross income over $100,000 or the
individual is a married taxpayer filing a separate return. The individual must
pay tax on any portion of the IRA being rolled over that represents income or a
previously deductible IRA contribution. However, for rollovers in 1998, the
individual may pay that tax ratably over the four taxable year period beginning
with tax year 1998.
Purchasers of Contracts to be qualified as a Roth IRA should obtain competent
tax advice as to the tax treatment and suitability of such an investment.
c. Pension and Profit-Sharing Plans
Sections 401(a) and 401(k) of the Code permit employers, including self-
employed individuals, 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 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
<PAGE>
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 (Pension and Profit-Sharing Plans),
403(b) (Tax-Sheltered Annuities) and 408 and 408A (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 made on
account of an IRS levy upon the Qualified Contract; (h) 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); (i) distributions from an Individual
Retirement Annuity made to the Owner or Annuitant (as applicable) 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 or Annuitant (as
applicable) for the taxable year; and (j) distributions from an Individual
Retirement Annuity made to the Owner or Annuitant (as applicable) 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.
With respect to (c) above, if the series of substantially equal periodic
payments is modified before the later of your attaining age 59 1/2 or 5 years
from the date of the first periodic payment, then the tax for year of the
modification is increased by an amount equal to the tax which would have been
imposed (the 10% penalty tax) but for the exception, plus interest for the tax
years in which the exception was used.
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
<PAGE>
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:
(1) the dollar amount of the first Annuity Payment is divided by the value of
an Annuity Unit as of the Annuity Date. This establishes the number of
Annuity Units for each monthly payment. The number of Annuity Units remains
fixed during the Annuity Payment period.
(2) the fixed number of Annuity Units is multiplied by the Annuity Unit value
for the last Valuation Period of the month preceding the month for which
the payment is due. This result is the dollar amount of the payment.
The total dollar amount of each Variable Annuity Payment is the sum of all
investment portfolios' Variable Annuity Payments reduced by the applicable
Contract Maintenance Charge.
<PAGE>
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 Value
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:
(a) the Accumulation Unit value as of the close of the current Valuation
Period, by
(b) the Accumulation Unit value as of the close of the immediately preceding
Valuation Period.
The Net Investment Factor may be greater or less than one, as the Annuity Unit
value may increase or decrease.
Mortality and Expense Guarantee
The Company guarantees that the dollar amount of each Annuity Payment after the
first Annuity Payment will not be affected by variations in mortality or expense
experience.
FINANCIAL STATEMENTS
The consolidated financial statements of the Company included herein should be
considered only as bearing upon the ability of the Company to meet its
obligations under the Contracts.
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Assets and Liabilities
June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
Assets:
Investments:
Cova Series Trust (Cova):
<S> <C> <C> <C>
Lord Abbett Growth and Income Portfolio 34,429,901 shares at a net asset value of $22.879850 per share $ 787,752
Bond Debenture Portfolio 12,909,312 shares at a net asset value of $11.818836 per share 152,573
Developing Growth Portfolio 3,054,724 shares at a net asset value of $12.436639 per share 37,991
Large Cap Research Portfolio 2,843,352 shares at a net asset value of $12.981956 per share 36,912
Mid-Cap Value Portfolio 2,801,601 shares at a net asset value of $13.030863 per share 36,507
Quality Bond Portfolio 8,113,083 shares at a net asset value of $10.407309 per share 84,435
Small Cap Stock Portfolio 6,021,085 shares at a net asset value of $16.700167 per share 100,553
Large Cap Stock Portfolio 12,916,537 shares at a net asset value of $18.543961 per share 239,523
Select Equity Portfolio 14,988,996 shares at a net asset value of $14.816764 per share 222,088
International Equity Portfolio 8,507,236 shares at a net asset value of $14.530295 per share 123,612
Balanced Portfolio 728,379 shares at a net asset value of $11.776153 per share 8,577
Equity Income Portfolio 527,073 shares at a net asset value of $10.821392 per share 5,704
Growth and Income Equity Portfolio 1,122,086 shares at a net asset value of $13.359775 per share 14,991
General American Capital Company (GACC):
Money Market Fund 1,440,491 shares at a net asset value of $20.873908 per share 30,068
Russell Insurance Funds (Russell):
Multi-Style Equity Fund 3,959,314 shares at a net asset value of $15.57 per share 61,647
Aggressive Equity Fund 828,296 shares at a net asset value of $13.48 per share 11,165
Non-US Fund 1,882,561 shares at a net asset value of $13.11 per share 24,680
Core Bond Fund 3,156,848 shares at a net asset value of $9.85 per share 31,095
Real Estate Securities Fund 143,731 shares at a net asset value of $9.73 per share 1,399
AIM Variable Insurance Funds, Inc. (AIM):
AIM V.I. Value Fund 2,203,153 shares at a net asset value of $33.41 per share 73,607
AIM V.I. Capital Appreciation Fund 1,000,605 shares at a net asset value of $38.51 per share 38,534
AIM V.I. International Equity Fund 255,005 shares at a net asset value of $26.11 per share 6,658
Alliance Variable Products Series
Fund, Inc. (Alliance):
Premier Growth Portfolio 1,510,091 shares at a net asset value of $39.60 per share 59,800
Real Estate Investment Portfolio 567,381 shares at a net asset value of $9.84 per share 5,583
Liberty Variable Investment Trust (Liberty):
Newport Tiger Fund, Variable Series 343,793 shares at a net asset value of $2.61 per share 897
Goldman Sachs Variable Insurance
Trust (Goldman Sachs):
Growth and Income Fund 645,257 shares at a net asset value of $10.97 per share 7,079
International Equity Fund 292,971 shares at a net asset value of $14.24 per share 4,172
Global Income Fund 50,013 shares at a net asset value of $10.15 per share 508
Kemper Variable Series (Kemper):
Dreman High Return Equity Portfolio 148,242 shares at a net asset value of $0.84245 per share 125
Kemper Small Cap Growth Portfolio 1,358,250 shares at a net asset value of $2.63995 per share 3,585
Kemper Small Cap Value Portfolio 4,340,675 shares at a net asset value of $1.05873 per share 4,595
Kemper Government Securities Portfolio 1,901,048 shares at a net asset value of $1.12043 per share 2,130
MFS Variable Insurance Trust (MFS):
MFS Bond Series 173,770 shares at a net asset value of $10.64 per share 1,849
MFS Research Series 888,287 shares at a net asset value of $23.24 per share 20,644
MFS Growth with Income Series 1,056,434 shares at a net asset value of $21.15 per share 22,344
MFS Emerging Growth Series 983,292 shares at a net asset value of $35.05 per share 34,464
MFS Emerging Markets Equity Series 13,197 shares at a net asset value of $7.77 per share 103
MFS High Income Series 476,272 shares at a net asset value of $10.57 per share 5,034
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Assets and Liabilities
June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
Assets, continued:
Investments, continued:
<S> <C> <C> <C>
MFS Global Governments Series 11,549 shares at a net asset value of $9.68 per share $ 112
Oppenheimer Variable Account Funds (Oppenheimer):
Oppenheimer Capital Appreciation Fund 217,461 shares at a net asset value of $51.14 per share 11,121
Oppenheimer Main Street Growth & Income Fund 510,088 shares at a net asset value of $23.35 per share 11,911
Oppenheimer High Income Fund 309,489 shares at a net asset value of $9.57 per share 2,962
Oppenheimer Bond Fund 1,080,908 shares at a net asset value of $10.81 per share 11,685
Oppenheimer Strategic Bond Fund 810,615 shares at a net asset value of $4.65 per share 3,769
Putnam Variable Trust (Putnam)
Putnam VT Growth and Income Fund 1,241,662 shares at a net asset value of $23.21 per share 28,819
Putnam VT New Value Fund 89,658 shares at a net asset value of $11.36 per share 1,019
Putnam VT Vista Fund 529,285 shares at a net asset value of $23.79 per share 12,592
Putnam VT International Growth Fund 1,240,296 shares at a net asset value of $19.69 per share 24,421
Putnam VT International New Opportunities Fund 244,344 shares at a net asset value of $18.87 per share 4,611
Franklin Templeton Variable Insurance Products
Trust (Templeton):
Templeton Global Income Securities Fund 61,794 shares at a net asset value of $11.07 per share 684
Franklin Small Cap Fund 115,794 shares at a net asset value of $26.52 per share 3,070
Templeton Growth Securities Fund 108,147 shares at a net asset value of $13.26 per share 1,434
Templeton International Securities Fund 701,857 shares at a net asset value of $19.31 per share 13,553
Templeton Developing Markets Securities Fund 679,720 shares at a net asset value of $6.39 per share 4,343
Mutual Shares Securities Fund 337,273 shares at a net asset value of $12.69 per share 4,280
Franklin Large Cap Growth Securities Fund 150,257 shares at a net asset value of $22.28 per share 3,347
Variable Insurance Products Fund, Fund II and
Fund III (Fidelity):
VIP Growth Portfolio 59,238 shares at a net asset value of $51.54 per share 3,053
VIP II Contrafund Portfolio 145,101 shares at a net asset value of $25.09 per share 3,640
VIP III Growth Opportunities Portfolio 50,096 shares at a net asset value of $20.61 per share 1,032
VIP III Growth & Income Portfolio 215,890 shares at a net asset value of $15.48 per share 3,342
VIP Equity-Income Portfolio 66,491 shares at a net asset value of $22.91 per share 1,523
American Century Variable Portfolios,
Inc. (American Century):
American Century VP Income & Growth Fund 473,613 shares at a net asset value of $7.67 per share 3,632
American Century VP International Fund 25,795 shares at a net asset value of $11.56 per share 298
American Century VP Value Fund 323,535 shares at a net asset value of $5.42 per share 1,753
Dreyfus Stock Index Fund (Dreyfus) 16,228 shares at a net asset value of $38.02 per share 617
Dreyfus Variable Investment Fund (Dreyfus):
Dreyfus VIF Disciplined Stock Portfolio 4,468 shares at a net asset value of $27.00 per share 121
Dreyfus VIF Capital Appreciation Portfolio 44,750 shares at a net asset value of $40.98 per share 1,834
INVESCO Variable Investment Funds, Inc. (INVESCO):
INVESCO VIF Dynamics Fund 108,581 shares at a net asset value of $21.48 per share 2,332
INVESCO VIF High Yield Fund 91,604 shares at a net asset value of $11.36 per share 1,041
PIMCO Variable Insurance Trust (PIMCO):
PIMCO High Yield Bond Portfolio 3,745 shares at a net asset value of $8.70 per share 33
PIMCO Low Duration Bond Portfolio 1,056 shares at a net asset value of $9.70 per share 10
PIMCO StocksPLUS Growth & Income Portfolio 19,183 shares at a net asset value of $13.08 per share 251
PIMCO Total Return Bond Portfolio 230,161 shares at a net asset value of $9.46 per share 2,177
Scudder Variable Life Investment Fund (Scudder):
International Portfolio 72,023 shares at a net asset value of $16.23 per share 1,169
============
Total assets $ 2,474,574
============
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Assets and Liabilities
June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
<S> <C>
Liabilities:
Goldman Sachs Growth and Income $ 1
Templeton International Securities 1
=================
Total liabilities $ 2
=================
Net assets:
Cova Lord Abbett Growth and Income $ 787,752
Cova Bond Debenture 152,573
Cova Developing Growth 37,991
Cova Large Cap Research 36,912
Cova Mid-Cap Value 36,507
Cova Quality Bond 84,435
Cova Small Cap Stock 100,553
Cova Large Cap Stock 239,523
Cova Select Equity 222,088
Cova International Equity 123,612
Cova Balanced 8,577
Cova Equity Income 5,704
Cova Growth and Income Equity 14,991
GACC Money Market 30,068
Russell Multi-Style Equity 61,647
Russell Aggressive Equity 11,165
Russell Non-US 24,680
Russell Core Bond 31,095
Russell Real Estate Securities 1,399
AIM V.I. Value 73,607
AIM V.I. Capital Appreciation 38,534
AIM V.I. International Equity 6,658
Alliance Premier Growth 59,800
Alliance Real Estate Investment 5,583
Liberty Newport Tiger Fund, Variable 897
Goldman Sachs Growth and Income 7,078
Goldman Sachs International Equity 4,172
Goldman Sachs Global Income 508
Kemper Dreman High Return Equity 125
Kemper Small Cap Growth 3,585
Kemper Small Cap Value 4,595
Kemper Government Securities 2,130
MFS Bond 1,849
MFS Research 20,644
MFS Growth with Income 22,344
MFS Emerging Growth 34,464
MFS Emerging Markets Equity 103
MFS High Income 5,034
MFS Global Governments 112
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Assets and Liabilities
June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
Net assets, continued:
<S> <C>
Oppenheimer Capital Appreciation $ 11,121
Oppenheimer Main Street Growth & Income 11,911
Oppenheimer High Income 2,962
Oppenheimer Bond 11,685
Oppenheimer Strategic Bond 3,769
Putnam VT Growth and Income 28,819
Putnam VT New Value 1,019
Putnam VT Vista 12,592
Putnam VT International Growth 24,421
Putnam VT International New Opportunities 4,611
Templeton Global Income Securities 684
Franklin Small Cap 3,070
Templeton Growth Securities 1,434
Templeton International Securities 13,552
Templeton Developing Markets Securities 4,343
Templeton Mutual Shares Securities 4,280
Franklin Large Cap Growth Securities 3,347
Fidelity VIP Growth 3,053
Fidelity VIP II Contrafund 3,640
Fidelity VIP III Growth Opportunities 1,032
Fidelity VIP III Growth & Income 3,342
Fidelity VIP Equity-Income 1,523
American Century VP Income & Growth 3,632
American Century VP International 298
American Century VP Value 1,753
Dreyfus Stock Index 617
Dreyfus VIF Disciplined Stock 121
Dreyfus VIF Capital Appreciation 1,834
INVESCO VIF Dynamics 2,332
INVESCO VIF High Yield 1,041
PIMCO High Yield Bond 33
PIMCO Low Duration Bond 10
PIMCO StocksPLUS Growth & Income 251
PIMCO Total Return Bond 2,177
Scudder International 1,169
==============
Total net assets $ 2,474,572
==============
See accompanying notes to financial statements.
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Operations
Period ended June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
Cova
----------------------------------------------------------------------------------------
Lord Abbett
Growth Large Small
and Bond Developing Cap Mid-Cap Quality Cap
Income Debenture Growth Research Value Bond Stock
----------- ----------- ----------- ----------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Income:
Dividends $ 9,486 10,055 - 92 108 4,954 1
------------------------ ----------- ----------- ----------- ----------- -----------
Expenses:
Mortality and expense risk 4,979 # 959 # 221 215 198 530 627
Administrative fee 597 # 115 # 26 26 24 64 75
----------- ----------- ----------- ----------- ----------- ----------- -----------
Total expenses 5,576 1,074 247 241 222 594 702
----------- ----------- ----------- ----------- ----------- ----------- -----------
Net investment income (loss) 3,910 8,981 (247) (149) (114) 4,360 (701)
----------- ----------- ----------- ----------- ----------- ----------- -----------
Net realized gain (loss) on investments:
Realized gain (loss) on sale of fund
shares 2,237 303 21 106 59 (20) 780
Realized gain distributions 13,174 - 1,929 3,296 228 - 3,975
----------- ----------- ----------- ----------- ----------- ----------- -----------
Net realized gain (loss) 15,411 303 1,950 3,402 287 (20) 4,755
----------- ----------- ----------- ----------- ----------- ----------- -----------
Change in unrealized appreciation (43,355) (8,161) (6,572) (5,044) 4,908 (1,907) (4,041)
----------- ----------- ----------- ----------- ----------- ----------- -----------
Net increase (decrease) in net
assets from operations $ (24,034) 1,123 (4,869) (1,791) 5,081 2,433 13
=========== =========== =========== =========== =========== =========== ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Operations
Period ended June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
Cova
----------------------------------------------------------------------------------------
Growth Riggs
Large and U.S.
Cap Select International Equity Income Government
Stock Equity Equity Balanced Income Equity Securities
----------- ----------- ----------- ----------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Income:
Dividends $ 1,478 1,094 526 1 1 - 19
----------- ----------- ----------- ----------- ----------- ----------- -----------
Expenses:
Mortality and expense risk 1,443 1,371 774 52 35 92 3
Administrative fee 173 165 93 6 4 11 -
----------- ----------- ----------- ----------- ----------- ----------- -----------
Total expenses 1,616 1,536 867 58 39 103 3
----------- ----------- ----------- ----------- ----------- ----------- -----------
Net investment income (loss) (138) (442) (341) (57) (38) (103) 16
----------- ----------- ----------- ----------- ----------- ----------- -----------
Net realized gain (loss) on investments:
Realized gain (loss) on sale of fund
shares 534 672 903 3 (21) 38 (11)
Realized gain distributions 18,409 14,663 7,656 58 - 213 -
----------- ----------- ----------- ----------- ----------- ----------- -----------
Net realized gain (loss) 18,943 15,335 8,559 61 (21) 251 (11)
----------- ----------- ----------- ----------- ----------- ----------- -----------
Change in unrealized appreciation (24,757) (18,737) (14,191) (65) (148) (498) 4
----------- ----------- ----------- ----------- ----------- ----------- -----------
Net increase (decrease) in net
assets from operations $ (5,952) (3,844) (5,973) (61) (207) (350) 9
=========== =========== =========== =========== =========== =========== ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Operations
Period ended June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
Cova GACC Russell
----------- ----------- ---------------------------------------------------------------
Multi- Real
Riggs Money Style Aggressive Core Estate
Stock Market Equity Equity Non-US Bond Securities
----------- ----------- ----------- ----------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C>
Income:
Dividends $ 4 - 138 14 25 426 12
----------- ----------- ----------- ----------- ----------- ----------- -----------
Expenses:
Mortality and expense risk 3 212 361 64 146 181 6
Administrative fee - 25 43 8 18 22 1
----------- ----------- ----------- ----------- ----------- ----------- -----------
Total expenses 3 237 404 72 164 203 7
----------- ----------- ----------- ----------- ----------- ----------- -----------
Net investment income (loss) 1 (237) (266) (58) (139) 223 5
----------- ----------- ----------- ----------- ----------- ----------- -----------
Net realized gain (loss) on investments:
Realized gain (loss) on sale of fund
shares (1) 1,248 22 20 68 (91) -
Realized gain distributions 23 - 1,537 235 703 - -
----------- ----------- ----------- ----------- ----------- ----------- -----------
Net realized gain (loss) 22 1,248 1,559 255 771 (91) -
----------- ----------- ----------- ----------- ----------- ----------- -----------
Change in unrealized appreciation (4) (221) (4,194) 93 (1,883) 735 106
----------- ----------- ----------- ----------- ----------- ----------- -----------
Net increase (decrease) in net
assets from operations $ 19 790 (2,901) 290 (1,251) 867 111
=========== =========== =========== =========== =========== =========== ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Operations
Period ended June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
AIM Alliance Liberty Goldman Sachs
------------------------------------- ------------------------ ----------- ------------
Newport
V.I. V.I. Real Tiger Growth
V.I. Value Capital International Premier Estate Fund, and
Value Appreciation Equity Growth Investment Variable Income
----------- ----------- ------------ ----------- ----------- ----------- ------------
<S> <C> <C> <C> <C> <C> <C> <C>
Income:
Dividends $ - - - - 223 - -
----------- ----------- ----------- ----------- ----------- ----------- ------------
Expenses:
Mortality and expense risk 365 170 36 300 27 5 41
Administrative fee 44 20 4 36 3 1 5
----------- ----------- ----------- ----------- ----------- ----------- ------------
Total expenses 409 190 40 336 30 6 46
----------- ----------- ----------- ----------- ----------- ----------- ------------
Net investment income (loss) (409) (190) (40) (336) 193 (6) (46)
----------- ----------- ----------- ----------- ----------- ----------- ------------
Net realized gain (loss) on investments:
Realized gain (loss) on sale of fund
shares - 11 487 6 (13) 90 (6)
Realized gain distributions - - - 2,868 - - -
----------- ----------- ----------- ----------- ----------- ----------- ------------
Net realized gain (loss) - 11 487 2,874 (13) 90 (6)
----------- ----------- ----------- ----------- ----------- ----------- ------------
Change in unrealized appreciation (541) 1,742 (1,067) (1,011) 472 (63) 64
----------- ----------- ----------- ----------- ----------- ----------- ------------
Net increase (decrease) in net
assets from operations $ (950) 1,563 (620) 1,527 652 21 12
=========== =========== =========== =========== =========== =========== ============
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Operations
Period ended June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
Goldman Sachs Kemper MFS
------------------------- -------------------------------------------------- -----------
Dreman
High Small Small
International Global Return Cap Cap Government
Equity Income Equity Growth Value Securities Bond
----------- ------------ ----------- ----------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Income:
Dividends $ - - 3 - 25 162 101
----------- ------------ ----------- ----------- ----------- ----------- -----------
Expenses:
Mortality and expense risk 24 3 1 18 28 14 8
Administrative fee 3 - - 2 3 2 1
----------- ------------ ----------- ----------- ----------- ----------- -----------
Total expenses 27 3 1 20 31 16 9
----------- ------------ ----------- ----------- ----------- ----------- -----------
Net investment income (loss) (27) (3) 2 (20) (6) 146 92
----------- ------------ ----------- ----------- ----------- ----------- -----------
Net realized gain (loss) on investments:
Realized gain (loss) on sale of fund
shares 14 (1) (19) 60 (4) (33) (7)
Realized gain distributions - - 7 294 - - -
----------- ------------ ----------- ----------- ----------- ----------- -----------
Net realized gain (loss) 14 (1) (12) 354 (4) (33) (7)
----------- ------------ ----------- ----------- ----------- ----------- -----------
Change in unrealized appreciation (72) 15 4 (365) (96) (46) (56)
----------- ------------ ----------- ----------- ----------- ----------- -----------
Net increase (decrease) in net
assets from operations $ (85) 11 (6) (31) (106) 67 29
=========== ============ =========== =========== =========== =========== ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Operations
Period ended June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
MFS Oppenheimer
----------------------------------------------------------------------------- -------------
Growth Emerging
with Emerging Markets High Global Capital
Research Income Growth Equity Income Governments Appreciation
----------- ----------- ----------- ---------- ----------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
Income:
Dividends $ 7 92 - - 391 4 11
----------- ----------- ----------- ---------- ----------- ------------- -------------
Expenses:
Mortality and expense risk 115 121 198 1 29 1 59
Administrative fee 14 15 24 - 4 - 7
----------- ----------- ----------- ---------- ----------- ------------- -------------
Total expenses 129 136 222 1 33 1 66
----------- ----------- ----------- ---------- ----------- ------------- -------------
Net investment income (loss) (122) (44) (222) (1) 358 3 (55)
----------- ----------- ----------- ---------- ----------- ------------- -------------
Net realized gain (loss) on investments:
Realized gain (loss) on sale of fund
shares 26 10 478 16 (4) (1) 11
Realized gain distributions 1,220 167 1,757 - - - 609
----------- ----------- ----------- ---------- ----------- ------------- -------------
Net realized gain (loss) 1,246 177 2,235 16 (4) (1) 620
----------- ----------- ----------- ---------- ----------- ------------- -------------
Change in unrealized appreciation (91) (61) (3,084) (17) (375) (1) 164
----------- ----------- ----------- ---------- ----------- ------------- -------------
Net increase (decrease) in net
assets from operations $ 1,033 72 (1,071) (2) (21) 1 729
=========== =========== =========== ========== =========== ============= =============
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Operations
Period ended June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
Oppenheimer Putnam
------------------------------------------------- -------------------------------------
Main Street VT
Growth Growth VT
& High Strategic and New VT
Income Income Bond Bond Income Value Vista
----------- ---------- ----------- ----------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Income:
Dividends $ 35 275 885 274 513 12 -
----------- ---------- ----------- ----------- ----------- ----------- -----------
Expenses:
Mortality and expense risk 59 17 69 21 168 5 62
Administrative fee 7 2 8 3 20 1 7
----------- ---------- ----------- ----------- ----------- ----------- -----------
Total expenses 66 19 77 24 188 6 69
----------- ---------- ----------- ----------- ----------- ----------- -----------
Net investment income (loss) (31) 256 808 250 325 6 (69)
----------- ---------- ----------- ----------- ----------- ----------- -----------
Net realized gain (loss) on investments:
Realized gain (loss) on sale of fund
shares 19 (3) (43) (2) (73) (6) 53
Realized gain distributions 459 - - - 2,417 42 113
----------- ---------- ----------- ----------- ----------- ----------- -----------
Net realized gain (loss) 478 (3) (43) (2) 2,344 36 166
----------- ---------- ----------- ----------- ----------- ----------- -----------
Change in unrealized appreciation (424) (287) (618) (211) (3,601) (17) 1,137
----------- ---------- ----------- ----------- ----------- ----------- -----------
Net increase (decrease) in net
assets from operations $ 23 (34) 147 37 (932) 25 1,234
=========== ========== =========== =========== =========== =========== ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Operations
Period ended June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
Putnam Templeton
--------------------------- -----------------------------------------------------------------
VT
VT International Global Franklin Developing
International New Income Small Growth International Markets
Growth Opportunities Securities Cap Securities Securities Securities
------------ ------------- ----------- ----------- ----------- ------------ ------------
<S> <C> <C> <C> <C> <C> <C> <C>
Income:
Dividends $ 417 2 27 17 10 228 35
------------ ------------- ----------- ----------- ----------- ------------ ------------
Expenses:
Mortality and expense risk 137 24 3 14 6 71 23
Administrative fee 16 3 - 2 1 9 3
------------ ------------- ----------- ----------- ----------- ------------ ------------
Total expenses 153 27 3 16 7 80 26
------------ ------------- ----------- ----------- ----------- ------------ ------------
Net investment income (loss) 264 (25) 24 1 3 148 9
------------ ------------- ----------- ----------- ----------- ------------ ------------
Net realized gain (loss)
on investments:
Realized gain (loss) on
sale of fund shares 538 25 (1) (45) (1) (60) 33
Realized gain distributions 1,811 188 - 33 192 1,359 -
------------ ------------- ----------- ----------- ----------- ------------ ------------
Net realized gain (loss) 2,349 213 (1) (12) 191 1,299 33
------------ ------------- ----------- ----------- ----------- ------------ ------------
Change in unrealized appreciation (2,559) (1,015) (13) (91) (166) (1,321) (745)
------------ ------------- ----------- ----------- ----------- ------------ ------------
Net increase (decrease)
in net assets
from operations $ 54 (827) 10 (102) 28 126 (703)
============ ============= =========== =========== =========== ============ ============
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Operations
Period ended June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
Templeton Fidelity
------------------------ ----------------------------------------------------------------
Franklin
Mutual Large Cap VIP III VIP III VIP
Shares Growth VIP VIP II Growth Growth & Equity-
Securities Securities Growth Contrafund Opportunities Income Income
----------- ----------- ----------- ---------- ------------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Income:
Dividends $ 37 8 2 7 10 31 22
----------- ----------- ----------- ---------- ------------- ----------- -----------
Expenses:
Mortality and expense risk 20 14 15 17 5 18 8
Administrative fee 2 2 2 2 1 2 1
----------- ----------- ----------- ---------- ------------- ----------- -----------
Total expenses 22 16 17 19 6 20 9
----------- ----------- ----------- ---------- ------------- ----------- -----------
Net investment income (loss) 15 (8) (15) (12) 4 11 13
----------- ----------- ----------- ---------- ------------- ----------- -----------
Net realized gain (loss) on investments:
Realized gain (loss) on sale of fund
shares - 1 9 2 (1) - (4)
Realized gain distributions 30 117 219 255 51 205 81
----------- ----------- ----------- ---------- ------------- ----------- -----------
Net realized gain (loss) 30 118 228 257 50 205 77
----------- ----------- ----------- ---------- ------------- ----------- -----------
Change in unrealized appreciation (46) 108 (101) (300) (81) (276) (126)
----------- ----------- ----------- ---------- ------------- ----------- -----------
Net increase (decrease) in net
assets from operations $ (1) 218 112 (55) (27) (60) (36)
=========== =========== =========== ========== ============= =========== ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Operations
Period ended June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
American Century Dreyfus INVESCO
-------------------------------------- -------------------------------------- -----------
VP VIF VIF
Income & VP VP Stock Disciplined Capital VIF
Growth International Value Index Stock Appreciation Dynamics
----------- ------------ ----------- ----------- ----------- ------------ -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Income:
Dividends $ 6 - 8 2 - - -
----------- ------------ ----------- ----------- ----------- ------------ -----------
Expenses:
Mortality and expense risk 10 1 5 1 - 5 6
Administrative fee 1 - 1 - - 1 1
----------- ------------ ----------- ----------- ----------- ------------ -----------
Total expenses 11 1 6 1 - 6 7
----------- ------------ ----------- ----------- ----------- ------------ -----------
Net investment income (loss) (5) (1) 2 1 - (6) (7)
----------- ------------ ----------- ----------- ----------- ------------ -----------
Net realized gain (loss) on investments:
Realized gain (loss) on sale of fund
shares - (1) 2 - - - -
Realized gain distributions - 1 20 - - - -
----------- ------------ ----------- ----------- ----------- ------------ -----------
Net realized gain (loss) - - 22 - - - -
----------- ------------ ----------- ----------- ----------- ------------ -----------
Change in unrealized appreciation (22) (5) (31) 4 2 61 142
----------- ------------ ----------- ----------- ----------- ------------ -----------
Net increase (decrease) in net
assets from operations $ (27) (6) (7) 5 2 55 135
=========== ============ =========== =========== =========== ============ ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Operations
Period ended June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
INVESCO PIMCO Scudder
----------- -------------------------------------------------- ------------
VIF High Low StocksPLUS Total
High Yield Duration Growth & Return
Yield Bond Bond Income Bond International Total
----------- ----------- ----------- ----------- ----------- ------------ -----------
<S> <C> <C> <C> <C> <C>
Income:
Dividends $ - 1 - 5 35 3 32,360
----------- ----------- ----------- ----------- ----------- ------------ -----------
Expenses:
Mortality and expense risk 3 - - 1 7 4 14,855
Administrative fee - - - - 1 - 1,783
----------- ----------- ----------- ----------- ----------- ------------ -----------
Total expenses 3 - - 1 8 4 16,638
----------- ----------- ----------- ----------- ----------- ------------ -----------
Net investment income (loss) (3) 1 - 4 27 (1) 15,722
----------- ----------- ----------- ----------- ----------- ------------ -----------
Net realized gain (loss) on investments:
Realized gain (loss) on sale of fund
shares - (1) - - - (1) 8,431
Realized gain distributions - - - - - 66 80,680
----------- ----------- ----------- ----------- ----------- ------------ -----------
Net realized gain (loss) - (1) - - - 65 89,111
----------- ----------- ----------- ----------- ----------- ------------ -----------
Change in unrealized appreciation 5 - - (2) 23 (122) (143,115)
----------- ----------- ----------- ----------- ----------- ------------ -----------
Net increase (decrease) in net
assets from operations $ 2 - - 2 50 (58) (38,282)
=========== =========== =========== =========== =========== ============ ===========
See accompanying notes to financial statements.
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Period ended June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
Cova
----------------------------------------------------------------------------------------
Lord Abbett
Growth Large Small
and Bond Developing Cap Mid-Cap Quality Cap
Income Debenture Growth Research Value Bond Stock
----------- ----------- ----------- ----------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets
from operations:
Net investment income (loss) $ 3,910 8,981 (247) (149) (114) 4,360 (701)
Net realized gain (loss) 15,411 303 1,950 3,402 287 (20) 4,755
Change in unrealized appreciation (43,355) (8,161) (6,572) (5,044) 4,908 (1,907) (4,041)
----------- ----------- ----------- ----------- ----------- ----------- -----------
Net increase (decrease) from
operations (24,034) 1,123 (4,869) (1,791) 5,081 2,433 13
----------- ----------- ----------- ----------- ----------- ----------- -----------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - -
Payments received from contract
owners 8,404 1,521 4,036 1,731 1,296 1,755 1,761
Transfers between sub-accounts
(including fixed account), net 2,757 (1,082) 8,631 5,075 3,458 (2,758) 4,427
Transfers for contract benefits and
terminations (34,794) (6,552) (943) (1,211) (835) (5,169) (3,175)
----------- ----------- ----------- ----------- ----------- ----------- -----------
Net increase (decrease) in net
assets from contract
transactions (23,633) (6,113) 11,724 5,595 3,919 (6,172) 3,013
----------- ----------- ----------- ----------- ----------- ----------- -----------
Net increase (decrease) in net
assets (47,667) (4,990) 6,855 3,804 9,000 (3,739) 3,026
Net assets at beginning of period 835,419 157,563 31,136 33,108 27,507 88,174 97,527
----------- ----------- ----------- ----------- ----------- ----------- -----------
Net assets at end of period $ 787,752 152,573 37,991 36,912 36,507 84,435 100,553
=========== =========== =========== =========== =========== =========== ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Period ended June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
Cova
----------------------------------------------------------------------------------------
Growth Riggs
Large and U.S.
Cap Select International Equity Income Government
Stock Equity Equity Balanced Income Equity Securities
----------- ----------- ----------- ----------- ----------- ----------- ------------
<S> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets
from operations:
Net investment income (loss) $ (138) (442) (341) (57) (38) (103) 16
Net realized gain (loss) 18,943 15,335 8,559 61 (21) 251 (11)
Change in unrealized appreciation (24,757) (18,737) (14,191) (65) (148) (498) 4
----------- ----------- ----------- ----------- ----------- ----------- -----------
Net increase (decrease) from
operations (5,952) (3,844) (5,973) (61) (207) (350) 9
----------- ----------- ----------- ----------- ----------- ----------- -----------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - (203)
Payments received from contract
owners 6,219 2,658 2,515 32 79 70 382
Transfers between sub-accounts
(including fixed account), net 22,636 4,439 6,897 404 269 621 (478)
Transfers for contract benefits and
terminations (10,331) (6,937) (3,726) (239) (144) (322) (2)
----------- ----------- ----------- ----------- ----------- ----------- -----------
Net increase (decrease) in net
assets from contract
transactions 18,524 160 5,686 197 204 369 (301)
----------- ----------- ----------- ----------- ----------- ----------- -----------
Net increase (decrease) in net
assets 12,572 (3,684) (287) 136 (3) 19 (292)
Net assets at beginning of period 226,951 225,772 123,899 8,441 5,707 14,972 292
----------- ----------- ----------- ----------- ----------- ----------- -----------
Net assets at end of period $ 239,523 222,088 123,612 8,577 5,704 14,991 -
=========== =========== =========== =========== =========== =========== ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Period ended June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
Cova GACC Russell
----------- ----------- --------------------------------------------------------------
Multi- Real
Riggs Money Style Aggressive Core Estate
Stock Market Equity Equity Non-US Bond Securities
----------- ----------- ----------- ----------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets
from operations:
Net investment income (loss) $ 1 (237) (266) (58) (139) 223 5
Net realized gain (loss) 22 1,248 1,559 255 771 (91) -
Change in unrealized appreciation (4) (221) (4,194) 93 (1,883) 735 106
----------- ----------- ----------- ----------- ----------- ----------- -----------
Net increase (decrease) from
operations 19 790 (2,901) 290 (1,251) 867 111
----------- ----------- ----------- ----------- ----------- ----------- -----------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions (109) - - - - - -
Payments received from contract
owners 389 2,880 3,680 548 1,526 1,609 318
Transfers between sub-accounts
(including fixed account), net (516) (12,798) 6,047 1,154 2,121 2,130 377
Transfers for contract benefits and
terminations (2) (3,699) (1,507) (284) (678) (1,065) (38)
----------- ----------- ----------- ----------- ----------- ----------- -----------
Net increase (decrease) in net
assets from contract
transactions (238) (13,617) 8,220 1,418 2,969 2,674 657
----------- ----------- ----------- ----------- ----------- ----------- -----------
Net increase (decrease) in net
assets (219) (12,827) 5,319 1,708 1,718 3,541 768
Net assets at beginning of period 219 42,895 56,328 9,457 22,962 27,554 631
----------- ----------- ----------- ----------- ----------- ----------- -----------
Net assets at end of period $ - 30,068 61,647 11,165 24,680 31,095 1,399
=========== =========== =========== =========== =========== =========== ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Period ended June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
AIM Alliance Liberty Goldman Sachs
-------------------------------------- ----------------------- ----------- -------------
Newport
V.I. V.I. Real Tiger Growth
V.I. Value Capital International Premier Estate Fund, and
Value Appreciation Equity Growth Investment Variable Income
---------- ------------ ------------ ----------- ---------- ----------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets
from operations:
Net investment income (loss) $ (409) (190) (40) (336) 193 (6) (46)
Net realized gain (loss) - 11 487 2,874 (13) 90 (6)
Change in unrealized appreciation (541) 1,742 (1,067) (1,011) 472 (63) 64
---------- ------------ ------------ ----------- ---------- ----------- -------------
Net increase (decrease) from
operations (950) 1,563 (620) 1,527 652 21 12
---------- ------------ ------------ ----------- ---------- ----------- -------------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - -
Payments received from contract
owners 10,450 5,954 894 11,599 1,158 120 364
Transfers between sub-accounts
(including fixed account), net 22,826 16,771 1,683 8,507 305 138 506
Transfers for contract benefits and
terminations (1,291) (882) (141) (1,166) (86) (4) (196)
---------- ------------ ------------ ----------- ---------- ----------- -------------
Net increase (decrease) in net
assets from contract
transactions 31,985 21,843 2,436 18,940 1,377 254 674
---------- ------------ ------------ ----------- ---------- ----------- -------------
Net increase (decrease) in net
assets 31,035 23,406 1,816 20,467 2,029 275 686
Net assets at beginning of period 42,572 15,128 4,842 39,333 3,554 622 6,392
---------- ------------ ------------ ----------- ---------- ----------- -------------
Net assets at end of period $ 73,607 38,534 6,658 59,800 5,583 897 7,078
========== ============ ============ =========== ========== =========== =============
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Period ended June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
Goldman Sachs Kemper MFS
------------------------ ------------------------------------------------- ---------
Dreman
High Small Small
International Global Return Cap Cap Government
Equity Income Equity Growth Value Securities Bond
------------- --------- ---------- ---------- ----------- ------------ ---------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets
from operations:
Net investment income (loss) $ (27) (3) 2 (20) (6) 146 92
Net realized gain (loss) 14 (1) (12) 354 (4) (33) (7)
Change in unrealized appreciation (72) 15 4 (365) (96) (46) (56)
------------- --------- ---------- ---------- ----------- ------------ ---------
Net increase (decrease) from
operations (85) 11 (6) (31) (106) 67 29
------------- --------- ---------- ---------- ----------- ------------ ---------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - -
Payments received from contract
owners 407 158 - 547 236 55 -
Transfers between sub-accounts
(including fixed account), net 412 38 (42) 1,329 197 (231) 1,711
Transfers for contract benefits and
terminations (123) (31) - (20) (134) (54) (110)
------------- --------- ---------- ---------- ----------- ------------ ---------
Net increase (decrease) in net
assets from contract
transactions 696 165 (42) 1,856 299 (230) 1,601
------------- --------- ---------- ---------- ----------- ------------ ---------
Net increase (decrease) in net
assets 611 176 (48) 1,825 193 (163) 1,630
Net assets at beginning of period 3,561 332 173 1,760 4,402 2,293 219
------------- --------- ---------- ---------- ----------- ------------ ---------
Net assets at end of period $ 4,172 508 125 3,585 4,595 2,130 1,849
============= ========= ========== ========== =========== ============ =========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Period ended June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
MFS Oppenheimer
------------------------------------------------------------------ -------------
Growth Emerging
with Emerging Markets High Global Capital
Research Income Growth Equity Income Governments Appreciation
------------------- -------- ---------- --------- ------------ -------------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets
from operations:
Net investment income (loss) $ (122) (44) (222) (1) 358 3 (55)
Net realized gain (loss) 1,246 177 2,235 16 (4) (1) 620
Change in unrealized appreciation (91) (61) (3,084) (17) (375) (1) 164
--------- -------- -------- ---------- --------- ------------ -------------
Net increase (decrease) from
operations 1,033 72 (1,071) (2) (21) 1 729
--------- -------- -------- ---------- --------- ------------ -------------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - -
Payments received from contract
owners 1,290 2,499 5,770 - 279 15 987
Transfers between sub-accounts
(including fixed account), net 2,343 2,768 2,280 (43) 420 32 2,170
Transfers for contract benefits and
terminations (380) (426) (1,048) (1) (169) (13) (228)
--------- -------- -------- ---------- --------- ------------ -------------
Net increase (decrease) in net
assets from contract
transactions 3,253 4,841 7,002 (44) 530 34 2,929
--------- -------- -------- ---------- --------- ------------ -------------
Net increase (decrease) in net
assets 4,286 4,913 5,931 (46) 509 35 3,658
Net assets at beginning of period 16,358 17,431 28,533 149 4,525 77 7,463
--------- -------- -------- ---------- --------- ------------ -------------
Net assets at end of period $ 20,644 22,344 34,464 103 5,034 112 11,121
========= ======== ======== ========== ========= ============ =============
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Period ended June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
Oppenheimer Putnam
------------------------------------------- --------------------------------
Main Street VT
Growth Growth VT
& High Strategic and New VT
Income Income Bond Bond Income Value Vista
---------- --------- -------- ---------- --------- ----------- --------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets
from operations:
Net investment income (loss) $ (31) 256 808 250 325 6 (69)
Net realized gain (loss) 478 (3) (43) (2) 2,344 36 166
Change in unrealized appreciation (424) (287) (618) (211) (3,601) (17) 1,137
---------- --------- -------- ---------- --------- ----------- --------
Net increase (decrease) from
operations 23 (34) 147 37 (932) 25 1,234
---------- --------- -------- ---------- --------- ----------- --------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - -
Payments received from contract
owners 3,017 104 318 310 1,800 252 1,667
Transfers between sub-accounts
(including fixed account), net 1,354 513 1,102 303 2,426 69 3,014
Transfers for contract benefits and
terminations (152) (45) (424) (36) (746) (20) (170)
---------- --------- -------- ---------- --------- ----------- --------
Net increase (decrease) in net
assets from contract
transactions 4,219 572 996 577 3,480 301 4,511
---------- --------- -------- ---------- --------- ----------- --------
Net increase (decrease) in net
assets 4,242 538 1,143 614 2,548 326 5,745
Net assets at beginning of period 7,669 2,424 10,542 3,155 26,271 693 6,847
---------- --------- -------- ---------- --------- ----------- --------
Net assets at end of period $ 11,911 2,962 11,685 3,769 28,819 1,019 12,592
========== ========= ======== ========== ========= =========== ========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Period ended June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
Putnam Templeton
---------------------------- ----------------------------------------------------------
VT
VT International Global Franklin Developing
International New Income Small Growth International Markets
Growth Opportunities Securities Cap Securities Securities Securities
----------- --------------- ---------- ------- ---------- ------------- ----------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets
from operations:
Net investment income (loss) $ 264 (25) 24 1 3 148 9
Net realized gain (loss) 2,349 213 (1) (12) 191 1,299 33
Change in unrealized appreciation (2,559) (1,015) (13) (91) (166) (1,321) (745)
----------- --------------- ---------- ------- ---------- ------------- ----------
Net increase (decrease) from
operations 54 (827) 10 (102) 28 126 (703)
----------- --------------- ---------- ------- ---------- ------------- ----------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - -
Payments received from contract
owners 3,481 1,963 22 465 219 936 1,279
Transfers between sub-accounts
(including fixed account), net 1,400 1,057 342 1,924 697 3,666 381
Transfers for contract benefits and
terminations (708) (94) (16) (197) (48) (386) (103)
----------- --------------- ---------- ------- ---------- ------------- ----------
Net increase (decrease) in net
assets from contract
transactions 4,173 2,926 348 2,192 868 4,216 1,557
----------- --------------- ---------- ------- ---------- ------------- ----------
Net increase (decrease) in net
assets 4,227 2,099 358 2,090 896 4,342 854
Net assets at beginning of period 20,194 2,512 326 980 538 9,210 3,489
----------- --------------- ---------- ------- ---------- ------------- ----------
Net assets at end of period $ 24,421 4,611 684 3,070 1,434 13,552 4,343
=========== =============== ========== ======= ========== ============= ==========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Period ended June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
Templeton Fidelity
------------------------ ---------------------------------------------------------------
Franklin
Mutual Large Cap VIP III VIP III VIP
Shares Growth VIP VIP II Growth Growth & Equity-
Securities Securities Growth Contrafund Opportunities Income Income
------------ ----------- --------- ---------- -------------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets
from operations:
Net investment income (loss) $ 15 (8) (15) (12) 4 11 13
Net realized gain (loss) 30 118 228 257 50 205 77
Change in unrealized appreciation (46) 108 (101) (300) (81) (276) (126)
------------ ----------- --------- ---------- -------------- ----------- -----------
Net increase (decrease) from
operations (1) 218 112 (55) (27) (60) (36)
------------ ----------- --------- ---------- -------------- ----------- -----------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - -
Payments received from contract
owners 1,425 396 779 589 97 400 86
Transfers between sub-accounts
(including fixed account), net 339 1,839 500 1,373 237 570 278
Transfers for contract benefits and
terminations (64) (125) (168) (83) (4) (50) (33)
------------ ----------- --------- ---------- -------------- ----------- -----------
Net increase (decrease) in net
assets from contract
transactions 1,700 2,110 1,111 1,879 330 920 331
------------ ----------- --------- ---------- -------------- ----------- -----------
Net increase (decrease) in net
assets 1,699 2,328 1,223 1,824 303 860 295
Net assets at beginning of period 2,581 1,019 1,830 1,816 729 2,482 1,228
------------ ----------- --------- ---------- -------------- ----------- -----------
Net assets at end of period $ 4,280 3,347 3,053 3,640 1,032 3,342 1,523
============ =========== ========= ========== ============== =========== ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Period ended June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
American Century Dreyfus INVESCO
------------------------------------ ----------------------------------- -----------
VP VIF VIF
Income & VP VP Stock Disciplined Capital VIF
Growth International Value Index Stock Appreciation Dynamics
----------- ------------ --------- --------- ----------- ------------ -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets
from operations:
Net investment income (loss) $ (5) (1) 2 1 - (6) (7)
Net realized gain (loss) - - 22 - - - -
Change in unrealized appreciation (22) (5) (31) 4 2 61 142
----------- ------------ --------- --------- ----------- ------------ -----------
Net increase (decrease) from
operations (27) (6) (7) 5 2 55 135
----------- ------------ --------- --------- ----------- ------------ -----------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - -
Payments received from contract
owners 3,094 197 1,443 428 106 1,353 1,799
Transfers between sub-accounts
(including fixed account), net 310 106 155 172 3 205 229
Transfers for contract benefits and
terminations (24) (1) (11) (2) - (4) (12)
----------- ------------ --------- --------- ----------- ------------ -----------
Net increase (decrease) in net
assets from contract
transactions 3,380 302 1,587 598 109 1,554 2,016
----------- ------------ --------- --------- ----------- ------------ -----------
Net increase (decrease) in net
assets 3,353 296 1,580 603 111 1,609 2,151
Net assets at beginning of period 279 2 173 14 10 225 181
----------- ------------ --------- --------- ----------- ------------ -----------
Net assets at end of period $ 3,632 298 1,753 617 121 1,834 2,332
=========== ============ ========= ========= =========== ============ ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Period ended June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
INVESCO PIMCO Scudder
----------- -------------------------------------------------- -----------
VIF High Low StocksPLUS Total
High Yield Duration Growth & Return
Yield Bond Bond Income Bond International Total
----------- ----------- ----------- ----------- ----------- ----------- ------------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets
from operations:
Net investment income (loss) $ (3) 1 - 4 27 (1) 15,722
Net realized gain (loss) - (1) - - - 65 89,111
Change in unrealized appreciation 5 - - (2) 23 (122) (143,115)
----------- ----------- ----------- ----------- ----------- ----------- -----------
Net increase (decrease) from
operations 2 - - 2 50 (58) (38,282)
----------- ----------- ----------- ----------- ----------- ----------- -----------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - (312)
Payments received from contract
owners 934 28 10 240 1,974 921 118,323
Transfers between sub-accounts
(including fixed account), net 57 5 - 31 104 140 142,832
Transfers for contract benefits and
terminations (8) - - (31) (22) (3) (91,946)
----------- ----------- ----------- ----------- ----------- ----------- -----------
Net increase (decrease) in net
assets from contract
transactions 983 33 10 240 2,056 1,058 168,897
----------- ----------- ----------- ----------- ----------- ----------- -----------
Net increase (decrease) in net
assets 985 33 10 242 2,106 1,000 130,615
Net assets at beginning of period 56 - - 9 71 169 2,343,957
----------- ----------- ----------- ----------- ----------- ----------- -----------
Net assets at end of period $ 1,041 33 10 251 2,177 1,169 2,474,572
=========== =========== =========== =========== =========== =========== ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Operations
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
Cova
------------------------------------------------------------------------------------
VKAC Lord Abbett
Growth Growth
Quality Money High Stock and and Bond
Income Market Yield Index Income Income Debenture
----------- ----------- ---------- --------- ---------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Income:
Dividends $ 1,404 7 1,324 576 331 - 2,999
----------- ----------- ---------- --------- ---------- ----------- -----------
Expenses:
Mortality and expense risk 11 2 8 27 14 9,608 1,878
Administrative fee 1 - 1 3 2 1,153 225
----------- ----------- ---------- --------- ---------- ----------- -----------
Total expenses 12 2 9 30 16 10,761 2,103
----------- ----------- ---------- --------- ---------- ----------- -----------
Net investment income (loss) 1,392 5 1,315 546 315 (10,761) 896
----------- ----------- ---------- --------- ---------- ----------- -----------
Net realized gain (loss) on investments:
Realized gain (loss) on sale of fund
shares (520) - (955) 18,079 6,587 1,426 123
Realized gain distributions - - - 9,833 5,025 - 972
----------- ----------- ---------- --------- ---------- ----------- -----------
Net realized gain (loss) (520) - (955) 27,912 11,612 1,426 1,095
----------- ----------- ---------- --------- ---------- ----------- -----------
Change in unrealized appreciation (1,307) - (174) (25,838) (11,521) 84,856 825
----------- ----------- ---------- --------- ---------- ----------- -----------
Net increase (decrease) in net
assets from operations $ (435) 5 186 2,620 406 75,521 2,816
=========== =========== ========== ========= ========== =========== ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Operations
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
Cova
--------------------------------------------------------------------------------
Large Small Large
Developing Cap Mid-Cap Quality Cap Cap Select
Growth Research Value Bond Stock Stock Equity
---------- ----------- --------- -------- ---------- --------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Income:
Dividends $ - 40 32 980 201 273 528
---------- ----------- --------- -------- ---------- --------- -----------
Expenses:
Mortality and expense risk 263 280 290 1,077 900 2,451 2,538
Administrative fee 32 34 35 129 108 294 305
---------- ----------- --------- -------- ---------- --------- -----------
Total expenses 295 314 325 1,206 1,008 2,745 2,843
---------- ----------- --------- -------- ---------- --------- -----------
Net investment income (loss) (295) (274) (293) (226) (807) (2,472) (2,315)
---------- ----------- --------- -------- ---------- --------- -----------
Net realized gain (loss) on investments:
Realized gain (loss) on sale of fund
shares 69 9 21 (12) 116 2,080 283
Realized gain distributions - - - 491 - 5,964 17,924
---------- ----------- --------- -------- ---------- --------- -----------
Net realized gain (loss) 69 9 21 479 116 8,044 18,207
---------- ----------- --------- -------- ---------- --------- -----------
Change in unrealized appreciation 6,712 5,533 1,266 (2,613) 29,693 20,021 404
---------- ----------- --------- -------- ---------- --------- -----------
Net increase (decrease) in net
assets from operations $ 6,486 5,268 994 (2,360) 29,002 25,593 16,296
========== =========== ========= ======== ========== ========= ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Operations
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
Cova
------------------------------------------------------------------------------------
Growth Riggs
Small and U.S.
International Cap Equity Income Government Riggs
Equity Balanced Equity Income Equity Securities Stock
----------- --------- --------- ---------- ---------- ------------- ----------
<S> <C> <C> <C> <C> <C> <C> <C>
Income:
Dividends $ 509 161 - 92 53 - -
----------- --------- --------- ---------- ---------- ------------- -----------
Expenses:
Mortality and expense risk 1,283 77 14 62 148 1 -
Administrative fee 154 9 2 7 18 - -
----------- --------- --------- ---------- ---------- ------------- ----------
Total expenses 1,437 86 16 69 166 1 -
----------- --------- --------- ---------- ---------- ------------- ----------
Net investment income (loss) (928) 75 (16) 23 (113) (1) -
----------- --------- --------- ---------- ---------- ------------- ----------
Net realized gain (loss) on investments:
Realized gain (loss) on sale of fund
shares 1,060 43 76 27 62 1 -
Realized gain distributions 1,361 80 - 266 95 - -
----------- --------- --------- ---------- ---------- ------------- ----------
Net realized gain (loss) 2,421 123 76 293 157 1 -
----------- --------- --------- ---------- ---------- ------------- ----------
Change in unrealized appreciation 24,455 138 (34) (336) 1,557 (4) 4
----------- --------- --------- ---------- ---------- ------------- ----------
Net increase (decrease) in net
assets from operations $ 25,948 336 26 (20) 1,601 (4) 4
=========== ========= ========= ========== ========== ============= ==========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Operations
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
GACC Lord Abbett Russell
---------- ----------- ----------------------------------------------------------
Growth Multi- Real
Money and Style Aggressive Core Estate
Market Income Equity Equity Non-US Bond Securities
---------- ----------- ---------- ----------- ---------- ---------- ----------
<S> <C> <C> <C> <C> <C> <C> <C>
Income:
Dividends $ - - 304 22 287 1,359 20
---------- ----------- ---------- ----------- ---------- ---------- ----------
Expenses:
Mortality and expense risk 476 186 528 87 190 284 2
Administrative fee 57 22 63 10 23 34 -
---------- ----------- ---------- ----------- ---------- ---------- ----------
Total expenses 533 208 591 97 213 318 2
---------- ----------- ---------- ----------- ---------- ---------- ----------
Net investment income (loss) (533) (208) (287) (75) 74 1,041 18
---------- ----------- ---------- ----------- ---------- ---------- ----------
Net realized gain (loss) on investments:
Realized gain (loss) on sale of fund
shares 955 145,466 122 (10) 45 (71) -
Realized gain distributions - - 3,846 38 468 812 -
---------- ----------- ---------- ----------- ---------- ---------- ----------
Net realized gain (loss) 955 145,466 3,968 28 513 741 -
---------- ----------- ---------- ----------- ---------- ---------- ----------
Change in unrealized appreciation 984 (114,453) 2,497 661 4,373 (2,215) (9)
---------- ----------- ---------- ----------- ---------- ---------- ----------
Net increase (decrease) in net
assets from operations $ 1,406 30,805 6,178 614 4,960 (433) 9
========== =========== ========== =========== ========== ========== ==========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Operations
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
AIM Alliance Liberty Goldman Sachs
-------------------------------------- ------------------------- ---------- -----------
Newport
V.I. V.I. Real Tiger Growth
V.I. Capital International Premier Estate Fund, and
Value Appreciation Equity Growth Investment Variable Income
----------- ------------ ----------- ----------- ------------ ---------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Income:
Dividends $ 106 9 30 - 137 4 71
----------- ------------ ----------- ----------- ------------ ---------- -----------
Expenses:
Mortality and expense risk 247 76 39 283 35 5 72
Administrative fee 30 9 5 34 4 1 9
----------- ------------ ----------- ----------- ------------ ---------- -----------
Total expenses 277 85 44 317 39 6 81
----------- ------------ ----------- ----------- ------------ ---------- -----------
Net investment income (loss) (171) (76) (14) (317) 98 (2) (10)
----------- ------------ ----------- ----------- ------------ ---------- -----------
Net realized gain (loss) on investments:
Realized gain (loss) on sale of fund
shares 16 14 671 58 (22) 170 (20)
Realized gain distributions 555 294 128 279 - - -
----------- ------------ ----------- ----------- ------------ ---------- -----------
Net realized gain (loss) 571 308 799 337 (22) 170 (20)
----------- ------------ ----------- ----------- ------------ ---------- -----------
Change in unrealized appreciation 5,538 3,433 927 6,844 (237) 47 205
----------- ------------ ----------- ----------- ------------ ---------- -----------
Net increase (decrease) in net
assets from operations $ 5,938 3,665 1,712 6,864 (161) 215 175
=========== ============ =========== =========== ============ ========== ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Operations
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
Goldman Sachs Kemper MFS
------------------------ ---------------------------------------------- ---------
Dreman
High Small Small
International Global Return Cap Cap Government
Equity Income Equity Growth Value Securities Bond
-------------- --------- --------- --------- --------- ------------- ---------
<S> <C> <C> <C> <C> <C> <C> <C>
Income:
Dividends $ 44 10 1 - 33 69 4
-------------- --------- --------- --------- --------- ------------- ---------
Expenses:
Mortality and expense risk 27 3 2 16 45 20 2
Administrative fee 3 - - 2 5 2 -
-------------- --------- --------- --------- --------- ------------- ---------
Total expenses 30 3 2 18 50 22 2
-------------- --------- --------- --------- --------- ------------- ---------
Net investment income (loss) 14 7 (1) (18) (17) 47 2
-------------- --------- --------- --------- --------- ------------- ---------
Net realized gain (loss) on investments:
Realized gain (loss) on sale of fund
shares 158 - - 37 (18) (1) -
Realized gain distributions 217 2 1 - - - -
-------------- --------- --------- --------- --------- ------------- ---------
Net realized gain (loss) 375 2 1 37 (18) (1) -
-------------- --------- --------- --------- --------- ------------- ---------
Change in unrealized appreciation 380 (14) (21) 435 195 (57) (7)
-------------- --------- --------- --------- --------- ------------- ---------
Net increase (decrease) in net
assets from operations $ 769 (5) (21) 454 160 (11) (5)
============== ========= ========= ========= ========= ============= =========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Operations
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
MFS Oppenheimer
-------------------------------------------------------------------------- ------------
Growth Emerging
with Emerging Markets High Global Capital
Research Income Growth Equity Income Governments Appreciation
---------- ---------- ---------- ----------- ----------- ------------ ------------
<S> <C> <C> <C> <C> <C> <C> <C>
Income:
Dividends $ 16 35 - - 210 3 7
---------- ---------- ---------- ----------- ----------- ------------ ------------
Expenses:
Mortality and expense risk 126 155 175 4 43 1 47
Administrative fee 15 19 21 - 5 - 6
---------- ---------- ---------- ----------- ----------- ------------ ------------
Total expenses 141 174 196 4 48 1 53
---------- ---------- ---------- ----------- ----------- ------------ ------------
Net investment income (loss) (125) (139) (196) (4) 162 2 (46)
---------- ---------- ---------- ----------- ----------- ------------ ------------
Net realized gain (loss) on investments:
Realized gain (loss) on sale of fund
shares 27 20 139 (12) (5) - 18
Realized gain distributions 86 42 - - - - 78
---------- ---------- ---------- ----------- ----------- ------------ ------------
Net realized gain (loss) 113 62 139 (12) (5) - 96
---------- ---------- ---------- ----------- ----------- ------------ ------------
Change in unrealized appreciation 2,613 841 11,084 118 (24) (4) 1,620
---------- ---------- ---------- ----------- ----------- ------------ ------------
Net increase (decrease) in net
assets from operations $ 2,601 764 11,027 102 133 (2) 1,670
========== ========== ========== =========== =========== ============ ============
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Operations
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
Oppenheimer Putnam
------------------------------------------------ ------------------------------------
Main Street VT
Growth Growth VT
& High Strategic and New VT
Income Income Bond Bond Income Value Vista
---------- ----------- ---------- ----------- ----------- ---------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Income:
Dividends $ 15 72 286 84 240 - 484
---------- ----------- ---------- ----------- ----------- ---------- -----------
Expenses:
Mortality and expense risk 56 20 98 27 258 8 43
Administrative fee 7 2 12 3 31 1 5
---------- ----------- ---------- ----------- ----------- ---------- -----------
Total expenses 63 22 110 30 289 9 48
---------- ----------- ---------- ----------- ----------- ---------- -----------
Net investment income (loss) (48) 50 176 54 (49) (9) 436
---------- ----------- ---------- ----------- ----------- ---------- -----------
Net realized gain (loss) on investments:
Realized gain (loss) on sale of fund
shares 27 (1) (7) (4) 2 (7) 22
Realized gain distributions 26 - 28 - 1,199 9 -
---------- ----------- ---------- ----------- ----------- ---------- -----------
Net realized gain (loss) 53 (1) 21 (4) 1,201 2 22
---------- ----------- ---------- ----------- ----------- ---------- -----------
Change in unrealized appreciation 905 (25) (412) (3) (1,651) (28) 1,514
---------- ----------- ---------- ----------- ----------- ---------- -----------
Net increase (decrease) in net
assets from operations $ 910 24 (215) 47 (499) (35) 1,972
========== =========== ========== =========== =========== ========== ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Operations
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
Putnam Templeton
-------------------------- ------------------------------------------------------------
VT
VT International Global Franklin Developing
International New Income Small Growth International Markets
Growth Opportunities Securities Cap Securities Securities Securities
----------- ------------- ----------- --------- ----------- ------------ ----------
<S> <C> <C> <C> <C> <C> <C> <C>
Income:
Dividends $ - - - - - 57 13
----------- ------------- ----------- --------- ----------- ------------ ----------
Expenses:
Mortality and expense risk 150 13 2 3 2 64 26
Administrative fee 18 2 - - - 8 3
----------- ------------- ----------- --------- ----------- ------------ ----------
Total expenses 168 15 2 3 2 72 29
----------- ------------- ----------- --------- ----------- ------------ ----------
Net investment income (loss) (168) (15) (2) (3) (2) (15) (16)
----------- ------------- ----------- --------- ----------- ------------ ----------
Net realized gain (loss) on investments:
Realized gain (loss) on sale of fund
shares 464 250 - 12 2 186 68
Realized gain distributions - - - - - 198 -
----------- ------------- ----------- --------- ----------- ------------ ----------
Net realized gain (loss) 464 250 - 12 2 384 68
----------- ------------- ----------- --------- ----------- ------------ ----------
Change in unrealized appreciation 6,452 820 (3) 231 60 957 828
----------- ------------- ----------- --------- ----------- ------------ ----------
Net increase (decrease) in net
assets from operations $ 6,748 1,055 (5) 240 60 1,326 880
=========== ============= =========== ========= =========== ============ ==========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Operations
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
Templeton Fidelity
----------------------- --------------------------------------------------------------
Franklin
Mutual Large Cap VIP III VIP III VIP
Shares Growth VIP VIP II Growth Growth & Equity-
Securities Securities Growth Contrafund Opportunities Income Income
----------- ---------- --------- ----------- ------------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Income:
Dividends $ 3 - 1 2 1 7 5
----------- ---------- --------- ----------- ------------- ----------- -----------
Expenses:
Mortality and expense risk 23 3 11 13 5 22 10
Administrative fee 3 - 1 2 1 3 1
----------- ---------- --------- ----------- ------------- ----------- -----------
Total expenses 26 3 12 15 6 25 11
----------- ---------- --------- ----------- ------------- ----------- -----------
Net investment income (loss) (23) (3) (11) (13) (5) (18) (6)
----------- ---------- --------- ----------- ------------- ----------- -----------
Net realized gain (loss) on investments:
Realized gain (loss) on sale of fund
shares 10 7 9 40 1 20 2
Realized gain distributions - - 32 18 3 13 12
----------- ---------- --------- ----------- ------------- ----------- -----------
Net realized gain (loss) 10 7 41 58 4 33 14
----------- ---------- --------- ----------- ------------- ----------- -----------
Change in unrealized appreciation 121 161 298 219 15 119 -
----------- ---------- --------- ----------- ------------- ----------- -----------
Net increase (decrease) in net
assets from operations $ 108 165 328 264 14 134 8
=========== ========== ========= =========== ============= =========== ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Operations
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
American Century Dreyfus INVESCO
---------------------------------- ------------------------------------- -----------
VP VIF VIF
Income & VP VP Stock Disciplined Capital VIF
Growth International Value Index Stock Appreciation Dynamics
---------- ------------- -------- --------- ------------ ------------ -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Income:
Dividends $ - - - - - 1 -
---------- ------------- -------- --------- ------------ ------------ -----------
Expenses:
Mortality and expense risk - - - - - - -
Administrative fee - - - - - - -
---------- ------------- -------- --------- ------------ ------------ -----------
Total expenses - - - - - - -
---------- ------------- -------- --------- ------------ ------------ -----------
Net investment income (loss) - - - - - 1 -
---------- ------------- -------- --------- ------------ ------------ -----------
Net realized gain (loss) on investments:
Realized gain (loss) on sale of fund
shares - - - - - - -
Realized gain distributions - - - - - - -
---------- ------------- -------- --------- ------------ ------------ -----------
Net realized gain (loss) - - - - - - -
---------- ------------- -------- --------- ------------ ------------ -----------
Change in unrealized appreciation 7 - 2 - - 1 8
---------- ------------- -------- --------- ------------ ------------ -----------
Net increase (decrease) in net
assets from operations $ 7 - 2 - - 2 8
========== ============= ======== ========= ============ ============ ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Operations
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
INVESCO PIMCO Scudder
----------- ----------------------------------------------- -------------
VIF High Low StocksPLUS Total
High Yield Duration Growth & Return
Yield Bond Bond Income Bond International Total
----------- --------- ---------- ------------ ---------- ------------- ----------
<S> <C> <C> <C> <C> <C> <C> <C>
Income:
Dividends $ - - - - - - 13,562
----------- --------- ---------- ------------ ---------- ------------- -----------
Expenses:
Mortality and expense risk - - - - - - 24,965
Administrative fee - - - - - - 2,994
----------- --------- ---------- ------------ ---------- ------------- ----------
Total expenses - - - - - - 27,959
----------- --------- ---------- ------------ ---------- ------------- ----------
Net investment income (loss) - - - - - - (14,397)
----------- --------- ---------- ------------ ---------- ------------- ----------
Net realized gain (loss) on investments:
Realized gain (loss) on sale of fund
shares - - - - - - 177,435
Realized gain distributions - - - - - - 50,395
----------- --------- ---------- ------------ ---------- ------------- ----------
Net realized gain (loss) - - - - - - 227,830
----------- --------- ---------- ------------ ---------- ------------- ----------
Change in unrealized appreciation - - - - - 11 69,998
----------- --------- ---------- ------------ ---------- ------------- ----------
Net increase (decrease) in net
assets from operations $ - - - - - 11 283,431
=========== ========= ========== ============ ========== ============= ==========
See accompanying notes to financial statements.
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
Cova
--------------------------------------------------------------------------------------
VKAC Lord Abbett
Growth Growth
Quality Money High Stock and and Bond
Income Market Yield Index Income Income Debenture
---------- ----------- ---------- ----------- ----------- ---------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets
from operations:
Net investment income (loss) $ 1,392 5 1,315 546 315 (10,761) 896
Net realized gain (loss) (520) - (955) 27,912 11,612 1,426 1,095
Change in unrealized appreciation (1,307) - (174) (25,838) (11,521) 84,856 825
---------- ----------- ---------- ----------- ----------- ---------- -----------
Net increase (decrease) from
operations (435) 5 186 2,620 406 75,521 2,816
---------- ----------- ---------- ----------- ----------- ---------- -----------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - -
Payments received from contract
owners (1) - 2 5 - 23,054 7,755
Transfers between sub-accounts
(including fixed account), net (38,617) (7,850) (28,915) (99,953) (51,639) 812,130 52,101
Transfers for contract benefits and
terminations (37) (46) (73) (259) (78) (75,286) (15,580)
---------- ----------- ---------- ----------- ----------- ---------- -----------
Net increase (decrease) in net
assets from contract
transactions (38,655) (7,896) (28,986) (100,207) (51,717) 759,898 44,276
---------- ----------- ---------- ----------- ----------- ---------- -----------
Net increase (decrease) in net
assets (39,090) (7,891) (28,800) (97,587) (51,311) 835,419 47,092
Net assets at beginning of period 39,090 7,891 28,800 97,587 51,311 - 110,471
---------- ----------- ---------- ----------- ----------- ---------- -----------
Net assets at end of period $ - - - - - 835,419 157,563
========== =========== ========== =========== =========== ========== ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
Cova
--------------------------------------------------------------------------------------
Large Small Large
Developing Cap Mid-Cap Quality Cap Cap Select
Growth Research Value Bond Stock Stock Equity
----------- ---------- ----------- ----------- ---------- ----------- ----------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets
from operations:
Net investment income (loss) $ (295) (274) (293) (226) (807) (2,472) (2,315)
Net realized gain (loss) 69 9 21 479 116 8,044 18,207
Change in unrealized appreciation 6,712 5,533 1,266 (2,613) 29,693 20,021 404
----------- ---------- ----------- ----------- ---------- ----------- ----------
Net increase (decrease) from
operations 6,486 5,268 994 (2,360) 29,002 25,593 16,296
----------- ---------- ----------- ----------- ---------- ----------- ----------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - -
Payments received from contract
owners 2,941 3,671 3,226 6,217 2,616 15,231 8,929
Transfers between sub-accounts
(including fixed account), net 7,784 12,332 7,457 59,758 1,942 129,577 32,542
Transfers for contract benefits and
terminations (930) (1,131) (1,315) (15,079) (5,678) (24,819) (11,305)
----------- ---------- ----------- ----------- ---------- ----------- ----------
Net increase (decrease) in net
assets from contract
transactions 9,795 14,872 9,368 50,896 (1,120) 119,989 30,166
----------- ---------- ----------- ----------- ---------- ----------- ----------
Net increase (decrease) in net
assets 16,281 20,140 10,362 48,536 27,882 145,582 46,462
Net assets at beginning of period 14,855 12,968 17,145 39,638 69,645 81,369 179,310
----------- ---------- ----------- ----------- ---------- ----------- ----------
Net assets at end of period $ 31,136 33,108 27,507 88,174 97,527 226,951 225,772
=========== ========== =========== =========== ========== =========== ==========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
Cova
--------------------------------------------------------------------------------------
Growth Riggs
Small and U.S.
International Cap Equity Income Government Riggs
Equity Balanced Equity Income Equity Securities Stock
---------- ----------- ----------- ----------- ----------- ---------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets
from operations:
Net investment income (loss) $ (928) 75 (16) 23 (113) (1) -
Net realized gain (loss) 2,421 123 76 293 157 1 -
Change in unrealized appreciation 24,455 138 (34) (336) 1,557 (4) 4
---------- ----------- ----------- ----------- ----------- ---------- ----------
Net increase (decrease) from
operations 25,948 336 26 (20) 1,601 (4) 4
---------- ----------- ----------- ----------- ----------- ---------- ----------
Contract transactions:
Cova payments - - - - - 404 201
Cova redemptions - - - - - (201) (100)
Payments received from contract
owners 2,505 1,362 175 940 1,970 93 114
Transfers between sub-accounts
(including fixed account), net 7,781 3,613 (1,487) 1,509 4,068 - -
Transfers for contract benefits and
terminations (6,580) (242) (41) (185) (490) - -
---------- ----------- ----------- ----------- ----------- ---------- ----------
Net increase (decrease) in net
assets from contract
transactions 3,706 4,733 (1,353) 2,264 5,548 296 215
---------- ----------- ----------- ----------- ----------- ---------- ----------
Net increase (decrease) in net
assets 29,654 5,069 (1,327) 2,244 7,149 292 219
Net assets at beginning of period 94,245 3,372 1,327 3,463 7,823 - -
---------- ----------- ----------- ----------- ----------- ---------- ----------
Net assets at end of period $ 123,899 8,441 - 5,707 14,972 292 219
========== =========== =========== =========== =========== ========== ==========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
GACC Lord Abbett Russell
---------- ---------- -------------------------------------------------------------
Growth Multi- Real
Money and Style Aggressive Core Estate
Market Income Equity Equity Non-US Bond Securities
---------- ---------- ----------- ----------- ----------- ----------- ----------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets
from operations:
Net investment income (loss) $ (533) (208) (287) (75) 74 1,041 18
Net realized gain (loss) 955 145,466 3,968 28 513 741 -
Change in unrealized appreciation 984 (114,453) 2,497 661 4,373 (2,215) (9)
---------- ---------- ----------- ----------- ----------- ----------- ----------
Net increase (decrease) from
operations 1,406 30,805 6,178 614 4,960 (433) 9
---------- ---------- ----------- ----------- ----------- ----------- ----------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - -
Payments received from contract
owners 3,455 672 9,850 1,630 3,213 3,169 282
Transfers between sub-accounts
(including fixed account), net 38,999 (699,900) 12,467 2,064 5,007 8,483 351
Transfers for contract benefits and
terminations (17,429) (780) (1,726) (194) (534) (715) (11)
---------- ---------- ----------- ----------- ----------- ----------- ----------
Net increase (decrease) in net
assets from contract
transactions 25,025 (700,008) 20,591 3,500 7,686 10,937 622
---------- ---------- ----------- ----------- ----------- ----------- ----------
Net increase (decrease) in net
assets 26,431 (669,203) 26,769 4,114 12,646 10,504 631
Net assets at beginning of period 16,464 669,203 29,559 5,343 10,316 17,050 -
---------- ---------- ----------- ----------- ----------- ----------- ----------
Net assets at end of period $ 42,895 - 56,328 9,457 22,962 27,554 631
========== ========== =========== =========== =========== =========== ==========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
AIM Alliance Liberty Goldman Sachs
------------------------------------- ------------------------ ----------- ------------
Newport
V.I. V.I. Real Tiger Growth
V.I. Capital International Premier Estate Fund, and
Value Appreciation Equity Growth Investment Variable Income
-------- ------------- ------------ ----------- ----------- ----------- ------------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets
from operations:
Net investment income (loss) $ (171) (76) (14) (317) 98 (2) (10)
Net realized gain (loss) 571 308 799 337 (22) 170 (20)
Change in unrealized appreciation 5,538 3,433 927 6,844 (237) 47 205
-------- ------------- ------------ ----------- ----------- ----------- ------------
Net increase (decrease) from
operations 5,938 3,665 1,712 6,864 (161) 215 175
-------- ------------- ------------ ----------- ----------- ----------- ------------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - -
Payments received from contract
owners 11,865 3,232 484 14,342 1,540 108 697
Transfers between sub-accounts
(including fixed account), net 19,423 6,441 419 9,396 754 11 1,182
Transfers for contract benefits and
terminations (1,470) (370) (98) (1,017) (108) (7) (296)
-------- ------------- ------------ ----------- ----------- ----------- ------------
Net increase (decrease) in net
assets from contract
transactions 29,818 9,303 805 22,721 2,186 112 1,583
-------- ------------- ------------ ----------- ----------- ----------- ------------
Net increase (decrease) in net
assets 35,756 12,968 2,517 29,585 2,025 327 1,758
Net assets at beginning of period 6,816 2,160 2,325 9,748 1,529 295 4,634
-------- ------------- ------------ ----------- ----------- ----------- ------------
Net assets at end of period $ 42,572 15,128 4,842 39,333 3,554 622 6,392
======== ============= ============ =========== =========== =========== ============
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
Goldman Sachs Kemper MFS
------------------------- ------------------------------------------------- -----------
Dreman
High Small Small
International Global Return Cap Cap Government
Equity Income Equity Growth Value Securities Bond
------------- ----------- ----------- ---------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets
from operations:
Net investment income (loss) $ 14 7 (1) (18) (17) 47 2
Net realized gain (loss) 375 2 1 37 (18) (1) -
Change in unrealized appreciation 380 (14) (21) 435 195 (57) (7)
------------- ----------- ----------- ---------- ----------- ----------- -----------
Net increase (decrease) from
operations 769 (5) (21) 454 160 (11) (5)
------------- ----------- ----------- ---------- ----------- ----------- -----------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - -
Payments received from contract
owners 613 82 15 394 1,586 694 2
Transfers between sub-accounts
(including fixed account), net 1,010 57 82 114 641 1,039 48
Transfers for contract benefits and
terminations (118) (5) - (95) (130) (59) -
------------- ----------- ----------- ---------- ----------- ----------- -----------
Net increase (decrease) in net
assets from contract
transactions 1,505 134 97 413 2,097 1,674 50
------------- ----------- ----------- ---------- ----------- ----------- -----------
Net increase (decrease) in net
assets 2,274 129 76 867 2,257 1,663 45
Net assets at beginning of period 1,287 203 97 893 2,145 630 174
------------- ----------- ----------- ---------- ----------- ----------- -----------
Net assets at end of period $ 3,561 332 173 1,760 4,402 2,293 219
============= =========== =========== ========== =========== =========== ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
MFS Oppenheimer
-------------------------------------------------------------------------- ----------
Growth Emerging
with Emerging Markets High Global Capital
Research Income Growth Equity Income Governments Appreciation
----------- ---------- ----------- ---------- ----------- ----------- ----------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets
from operations:
Net investment income (loss) $ (125) (139) (196) (4) 162 2 (46)
Net realized gain (loss) 113 62 139 (12) (5) - 96
Change in unrealized appreciation 2,613 841 11,084 118 (24) (4) 1,620
----------- ---------- ----------- ---------- ----------- ----------- ----------
Net increase (decrease) from
operations 2,601 764 11,027 102 133 (2) 1,670
----------- ---------- ----------- ---------- ----------- ----------- ----------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - -
Payments received from contract
owners 4,090 4,972 6,753 2 1,006 6 1,670
Transfers between sub-accounts
(including fixed account), net 4,495 5,267 4,232 (414) 1,344 52 3,178
Transfers for contract benefits and
terminations (486) (588) (621) (22) (116) (1) (244)
----------- ---------- ----------- ---------- ----------- ----------- ----------
Net increase (decrease) in net
assets from contract
transactions 8,099 9,651 10,364 (434) 2,234 57 4,604
----------- ---------- ----------- ---------- ----------- ----------- ----------
Net increase (decrease) in net
assets 10,700 10,415 21,391 (332) 2,367 55 6,274
Net assets at beginning of period 5,658 7,016 7,142 481 2,158 22 1,189
----------- ---------- ----------- ---------- ----------- ----------- ----------
Net assets at end of period $ 16,358 17,431 28,533 149 4,525 77 7,463
=========== ========== =========== ========== =========== =========== ==========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
Oppenheimer Putnam
------------------------------------------------ ------------------------------------
Main Street VT
Growth Growth VT
& High Strategic and New VT
Income Income Bond Bond Income Value Vista
---------- ----------- ---------- ----------- ----------- ---------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets
from operations:
Net investment income (loss) $ (48) 50 176 54 (49) (9) 436
Net realized gain (loss) 53 (1) 21 (4) 1,201 2 22
Change in unrealized appreciation 905 (25) (412) (3) (1,651) (28) 1,514
---------- ----------- ---------- ----------- ----------- ---------- -----------
Net increase (decrease) from
operations 910 24 (215) 47 (499) (35) 1,972
---------- ----------- ---------- ----------- ----------- ---------- -----------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - -
Payments received from contract
owners 2,482 663 2,986 899 6,678 235 1,372
Transfers between sub-accounts
(including fixed account), net 1,575 1,015 3,843 1,188 8,212 121 1,943
Transfers for contract benefits and
terminations (239) (55) (306) (74) (819) (69) (225)
---------- ----------- ---------- ----------- ----------- ---------- -----------
Net increase (decrease) in net
assets from contract
transactions 3,818 1,623 6,523 2,013 14,071 287 3,090
---------- ----------- ---------- ----------- ----------- ---------- -----------
Net increase (decrease) in net
assets 4,728 1,647 6,308 2,060 13,572 252 5,062
Net assets at beginning of period 2,941 777 4,234 1,095 12,699 441 1,785
---------- ----------- ---------- ----------- ----------- ---------- -----------
Net assets at end of period $ 7,669 2,424 10,542 3,155 26,271 693 6,847
========== =========== ========== =========== =========== ========== ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
Putnam Templeton
-------------------------- -------------------------------------------------------------
VT
VT International Global Franklin Developing
International New Income Small Growth International Markets
Growth Opportunities Securities Cap Securities Securities Securities
------------ ------------ ----------- --------- ----------- ------------ -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets
from operations:
Net investment income (loss) $ (168) (15) (2) (3) (2) (15) (16)
Net realized gain (loss) 464 250 - 12 2 384 68
Change in unrealized appreciation 6,452 820 (3) 231 60 957 828
------------ ------------ ----------- --------- ----------- ------------ -----------
Net increase (decrease) from
operations 6,748 1,055 (5) 240 60 1,326 880
------------ ------------ ----------- --------- ----------- ------------ -----------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - -
Payments received from contract
owners 4,990 423 36 164 131 3,225 1,189
Transfers between sub-accounts
(including fixed account), net 2,769 529 301 609 348 3,301 838
Transfers for contract benefits and
terminations (519) (97) (6) (33) (1) (149) (97)
------------ ------------ ----------- --------- ----------- ------------ -----------
Net increase (decrease) in net
assets from contract
transactions 7,240 855 331 740 478 6,377 1,930
------------ ------------ ----------- --------- ----------- ------------ -----------
Net increase (decrease) in net
assets 13,988 1,910 326 980 538 7,703 2,810
Net assets at beginning of period 6,206 602 - - - 1,507 679
------------ ------------ ----------- --------- ----------- ------------ -----------
Net assets at end of period $ 20,194 2,512 326 980 538 9,210 3,489
============ ============ =========== ========= =========== ============ ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
Templeton Fidelity
----------------------- --------------------------------------------------------------
Franklin
Mutual Large Cap VIP III VIP III VIP
Shares Growth VIP VIP II Growth Growth & Equity-
Securities Securities Growth Contrafund Opportunities Income Income
----------- ----------- ---------- ----------- ------------- ---------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets
from operations:
Net investment income (loss) $ (23) (3) (11) (13) (5) (18) (6)
Net realized gain (loss) 10 7 41 58 4 33 14
Change in unrealized appreciation 121 161 298 219 15 119 -
----------- ----------- ---------- ----------- ------------- ---------- -----------
Net increase (decrease) from
operations 108 165 328 264 14 134 8
----------- ----------- ---------- ----------- ------------- ---------- -----------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - -
Payments received from contract
owners 736 175 550 460 158 449 271
Transfers between sub-accounts
(including fixed account), net 796 792 952 773 469 1,156 731
Transfers for contract benefits and
terminations (80) (113) (88) (81) (24) (109) (38)
----------- ----------- ---------- ----------- ------------- ---------- -----------
Net increase (decrease) in net
assets from contract
transactions 1,452 854 1,414 1,152 603 1,496 964
----------- ----------- ---------- ----------- ------------- ---------- -----------
Net increase (decrease) in net
assets 1,560 1,019 1,742 1,416 617 1,630 972
Net assets at beginning of period 1,021 - 88 400 112 852 256
----------- ----------- ---------- ----------- ------------- ---------- -----------
Net assets at end of period $ 2,581 1,019 1,830 1,816 729 2,482 1,228
=========== =========== ========== =========== ============= ========== ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
American Century Dreyfus INVESCO
------------------------------------ ------------------------------------- -----------
VP VIF VIF
Income & VP VP Stock Disciplined Capital VIF
Growth International Value Index Stock Appreciation Dynamics
----------- ------------ --------- ----------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets
from operations:
Net investment income (loss) $ - - - - - 1 -
Net realized gain (loss) - - - - - - -
Change in unrealized appreciation 7 - 2 - - 1 8
----------- ------------ --------- ----------- ----------- ----------- -----------
Net increase (decrease) from
operations 7 - 2 - - 2 8
----------- ------------ --------- ----------- ----------- ----------- -----------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - -
Payments received from contract
owners 269 2 169 14 10 220 172
Transfers between sub-accounts
(including fixed account), net 3 - 2 - - 3 1
Transfers for contract benefits and
terminations - - - - - - -
----------- ------------ --------- ----------- ----------- ----------- -----------
Net increase (decrease) in net
assets from contract
transactions 272 2 171 14 10 223 173
----------- ------------ --------- ----------- ----------- ----------- -----------
Net increase (decrease) in net
assets 279 2 173 14 10 225 181
Net assets at beginning of period - - - - - - -
----------- ------------ --------- ----------- ----------- ----------- -----------
Net assets at end of period $ 279 2 173 14 10 225 181
=========== ============ ========= =========== =========== =========== ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
INVESCO PIMCO Scudder
----------- ------------------------------------------------- ------------
VIF High Low StocksPLUS Total
High Yield Duration Growth & Return
Yield Bond Bond Income Bond International Total
----------- ----------- ----------- ---------- ----------- ------------ -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets
from operations:
Net investment income (loss) $ - - - - - - (14,397)
Net realized gain (loss) - - - - - - 227,830
Change in unrealized appreciation - - - - - 11 69,998
----------- ----------- ----------- ---------- ----------- ------------ -----------
Net increase (decrease) from
operations - - - - - 11 283,431
----------- ----------- ----------- ---------- ----------- ------------ -----------
Contract transactions:
Cova payments - - - - - - 605
Cova redemptions - - - - - - (301)
Payments received from contract
owners 56 - - 9 71 156 186,649
Transfers between sub-accounts
(including fixed account), net - - - - - 2 362,647
Transfers for contract benefits and
terminations - - - - - - (189,616)
----------- ----------- ----------- ---------- ----------- ------------ -----------
Net increase (decrease) in net
assets from contract
transactions 56 - - 9 71 158 359,984
----------- ----------- ----------- ---------- ----------- ------------ -----------
Net increase (decrease) in net
assets 56 - - 9 71 169 643,415
Net assets at beginning of period - - - - - - 1,700,542
----------- ----------- ----------- ---------- ----------- ------------ -----------
Net assets at end of period $ 56 - - 9 71 169 2,343,957
=========== =========== =========== ========== =========== ============ ===========
See accompanying notes to financial statements.
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
June 30, 2000
Unaudited
(1) ORGANIZATION
Cova Variable Annuity Account One (the Separate Account), a unit
investment trust registered under the Investment Company Act of 1940 as
amended, was established by Cova Financial Services Life Insurance Company
(CFSLIC) and exists in accordance with the regulations of the Missouri
Department of Insurance. The Separate Account is a funding vehicle for
variable annuity contracts issued by CFSLIC.
The Separate Account is divided into sub-accounts with the assets of each
sub-account invested in corresponding portfolios of the following
investment companies which are diversified, open-end, management
investment companies registered under the Investment Company Act of 1940
as amended. The sub-accounts available for investment vary between
variable annuity contracts offered for sale by CFSLIC.
<TABLE>
<S> <C>
Cova Series Trust (Cova) 13 portfolios
General American Capital Company (GACC) 1 portfolio
Russell Insurance Funds (Russell) 5 portfolios
AIM Variable Insurance Funds, Inc. (AIM) 3 portfolios
Alliance Variable Products Series Fund, Inc. (Alliance) 2 portfolios
Liberty Variable Investment Trust (Liberty) 1 portfolio
Goldman Sachs Variable Insurance Trust (Goldman Sachs) 3 portfolios
Kemper Variable Series (Kemper) 4 portfolios
MFS Variable Insurance Trust (MFS) 7 portfolios
Oppenheimer Variable Account Funds (Oppenheimer) 5 portfolios
Putnam Variable Trust (Putnam) 5 portfolios
Franklin Templeton Variable Insurance Products Trust (Templeton) 7 portfolios
Variable Insurance Products Fund, Fund II and Fund III (Fidelity) 5 portfolios
American Century Variable Portfolios, Inc. (American Century) 3 portfolios
Dreyfus Stock Index Fund (Dreyfus) 1 portfolio
Dreyfus Variable Investment Fund (Dreyfus) 2 portfolios
INVESCO Variable Investment Funds, Inc. 2 portfolios
PIMCO Variable Insurance Trust 4 portfolios
Scudder Variable Life Investment Fund 1 portfolio
</TABLE>
The following sub-accounts ceased operations during the period:
Cova Riggs U.S. Government Securities June 29, 2000
Cova Riggs Stock June 29, 2000
(2) SIGNIFICANT ACCOUNTING POLICIES
(A) INVESTMENT VALUATION
Investments made in the portfolios of the investment companies are
valued at the reported net asset value of such portfolios, which
value their investment securities at fair value. The average cost
method is used to compute the realized gains and losses on the sale
of portfolio shares owned by the sub-accounts. Income from dividends
and gains from realized capital gain distributions are recorded on
the ex-distribution date.
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
June 30, 2000
Unaudited
(B) REINVESTMENT OF DISTRIBUTIONS
With the exception of the GACC Money Market Fund, dividends and gains
from realized gain distributions are reinvested in additional shares
of the portfolio.
GACC follows the Federal income tax practice known as consent
dividending, whereby substantially all of its net investment income
and realized capital gains are deemed to pass through to the Separate
Account. As a result, GACC does not distribute dividends and realized
capital gains. During December of each year, the accumulated net
investment income and realized capital gains of the GACC Money Market
Fund are allocated to the Separate Account by increasing the cost
basis and recognizing a gain in the Separate Account.
(C) FEDERAL INCOME TAXES
The operations of the Separate Account are included in the federal
income tax return of CFSLIC which is taxed as a Life Insurance
Company under the provisions of the Internal Revenue Code (IRC).
Under current IRC provisions, CFSLIC believes it will be treated as
the owner of the Separate Account assets for federal income tax
purposes and does not expect to incur federal income taxes on the
earnings of the Separate Account to the extent the earnings are
credited to the variable annuity contracts. Based on this, no charge
has been made to the Separate Account for federal income taxes. A
charge may be made in future years for federal income taxes that
would be attributable to the variable annuity contracts.
(D) ANNUITY RESERVES
Annuity reserves are computed for contracts in the payout stage
according to the 1983a Mortality Table. The assumed investment return
is 3%. The mortality risk is borne by CFSLIC and may result in
additional transfers to the Separate Account. Conversely, if reserves
exceed amounts required, transfers may be made from the Separate
Account to CFSLIC.
(3) SEPARATE ACCOUNT EXPENSES
For variable annuity contracts with a contingent deferred sales charge,
CFSLIC deducts a daily charge from the net assets of the Separate Account
sub-accounts equivalent to an annual rate of 1.25% for the assumption of
mortality and expense risks and 0.15% for administrative expenses. For
variable annuity contracts with a sales charge (Series A), CFSLIC deducts
a daily charge from the net assets of the Separate Account sub-accounts
equivalent to an annual rate of 0.85% for the assumption of mortality and
expense risks.
(4) CONTRACT FEES
For variable annuity contracts with a contingent deferred sales charge,
there is no deduction from purchase payments for sales fees at the time a
variable annuity contract is purchased. However, if all or a portion of
the contract value is withdrawn, a withdrawal fee may be assessed and
deducted from the contract value or payment to the contract owner. The
withdrawal fee 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 the contract value exceeds $5,000, the contract owner may make
one withdrawal each contract year of up to 10% of the aggregate purchase
payments (on deposit for more than one year) without incurring a surrender
fee. During the period ended June 30, 2000, CFSLIC deducted surrender fees
of $877 thousand from the Separate Account.
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
June 30, 2000
Unaudited
For variable annuity contracts with a sales charge (Series A), CFSLIC
deducts a sales charge from the gross purchase payment before the the
payment is allocated to the Separate Account and / or a fixed account. The
amount of the sales charge depends on the contract owner's investment at
the time of the payment as follows:
Owner's Sales Charge as a % of
Investment Gross Purchase Payment
------------------------ ------------------------
less than $50,000 5.75%
$50,000 - $99,999.99 4.50%
$100,000 - $249,999.99 3.50%
$250,000 - $499,999.99 2.50%
$500,000 - $999,999.99 2.00%
$1,000,000 or more 1.00%
CFSLIC imposes an annual contract maintenance fee of $30 on variable
annuity contracts with contract values less than $50,000 on the
anniversary. This fee covers the cost of contract administration for the
previous year and is prorated between the Separate Account sub-accounts
and the fixed rate account to which the contract value is allocated.
Subject to certain restrictions, the contract owner may transfer all or a
portion of the accumulated value of the contract among the available
sub-accounts and the fixed rate account. After 12 transfers are made in a
contract year, CFSLIC may deduct a transfer fee of $25 per additional
transfer or, if less, 2% of the amount transferred, from the contract
value. Transfers made in a dollar cost averaging program are not subject
to the transfer fee. During the period ended June 30, 2000, CFSLIC
deducted contract maintenance and transfer fees of $372 thousand from the
Separate Account.
Currently, CFSLIC advances any premium taxes due at the time purchase
payments are made and deducts premium taxes at the time annuity payments
begin. CFSLIC reserves the right to deduct premium taxes when incurred.
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
(5) COST BASIS OF INVESTMENTS
The cost basis of each sub-account's investment follows:
<S> <C> <C> <C>
Cova Lord Abbett Growth and Income $ 746,251 MFS High Income $ 5,467
Cova Bond Debenture 156,386 MFS Global Governments 116
Cova Developing Growth 36,961 Oppenheimer Capital Appreciation 9,204
Cova Large Cap Research 35,139 Oppenheimer Main Street Growth & Income 11,458
Cova Mid-Cap Value 30,173 Oppenheimer High Income 3,289
Cova Quality Bond 87,357 Oppenheimer Bond 12,620
Cova Small Cap Stock 74,555 Oppenheimer Strategic Bond 3,980
Cova Large Cap Stock 227,724 Putnam VT Growth and Income 33,411
Cova Select Equity 206,836 Putnam VT New Value 1,058
Cova International Equity 104,070 Putnam VT Vista 9,768
Cova Balanced 8,331 Putnam VT International Growth 20,175
Cova Equity Income 6,118 Putnam VT International New Opportunities 4,766
Cova Growth and Income Equity 13,366 Templeton Global Income Securities 700
GACC Money Market 29,074 Franklin Small Cap 2,930
Russell Multi-Style Equity 60,145 Templeton Growth Securities 1,540
Russell Aggressive Equity 10,336 Templeton International Securities 13,869
Russell Non-US 21,778 Templeton Developing Markets Securities 4,216
Russell Core Bond 32,307 Templeton Mutual Shares Securities 4,173
Russell Real Estate Securities 1,302 Franklin Large Cap Growth Securities 3,078
AIM V.I. Value 67,942 Fidelity VIP Growth 2,844
AIM V.I. Capital Appreciation 33,195 Fidelity VIP II Contrafund 3,673
AIM V.I. International Equity 6,717 Fidelity VIP III Growth Opportunities 1,085
Alliance Premier Growth 52,445 Fidelity VIP III Growth & Income 3,405
Alliance Real Estate Investment 5,517 Fidelity VIP Equity-Income 1,632
Liberty Newport Tiger Fund, Variable 859 American Century VP Income & Growth 3,647
Goldman Sachs Growth and Income 7,017 American Century VP International 303
Goldman Sachs International Equity 3,808 American Century VP Value 1,782
Goldman Sachs Global Income 508 Dreyfus Stock Index 613
Kemper Dreman High Return Equity 141 Dreyfus VIF Disciplined Stock 119
Kemper Small Cap Growth 3,408 Dreyfus VIF Capital Appreciation 1,772
Kemper Small Cap Value 4,650 INVESCO VIF Dynamics 2,182
Kemper Government Securities 2,224 INVESCO VIF High Yield 1,036
MFS Bond 1,911 PIMCO High Yield Bond 33
MFS Research 17,641 PIMCO Low Duration Bond 10
MFS Growth with Income 20,990 PIMCO StocksPLUS Growth & Income 253
MFS Emerging Growth 25,480 PIMCO Total Return Bond 2,154
MFS Emerging Markets Equity 96 Scudder International 1,280
-------------
$ 2,316,399
=============
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
June 30, 2000
Unaudited
<TABLE>
<CAPTION>
(6) UNIT FAIR VALUE
Commenced Accumulation Unit Value
--------------------------------------------------------------------
Operations 6/30/00 12/31/99 12/31/98 12/31/97 12/31/96
------------ ----------- ----------- ----------- ----------- ------------
<S> <C> <C> <C> <C> <C> <C>
Cova Lord Abbett Growth and Income 01/08/99 $ 38.332296 39.456928 - - -
Cova Bond Debenture 05/01/96 13.863754 13.765381 13.496500 12.881792 11.294930
Cova Developing Growth 08/20/97 12.662512 14.452868 11.067854 10.527554 -
Cova Large Cap Research 08/20/97 13.839213 14.635627 11.825550 9.899560 -
Cova Mid-Cap Value 08/20/97 12.717044 10.875538 10.437949 10.467957 -
Cova Quality Bond 05/01/96 11.904320 11.567155 11.914489 11.155126 10.368764
Cova Small Cap Stock 05/01/96 17.951555 17.932441 12.582860 13.491466 11.308419
Cova Large Cap Stock 05/01/96 21.909564 22.548941 19.428499 14.889462 11.334979
Cova Select Equity 05/01/96 18.072857 18.384654 16.987204 14.053502 10.838053
Cova International Equity 05/01/96 15.563465 16.333906 12.889315 11.462435 10.967004
Cova Balanced 07/01/97 12.345038 12.432529 11.767845 10.531920 -
Cova Equity Income 07/01/97 11.743546 12.202725 12.068849 11.194166 -
Cova Growth and Income Equity 07/01/97 13.631616 13.966013 12.188331 10.756082 -
GACC Money Market 06/03/96 11.796544 11.525358 11.109943 10.667011 10.233546
Russell Multi-Style Equity 12/31/97 13.928688 14.667724 12.694810 10.000000 -
Russell Aggressive Equity 12/31/97 10.702095 10.422234 9.963254 10.000000 -
Russell Non-US 12/31/97 13.871347 14.652149 11.142092 10.000000 -
Russell Core Bond 12/31/97 10.687613 10.380043 10.591175 10.000000 -
Russell Real Estate Securities 07/01/99 10.429445 9.388124 - - -
AIM V.I. Value 12/31/97 16.568145 16.729131 13.060203 10.000000 -
AIM V.I. Capital Appreciation 12/31/97 18.041220 16.785351 11.770729 10.000000 -
AIM V.I. International Equity 12/31/97 15.418889 17.416663 11.391449 10.000000 -
Alliance Premier Growth 12/31/97 19.492351 19.043436 14.595485 10.000000 -
Alliance Real Estate Investment 12/31/97 8.607622 7.474763 7.988435 10.000000 -
Liberty Newport Tiger Fund, Variable 12/31/97 15.126104 15.290670 9.228765 10.000000 -
Goldman Sachs Growth and Income 01/29/98 10.302878 10.299328 9.908613 - -
Goldman Sachs International Equity 01/29/98 14.489526 14.826563 11.402925 - -
Goldman Sachs Global Income 01/29/98 10.791236 10.524196 10.781765 - -
Kemper Dreman High Return Equity 05/15/98 9.311980 9.187195 10.487302 - -
Kemper Small Cap Growth 12/31/97 16.755788 15.493396 11.676086 10.000000 -
Kemper Small Cap Value 12/31/97 8.645645 8.872647 8.753222 10.000000 -
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
June 30, 2000
Unaudited
(6) UNIT FAIR VALUE
<TABLE>
<CAPTION>
Commenced Accumulation Unit Net Assets (in thousands)
--------------------------------------------------------------------
Operations 6/30/00 12/31/99 12/31/98 12/31/97 12/31/96
------------ ----------- ----------- ----------- ----------- ------------
<S> <C> <C> <C> <C> <C> <C> <C>
Cova Lord Abbett Growth and Income 01/08/99 $ 785,246 835,419 - - -
Cova Bond Debenture 05/01/96 152,020 157,563 110,471 50,820 7,451
Cova Developing Growth 08/20/97 37,835 31,136 14,855 1,565 -
Cova Large Cap Research 08/20/97 36,808 33,108 12,968 1,233 -
Cova Mid-Cap Value 08/20/97 36,462 27,507 17,145 2,035 -
Cova Quality Bond 05/01/96 84,096 88,174 39,638 15,986 5,276
Cova Small Cap Stock 05/01/96 100,396 97,527 69,645 53,169 13,993
Cova Large Cap Stock 05/01/96 238,669 226,951 81,369 21,989 15,751
Cova Select Equity 05/01/96 221,681 225,772 179,310 97,063 22,159
Cova International Equity 05/01/96 123,364 123,899 94,245 62,371 14,333
Cova Balanced 07/01/97 8,577 8,441 3,372 401 -
Cova Equity Income 07/01/97 5,704 5,707 3,463 557 -
Cova Growth and Income Equity 07/01/97 14,991 14,972 7,823 1,309 -
GACC Money Market 06/03/96 29,799 42,895 16,464 3,318 358
Russell Multi-Style Equity 12/31/97 61,630 56,328 29,559 - -
Russell Aggressive Equity 12/31/97 11,162 9,457 5,343 - -
Russell Non-US 12/31/97 24,670 22,962 10,316 - -
Russell Core Bond 12/31/97 30,949 27,554 17,050 - -
Russell Real Estate Securities 07/01/99 1,399 631 - - -
AIM V.I. Value 12/31/97 73,411 42,572 6,816 - -
AIM V.I. Capital Appreciation 12/31/97 38,375 15,128 2,160 - -
AIM V.I. International Equity 12/31/97 6,646 4,842 2,325 - -
Alliance Premier Growth 12/31/97 59,772 39,333 9,748 - -
Alliance Real Estate Investment 12/31/97 5,583 3,554 1,529 - -
Liberty Newport Tiger Fund, Variable 12/31/97 897 622 295 - -
Goldman Sachs Growth and Income 01/29/98 7,078 6,392 4,634 - -
Goldman Sachs International Equity 01/29/98 4,146 3,561 1,287 - -
Goldman Sachs Global Income 01/29/98 508 332 203 - -
Kemper Dreman High Return Equity 05/15/98 125 173 97 - -
Kemper Small Cap Growth 12/31/97 3,585 1,760 893 - -
Kemper Small Cap Value 12/31/97 4,595 4,402 2,145 - -
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
June 30, 2000
Unaudited
(6) UNIT FAIR VALUE, CONTINUED:
<TABLE>
<CAPTION>
Commenced Accumulation Unit Value
--------------------------------------------------------------------
Operations 6/30/00 12/31/99 12/31/98 12/31/97 12/31/96
------------ ----------- ----------- ----------- ----------- ------------
<S> <C> <C> <C> <C> <C> <C>
Kemper Government Securities 12/31/97 $ 10.817828 10.480981 10.556498 10.000000 -
MFS Bond 05/15/98 10.381962 10.184471 10.491811 - -
MFS Research 12/31/97 15.719904 14.890281 12.172796 10.000000 -
MFS Growth with Income 12/31/97 12.672237 12.695264 12.066568 10.000000 -
MFS Emerging Growth 12/31/97 22.373757 23.059667 13.233235 10.000000 -
MFS Emerging Markets Equity 12/31/97 8.477690 8.954559 6.571830 10.000000 -
MFS High Income 12/31/97 10.287885 10.334082 9.845193 10.000000 -
MFS Global Governments 12/31/97 10.333793 10.258675 10.669943 10.000000 -
Oppenheimer Capital Appreciation 12/31/97 18.566723 17.087450 12.232731 10.000000 -
Oppenheimer Main Street Growth & Income 12/31/97 12.330645 12.393263 10.326519 10.000000 -
Oppenheimer High Income 12/31/97 10.040776 10.174699 9.893828 10.000000 -
Oppenheimer Bond 12/31/97 10.355393 10.228856 10.533011 10.000000 -
Oppenheimer Strategic Bond 12/31/97 10.401260 10.293168 10.151332 10.000000 -
Putnam VT Growth and Income 12/31/97 10.991248 11.402482 11.382650 10.000000 -
Putnam VT New Value 12/31/97 10.602228 10.365439 10.483517 10.000000 -
Putnam VT Vista 12/31/97 20.512958 17.769589 11.785702 10.000000 -
Putnam VT International Growth 12/31/97 18.473876 18.486388 11.707003 10.000000 -
Putnam VT International New Opportunities 12/31/97 19.161943 22.820083 11.402252 10.000000 -
Templeton Global Income Securities 03/01/99 9.719245 9.681884 - - -
Franklin Small Cap 03/01/99 18.327900 17.679923 - - -
Templeton Growth Securities 01/19/99 12.908891 12.557918 - - -
Templeton International Securities 05/01/98 11.133034 11.147003 9.144522 - -
Templeton Developing Markets Securities 05/01/98 9.450044 11.457935 7.552448 - -
Templeton Mutual Shares Securities 05/01/98 10.393821 10.413095 9.630622 - -
Franklin Large Cap Growth Securities 03/01/99 16.245735 14.665449 - - -
Fidelity VIP Growth 02/17/98 18.495968 17.723853 13.077878 - -
Fidelity VIP II Contrafund 02/17/98 14.830226 15.140886 12.357373 - -
Fidelity VIP III Growth Opportunities 02/17/98 11.551805 12.073401 11.742360 - -
Fidelity VIP III Growth & Income 02/17/98 12.753894 13.135609 12.202502 - -
Fidelity VIP Equity-Income 02/17/98 10.768881 11.141767 10.626607 - -
American Century VP Income & Growth 11/19/99 9.881908 10.320209 - - -
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
June 30, 2000
Unaudited
(6) UNIT FAIR VALUE, CONTINUED:
<TABLE>
<CAPTION>
Commenced Accumulation Unit Net Assets (in thousands)
-------------------------------------------------------------------
Operations 6/30/00 12/31/99 12/31/98 12/31/97 12/31/96
------------ ----------- ----------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C>
Kemper Government Securities 12/31/97 $ 2,130 2,293 630 - -
MFS Bond 05/15/98 1,849 219 174 - -
MFS Research 12/31/97 20,644 16,358 5,658 - -
MFS Growth with Income 12/31/97 22,344 17,431 7,016 - -
MFS Emerging Growth 12/31/97 34,438 28,533 7,142 - -
MFS Emerging Markets Equity 12/31/97 103 149 481 - -
MFS High Income 12/31/97 5,023 4,525 2,158 - -
MFS Global Governments 12/31/97 112 77 22 - -
Oppenheimer Capital Appreciation 12/31/97 11,121 7,463 1,189 - -
Oppenheimer Main Street Growth & Income 12/31/97 11,911 7,669 2,941 - -
Oppenheimer High Income 12/31/97 2,962 2,424 777 - -
Oppenheimer Bond 12/31/97 11,685 10,542 4,234 - -
Oppenheimer Strategic Bond 12/31/97 3,769 3,155 1,095 - -
Putnam VT Growth and Income 12/31/97 28,819 26,271 12,699 - -
Putnam VT New Value 12/31/97 1,019 693 441 - -
Putnam VT Vista 12/31/97 12,592 6,847 1,785 - -
Putnam VT International Growth 12/31/97 24,421 20,194 6,206 - -
Putnam VT International New Opportunities 12/31/97 4,588 2,512 602 - -
Templeton Global Income Securities 03/01/99 667 326 - - -
Franklin Small Cap 03/01/99 3,067 980 - - -
Templeton Growth Securities 01/19/99 1,403 538 - - -
Templeton International Securities 05/01/98 13,468 9,210 1,507 - -
Templeton Developing Markets Securities 05/01/98 4,343 3,489 679 - -
Templeton Mutual Shares Securities 05/01/98 4,254 2,581 1,021 - -
Franklin Large Cap Growth Securities 03/01/99 3,347 1,019 - - -
Fidelity VIP Growth 02/17/98 3,053 1,830 88 - -
Fidelity VIP II Contrafund 02/17/98 3,640 1,816 400 - -
Fidelity VIP III Growth Opportunities 02/17/98 1,032 729 112 - -
Fidelity VIP III Growth & Income 02/17/98 3,342 2,482 852 - -
Fidelity VIP Equity-Income 02/17/98 1,523 1,228 256 - -
American Century VP Income & Growth 11/19/99 3,632 279 - - -
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
June 30, 2000
Unaudited
(6) UNIT FAIR VALUE, CONTINUED:
<TABLE>
<CAPTION>
Commenced Accumulation Unit Value
-------------------------------------------------------------------
Operations 6/30/00 12/31/99 12/31/98 12/31/97 12/31/96
------------ ----------- ----------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C>
American Century VP International 11/19/99 $ 11.681090 12.514968 - - -
American Century VP Value 11/19/99 9.134570 9.582238 - - -
Dreyfus Stock Index 11/19/99 10.192918 10.321607 - - -
Dreyfus VIF Disciplined Stock 11/19/99 10.248073 10.300470 - - -
Dreyfus VIF Capital Appreciation 11/19/99 10.318338 10.118366 - - -
INVESCO VIF Dynamics 11/19/99 12.577864 11.142628 - - -
INVESCO VIF High Yield 11/19/99 9.916148 10.117511 - - -
PIMCO High Yield Bond 11/19/99 9.921480 10.078000 - - -
PIMCO Low Duration Bond 11/19/99 10.237156 9.969000 - - -
PIMCO StocksPLUS Growth & Income 11/19/99 10.106029 10.306817 - - -
PIMCO Total Return Bond 11/19/99 10.136013 9.875011 - - -
Scudder International 11/19/99 10.288987 11.631204 - - -
Cova Lord Abbett Growth and Income Series A 03/01/00 10.709968 - - - -
Cova Bond Debenture Series A 03/01/00 9.963853 - - - -
Cova Developing Growth Series A 03/01/00 8.330041 - - - -
Cova Large Cap Research Series A 03/01/00 10.514893 - - - -
Cova Mid-Cap Value Series A 03/01/00 12.062355 - - - -
Cova Quality Bond Series A 03/01/00 10.256482 - - - -
Cova Small Cap Stock Series A 03/01/00 8.184556 - - - -
Cova Large Cap Stock Series A 03/01/00 10.459707 - - - -
Cova Select Equity Series A 03/01/00 10.515311 - - - -
Cova International Equity Series A 03/01/00 9.361742 - - - -
GACC Money Market Series A 03/01/00 10.199000 - - - -
AIM V.I. Value Series A 03/01/00 9.726231 - - - -
AIM V.I. Capital Appreciation Series A 03/01/00 9.551357 - - - -
AIM V.I. International Equity Series A 03/01/00 9.563240 - - - -
Templeton Global Income Securities Series A 03/01/00 10.124383 - - - -
Franklin Small Cap Series A 03/01/00 8.950012 - - - -
Templeton Growth Securities Series A 03/01/00 10.053170 - - - -
Templeton International Securities Series A 03/01/00 10.296178 - - - -
Franklin Large Cap Growth Securities Series A 03/01/00 10.296000 - - - -
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
June 30, 2000
Unaudited
(6) UNIT FAIR VALUE, CONTINUED:
<TABLE>
<CAPTION>
Commenced Accumulation Unit Net Assets (in thousands)
-------------------------------------------------------------------
Operations 6/30/00 12/31/99 12/31/98 12/31/97 12/31/96
------------ ----------- ----------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C>
American Century VP International 11/19/99 $ 298 2 - - -
American Century VP Value 11/19/99 1,753 173 - - -
Dreyfus Stock Index 11/19/99 617 14 - - -
Dreyfus VIF Disciplined Stock 11/19/99 121 10 - - -
Dreyfus VIF Capital Appreciation 11/19/99 1,834 225 - - -
INVESCO VIF Dynamics 11/19/99 2,332 181 - - -
INVESCO VIF High Yield 11/19/99 1,041 56 - - -
PIMCO High Yield Bond 11/19/99 33 - - - -
PIMCO Low Duration Bond 11/19/99 10 - - - -
PIMCO StocksPLUS Growth & Income 11/19/99 225 9 - - -
PIMCO Total Return Bond 11/19/99 2,177 71 - - -
Scudder International 11/19/99 1,169 169 - - -
Cova Lord Abbett Growth and Income Series A 03/01/00 203 - - - -
Cova Bond Debenture Series A 03/01/00 90 - - - -
Cova Developing Growth Series A 03/01/00 129 - - - -
Cova Large Cap Research Series A 03/01/00 61 - - - -
Cova Mid-Cap Value Series A 03/01/00 18 - - - -
Cova Quality Bond Series A 03/01/00 45 - - - -
Cova Small Cap Stock Series A 03/01/00 38 - - - -
Cova Large Cap Stock Series A 03/01/00 158 - - - -
Cova Select Equity Series A 03/01/00 36 - - - -
Cova International Equity Series A 03/01/00 69 - - - -
GACC Money Market Series A 03/01/00 - - - - -
AIM V.I. Value Series A 03/01/00 143 - - - -
AIM V.I. Capital Appreciation Series A 03/01/00 131 - - - -
AIM V.I. International Equity Series A 03/01/00 12 - - - -
Templeton Global Income Securities Series A 03/01/00 17 - - - -
Franklin Small Cap Series A 03/01/00 3 - - - -
Templeton Growth Securities Series A 03/01/00 31 - - - -
Templeton International Securities Series A 03/01/00 84 - - - -
Franklin Large Cap Growth Securities Series A 03/01/00 - - - - -
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
June 30, 2000
Unaudited
(6) UNIT FAIR VALUE, CONTINUED
<TABLE>
<CAPTION>
Commenced Accumulation Unit Total Return
-------------------------------------------------------------------
Operations 2000 1999 1998 1997 1996
------------ ----------- ----------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C>
Cova Lord Abbett Growth and Income 01/08/99 -2.85% 9.90% - - -
Cova Bond Debenture 05/01/96 0.71% 1.99% 4.77% 14.05% 11.86%
Cova Developing Growth 08/20/97 -12.39% 30.58% 5.13% 5.28% -
Cova Large Cap Research 08/20/97 -5.44% 23.76% 19.46% -1.00% -
Cova Mid-Cap Value 08/20/97 16.93% 4.19% -0.29% 4.68% -
Cova Quality Bond 05/01/96 2.92% -2.92% 6.81% 7.58% 4.76%
Cova Small Cap Stock 05/01/96 0.11% 42.52% -6.74% 19.31% 7.57%
Cova Large Cap Stock 05/01/96 -2.84% 16.06% 30.49% 31.36% 13.32%
Cova Select Equity 05/01/96 -1.70% 8.23% 20.88% 29.67% 7.48%
Cova International Equity 05/01/96 -4.72% 26.72% 12.45% 4.52% 7.36%
Cova Balanced 07/01/97 -0.70% 5.65% 11.74% 5.32% -
Cova Equity Income 07/01/97 -3.76% 1.11% 7.81% 11.94% -
Cova Growth and Income Equity 07/01/97 -2.39% 14.59% 13.32% 7.56% -
GACC Money Market 06/03/96 2.35% 3.74% 4.15% 4.24% 2.34%
Russell Multi-Style Equity 12/31/97 -5.04% 15.54% 26.95% - -
Russell Aggressive Equity 12/31/97 2.68% 4.61% -0.37% - -
Russell Non-US 12/31/97 -5.33% 31.50% 11.42% - -
Russell Core Bond 12/31/97 2.96% -1.99% 5.91% - -
Russell Real Estate Securities 07/01/99 11.09% -6.12% - - -
AIM V.I. Value 12/31/97 -0.96% 28.09% 30.60% - -
AIM V.I. Capital Appreciation 12/31/97 7.48% 42.60% 17.71% - -
AIM V.I. International Equity 12/31/97 -11.47% 52.89% 13.91% - -
Alliance Premier Growth 12/31/97 2.36% 30.48% 45.96% - -
Alliance Real Estate Investment 12/31/97 15.16% -6.43% -20.12% - -
Liberty Newport Tiger Fund, Variable 12/31/97 -1.08% 65.69% -7.71% - -
Goldman Sachs Growth and Income 01/29/98 0.03% 3.94% -0.91% - -
Goldman Sachs International Equity 01/29/98 -2.27% 30.02% 14.03% - -
Goldman Sachs Global Income 01/29/98 2.54% -2.39% 7.82% - -
Kemper Dreman High Return Equity 05/15/98 1.36% -12.40% 4.87% - -
Kemper Small Cap Growth 12/31/97 8.15% 32.69% 16.76% - -
Kemper Small Cap Value 12/31/97 -2.56% 1.36% -12.47% - -
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
June 30, 2000
Unaudited
(6) UNIT FAIR VALUE, CONTINUED
<TABLE>
<CAPTION>
Commenced Sub-Account Expenses as a % of Average Net Assets*
-------------------------------------------------------------------
Operations 2000 1999 1998 1997 1996
------------ ----------- ----------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C>
Cova Lord Abbett Growth and Income 01/08/99 1.40% 1.40% - - -
Cova Bond Debenture 05/01/96 1.40% 1.40% 1.40% 1.40% 1.40%
Cova Developing Growth 08/20/97 1.40% 1.40% 1.40% 1.40% -
Cova Large Cap Research 08/20/97 1.40% 1.40% 1.40% 1.40% -
Cova Mid-Cap Value 08/20/97 1.40% 1.40% 1.40% 1.40% -
Cova Quality Bond 05/01/96 1.40% 1.40% 1.40% 1.40% 1.40%
Cova Small Cap Stock 05/01/96 1.40% 1.40% 1.40% 1.40% 1.40%
Cova Large Cap Stock 05/01/96 1.40% 1.40% 1.40% 1.40% 1.40%
Cova Select Equity 05/01/96 1.40% 1.40% 1.40% 1.40% 1.40%
Cova International Equity 05/01/96 1.40% 1.40% 1.40% 1.40% 1.40%
Cova Balanced 07/01/97 1.40% 1.40% 1.40% 1.40% -
Cova Equity Income 07/01/97 1.40% 1.40% 1.40% 1.40% -
Cova Growth and Income Equity 07/01/97 1.40% 1.40% 1.40% 1.40% -
GACC Money Market 06/03/96 1.40% 1.40% 1.40% 1.40% 1.40%
Russell Multi-Style Equity 12/31/97 1.40% 1.40% 1.40% - -
Russell Aggressive Equity 12/31/97 1.40% 1.40% 1.40% - -
Russell Non-US 12/31/97 1.40% 1.40% 1.40% - -
Russell Core Bond 12/31/97 1.40% 1.40% 1.40% - -
Russell Real Estate Securities 07/01/99 1.40% 1.40% - - -
AIM V.I. Value 12/31/97 1.40% 1.40% 1.40% - -
AIM V.I. Capital Appreciation 12/31/97 1.40% 1.40% 1.40% - -
AIM V.I. International Equity 12/31/97 1.40% 1.40% 1.40% - -
Alliance Premier Growth 12/31/97 1.40% 1.40% 1.40% - -
Alliance Real Estate Investment 12/31/97 1.40% 1.40% 1.40% - -
Liberty Newport Tiger Fund, Variable 12/31/97 1.40% 1.40% 1.40% - -
Goldman Sachs Growth and Income 01/29/98 1.40% 1.40% 1.40% - -
Goldman Sachs International Equity 01/29/98 1.40% 1.40% 1.40% - -
Goldman Sachs Global Income 01/29/98 1.40% 1.40% 1.40% - -
Kemper Dreman High Return Equity 05/15/98 1.40% 1.40% 1.40% - -
Kemper Small Cap Growth 12/31/97 1.40% 1.40% 1.40% - -
Kemper Small Cap Value 12/31/97 1.40% 1.40% 1.40% - -
* annualized
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
June 30, 2000
Unaudited
(6) UNIT FAIR VALUE, CONTINUED
<TABLE>
<CAPTION>
Commenced Accumulation Unit Total Return
-------------------------------------------------------------------
Operations 2000 1999 1998 1997 1996
------------ ----------- ----------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C>
Kemper Government Securities 12/31/97 3.21% -0.71% 5.57% - -
MFS Bond 05/15/98 1.94% -2.93% 4.92% - -
MFS Research 12/31/97 5.57% 22.32% 21.73% - -
MFS Growth with Income 12/31/97 -0.18% 5.21% 20.67% - -
MFS Emerging Growth 12/31/97 -2.97% 74.26% 32.33% - -
MFS Emerging Markets Equity 12/31/97 -5.33% 36.26% -34.28% - -
MFS High Income 12/31/97 -0.45% 4.97% -1.55% - -
MFS Global Governments 12/31/97 0.73% -3.85% 6.70% - -
Oppenheimer Capital Appreciation 12/31/97 8.66% 39.69% 22.33% - -
Oppenheimer Main Street Growth & Income 12/31/97 -0.51% 20.01% 3.27% - -
Oppenheimer High Income 12/31/97 -1.32% 2.84% -1.06% - -
Oppenheimer Bond 12/31/97 1.24% -2.89% 5.33% - -
Oppenheimer Strategic Bond 12/31/97 1.05% 1.40% 1.51% - -
Putnam VT Growth and Income 12/31/97 -3.61% 0.17% 13.83% - -
Putnam VT New Value 12/31/97 2.28% -1.13% 4.83% - -
Putnam VT Vista 12/31/97 15.44% 50.77% 17.86% - -
Putnam VT International Growth 12/31/97 -0.07% 57.91% 17.07% - -
Putnam VT International New Opportunities 12/31/97 -16.03% 100.14% 14.02% - -
Templeton Global Income Securities 03/01/99 -0.70% -3.18% - - -
Franklin Small Cap 03/01/99 -2.00% 76.80% - - -
Templeton Growth Securities 01/19/99 -15.77% 25.58% - - -
Templeton International Securities 05/01/98 -0.12% 21.90% -8.55% - -
Templeton Developing Markets Securities 05/01/98 -17.52% 51.71% -24.48% - -
Templeton Mutual Shares Securities 05/01/98 -4.75% 8.13% -3.69% - -
Franklin Large Cap Growth Securities 03/01/99 4.96% 46.65% - - -
Fidelity VIP Growth 02/17/98 4.36% 35.53% 30.78% - -
Fidelity VIP II Contrafund 02/17/98 -2.05% 22.53% 23.57% - -
Fidelity VIP III Growth Opportunities 02/17/98 -4.32% 2.82% 17.42% - -
Fidelity VIP III Growth & Income 02/17/98 -2.91% 7.65% 22.03% - -
Fidelity VIP Equity-Income 02/17/98 -3.35% 4.85% 6.27% - -
American Century VP Income & Growth 11/19/99 -4.25% 3.20% - - -
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
June 30, 2000
Unaudited
(6) UNIT FAIR VALUE, CONTINUED
<TABLE>
<CAPTION>
Commenced Sub-Account Expenses as a % of Average Net Assets*
-------------------------------------------------------------------
Operations 2000 1999 1998 1997 1996
------------ ----------- ----------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C>
Kemper Government Securities 12/31/97 1.40% 1.40% 1.40% - -
MFS Bond 05/15/98 1.40% 1.40% 1.40% - -
MFS Research 12/31/97 1.40% 1.40% 1.40% - -
MFS Growth with Income 12/31/97 1.40% 1.40% 1.40% - -
MFS Emerging Growth 12/31/97 1.40% 1.40% 1.40% - -
MFS Emerging Markets Equity 12/31/97 1.40% 1.40% 1.40% - -
MFS High Income 12/31/97 1.40% 1.40% 1.40% - -
MFS Global Governments 12/31/97 1.40% 1.40% 1.40% - -
Oppenheimer Capital Appreciation 12/31/97 1.40% 1.40% 1.40% - -
Oppenheimer Main Street Growth & Income 12/31/97 1.40% 1.40% 1.40% - -
Oppenheimer High Income 12/31/97 1.40% 1.40% 1.40% - -
Oppenheimer Bond 12/31/97 1.40% 1.40% 1.40% - -
Oppenheimer Strategic Bond 12/31/97 1.40% 1.40% 1.40% - -
Putnam VT Growth and Income 12/31/97 1.40% 1.40% 1.40% - -
Putnam VT New Value 12/31/97 1.40% 1.40% 1.40% - -
Putnam VT Vista 12/31/97 1.40% 1.40% 1.40% - -
Putnam VT International Growth 12/31/97 1.40% 1.40% 1.40% - -
Putnam VT International New Opportunities 12/31/97 1.40% 1.40% 1.40% - -
Templeton Global Income Securities 03/01/99 1.40% 1.40% - - -
Franklin Small Cap 03/01/99 1.40% 1.40% - - -
Templeton Growth Securities 01/19/99 1.40% 1.40% - - -
Templeton International Securities 05/01/98 1.40% 1.40% 1.40% - -
Templeton Developing Markets Securities 05/01/98 1.40% 1.40% 1.40% - -
Templeton Mutual Shares Securities 05/01/98 1.40% 1.40% 1.40% - -
Franklin Large Cap Growth Securities 03/01/99 1.40% 1.40% - - -
Fidelity VIP Growth 02/17/98 1.40% 1.40% 1.40% - -
Fidelity VIP II Contrafund 02/17/98 1.40% 1.40% 1.40% - -
Fidelity VIP III Growth Opportunities 02/17/98 1.40% 1.40% 1.40% - -
Fidelity VIP III Growth & Income 02/17/98 1.40% 1.40% 1.40% - -
Fidelity VIP Equity-Income 02/17/98 1.40% 1.40% 1.40% - -
American Century VP Income & Growth 11/19/99 1.40% 1.40% - - -
* annualized
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
June 30, 2000
Unaudited
(6) UNIT FAIR VALUE, CONTINUED
<TABLE>
<CAPTION>
Commenced Accumulation Unit Total Return
-------------------------------------------------------------------
Operations 2000 1999 1998 1997 1996
------------ ----------- ----------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C>
American Century VP International 11/19/99 -6.66% 25.15% - - -
American Century VP Value 11/19/99 -4.67% -4.18% - - -
Dreyfus Stock Index 11/19/99 -1.25% 3.22% - - -
Dreyfus VIF Disciplined Stock 11/19/99 -0.51% 3.00% - - -
Dreyfus VIF Capital Appreciation 11/19/99 1.98% 1.18% - - -
INVESCO VIF Dynamics 11/19/99 12.88% 11.43% - - -
INVESCO VIF High Yield 11/19/99 -1.99% 1.17% - - -
PIMCO High Yield Bond 11/19/99 -1.55% 0.78% - - -
PIMCO Low Duration Bond 11/19/99 2.69% -0.31% - - -
PIMCO StocksPLUS Growth & Income 11/19/99 -1.95% 3.07% - - -
PIMCO Total Return Bond 11/19/99 2.64% -1.25% - - -
Scudder International 11/19/99 -11.54% 16.31% - - -
Cova Lord Abbett Growth and Income Series A 03/01/00 -2.57% - - - -
Cova Bond Debenture Series A 03/01/00 1.00% - - - -
Cova Developing Growth Series A 03/01/00 -12.13% - - - -
Cova Large Cap Research Series A 03/01/00 -5.17% - - - -
Cova Mid-Cap Value Series A 03/01/00 17.34% - - - -
Cova Quality Bond Series A 03/01/00 3.26% - - - -
Cova Small Cap Stock Series A 03/01/00 0.40% - - - -
Cova Large Cap Stock Series A 03/01/00 -2.55% - - - -
Cova Select Equity Series A 03/01/00 -1.42% - - - -
Cova International Equity Series A 03/01/00 -4.42% - - - -
GACC Money Market Series A 03/01/00 2.85% - - - -
AIM V.I. Value Series A 03/01/00 -0.67% - - - -
AIM V.I. Capital Appreciation Series A 03/01/00 7.85% - - - -
AIM V.I. International Equity Series A 03/01/00 -12.36% - - - -
Templeton Global Income Securities Series A 03/01/00 -0.42% - - - -
Franklin Small Cap Series A 03/01/00 -1.72% - - - -
Templeton Growth Securities Series A 03/01/00 -15.53% - - - -
Templeton International Securities Series A 03/01/00 0.20% - - - -
Franklin Large Cap Growth Securities Series A 03/01/00 5.33% - - - -
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
June 30, 2000
Unaudited
(6) UNIT FAIR VALUE, CONTINUED
<TABLE>
<CAPTION>
Commenced Sub-Account Expenses as a % of Average Net Assets*
-------------------------------------------------------------------
Operations 2000 1999 1998 1997 1996
------------ ----------- ----------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C>
American Century VP International 11/19/99 1.40% 1.40% - - -
American Century VP Value 11/19/99 1.40% 1.40% - - -
Dreyfus Stock Index 11/19/99 1.40% 1.40% - - -
Dreyfus VIF Disciplined Stock 11/19/99 1.40% 1.40% - - -
Dreyfus VIF Capital Appreciation 11/19/99 1.40% 1.40% - - -
INVESCO VIF Dynamics 11/19/99 1.40% 1.40% - - -
INVESCO VIF High Yield 11/19/99 1.40% 1.40% - - -
PIMCO High Yield Bond 11/19/99 1.40% 1.40% - - -
PIMCO Low Duration Bond 11/19/99 1.40% 1.40% - - -
PIMCO StocksPLUS Growth & Income 11/19/99 1.40% 1.40% - - -
PIMCO Total Return Bond 11/19/99 1.40% 1.40% - - -
Scudder International 11/19/99 1.40% 1.40% - - -
Cova Lord Abbett Growth and Income Series A 03/01/00 0.85% - - - -
Cova Bond Debenture Series A 03/01/00 0.85% - - - -
Cova Developing Growth Series A 03/01/00 0.85% - - - -
Cova Large Cap Research Series A 03/01/00 0.85% - - - -
Cova Mid-Cap Value Series A 03/01/00 0.85% - - - -
Cova Quality Bond Series A 03/01/00 0.85% - - - -
Cova Small Cap Stock Series A 03/01/00 0.85% - - - -
Cova Large Cap Stock Series A 03/01/00 0.85% - - - -
Cova Select Equity Series A 03/01/00 0.85% - - - -
Cova International Equity Series A 03/01/00 0.85% - - - -
GACC Money Market Series A 03/01/00 0.85% - - - -
AIM V.I. Value Series A 03/01/00 0.85% - - - -
AIM V.I. Capital Appreciation Series A 03/01/00 0.85% - - - -
AIM V.I. International Equity Series A 03/01/00 0.85% - - - -
Templeton Global Income Securities Series A 03/01/00 0.85% - - - -
Franklin Small Cap Series A 03/01/00 0.85% - - - -
Templeton Growth Securities Series A 03/01/00 0.85% - - - -
Templeton International Securities Series A 03/01/00 0.85% - - - -
Franklin Large Cap Growth Securities Series A 03/01/00 0.85% - - - -
* annualized
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
(7) REALIZED GAIN (LOSS) AND CHANGE IN UNREALIZED APPRECIATION
The realized gain (loss) on the sale of fund shares and the change in
unrealized appreciation for each sub-account during the period ending June
30, 2000 and the year ending December 31, 1999 follows:
Realized Gain (Loss)
-----------------------------------------------------------------
Aggregate Aggregate Cost
Year or Proceeds from Sales of Fund Shares Realized
Period of Fund Shares Redeemed Gain (Loss)
----------- ------------------ ------------------- ------------------
<S> <C> <C> <C> <C>
Cova Lord Abbett Growth and Income 2000 $ 31,781 $ 29,544 $ 2,237
1999 33,043 31,617 1,426
Cova Bond Debenture 2000 9,287 8,984 303
1999 8,143 8,020 123
Cova Developing Growth 2000 236 215 21
1999 614 545 69
Cova Large Cap Research 2000 714 608 106
1999 68 59 9
Cova Mid-Cap Value 2000 555 496 59
1999 481 460 21
Cova Quality Bond 2000 8,926 8,946 (20)
1999 13,923 13,935 (12)
Cova Small Cap Stock 2000 2,493 1,713 780
1999 6,406 6,290 116
Cova Large Cap Stock 2000 4,402 3,868 534
1999 24,473 22,393 2,080
Cova Select Equity 2000 5,564 4,892 672
1999 2,126 1,843 283
Cova International Equity 2000 3,752 2,849 903
1999 7,673 6,613 1,060
Cova Balanced 2000 609 606 3
1999 507 464 43
Cova Equity Income 2000 223 244 (21)
1999 355 328 27
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
(7) REALIZED GAIN (LOSS), CONTINUED:
Realized Gain (Loss)
-----------------------------------------------------------------
Aggregate Aggregate Cost
Year or Proceeds from Sales of Fund Shares Realized
Period of Fund Shares Redeemed Gain (Loss)
---------- ------------------ ------------------- ------------------
<S> <C> <C> <C> <C>
Cova Growth and Income Equity 2000 $ 363 $ 325 $ 38
1999 510 448 62
Cova Riggs U.S. Government Securities 2000 601 602 (1)
1999 201 200 1
Cova Riggs Stock 2000 671 682 (11)
1999 100 100 -
GACC Money Market 2000 38,119 36,871 1,248
1999 54,974 54,019 955
Russell Multi-Style Equity 2000 744 722 22
1999 1,756 1,634 122
Russell Aggressive Equity 2000 254 234 20
1999 568 578 (10)
Russell Non-US 2000 444 376 68
1999 604 559 45
Russell Core Bond 2000 1,467 1,558 (91)
1999 2,193 2,264 (71)
Russell Real Estate Securities 2000 97 97 -
1999 6 6 -
AIM V.I. Value 2000 - - -
1999 253 263 (10)
AIM V.I. Capital Appreciation 2000 75 64 11
1999 191 177 14
AIM V.I. International Equity 2000 9,122 8,635 487
1999 12,169 11,498 671
Alliance Premier Growth 2000 35 29 6
1999 617 559 58
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
(7) REALIZED GAIN (LOSS), CONTINUED:
Realized Gain (Loss)
-----------------------------------------------------------------
Aggregate Aggregate Cost
Year or Proceeds from Sales of Fund Shares Realized
Period of Fund Shares Redeemed Gain (Loss)
----------- ------------------ ------------------- ------------------
<S> <C> <C> <C> <C>
Alliance Real Estate Investment 2000 $ 189 $ 202 $ (13)
1999 310 332 (22)
Liberty Newport Tiger Fund, Variable 2000 3,020 2,930 90
1999 1,971 1,801 170
Goldman Sachs Growth and Income 2000 306 312 (6)
1999 1,183 1,203 (20)
Goldman Sachs International Equity 2000 129 115 14
1999 3,457 3,299 158
Goldman Sachs Global Income 2000 38 39 (1)
1999 51 51 -
Kemper Dreman High Return Equity 2000 73 92 (19)
1999 8 8 -
Kemper Small Cap Growth 2000 287 227 60
1999 1,008 1,035 (27)
Kemper Small Cap Value 2000 381 385 (4)
1999 446 464 (18)
Kemper Government Securities 2000 552 585 (33)
1999 206 207 (1)
MFS Bond 2000 154 161 (7)
1999 14 14 -
MFS Research 2000 153 127 26
1999 335 308 27
MFS Growth with Income 2000 201 191 10
1999 391 371 20
MFS Emerging Growth 2000 1,299 821 478
1999 671 532 139
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
(7) REALIZED GAIN (LOSS), CONTINUED:
Realized Gain (Loss)
-----------------------------------------------------------------
Aggregate Aggregate Cost
Year or Proceeds from Sales of Fund Shares Realized
Period of Fund Shares Redeemed Gain (Loss)
---------- ------------------ ------------------- ------------------
<S> <C> <C> <C> <C>
MFS Emerging Markets Equity 2000 $ 100 $ 84 $ 16
1999 561 573 (12)
MFS High Income 2000 334 338 (4)
1999 307 312 (5)
MFS Global Governments 2000 28 29 (1)
1999 6 6 -
Oppenheimer Capital Appreciation 2000 46 35 11
1999 219 201 18
Oppenheimer Main Street Growth & Income 2000 340 321 19
1999 438 411 27
Oppenheimer High Income 2000 39 42 (3)
1999 42 43 (1)
Oppenheimer Bond 2000 645 688 (43)
1999 246 253 (7)
Oppenheimer Strategic Bond 2000 128 130 (2)
1999 170 174 (4)
Putnam VT Growth and Income 2000 816 889 (73)
1999 362 360 2
Putnam VT New Value 2000 66 72 (6)
1999 231 238 (7)
Putnam VT Vista 2000 214 161 53
1999 175 153 22
Putnam VT International Growth 2000 2,153 1,615 538
1999 4,284 3,820 464
Putnam VT International New Opportunities 2000 97 72 25
1999 3,566 3,316 250
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
(7) REALIZED GAIN (LOSS), CONTINUED:
Realized Gain (Loss)
-----------------------------------------------------------------
Aggregate Aggregate Cost
Year or Proceeds from Sales of Fund Shares Realized
Period of Fund Shares Redeemed Gain (Loss)
---------- ------------------ ------------------- ------------------
<S> <C> <C> <C> <C>
Templeton Global Income Securities 2000 $ 20 $ 21 $ (1)
1999 6 6 -
Franklin Small Cap 2000 455 500 (45)
1999 72 60 12
Templeton Growth Securities 2000 35 36 (1)
1999 49 47 2
Templeton International Securities 2000 5,276 5,336 (60)
1999 10,350 10,164 186
Templeton Developing Markets Securities 2000 209 176 33
1999 357 361 (4)
Templeton Mutual Shares Securities 2000 130 130 -
1999 7 7 -
Franklin Large Cap Growth Securities 2000 78 77 1
1999 165 158 7
Fidelity VIP Growth 2000 129 120 9
1999 99 90 9
Fidelity VIP II Contrafund 2000 92 90 2
1999 426 386 40
Fidelity VIP III Growth Opportunities 2000 23 24 (1)
1999 65 64 1
Fidelity VIP III Growth & Income 2000 20 20 -
1999 275 255 20
Fidelity VIP Equity-Income 2000 77 81 (4)
1999 141 139 2
American Century VP Income & Growth 2000 1 1 -
1999 - - -
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
(7) REALIZED GAIN (LOSS), CONTINUED:
Realized Gain (Loss)
-----------------------------------------------------------------
Aggregate Aggregate Cost
Year or Proceeds from Sales of Fund Shares Realized
Period of Fund Shares Redeemed Gain (Loss)
---------- ------------------ ------------------- ------------------
<S> <C> <C> <C> <C>
American Century VP International 2000 $ 11 $ 12 $ (1)
1999 16 16 -
American Century VP Value 2000 81 79 2
1999 - - -
Dreyfus Stock Index 2000 1 1 -
1999 - - -
Dreyfus VIF Disciplined Stock 2000 1 1 -
1999 - - -
Dreyfus VIF Capital Appreciation 2000 7 7 -
1999 - - -
INVESCO VIF Dynamics 2000 2 2 -
1999 - - -
INVESCO VIF High Yield 2000 5 5 -
1999 - - -
PIMCO High Yield Bond 2000 28 29 (1)
1999 - - -
PIMCO Low Duration Bond 2000 - - -
1999 - - -
PIMCO StocksPLUS Growth & Income 2000 4 4 -
1999 - - -
PIMCO Total Return Bond 2000 14 14 -
1999 - - -
Scudder International 2000 5 6 (1)
1999 - - -
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
(7) CHANGE IN UNREALIZED APPRECIATION:
Unrealized Appreciation (Depreciation)
-----------------------------------------------------------------
Appreciation Appreciation
Year or (Depreciation) (Depreciation)
Period End of Period Beginning of Period Change
----------- ------------------ ---------------------- ---------------
<S> <C> <C> <C> <C>
Cova Lord Abbett Growth and Income 2000 $ 41,501 $ 84,856 $ (43,355)
1999 84,856 - 84,856
Cova Bond Debenture 2000 (3,813) 4,348 (8,161)
1999 4,348 3,523 825
Cova Developing Growth 2000 1,030 7,602 (6,572)
1999 7,602 890 6,712
Cova Large Cap Research 2000 1,773 6,817 (5,044)
1999 6,817 1,284 5,533
Cova Mid-Cap Value 2000 6,334 1,426 4,908
1999 1,426 160 1,266
Cova Quality Bond 2000 (2,922) (1,015) (1,907)
1999 (1,015) 1,598 (2,613)
Cova Small Cap Stock 2000 25,998 30,039 (4,041)
1999 30,039 346 29,693
Cova Large Cap Stock 2000 11,799 36,556 (24,757)
1999 36,556 16,535 20,021
Cova Select Equity 2000 15,252 33,989 (18,737)
1999 33,989 33,585 404
Cova International Equity 2000 19,542 33,733 (14,191)
1999 33,733 9,278 24,455
Cova Balanced 2000 246 311 (65)
1999 311 173 138
Cova Equity Income 2000 (414) (266) (148)
1999 (266) 70 (336)
Cova Growth and Income Equity 2000 1,625 2,123 (498)
1999 2,123 566 1,557
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
(7) CHANGE IN UNREALIZED APPRECIATION, CONTINUED:
Unrealized Appreciation (Depreciation)
-----------------------------------------------------------------
Appreciation Appreciation
Year or (Depreciation) (Depreciation)
Period End of Period Beginning of Period Change
---------- ------------------ ---------------------- ---------------
<S> <C> <C> <C> <C>
Cova Riggs U.S. Government Securities 2000 $ - $ (4) $ 4
1999 (4) - (4)
Cova Riggs Stock 2000 - 4 (4)
1999 4 - 4
GACC Money Market 2000 994 1,215 (221)
1999 1,215 231 984
Russell Multi-Style Equity 2000 1,502 5,696 (4,194)
1999 5,696 3,199 2,497
Russell Aggressive Equity 2000 829 736 93
1999 736 75 661
Russell Non-US 2000 2,902 4,785 (1,883)
1999 4,785 412 4,373
Russell Core Bond 2000 (1,212) (1,947) 735
1999 (1,947) 268 (2,215)
Russell Real Estate Securities 2000 97 (9) 106
1999 (9) - (9)
AIM V.I. Value 2000 5,665 6,206 (541)
1999 6,206 668 5,538
AIM V.I. Capital Appreciation 2000 5,339 3,597 1,742
1999 3,597 164 3,433
AIM V.I. International Equity 2000 (59) 1,008 (1,067)
1999 1,008 81 927
Alliance Premier Growth 2000 7,355 8,366 (1,011)
1999 8,366 1,522 6,844
Alliance Real Estate Investment 2000 66 (406) 472
1999 (406) (169) (237)
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
(7) CHANGE IN UNREALIZED APPRECIATION, CONTINUED:
Unrealized Appreciation (Depreciation)
-----------------------------------------------------------------
Appreciation Appreciation
Year or (Depreciation) (Depreciation)
Period End of Period Beginning of Period Change
----------- ------------------ --------------------- ----------------
<S> <C> <C> <C> <C>
Liberty Newport Tiger Fund, Variable 2000 $ 38 $ 101 $ (63)
1999 101 54 47
Goldman Sachs Growth and Income 2000 62 (2) 64
1999 (2) (207) 205
Goldman Sachs International Equity 2000 364 436 (72)
1999 436 56 380
Goldman Sachs Global Income 2000 - (15) 15
1999 (15) (1) (14)
Kemper Dreman High Return Equity 2000 (16) (20) 4
1999 (20) 1 (21)
Kemper Small Cap Growth 2000 177 542 (365)
1999 542 107 435
Kemper Small Cap Value 2000 (55) 41 (96)
1999 41 (154) 195
Kemper Government Securities 2000 (94) (48) (46)
1999 (48) 9 (57)
MFS Bond 2000 (62) (6) (56)
1999 (6) 1 (7)
MFS Research 2000 3,003 3,094 (91)
1999 3,094 481 2,613
MFS Growth with Income 2000 1,354 1,415 (61)
1999 1,415 574 841
MFS Emerging Growth 2000 8,984 12,068 (3,084)
1999 12,068 984 11,084
MFS Emerging Markets Equity 2000 7 24 (17)
1999 24 (94) 118
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
(7) CHANGE IN UNREALIZED APPRECIATION, CONTINUED:
Unrealized Appreciation (Depreciation)
-----------------------------------------------------------------
Appreciation Appreciation
Year or (Depreciation) (Depreciation)
Period End of Period Beginning of Period Change
---------- ------------------ ---------------------- ---------------
<S> <C> <C> <C> <C>
MFS High Income 2000 $ (433) $ (58) $ (375)
1999 (58) (34) (24)
MFS Global Governments 2000 (4) (3) (1)
1999 (3) 1 (4)
Oppenheimer Capital Appreciation 2000 1,917 1,753 164
1999 1,753 133 1,620
Oppenheimer Main Street Growth & Income 2000 453 877 (424)
1999 877 (28) 905
Oppenheimer High Income 2000 (327) (40) (287)
1999 (40) (15) (25)
Oppenheimer Bond 2000 (935) (317) (618)
1999 (317) 95 (412)
Oppenheimer Strategic Bond 2000 (211) - (211)
1999 - 3 (3)
Putnam VT Growth and Income 2000 (4,592) (991) (3,601)
1999 (991) 660 (1,651)
Putnam VT New Value 2000 (39) (22) (17)
1999 (22) 6 (28)
Putnam VT Vista 2000 2,824 1,687 1,137
1999 1,687 173 1,514
Putnam VT International Growth 2000 4,246 6,805 (2,559)
1999 6,805 353 6,452
Putnam VT International New Opportunities 2000 (155) 860 (1,015)
1999 860 40 820
Templeton Global Income Securities 2000 (16) (3) (13)
1999 (3) - (3)
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
(7) CHANGE IN UNREALIZED APPRECIATION, CONTINUED:
Unrealized Appreciation (Depreciation)
-----------------------------------------------------------------
Appreciation Appreciation
Year or (Depreciation) (Depreciation)
Period End of Period Beginning of Period Change
----------- ------------------ --------------------- ----------------
<S> <C> <C> <C> <C>
Franklin Small Cap 2000 $ 140 $ 231 $ (91)
1999 231 - 231
Templeton Growth Securities 2000 (106) 60 (166)
1999 60 - 60
Templeton International Securities 2000 (316) 1,005 (1,321)
1999 1,005 48 957
Templeton Developing Markets Securities 2000 127 872 (745)
1999 872 44 828
Templeton Mutual Shares Securities 2000 107 153 (46)
1999 153 32 121
Franklin Large Cap Growth Securities 2000 269 161 108
1999 161 - 161
Fidelity VIP Growth 2000 209 310 (101)
1999 310 12 298
Fidelity VIP II Contrafund 2000 (33) 267 (300)
1999 267 48 219
Fidelity VIP III Growth Opportunities 2000 (53) 28 (81)
1999 28 13 15
Fidelity VIP III Growth & Income 2000 (63) 213 (276)
1999 213 94 119
Fidelity VIP Equity-Income 2000 (109) 17 (126)
1999 17 17 -
American Century VP Income & Growth 2000 (15) 7 (22)
1999 7 - 7
American Century VP International 2000 (5) - (5)
1999 - - -
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
June 30, 2000
Unaudited
(In thousands of dollars)
<TABLE>
<CAPTION>
(7) CHANGE IN UNREALIZED APPRECIATION, CONTINUED:
Unrealized Appreciation (Depreciation)
-----------------------------------------------------------------
Appreciation Appreciation
Year or (Depreciation) (Depreciation)
Period End of Period Beginning of Period Change
----------- ------------------ --------------------- ----------------
<S> <C> <C> <C> <C>
American Century VP Value 2000 $ (29) $ 2 $ (31)
1999 2 - 2
Dreyfus Stock Index 2000 4 - 4
1999 - - -
Dreyfus VIF Disciplined Stock 2000 2 - 2
1999 - - -
Dreyfus VIF Capital Appreciation 2000 62 1 61
1999 1 - 1
INVESCO VIF Dynamics 2000 150 8 142
1999 8 - 8
INVESCO VIF High Yield 2000 5 - 5
1999 - - -
PIMCO High Yield Bond 2000 - - -
1999 - - -
PIMCO Low Duration Bond 2000 - - -
1999 - - -
PIMCO StockPLUS Growth & Income 2000 (2) - (2)
1999 - - -
PIMCO Total Return Bond 2000 23 - 23
1999 - - -
Scudder International 2000 (111) 11 (122)
1999 11 - 11
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
June 30, 2000
Unaudited
<TABLE>
<CAPTION>
(8) UNITS OUTSTANDING
6/30/00 12/31/99 12/31/98 12/31/97
------------------ ----------------- ----------------- -----------------
Accumulation units:
<S> <C> <C> <C> <C>
Cova Lord Abbett Growth and Income 20,485,223 21,128,621 - -
Cova Bond Debenture 10,965,278 11,413,993 8,184,894 3,945,097
Cova Developing Growth 2,987,923 2,153,899 1,342,201 148,658
Cova Large Cap Research 2,659,673 2,260,424 1,094,920 124,559
Cova Mid-Cap Value 2,867,155 2,528,900 1,642,553 194,386
Cova Quality Bond 7,064,346 7,608,610 3,323,343 1,433,081
Cova Small Cap Stock 5,592,635 5,435,852 5,532,610 3,940,243
Cova Large Cap Stock 10,893,382 10,050,149 4,178,035 1,473,929
Cova Select Equity 12,265,969 12,271,286 10,544,818 6,903,606
Cova International Equity 7,926,508 7,578,951 7,309,325 5,440,592
Cova Balanced 694,813 678,937 286,511 38,079
Cova Equity Income 485,685 467,721 286,953 49,725
Cova Growth and Income Equity 1,099,709 1,072,066 641,789 121,673
GACC Money Market 2,526,087 3,709,173 1,473,737 311,051
Russell Multi-Style Equity 4,424,671 3,839,689 2,328,430 -
Russell Aggressive Equity 1,043,006 907,258 536,278 -
Russell Non-US 1,778,484 1,566,787 925,792 -
Russell Core Bond 2,895,759 2,654,149 1,609,851 -
Russell Real Estate Securities 134,092 67,264 - -
AIM V.I. Value 4,430,868 2,544,761 521,890 -
AIM V.I. Capital Appreciation 2,127,052 901,235 183,488 -
AIM V.I. International Equity 431,055 277,998 204,072 -
Alliance Premier Growth 3,066,420 2,065,459 667,854 -
Alliance Real Estate Investment 648,615 475,475 191,411 -
Liberty Newport Tiger Fund, Variable 59,317 40,648 31,936 -
Goldman Sachs Growth and Income 686,985 620,568 467,675 -
Goldman Sachs International Equity 286,126 240,170 112,824 -
Goldman Sachs Global Income 47,038 31,541 18,833 -
Kemper Dreman High Return Equity 13,410 18,808 9,223 -
Kemper Small Cap Growth 213,982 113,560 76,492 -
Kemper Small Cap Value 531,511 496,083 245,092 -
Kemper Government Securities 196,881 218,804 59,712 -
MFS Bond 178,089 21,525 16,538 -
MFS Research 1,313,226 1,098,586 464,786 -
MFS Growth with Income 1,763,191 1,373,014 581,434 -
MFS Emerging Growth 1,539,223 1,237,361 539,659 -
MFS Emerging Markets Equity 12,096 16,687 73,171 -
MFS High Income 488,268 437,876 219,209 -
MFS Global Governments 10,819 7,473 2,082 -
Oppenheimer Capital Appreciation 598,973 436,692 97,161 -
Oppenheimer Main Street Growth & Income 965,931 618,771 284,830 -
Oppenheimer High Income 294,978 238,266 78,513 -
Oppenheimer Bond 1,128,361 1,030,539 401,990 -
Oppenheimer Strategic Bond 362,395 306,527 107,869 -
Putnam VT Growth and Income 2,621,992 2,304,013 1,115,668 -
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
June 30, 2000
Unaudited
<TABLE>
<CAPTION>
(8) UNITS OUTSTANDING, CONTINUED:
6/30/00 12/31/99 12/31/98 12/31/97
------------------ ----------------- ----------------- -----------------
Accumulation units, continued:
<S> <C> <C> <C> <C>
Putnam VT New Value 96,066 66,900 42,091 -
Putnam VT Vista 613,841 385,345 151,405 -
Putnam VT International Growth 1,321,944 1,092,379 530,055 -
Putnam VT International New Opportunities 239,432 110,085 52,809 -
Templeton Global Income Securities 68,613 33,720 - -
Franklin Small Cap 167,354 55,398 - -
Templeton Growth Securities 108,652 42,835 - -
Templeton International Securities 1,209,737 826,137 164,775 -
Templeton Developing Markets Securities 459,583 304,489 89,960 -
Templeton Mutual Shares Securities 409,282 247,806 106,035 -
Franklin Large Cap Growth Securities 206,046 69,488 - -
Fidelity VIP Growth 165,057 103,240 6,748 -
Fidelity VIP II Contrafund 245,465 119,923 32,354 -
Fidelity VIP III Growth Opportunities 89,371 60,394 9,523 -
Fidelity VIP III Growth & Income 262,016 188,911 69,833 -
Fidelity VIP Equity-Income 141,444 110,182 24,132 -
American Century VP Income & Growth 367,574 27,012 - -
American Century VP International 25,526 155 - -
American Century VP Value 191,955 17,999 - -
Dreyfus Stock Index 60,525 1,373 - -
Dreyfus VIF Disciplined Stock 11,772 944 - -
Dreyfus VIF Capital Appreciation 177,716 22,221 - -
INVESCO VIF Dynamics 185,417 16,259 - -
INVESCO VIF High Yield 104,934 5,548 - -
PIMCO High Yield Bond 3,284 10 - -
PIMCO Low Duration Bond 1,000 10 - -
PIMCO StocksPLUS Growth & Income 22,299 887 - -
PIMCO Total Return Bond 214,794 7,170 - -
Scudder International 113,601 14,499 - -
Cova Lord Abbett Growth and Income Series A 18,911 - - -
Cova Bond Debenture Series A 9,010 - - -
Cova Developing Growth Series A 15,446 - - -
Cova Large Cap Research Series A 5,815 - - -
Cova Mid-Cap Value Series A 1,530 - - -
Cova Quality Bond Series A 4,376 - - -
Cova Small Cap Stock Series A 4,585 - - -
Cova Large Cap Stock Series A 15,107 - - -
Cova Select Equity Series A 3,421 - - -
Cova International Equity Series A 7,398 - - -
GACC Money Market Series A 10 - - -
AIM V.I. Value Series A 14,681 - - -
AIM V.I. Capital Appreciation Series A 13,715 - - -
AIM V.I. International Equity Series A 1,234 - - -
Templeton Global Income Securities Series A 1,693 - - -
Franklin Small Cap Series A 377 - - -
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
June 30, 2000
Unaudited
<TABLE>
<CAPTION>
(8) UNITS OUTSTANDING, CONTINUED
6/30/00 12/31/99 12/31/98 12/31/97
------------------ ----------------- ----------------- -----------------
<S> <C> <C> <C> <C>
Accumulation units, continued:
Templeton Growth Securities Series A 3,118 - - -
Templeton International Securities Series A 8,138 - - -
Franklin Large Cap Growth Securities Series A 10 - - -
Annuity units:
Cova Lord Abbett Growth and Income 82,072 59,648 - -
Cova Bond Debenture 37,906 36,141 264 -
Cova Developing Growth 2,339 413 - -
Cova Large Cap Research 3,409 1,820 1,824 -
Cova Mid-Cap Value 2,318 409 - -
Cova Quality Bond 28,034 15,804 3,838 -
Cova Small Cap Stock 7,524 3,048 2,555 10
Cova Large Cap Stock 36,054 16,416 10,956 43
Cova Select Equity 23,302 10,234 11,716 43
Cova International Equity 13,078 7,202 2,825 9
GACC Money Market 25,771 13,985 8,875 -
Russell Multi-Style 1,288 616 - -
Russell Aggressive Equity 309 164 - -
Russell Non-US 808 398 - -
Russell Core Bond 14,728 363 - -
AIM V.I. Value 3,463 - - -
AIM V.I. Capital Appreciation 1,653 - - -
Alliance Premier Growth 1,539 - - -
Goldman Sachs International Equity 1,909 - - -
MFS Emerging Growth 1,260 - - -
MFS High Income 1,147 - - -
Putnam VT International New Opportunities 1,281 - - -
Templeton Mutual Shares Securities 2,632 - - -
PIMCO StocksPLUS Growth & Income 2,574 - - -
</TABLE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Financial Statements
December 31, 1999 and 1998
(With Independent Auditors' Report Thereon)
INDEPENDENT AUDITORS' REPORT
The Contract Owners of Cova Variable
Annuity Account One, Board of Directors
and Shareholder of Cova Financial
Services Life Insurance Company:
We have audited the accompanying statement of assets and liabilities of each of
the sub-accounts comprising Cova Variable Annuity Account One of Cova Financial
Services Life Insurance Company (the Separate Account), as of December 31, 1999,
and the related statement of operations for the year then ended and the
statements of changes in net assets for the two years then ended. These
financial statements are the responsibility of the Separate Account's
management. Our responsibility is to express an opinion on these 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. Our procedures included
confirmation of securities owned as of December 31, 1999 by correspondence with
transfer agents. 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 financial statements referred to above present fairly, in
all material respects, the financial position of the sub-accounts of Cova
Variable Annuity Account One of Cova Financial Services Life Insurance Company
as of December 31, 1999, and the results of their operations and the changes in
their net assets for each of the years presented, in conformity with generally
accepted accounting principles.
Chicago, Illinois
March 20, 2000
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Assets and Liabilities
December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
Assets:
Investments:
<S> <C> <C> <C>
Cova Series Trust (Cova):
Lord Abbett Growth and Income Portfolio 34,707,072 shares at a net asset value of $24.070563 per share $ 835,419
Bond Debenture Portfolio 12,630,708 shares at a net asset value of $12.474609 per share 157,563
Developing Growth Portfolio 2,091,722 shares at a net asset value of $14.885144 per share 31,136
Large Cap Research Portfolio 2,208,460 shares at a net asset value of $14.991245 per share 33,108
Mid-Cap Value Portfolio 2,463,026 shares at a net asset value of $11.168093 per share 27,507
Quality Bond Portfolio 8,264,208 shares at a net asset value of $10.669328 per share 88,174
Small Cap Stock Portfolio 5,647,655 shares at a net asset value of $17.268582 per share 97,527
Large Cap Stock Portfolio 10,977,166 shares at a net asset value of $20.674865 per share 226,951
Select Equity Portfolio 14,012,264 shares at a net asset value of $16.112437 per share 225,772
International Equity Portfolio 7,636,292 shares at a net asset value of $16.225039 per share 123,899
Balanced Portfolio 711,844 shares at a net asset value of $11.857810 per share 8,441
Equity Income Portfolio 511,023 shares at a net asset value of $11.168718 per share 5,707
Growth and Income Equity Portfolio 1,085,889 shares at a net asset value of $13.788230 per share 14,972
Riggs U.S. Government Securities Portfolio 29,121 shares at a net asset value of $10.044951 per share 292
Riggs Stock Portfolio 21,243 shares at a net asset value of $10.287914 per share 219
General American Capital Company (GACC):
Money Market Fund 2,118,010 shares at a net asset value of $20.252283 per share 42,895
Russell Insurance Funds (Russell):
Multi-Style Equity Fund 3,354,855 shares at a net asset value of $16.79 per share 56,328
Aggressive Equity Fund 707,879 shares at a net asset value of $13.36 per share 9,457
Non-US Fund 1,618,203 shares at a net asset value of $14.19 per share 22,962
Core Bond Fund 2,858,271 shares at a net asset value of $9.64 per share 27,554
Real Estate Securities Fund 71,678 shares at a net asset value of $8.81 per share 631
AIM Variable Insurance Funds, Inc. (AIM):
AIM V.I. Value Fund 1,270,795 shares at a net asset value of $33.50 per share 42,572
AIM V.I. Capital Appreciation Fund 425,170 shares at a net asset value of $35.58 per share 15,128
AIM V.I. International Equity Fund 165,305 shares at a net asset value of $29.29 per share 4,842
Alliance Variable Products Series
Fund, Inc. (Alliance):
Premier Growth Portfolio 972,396 shares at a net asset value of $40.45 per share 39,333
Real Estate Investment Portfolio 400,684 shares at a net asset value of $8.87 per share 3,554
Liberty Variable Investment Trust (Liberty):
Newport Tiger Fund, Variable Series 237,245 shares at a net asset value of $2.62 per share 622
Goldman Sachs Variable Insurance
Trust (Goldman Sachs):
Growth and Income Fund 586,954 shares at a net asset value of $10.89 per share 6,392
International Equity Fund 246,107 shares at a net asset value of $14.47 per share 3,561
Global Income Fund 33,771 shares at a net asset value of $9.83 per share 332
Kemper Variable Series (Kemper):
Kemper-Dreman High Return Equity Portfolio 192,771 shares at a net asset value of $0.896450 per share 173
Kemper Small Cap Growth Portfolio 662,996 shares at a net asset value of $2.653950 per share 1,760
Kemper Small Cap Value Portfolio 4,057,278 shares at a net asset value of $1.084940 per share 4,402
Kemper Government Securities Portfolio 1,982,984 shares at a net asset value of $1.156570 per share 2,293
MFS Variable Insurance Trust (MFS):
MFS Bond Series 20,057 shares at a net asset value of $10.93 per share 219
MFS Research Series 700,868 shares at a net asset value of $23.34 per share 16,358
MFS Growth with Income Series 817,962 shares at a net asset value of $21.31 per share 17,431
MFS Emerging Growth Series 752,059 shares at a net asset value of $37.94 per share 28,533
MFS/Foreign & Colonial Emerging
Markets Equity Series 18,334 shares at a net asset value of $8.15 per share 149
(Continued)
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Assets and Liabilities
December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
Assets, continued:
Investments, continued:
<S> <C> <C> <C>
MFS High Income Series 393,825 shares at a net asset value of $11.49 per share $ 4,525
MFS Global Governments Series 7,643 shares at a net asset value of $10.03 per share 77
Oppenheimer Variable Account Funds (Oppenheimer):
Oppenheimer Capital Appreciation Fund 149,729 shares at a net asset value of $49.84 per share 7,463
Oppenheimer Main Street Growth & Income Fund 311,375 shares at a net asset value of $24.63 per share 7,669
Oppenheimer High Income Fund 226,164 shares at a net asset value of $10.72 per share 2,424
Oppenheimer Bond Fund 915,108 shares at a net asset value of $11.52 per share 10,542
Oppenheimer Strategic Bond Fund 634,884 shares at a net asset value of $4.97 per share 3,155
Putnam Variable Trust (Putnam)
Putnam VT Growth and Income Fund 980,278 shares at a net asset value of $26.80 per share 26,271
Putnam VT New Value Fund 58,470 shares at a net asset value of $11.86 per share 693
Putnam VT Vista Fund 331,114 shares at a net asset value of $20.68 per share 6,847
Putnam VT International Growth Fund 932,755 shares at a net asset value of $21.65 per share 20,194
Putnam VT International New
Opportunities Fund 107,771 shares at a net asset value of $23.31 per share 2,512
Templeton Variable Products Series
Fund (Templeton):
Templeton Bond Fund 32,682 shares at a net asset value of $9.99 per share 326
Franklin Small Cap Investments Fund 62,033 shares at a net asset value of $15.79 per share 980
Templeton Stock Fund 22,057 shares at a net asset value of $24.39 per share 538
Templeton International Fund 413,917 shares at a net asset value of $22.25 per share 9,210
Templeton Developing Markets Fund 449,045 shares at a net asset value of $7.77 per share 3,489
Mutual Shares Investments Fund 242,768 shares at a net asset value of $10.63 per share 2,581
Franklin Growth Investments Fund 61,027 shares at a net asset value of $16.70 per share 1,019
Variable Insurance Products Fund, Fund II
and Fund III (Fidelity):
VIP Growth Portfolio 33,314 shares at a net asset value of $54.93 per share 1,830
VIP II Contrafund Portfolio 62,294 shares at a net asset value of $29.15 per share 1,816
VIP III Growth Opportunities Portfolio 31,500 shares at a net asset value of $23.15 per share 729
VIP III Growth & Income Portfolio 143,448 shares at a net asset value of $17.30 per share 2,482
VIP Equity-Income Portfolio 47,752 shares at a net asset value of $25.71 per share 1,228
American Century Variable Portfolios,
Inc. (American Century):
American Century VP Income & Growth Fund 34,859 shares at a net asset value of $8.00 per share 279
American Century VP International Fund 156 shares at a net asset value of $12.50 per share 2
American Century VP Value Fund 28,998 shares at a net asset value of $5.95 per share 173
Dreyfus Stock Index Fund (Dreyfus) 369 shares at a net asset value of $38.45 per share 14
Dreyfus Variable Investment Fund (Dreyfus):
Dreyfus VIF Disciplined Stock Portfolio 361 shares at a net asset value of $26.92 per share 10
Dreyfus VIF Capital Appreciation Portfolio 5,642 shares at a net asset value of $39.87 per share 225
INVESCO Variable Investment Funds,
Inc. (INVESCO):
INVESCO VIF Dynamics Fund 9,589 shares at a net asset value of $18.90 per share 181
INVESCO VIF High Yield Fund 4,879 shares at a net asset value of $11.51 per share 56
PIMCO Variable Insurance Trust (PIMCO):
PIMCO High Yield Bond Portfolio 11 shares at a net asset value of $9.18 per share -
PIMCO Low Duration Bond Portfolio 10 shares at a net asset value of $9.74 per share -
PIMCO StocksPLUS Growth & Income Portfolio 674 shares at a net asset value of $13.56 per share 9
PIMCO Total Return Bond Portfolio 7,495 shares at a net asset value of $9.45 per share 71
Scudder Variable Life Investment Fund (Scudder):
International Portfolio 8,294 shares at a net asset value of $20.34 per share 169
-------------
Total assets $ 2,343,957
=============
(Continued)
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Assets and Liabilities
December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
Net assets:
Accumulation units:
<S> <C> <C> <C>
Cova Lord Abbett Growth and Income 21,128,621 accumulation units at $39.456928 per unit $ 833,671
Cova Bond Debenture 11,413,993 accumulation units at $13.765381 per unit 157,118
Cova Developing Growth 2,153,899 accumulation units at $14.452868 per unit 31,130
Cova Large Cap Research 2,260,424 accumulation units at $14.635627 per unit 33,083
Cova Mid-Cap Value 2,528,900 accumulation units at $10.875538 per unit 27,503
Cova Quality Bond 7,608,610 accumulation units at $11.567155 per unit 88,010
Cova Small Cap Stock 5,435,852 accumulation units at $17.932441 per unit 97,478
Cova Large Cap Stock 10,050,149 accumulation units at $22.548941 per unit 226,620
Cova Select Equity 12,271,286 accumulation units at $18.384654 per unit 225,604
Cova International Equity 7,578,951 accumulation units at $16.333906 per unit 123,794
Cova Balanced 678,937 accumulation units at $12.432529 per unit 8,441
Cova Equity Income 467,721 accumulation units at $12.202725 per unit 5,707
Cova Growth and Income Equity 1,072,066 accumulation units at $13.966013 per unit 14,972
Cova Riggs U.S. Government Securities 29,265 accumulation units at $9.995395 per unit 292
Cova Riggs Stock 21,344 accumulation units at $10.239524 per unit 219
GACC Money Market 3,709,173 accumulation units at $11.525358 per unit 42,750
Russell Multi-Style Equity 3,839,689 accumulation units at $14.667724 per unit 56,319
Russell Aggressive Equity 907,258 accumulation units at $10.422234 per unit 9,455
Russell Non-US 1,566,787 accumulation units at $14.652149 per unit 22,956
Russell Core Bond 2,654,149 accumulation units at $10.380043 per unit 27,550
Russell Real Estate Securities 67,264 accumulation units at $9.388124 per unit 631
AIM V.I. Value 2,544,761 accumulation units at $16.729131 per unit 42,572
AIM V.I. Capital Appreciation 901,235 accumulation units at $16.785351 per unit 15,128
AIM V.I. International Equity 277,998 accumulation units at $17.416663 per unit 4,842
Alliance Premier Growth 2,065,459 accumulation units at $19.043436 per unit 39,333
Alliance Real Estate Investment 475,475 accumulation units at $7.474763 per unit 3,554
Liberty Newport Tiger Fund, Variable 40,648 accumulation units at $15.290670 per unit 622
Goldman Sachs Growth and Income 620,568 accumulation units at $10.299328 per unit 6,392
Goldman Sachs International Equity 240,170 accumulation units at $14.826563 per unit 3,561
Goldman Sachs Global Income 31,541 accumulation units at $10.524196 per unit 332
Kemper-Dreman High Return Equity 18,808 accumulation units at $9.187195 per unit 173
Kemper Small Cap Growth 113,560 accumulation units at $15.493396 per unit 1,760
Kemper Small Cap Value 496,083 accumulation units at $8.872647 per unit 4,402
Kemper Government Securities 218,804 accumulation units at $10.480981 per unit 2,293
MFS Bond 21,525 accumulation units at $10.184471 per unit 219
MFS Research 1,098,586 accumulation units at $14.890281 per unit 16,358
MFS Growth with Income 1,373,014 accumulation units at $12.695264 per unit 17,431
MFS Emerging Growth 1,237,361 accumulation units at $23.059667 per unit 28,533
MFS/Foreign & Colonial Emerging
Markets Equity 16,687 accumulation units at $8.954559 per unit 149
MFS High Income 437,876 accumulation units at $10.334082 per unit 4,525
MFS Global Governments 7,473 accumulation units at $10.258675 per unit 77
Oppenheimer Capital Appreciation 436,692 accumulation units at $17.087450 per unit 7,463
Oppenheimer Main Street Growth & Income 618,771 accumulation units at $12.393263 per unit 7,669
Oppenheimer High Income 238,266 accumulation units at $10.174699 per unit 2,424
Oppenheimer Bond 1,030,539 accumulation units at $10.228856 per unit 10,542
Oppenheimer Strategic Bond 306,527 accumulation units at $10.293168 per unit 3,155
(Continued)
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Assets and Liabilities
December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
Net assets, continued:
Accumulation units, continued:
<S> <C> <C> <C>
Putnam VT Growth and Income 2,304,013 accumulation units at $11.402482 per unit $ 26,271
Putnam VT New Value 66,900 accumulation units at $10.365439 per unit 693
Putnam VT Vista 385,345 accumulation units at $17.769589 per unit 6,847
Putnam VT International Growth 1,092,379 accumulation units at $18.486388 per unit 20,194
Putnam VT International New Opportunities 110,085 accumulation units at $22.820083 per unit 2,512
Templeton Bond 33,720 accumulation units at $9.681884 per unit 326
Franklin Small Cap Investments 55,398 accumulation units at $17.679923 per unit 980
Templeton Stock 42,835 accumulation units at $12.557918 per unit 538
Templeton International 826,137 accumulation units at $11.147003 per unit 9,210
Templeton Developing Markets 304,489 accumulation units at $11.457935 per unit 3,489
Templeton Mutual Shares Investments 247,806 accumulation units at $10.413095 per unit 2,581
Franklin Growth Investments 69,488 accumulation units at $14.665449 per unit 1,019
Fidelity VIP Growth 103,240 accumulation units at $17.723853 per unit 1,830
Fidelity VIP II Contrafund 119,923 accumulation units at $15.140886 per unit 1,816
Fidelity VIP III Growth Opportunities 60,394 accumulation units at $12.073401 per unit 729
Fidelity VIP III Growth & Income 188,911 accumulation units at $13.135609 per unit 2,482
Fidelity VIP Equity-Income 110,182 accumulation units at $11.141767 per unit 1,228
American Century VP Income & Growth 27,012 accumulation units at $10.320209 per unit 279
American Century VP International 155 accumulation units at $12.514968 per unit 2
American Century VP Value 17,999 accumulation units at $9.582238 per unit 173
Dreyfus Stock Index 1,373 accumulation units at $10.321607 per unit 14
Dreyfus VIF Disciplined Stock 944 accumulation units at $10.300470 per unit 10
Dreyfus VIF Capital Appreciation 22,221 accumulation units at $10.118366 per unit 225
INVESCO Dynamics 16,259 accumulation units at $11.142628 per unit 181
INVESCO High Yield 5,548 accumulation units at $10.117511 per unit 56
PIMCO High Yield Bond 10 accumulation units at $10.078000 per unit -
PIMCO Low Duration Bond 10 accumulation units at $9.969000 per unit -
PIMCO StocksPLUS Growth & Income 887 accumulation units at $10.306817 per unit 9
PIMCO Total Return Bond 7,170 accumulation units at $9.875011 per unit 71
Scudder International 14,499 accumulation units at $11.631204 per unit 169
-------------
2,340,746
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Assets and Liabilities
December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
Net assets, continued:
Annuity units:
<S> <C> <C> <C>
Cova Lord Abbett Growth and Income 59,648 annuity units at $29.309972 per unit $ 1,748
Cova Bond Debenture 36,141 annuity units at $12.317493 per unit 445
Cova Developing Growth 413 annuity units at $13.475931 per unit 6
Cova Large Cap Research 1,820 annuity units at $13.646349 per unit 25
Cova Mid-Cap Value 409 annuity units at $10.140412 per unit 4
Cova Quality Bond 15,804 annuity units at $10.350485 per unit 164
Cova Small Cap Stock 3,048 annuity units at $16.046246 per unit 49
Cova Large Cap Stock 16,416 annuity units at $20.177175 per unit 331
Cova Select Equity 10,234 annuity units at $16.450916 per unit 168
Cova International Equity 7,202 annuity units at $14.615841 per unit 105
GACC Money Market 13,985 annuity units at $10.368367 per unit 145
Russell Multi-Style 616 annuity units at $13.825531 per unit 9
Russell Aggressive Equity 164 annuity units at $9.823809 per unit 2
Russell Non-US 398 annuity units at $13.810834 per unit 6
Russell Core Bond 363 annuity units at $9.784047 per unit 4
-------------
Total net assets $ 2,343,957
=============
See accompanying notes to financial statements.
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Operations
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
Cova
-----------------------------------------------------------------------------------------
VKAC Lord Abbett
Growth Growth
Quality Money High Stock and and Bond
Income Market Yield Index Income Income Debenture
----------- --------- --------- -------- ------------ ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
Income:
Dividends $ 1,404 7 1,324 576 331 - 2,999
----------- --------- --------- -------- ------------ ------------- -------------
Expenses:
Mortality and expense risk 11 2 8 27 14 9,608 1,878
Administrative fee 1 - 1 3 2 1,153 225
----------- --------- --------- -------- ------------ ------------- -------------
Total expenses 12 2 9 30 16 10,761 2,103
----------- --------- --------- -------- ------------ ------------- -------------
Net investment income (loss) 1,392 5 1,315 546 315 (10,761) 896
----------- --------- --------- -------- ------------ ------------- -------------
Net realized gain (loss) on investments:
Realized gain (loss) on sale of fund
shares (520) - (955) 18,079 6,587 1,426 123
Realized gain distributions - - - 9,833 5,025 - 972
----------- --------- --------- -------- ------------ ------------- -------------
Net realized gain (loss) (520) - (955) 27,912 11,612 1,426 1,095
----------- --------- --------- -------- ------------ ------------- -------------
Change in unrealized appreciation (1,307) - (174) (25,838) (11,521) 84,856 825
----------- --------- --------- -------- ------------ ------------- -------------
Net increase (decrease) in net
assets from operations $ (435) 5 186 2,620 406 75,521 2,816
=========== ========= ========= ======== ============ ============= =============
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Operations
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
Cova
------------------------------------------------------------------------------------
Large Small Large
Developing Cap Mid-Cap Quality Cap Cap Select
Growth Research Value Bond Stock Stock Equity
------------ --------- ---------- --------- --------- ---------- ----------
<S> <C> <C> <C> <C> <C> <C> <C>
Income:
Dividends $ - 40 32 980 201 273 528
------------ --------- ---------- --------- --------- ---------- ----------
Expenses:
Mortality and expense risk 263 280 290 1,077 900 2,451 2,538
Administrative fee 32 34 35 129 108 294 305
------------ --------- ---------- --------- --------- ---------- ----------
Total expenses 295 314 325 1,206 1,008 2,745 2,843
------------ --------- ---------- --------- --------- ---------- ----------
Net investment income (loss) (295) (274) (293) (226) (807) (2,472) (2,315)
------------ --------- ---------- --------- --------- ---------- ----------
Net realized gain (loss) on investments:
Realized gain (loss) on sale of fund
shares 69 9 21 (12) 116 2,080 283
Realized gain distributions - - - 491 - 5,964 17,924
------------ --------- ---------- --------- --------- ---------- ----------
Net realized gain (loss) 69 9 21 479 116 8,044 18,207
------------ --------- ---------- --------- --------- ---------- ----------
Change in unrealized appreciation 6,712 5,533 1,266 (2,613) 29,693 20,021 404
------------ --------- ---------- --------- --------- ---------- ----------
Net increase (decrease) in net
assets from operations $ 6,486 5,268 994 (2,360) 29,002 25,593 16,296
============ ========= ========== ========= ========= ========== ==========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Operations
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
Cova
--------------------------------------------------------------------------------------
Growth Riggs
Small and U.S.
International Cap Equity Income Government Riggs
Equity Balanced Equity Income Equity Securities Stock
------------- ---------- --------- --------- --------- ------------- ----------
<S> <C> <C> <C> <C> <C> <C> <C>
Income:
Dividends $ 509 161 - 92 53 - -
------------- ---------- --------- --------- --------- ------------- ----------
Expenses:
Mortality and expense risk 1,283 77 14 62 148 1 -
Administrative fee 154 9 2 7 18 - -
------------- ---------- --------- --------- --------- ------------- --------
Total expenses 1,437 86 16 69 166 1 -
------------- ---------- --------- --------- --------- ------------- --------
Net investment income (loss) (928) 75 (16) 23 (113) (1) -
------------- ---------- --------- --------- --------- ------------- --------
Net realized gain (loss) on investments:
Realized gain (loss) on sale of fund
shares 1,060 43 76 27 62 1 -
Realized gain distributions 1,361 80 - 266 95 - -
------------- ---------- --------- --------- --------- ------------- --------
Net realized gain (loss) 2,421 123 76 293 157 1 -
------------- ---------- --------- --------- --------- ------------- --------
Change in unrealized appreciation 24,455 138 (34) (336) 1,557 (4) 4
------------- ---------- --------- --------- --------- ------------- --------
Net increase (decrease) in net
assets from operations $ 25,948 336 26 (20) 1,601 (4) 4
============= ========== ========= ========= ========= ============= ========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Operations
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
GACC Lord Abbett Russell
---------- ------------ ------------------------------------------------------------
Growth Multi- Real
Money and Style Aggressive Core Estate
Market Income Equity Equity Non-US Bond Securities
---------- ------------ --------- ----------- ----------- --------- ----------
<S> <C> <C> <C> <C> <C> <C> <C>
Income:
Dividends $ - - 304 22 287 1,359 20
---------- ------------ --------- ----------- ----------- --------- ----------
Expenses:
Mortality and expense risk 476 186 528 87 190 284 2
Administrative fee 57 22 63 10 23 34 -
---------- ------------ --------- ----------- ----------- --------- ----------
Total expenses 533 208 591 97 213 318 2
---------- ------------ --------- ----------- ----------- --------- ----------
Net investment income (loss) (533) (208) (287) (75) 74 1,041 18
---------- ------------ --------- ----------- ----------- --------- ----------
Net realized gain (loss) on investments:
Realized gain (loss) on sale of fund
shares 955 145,466 122 (10) 45 (71) -
Realized gain distributions - - 3,846 38 468 812 -
---------- ------------ --------- ----------- ----------- --------- ----------
Net realized gain (loss) 955 145,466 3,968 28 513 741 -
---------- ------------ --------- ----------- ----------- --------- ----------
Change in unrealized appreciation 984 (114,453) 2,497 661 4,373 (2,215) (9)
---------- ------------ --------- ----------- ----------- --------- ----------
Net increase (decrease) in net
assets from operations $ 1,406 30,805 6,178 614 4,960 (433) 9
========== ============ ========= =========== =========== ========= ==========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Operations
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
AIM Alliance Liberty Goldman Sachs
---------------------------------------- ---------------------- ---------- ---------------
Newport
V.I. Real Tiger Growth
V.I. Capital International Premier Estate Fund, and
V.I. Value Appreciation Equity Growth Investment Variable Income
----------- -------------- ------------- -------- ------------ ---------- ---------------
<S> <C> <C> <C> <C> <C> <C> <C>
Income:
Dividends $ 106 9 30 - 137 4 71
----------- -------------- ------------- -------- ------------ ---------- ---------------
Expenses:
Mortality and expense risk 247 76 39 283 35 5 72
Administrative fee 30 9 5 34 4 1 9
----------- -------------- ------------- -------- ------------ ---------- ---------------
Total expenses 277 85 44 317 39 6 81
----------- -------------- ------------- -------- ------------ ---------- ---------------
Net investment income (loss) (171) (76) (14) (317) 98 (2) (10)
----------- -------------- ------------- -------- ------------ ---------- ---------------
Net realized gain (loss) on investments:
Realized gain (loss) on sale of fund
shares 16 14 671 58 (22) 170 (20)
Realized gain distributions 555 294 128 279 - - -
----------- -------------- ------------- -------- ------------ ---------- ---------------
Net realized gain (loss) 571 308 799 337 (22) 170 (20)
----------- -------------- ------------- -------- ------------ ---------- ---------------
Change in unrealized appreciation 5,538 3,433 927 6,844 (237) 47 205
----------- -------------- ------------- -------- ------------ ---------- ---------------
Net increase (decrease) in net
assets from operations $ 5,938 3,665 1,712 6,864 (161) 215 175
=========== ============== ============= ======== ============ ========== ===============
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Operations
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
Goldman Sachs Kemper MFS
------------------------ -------------------------------------------------- ------
Kemper-
Dreman Small Small
International Global High Return Cap Cap Government
Equity Income Equity Growth Value Securities Bond
------------- -------- ------------- --------- -------- -------------- ------
<S> <C> <C> <C> <C> <C> <C> <C>
Income:
Dividends $ 44 10 1 - 33 69 4
------------- -------- ------------- --------- -------- -------------- ------
Expenses:
Mortality and expense risk 27 3 2 16 45 20 2
Administrative fee 3 - - 2 5 2 -
------------- -------- ------------- --------- -------- -------------- ------
Total expenses 30 3 2 18 50 22 2
------------- -------- ------------- --------- -------- -------------- ------
Net investment income (loss) 14 7 (1) (18) (17) 47 2
------------- -------- ------------- --------- -------- -------------- ------
Net realized gain (loss) on investments:
Realized gain (loss) on sale of fund
shares 158 - - 37 (18) (1) -
Realized gain distributions 217 2 1 - - - -
------------- -------- ------------- --------- -------- -------------- ------
Net realized gain (loss) 375 2 1 37 (18) (1) -
------------- -------- ------------- --------- -------- -------------- ------
Change in unrealized appreciation 380 (14) (21) 435 195 (57) (7)
------------- -------- ------------- --------- -------- -------------- ------
Net increase (decrease) in net
assets from operations $ 769 (5) (21) 454 160 (11) (5)
============= ======== ============= ========= ======== ============== ======
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Operations
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
MFS Oppenheimer
--------------------------------------------------------------------------- -------------
F&C
Growth Emerging
with Emerging Markets High Global Capital
Research Income Growth Equity Income Governments Appreciation
---------- --------- ----------- ----------- ---------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
Income:
Dividends $ 16 35 - - 210 3 7
---------- --------- ----------- ----------- ---------- ------------- -------------
Expenses:
Mortality and expense risk 126 155 175 4 43 1 47
Administrative fee 15 19 21 - 5 - 6
---------- --------- ----------- ----------- ---------- ------------- -------------
Total expenses 141 174 196 4 48 1 53
---------- --------- ----------- ----------- ---------- ------------- -------------
Net investment income (loss) (125) (139) (196) (4) 162 2 (46)
---------- --------- ----------- ----------- ---------- ------------- -------------
Net realized gain (loss) on investments:
Realized gain (loss) on sale of fund
shares 27 20 139 (12) (5) - 18
Realized gain distributions 86 42 - - - - 78
---------- --------- ----------- ----------- ---------- ------------- -------------
Net realized gain (loss) 113 62 139 (12) (5) - 96
---------- --------- ----------- ----------- ---------- ------------- -------------
Change in unrealized appreciation 2,613 841 11,084 118 (24) (4) 1,620
---------- --------- ----------- ----------- ---------- ------------- -------------
Net increase (decrease) in net
assets from operations $ 2,601 764 11,027 102 133 (2) 1,670
========== ========= =========== =========== ========== ============= =============
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Operations
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
Oppenheimer Putnam
----------------------------------------------- -------------------------------------
Main Street
Growth VT Growth
& High Strategic and VT New
Income Income Bond Bond Income Value VT Vista
------------ --------- -------- ---------- ------------ --------- ----------
<S> <C> <C> <C> <C> <C> <C> <C>
Income:
Dividends $ 15 72 286 84 240 - 484
------------ --------- -------- ---------- ------------ --------- ----------
Expenses:
Mortality and expense risk 56 20 98 27 258 8 43
Administrative fee 7 2 12 3 31 1 5
------------ --------- -------- ---------- ------------ --------- ----------
Total expenses 63 22 110 30 289 9 48
------------ --------- -------- ---------- ------------ --------- ----------
Net investment income (loss) (48) 50 176 54 (49) (9) 436
------------ --------- -------- ---------- ------------ --------- ----------
Net realized gain (loss) on investments:
Realized gain (loss) on sale of fund
shares 27 (1) (7) (4) 2 (7) 22
Realized gain distributions 26 - 28 - 1,199 9 -
------------ --------- -------- ---------- ------------ --------- ----------
Net realized gain (loss) 53 (1) 21 (4) 1,201 2 22
------------ --------- -------- ---------- ------------ --------- ----------
Change in unrealized appreciation 905 (25) (412) (3) (1,651) (28) 1,514
------------ --------- -------- ---------- ------------ --------- ----------
Net increase (decrease) in net
assets from operations $ 910 24 (215) 47 (499) (35) 1,972
============ ========= ======== ========== ============ ========= ==========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Operations
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
Putnam Templeton
--------------------------- --------------------------------------------------------------
VT
VT International Franklin
International New Small Cap Developing
Growth Opportunities Bond Investments Stock International Markets
------------- ------------- -------- ------------- ------- ------------- --------------
<S> <C> <C> <C> <C> <C> <C> <C>
Income:
Dividends $ - - - - - 57 13
------------- ------------- -------- ------------- ------- ------------- --------------
Expenses:
Mortality and expense risk 150 13 2 3 2 64 26
Administrative fee 18 2 - - - 8 3
------------- ------------- -------- ------------- ------- ------------- --------------
Total expenses 168 15 2 3 2 72 29
------------- ------------- -------- ------------- ------- ------------- --------------
Net investment income (loss) (168) (15) (2) (3) (2) (15) (16)
------------- ------------- -------- ------------- ------- ------------- --------------
Net realized gain (loss) on investments:
Realized gain (loss) on sale of fund
shares 464 250 - 12 2 186 68
Realized gain distributions - - - - - 198 -
------------- ------------- -------- ------------- ------- ------------- --------------
Net realized gain (loss) 464 250 - 12 2 384 68
------------- ------------- -------- ------------- ------- ------------- --------------
Change in unrealized appreciation 6,452 820 (3) 231 60 957 828
------------- ------------- -------- ------------- ------- ------------- --------------
Net increase (decrease) in net
assets from operations $ 6,748 1,055 (5) 240 60 1,326 880
============= ============= ======== ============= ======= ============= ==============
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Operations
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
Templeton Fidelity
--------------------------- -------------------------------------------------------------
Mutual Franklin VIP III VIP III VIP
Shares Growth VIP VIP II Growth Growth & Equity-
Investments Investments Growth Contrafund Opportunities Income Income
------------ ------------ -------- ------------ ------------- --------- ---------
<S> <C> <C> <C> <C> <C> <C> <C>
Income:
Dividends $ 3 - 1 2 1 7 5
------------ ------------ -------- ------------ ------------- --------- ---------
Expenses:
Mortality and expense risk 23 3 11 13 5 22 10
Administrative fee 3 - 1 2 1 3 1
------------ ------------ -------- ------------ ------------- --------- ---------
Total expenses 26 3 12 15 6 25 11
------------ ------------ -------- ------------ ------------- --------- ---------
Net investment income (loss) (23) (3) (11) (13) (5) (18) (6)
------------ ------------ -------- ------------ ------------- --------- ---------
Net realized gain (loss) on investments:
Realized gain (loss) on sale of fund
shares 10 7 9 40 1 20 2
Realized gain distributions - - 32 18 3 13 12
------------ ------------ -------- ------------ ------------- --------- ---------
Net realized gain (loss) 10 7 41 58 4 33 14
------------ ------------ -------- ------------ ------------- --------- ---------
Change in unrealized appreciation 121 161 298 219 15 119 -
------------ ------------ -------- ------------ ------------- --------- ---------
Net increase (decrease) in net
assets from operations $ 108 165 328 264 14 134 8
============ ============ ======== ============ ============= ========= =========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Operations
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
American Century Dreyfus INVESCO
------------------------------------ --------------------------------------- -----------
VP VIF VIF
Income & VP VP Stock Disciplined Capital VIF
Growth International Value Index Stock Appreciation Dynamics
---------- -------------- -------- --------- ----------- ------------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Income:
Dividends $ - - - - - 1 -
---------- -------------- -------- --------- ----------- ------------- -----------
Expenses:
Mortality and expense risk - - - - - - -
Administrative fee - - - - - - -
---------- -------------- -------- --------- ----------- ------------- -----------
Total expenses - - - - - - -
---------- -------------- -------- --------- ----------- ------------- -----------
Net investment income (loss) - - - - - 1 -
---------- -------------- -------- --------- ----------- ------------- -----------
Net realized gain (loss) on investments:
Realized gain (loss) on sale of fund
shares - - - - - - -
Realized gain distributions - - - - - - -
---------- -------------- -------- --------- ----------- ------------- -----------
Net realized gain (loss) - - - - - - -
---------- -------------- -------- --------- ----------- ------------- -----------
Change in unrealized appreciation 7 - 2 - - 1 8
---------- -------------- -------- --------- ----------- ------------- -----------
Net increase (decrease) in net
assets from operations $ 7 - 2 - - 2 8
========== ============== ======== ========= =========== ============= ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Operations
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
INVESCO PIMCO Scudder
----------- ---------------------------------------------- -------------
VIF High Low StocksPLUS Total
High Yield Duration Growth & Return
Yield Bond Bond Income Bond International Total
----------- -------- --------- ------------- -------- ------------- ------------
<S> <C> <C> <C> <C> <C> <C> <C>
Income:
Dividends $ - - - - - - 13,562
----------- -------- --------- ------------- -------- ------------- -------------
Expenses:
Mortality and expense risk - - - - - - 24,965
Administrative fee - - - - - - 2,994
----------- -------- --------- ------------- -------- ------------- -------------
Total expenses - - - - - - 27,959
----------- -------- --------- ------------- -------- ------------- -------------
Net investment income (loss) - - - - - - (14,397)
----------- -------- --------- ------------- -------- ------------- -------------
Net realized gain (loss) on investments:
Realized gain (loss) on sale of fund
shares - - - - - - 177,435
Realized gain distributions - - - - - - 50,395
----------- -------- --------- ------------- -------- ------------- -------------
Net realized gain (loss) - - - - - - 227,830
----------- -------- --------- ------------- -------- ------------- -------------
Change in unrealized appreciation - - - - - 11 69,998
----------- -------- --------- ------------- -------- ------------- -------------
Net increase (decrease) in net
assets from operations $ - - - - - 11 283,431
=========== ======== ========= ============= ======== ============= =============
See accompanying notes to financial statements.
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
Cova
------------------------------------------------------------------------------------------
VKAC Lord Abbett
Growth Growth
Quality Money High Stock and and Bond
Income Market Yield Index Income Income Debenture
----------- ---------- ---------- ----------- ----------- -------------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets
from operations:
Net investment income (loss) $ 1,392 5 1,315 546 315 (10,761) 896
Net realized gain (loss) (520) - (955) 27,912 11,612 1,426 1,095
Change in unrealized appreciation (1,307) - (174) (25,838) (11,521) 84,856 825
----------- ---------- ---------- ----------- ----------- -------------- -----------
Net increase (decrease) from
operations (435) 5 186 2,620 406 75,521 2,816
----------- ---------- ---------- ----------- ----------- -------------- -----------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - -
Payments received from contract
owners (1) - 2 5 - 23,054 7,755
Transfers between sub-accounts
(including fixed account), net (38,617) (7,850) (28,915) (99,953) (51,639) 812,130 52,101
Transfers for contract benefits and
terminations (37) (46) (73) (259) (78) (75,286) (15,580)
----------- ---------- ---------- ----------- ----------- -------------- -----------
Net increase (decrease) in net
assets from contract
transactions (38,655) (7,896) (28,986) (100,207) (51,717) 759,898 44,276
----------- ---------- ---------- ----------- ----------- -------------- -----------
Net increase (decrease) in net
assets (39,090) (7,891) (28,800) (97,587) (51,311) 835,419 47,092
Net assets at beginning of period 39,090 7,891 28,800 97,587 51,311 - 110,471
----------- ---------- ---------- ----------- ----------- -------------- -----------
Net assets at end of period $ - - - - - 835,419 157,563
=========== ========== ========== =========== =========== ============== ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
Cova
--------------------------------------------------------------------------------------
Large Small Large
Developing Cap Mid-Cap Quality Cap Cap Select
Growth Research Value Bond Stock Stock Equity
------------ ---------- ---------- ---------- --------- ---------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets
from operations:
Net investment income (loss) $ (295) (274) (293) (226) (807) (2,472) (2,315)
Net realized gain (loss) 69 9 21 479 116 8,044 18,207
Change in unrealized appreciation 6,712 5,533 1,266 (2,613) 29,693 20,021 404
------------ ---------- ---------- ---------- --------- ---------- -----------
Net increase (decrease) from
operations 6,486 5,268 994 (2,360) 29,002 25,593 16,296
------------ ---------- ---------- ---------- --------- ---------- -----------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - -
Payments received from contract
owners 2,941 3,671 3,226 6,217 2,616 15,231 8,929
Transfers between sub-accounts
(including fixed account), net 7,784 12,332 7,457 59,758 1,942 129,577 32,542
Transfers for contract benefits and
terminations (930) (1,131) (1,315) (15,079) (5,678) (24,819) (11,305)
------------ ---------- ---------- ---------- --------- ---------- -----------
Net increase (decrease) in net
assets from contract
transactions 9,795 14,872 9,368 50,896 (1,120) 119,989 30,166
------------ ---------- ---------- ---------- --------- ---------- -----------
Net increase (decrease) in net
assets 16,281 20,140 10,362 48,536 27,882 145,582 46,462
Net assets at beginning of period 14,855 12,968 17,145 39,638 69,645 81,369 179,310
------------ ---------- ---------- ---------- --------- ---------- -----------
Net assets at end of period $ 31,136 33,108 27,507 88,174 97,527 226,951 225,772
============ ========== ========== ========== ========= ========== ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
Cova
-----------------------------------------------------------------------------------------
Growth Riggs
Small and U.S.
International Cap Equity Income Government Riggs
Equity Balanced Equity Income Equity Securities Stock
------------- ----------- --------- ---------- ---------- ------------ ----------
<S> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets
from operations:
Net investment income (loss) $ (928) 75 (16) 23 (113) (1) -
Net realized gain (loss) 2,421 123 76 293 157 1 -
Change in unrealized appreciation 24,455 138 (34) (336) 1,557 (4) 4
------------- ----------- --------- ---------- ---------- ------------- ---------
Net increase (decrease) from
operations 25,948 336 26 (20) 1,601 (4) 4
------------- ----------- --------- ---------- ---------- ------------- ---------
Contract transactions:
Cova payments - - - - - 404 201
Cova redemptions - - - - - (201) (100)
Payments received from contract
owners 2,505 1,362 175 940 1,970 93 114
Transfers between sub-accounts
(including fixed account), net 7,781 3,613 (1,487) 1,509 4,068 - -
Transfers for contract benefits and
terminations (6,580) (242) (41) (185) (490) - -
------------- ----------- --------- ---------- ---------- ------------- ---------
Net increase (decrease) in net
assets from contract
transactions 3,706 4,733 (1,353) 2,264 5,548 296 215
------------- ----------- --------- ---------- ---------- ------------- ---------
Net increase (decrease) in net
assets 29,654 5,069 (1,327) 2,244 7,149 292 219
Net assets at beginning of period 94,245 3,372 1,327 3,463 7,823 - -
------------- ----------- --------- ---------- ---------- ------------- ---------
Net assets at end of period $ 123,899 8,441 - 5,707 14,972 292 219
============= =========== ========= ========== ========== ============= =========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
GACC Lord Abbett Russell
----------- -------------- ------------------------------------------------------------
Growth Multi- Real
Money and Style Aggressive Core Estate
Market Income Equity Equity Non-US Bond Securities
----------- -------------- ---------- ----------- ---------- --------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets
from operations:
Net investment income (loss) $ (533) (208) (287) (75) 74 1,041 18
Net realized gain (loss) 955 145,466 3,968 28 513 741 -
Change in unrealized appreciation 984 (114,453) 2,497 661 4,373 (2,215) (9)
----------- -------------- ---------- ----------- ---------- --------- -----------
Net increase (decrease) from
operations 1,406 30,805 6,178 614 4,960 (433) 9
----------- -------------- ---------- ----------- ---------- --------- -----------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - -
Payments received from contract
owners 3,455 672 9,850 1,630 3,213 3,169 282
Transfers between sub-accounts
(including fixed account), net 38,999 (699,900) 12,467 2,064 5,007 8,483 351
Transfers for contract benefits and
terminations (17,429) (780) (1,726) (194) (534) (715) (11)
----------- -------------- ---------- ----------- ---------- --------- -----------
Net increase (decrease) in net
assets from contract
transactions 25,025 (700,008) 20,591 3,500 7,686 10,937 622
----------- -------------- ---------- ----------- ---------- --------- -----------
Net increase (decrease) in net
assets 26,431 (669,203) 26,769 4,114 12,646 10,504 631
Net assets at beginning of period 16,464 669,203 29,559 5,343 10,316 17,050 -
----------- -------------- ---------- ----------- ---------- --------- -----------
Net assets at end of period $ 42,895 - 56,328 9,457 22,962 27,554 631
=========== ============== ========== =========== ========== ========= ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
AIM Alliance Liberty Goldman Sachs
----------------------------------------- ---------------------- ---------- -----------
Newport
V.I. Real Tiger Growth
V.I. Capital International Premier Estate Fund, and
V.I. Value Appreciation Equity Growth Investment Variable Income
----------- ------------- -------------- --------- ----------- ---------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets
from operations:
Net investment income (loss) $ (171) (76) (14) (317) 98 (2) (10)
Net realized gain (loss) 571 308 799 337 (22) 170 (20)
Change in unrealized appreciation 5,538 3,433 927 6,844 (237) 47 205
----------- ------------- -------------- --------- ----------- ---------- -----------
Net increase (decrease) from
operations 5,938 3,665 1,712 6,864 (161) 215 175
----------- ------------- -------------- --------- ----------- ---------- -----------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - -
Payments received from contract
owners 11,865 3,232 484 14,342 1,540 108 697
Transfers between sub-accounts
(including fixed account), net 19,423 6,441 419 9,396 754 11 1,182
Transfers for contract benefits and
terminations (1,470) (370) (98) (1,017) (108) (7) (296)
----------- ------------- -------------- --------- ----------- ---------- -----------
Net increase (decrease) in net
assets from contract
transactions 29,818 9,303 805 22,721 2,186 112 1,583
----------- ------------- -------------- --------- ----------- ---------- -----------
Net increase (decrease) in net
assets 35,756 12,968 2,517 29,585 2,025 327 1,758
Net assets at beginning of period 6,816 2,160 2,325 9,748 1,529 295 4,634
----------- ------------- -------------- --------- ----------- ---------- -----------
Net assets at end of period $ 42,572 15,128 4,842 39,333 3,554 622 6,392
=========== ============= ============== ========= =========== ========== ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
Goldman Sachs Kemper MFS
------------------------ ------------------------------------------------- --------
Kemper-
Dreman Small Small
International Global High Return Cap Cap Government
Equity Income Equity Growth Value Securities Bond
------------- -------- ----------- -------- --------- ------------- --------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets
from operations:
Net investment income (loss) $ 14 7 (1) (18) (17) 47 2
Net realized gain (loss) 375 2 1 37 (18) (1) -
Change in unrealized appreciation 380 (14) (21) 435 195 (57) (7)
------------- -------- ----------- -------- --------- ------------- --------
Net increase (decrease) from
operations 769 (5) (21) 454 160 (11) (5)
------------- -------- ----------- -------- --------- ------------- --------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - -
Payments received from contract
owners 613 82 15 394 1,586 694 2
Transfers between sub-accounts
(including fixed account), net 1,010 57 82 114 641 1,039 48
Transfers for contract benefits and
terminations (118) (5) - (95) (130) (59) -
------------- -------- ----------- -------- --------- ------------- --------
Net increase (decrease) in net
assets from contract
transactions 1,505 134 97 413 2,097 1,674 50
------------- -------- ----------- -------- --------- ------------- --------
Net increase (decrease) in net
assets 2,274 129 76 867 2,257 1,663 45
Net assets at beginning of period 1,287 203 97 893 2,145 630 174
------------- -------- ----------- -------- --------- ------------- --------
Net assets at end of period $ 3,561 332 173 1,760 4,402 2,293 219
============= ======== =========== ======== ========= ============= ========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
MFS Oppenheimer
------------------------------------------------------------------------ -------------
F&C
Growth Emerging
with Emerging Markets High Global Capital
Research Income Growth Equity Income Governments Appreciation
---------- --------- ---------- ---------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets
from operations:
Net investment income (loss) $ (125) (139) (196) (4) 162 2 (46)
Net realized gain (loss) 113 62 139 (12) (5) - 96
Change in unrealized appreciation 2,613 841 11,084 118 (24) (4) 1,620
---------- --------- ---------- ---------- -------- ------------- -------------
Net increase (decrease) from
operations 2,601 764 11,027 102 133 (2) 1,670
---------- --------- ---------- ---------- -------- ------------- -------------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - -
Payments received from contract
owners 4,090 4,972 6,753 2 1,006 6 1,670
Transfers between sub-accounts
(including fixed account), net 4,495 5,267 4,232 (414) 1,344 52 3,178
Transfers for contract benefits and
terminations (486) (588) (621) (22) (116) (1) (244)
---------- --------- ---------- ---------- -------- ------------- -------------
Net increase (decrease) in net
assets from contract
transactions 8,099 9,651 10,364 (434) 2,234 57 4,604
---------- --------- ---------- ---------- -------- ------------- -------------
Net increase (decrease) in net
assets 10,700 10,415 21,391 (332) 2,367 55 6,274
Net assets at beginning of period 5,658 7,016 7,142 481 2,158 22 1,189
---------- --------- ---------- ---------- -------- ------------- -------------
Net assets at end of period $ 16,358 17,431 28,533 149 4,525 77 7,463
========== ========= ========== ========== ======== ============= =============
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
Oppenheimer Putnam
----------------------------------------------- ------------------------------------
Main Street
Growth VT Growth
& High Strategic and VT New
Income Income Bond Bond Income Value VT Vista
------------ --------- --------- --------- ----------- --------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets
from operations:
Net investment income (loss) $ (48) 50 176 54 (49) (9) 436
Net realized gain (loss) 53 (1) 21 (4) 1,201 2 22
Change in unrealized appreciation 905 (25) (412) (3) (1,651) (28) 1,514
------------ --------- --------- --------- ----------- --------- -----------
Net increase (decrease) from
operations 910 24 (215) 47 (499) (35) 1,972
------------ --------- --------- --------- ----------- --------- -----------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - -
Payments received from contract
owners 2,482 663 2,986 899 6,678 235 1,372
Transfers between sub-accounts
(including fixed account), net 1,575 1,015 3,843 1,188 8,212 121 1,943
Transfers for contract benefits and
terminations (239) (55) (306) (74) (819) (69) (225)
------------ --------- --------- --------- ----------- --------- -----------
Net increase (decrease) in net
assets from contract
transactions 3,818 1,623 6,523 2,013 14,071 287 3,090
------------ --------- --------- --------- ----------- --------- -----------
Net increase (decrease) in net
assets 4,728 1,647 6,308 2,060 13,572 252 5,062
Net assets at beginning of period 2,941 777 4,234 1,095 12,699 441 1,785
------------ --------- --------- --------- ----------- --------- -----------
Net assets at end of period $ 7,669 2,424 10,542 3,155 26,271 693 6,847
============ ========= ========= ========= =========== ========= ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
Putnam Templeton
----------------------------- ----------------------------------------------------------
VT
VT International Franklin
International New Small Cap Developing
Growth Opportunities Bond Investments Stock International Markets
------------- ------------- ------- ------------- ------ ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets
from operations:
Net investment income (loss) $ (168) (15) (2) (3) (2) (15) (16)
Net realized gain (loss) 464 250 - 12 2 384 68
Change in unrealized appreciation 6,452 820 (3) 231 60 957 828
------------- ------------- ------- ------------- ------ ------------- -------------
Net increase (decrease) from
operations 6,748 1,055 (5) 240 60 1,326 880
------------- ------------- ------- ------------- ------ ------------- -------------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - -
Payments received from contract
owners 4,990 423 36 164 131 3,225 1,189
Transfers between sub-accounts
(including fixed account), net 2,769 529 301 609 348 3,301 838
Transfers for contract benefits and
terminations (519) (97) (6) (33) (1) (149) (97)
------------- ------------- ------- ------------- ------ ------------- -------------
Net increase (decrease) in net
assets from contract
transactions 7,240 855 331 740 478 6,377 1,930
------------- ------------- ------- ------------- ------ ------------- -------------
Net increase (decrease) in net
assets 13,988 1,910 326 980 538 7,703 2,810
Net assets at beginning of period 6,206 602 - - - 1,507 679
------------- ------------- ------- ------------- ------ ------------- -------------
Net assets at end of period $ 20,194 2,512 326 980 538 9,210 3,489
============= ============= ======= ============= ====== ============= =============
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
Templeton Fidelity
--------------------------- ------------------------------------------------------------
Mutual Franklin VIP III VIP III VIP
Shares Growth VIP VIP II Growth Growth & Equity-
Investments Investments Growth Contrafund Opportunities Income Income
------------ ------------ -------- ------------ ------------- --------- ---------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets
from operations:
Net investment income (loss) $ (23) (3) (11) (13) (5) (18) (6)
Net realized gain (loss) 10 7 41 58 4 33 14
Change in unrealized appreciation 121 161 298 219 15 119 -
------------ ------------ -------- ------------ ------------- --------- ---------
Net increase (decrease) from
operations 108 165 328 264 14 134 8
------------ ------------ -------- ------------ ------------- --------- ---------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - -
Payments received from contract
owners 736 175 550 460 158 449 271
Transfers between sub-accounts
(including fixed account), net 796 792 952 773 469 1,156 731
Transfers for contract benefits and
terminations (80) (113) (88) (81) (24) (109) (38)
------------ ------------ -------- ------------ ------------- --------- ---------
Net increase (decrease) in net
assets from contract
transactions 1,452 854 1,414 1,152 603 1,496 964
------------ ------------ -------- ------------ ------------- --------- ---------
Net increase (decrease) in net
assets 1,560 1,019 1,742 1,416 617 1,630 972
Net assets at beginning of period 1,021 - 88 400 112 852 256
------------ ------------ -------- ------------ ------------- --------- ---------
Net assets at end of period $ 2,581 1,019 1,830 1,816 729 2,482 1,228
============ ============ ======== ============ ============= ========= =========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
American Century Dreyfus INVESCO
----------------------------------- --------------------------------------- -----------
VP VIF VIF
Income & VP VP Stock Disciplined Capital VIF
Growth International Value Index Stock Appreciation Dynamics
---------- -------------- ------- -------- -------------- ------------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets
from operations:
Net investment income (loss) $ - - - - - 1 -
Net realized gain (loss) - - - - - - -
Change in unrealized appreciation 7 - 2 - - 1 8
---------- -------------- ------- -------- -------------- ------------- -----------
Net increase (decrease) from
operations 7 - 2 - - 2 8
---------- -------------- ------- -------- -------------- ------------- -----------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - -
Payments received from contract
owners 269 2 169 14 10 220 172
Transfers between sub-accounts
(including fixed account), net 3 - 2 - - 3 1
Transfers for contract benefits and
terminations - - - - - - -
---------- -------------- ------- -------- -------------- ------------- -----------
Net increase (decrease) in net
assets from contract
transactions 272 2 171 14 10 223 173
---------- -------------- ------- -------- -------------- ------------- -----------
Net increase (decrease) in net
assets 279 2 173 14 10 225 181
Net assets at beginning of period - - - - - - -
---------- -------------- ------- -------- -------------- ------------- -----------
Net assets at end of period $ 279 2 173 14 10 225 181
========== ============== ======= ======== ============== ============= ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Year ended December 31, 1999
(In thousands of dollars)
<TABLE>
<CAPTION>
INVESCO PIMCO Scudder
---------- -------------------------------------------- -------------
VIF High Low StocksPLUS Total
High Yield Duration Growth & Return
Yield Bond Bond Income Bond International Total
---------- -------- --------- ------------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets
from operations:
Net investment income (loss) $ - - - - - - (14,397)
Net realized gain (loss) - - - - - - 227,830
Change in unrealized appreciation - - - - - 11 69,998
---------- -------- --------- ------------- -------- ------------- -------------
Net increase (decrease) from
operations - - - - - 11 283,431
---------- -------- --------- ------------- -------- ------------- -------------
Contract transactions:
Cova payments - - - - - - 605
Cova redemptions - - - - - - (301)
Payments received from contract
owners 56 - - 9 71 156 186,649
Transfers between sub-accounts
(including fixed account), net - - - - - 2 362,647
Transfers for contract benefits and
terminations - - - - - - (189,616)
---------- -------- --------- ------------- -------- ------------- -------------
Net increase (decrease) in net
assets from contract
transactions 56 - - 9 71 158 359,984
---------- -------- --------- ------------- -------- ------------- -------------
Net increase (decrease) in net
assets 56 - - 9 71 169 643,415
Net assets at beginning of period - - - - - - 1,700,542
---------- -------- --------- ------------- -------- ------------- -------------
Net assets at end of period $ 56 - - 9 71 169 2,343,957
========== ======== ========= ============= ======== ============= =============
See accompanying notes to financial statements.
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Year ended December 31, 1998
(In thousands of dollars)
<TABLE>
<CAPTION>
Cova
--------------------------------------------------------------------------------------
VKAC
Growth
Quality Money High Stock and Bond Developing
Income Market Yield Index Income Debenture Growth
--------- ---------- --------- ---------- --------- ----------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets from
operations:
Net investment income (loss) $ 1,737 583 923 (803) (390) 1,149 (99)
Net realized gain (loss) 455 - 135 21,907 7,127 899 (10)
Change in unrealized appreciation 6 - (668) 838 634 1,565 883
--------- ---------- --------- ---------- --------- ----------- -------------
Net increase (decrease) from
operations 2,198 583 390 21,942 7,371 3,613 774
--------- ---------- --------- ---------- --------- ----------- -------------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - (112)
Payments received from contract
owners 21 6 55 69 39 21,396 6,348
Transfers between sub-accounts
(including fixed account), net (3,399) (10,098) (1,392) 3,960 1,244 38,789 6,481
Transfers for contract benefits and
terminations (8,833) (4,210) (3,514) (17,021) (3,490) (4,147) (201)
--------- ---------- --------- ---------- --------- ----------- -------------
Net increase (decrease) in net
assets from contract
transactions (12,211) (14,302) (4,851) (12,992) (2,207) 56,038 12,516
--------- ---------- --------- ---------- --------- ----------- -------------
Net increase (decrease) in net
assets (10,013) (13,719) (4,461) 8,950 5,164 59,651 13,290
Net assets at beginning of period 49,103 21,610 33,261 88,637 46,147 50,820 1,565
--------- ---------- --------- ---------- --------- ----------- -------------
Net assets at end of period $ 39,090 7,891 28,800 97,587 51,311 110,471 14,855
========= ========== ========= ========== ========= =========== =============
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Year ended December 31, 1998
(In thousands of dollars)
<TABLE>
<CAPTION>
Cova
--------------------------------------------------------------------------------------
Large Small Large
Cap Mid-Cap Quality Cap Cap Select International
Research Value Bond Stock Stock Equity Equity
--------- --------- ---------- ---------- --------- ---------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets from
operations:
Net investment income (loss) $ (66) (109) 192 (791) (530) (1,491) 307
Net realized gain (loss) 5 (3) 36 2,068 412 8,442 328
Change in unrealized appreciation 1,278 120 1,412 (6,177) 13,680 20,065 7,969
--------- --------- ---------- ---------- --------- ---------- -------------
Net increase (decrease) from
operations 1,217 8 1,640 (4,900) 13,562 27,016 8,604
--------- --------- ---------- ---------- --------- ---------- -------------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions (102) (107) - - - - -
Payments received from contract
owners 6,104 7,924 9,698 8,193 18,801 21,003 8,143
Transfers between sub-accounts
(including fixed account), net 4,750 7,602 14,372 15,607 29,039 38,783 18,076
Transfers for contract benefits and
terminations (234) (317) (2,058) (2,424) (2,022) (4,555) (2,949)
--------- --------- ---------- ---------- --------- ---------- -------------
Net increase (decrease) in net
assets from contract
transactions 10,518 15,102 22,012 21,376 45,818 55,231 23,270
--------- --------- ---------- ---------- --------- ---------- -------------
Net increase (decrease) in net
assets 11,735 15,110 23,652 16,476 59,380 82,247 31,874
Net assets at beginning of period 1,233 2,035 15,986 53,169 21,989 97,063 62,371
--------- --------- ---------- ---------- --------- ---------- -------------
Net assets at end of period $ 12,968 17,145 39,638 69,645 81,369 179,310 94,245
========= ========= ========== ========== ========= ========== =============
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Year ended December 31, 1998
(In thousands of dollars)
<TABLE>
<CAPTION>
Cova GACC Lord Abbett Russell
----------------------------------------- ---------- -------------- ----------
Growth
Small and Growth Multi-
Cap Equity Income Money and Style
Balanced Equity Income Equity Market Income Equity
--------- -------- -------- -------- ---------- -------------- ----------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets from
operations:
Net investment income (loss) $ 23 (10) 11 (30) (161) 1,761 (129)
Net realized gain (loss) 40 11 80 167 436 33,820 40
Change in unrealized appreciation 173 39 49 548 185 26,592 3,199
--------- -------- -------- -------- ---------- -------------- ----------
Net increase (decrease) from
operations 236 40 140 685 460 62,173 3,110
--------- -------- -------- -------- ---------- -------------- ----------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - -
Payments received from contract
owners 1,408 442 1,820 3,014 35,352 55,721 21,870
Transfers between sub-accounts
(including fixed account), net 1,373 588 988 2,913 (19,753) 102,796 4,748
Transfers for contract benefits and
terminations (46) (15) (42) (98) (2,913) (38,987) (169)
--------- -------- -------- -------- ---------- -------------- ----------
Net increase (decrease) in net
assets from contract
transactions 2,735 1,015 2,766 5,829 12,686 119,530 26,449
--------- -------- -------- -------- ---------- -------------- ----------
Net increase (decrease) in net
assets 2,971 1,055 2,906 6,514 13,146 181,703 29,559
Net assets at beginning of period 401 272 557 1,309 3,318 487,500 -
--------- -------- -------- -------- ---------- -------------- ----------
Net assets at end of period $ 3,372 1,327 3,463 7,823 16,464 669,203 29,559
========= ======== ======== ======== ========== ============== ==========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Year ended December 31, 1998
(In thousands of dollars)
<TABLE>
<CAPTION>
Russell AIM Alliance
---------------------------------- ----------------------------------------- ---------
V.I.
Aggressive Core V.I. Capital International Premier
Equity Non-US Bond V.I. Value Appreciation Equity Growth
----------- --------- --------- ---------- -------------- ------------- ---------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets from
operations:
Net investment income (loss) $ (31) (54) 178 (8) (11) (1) (45)
Net realized gain (loss) (18) 5 7 250 50 (3) (4)
Change in unrealized appreciation 75 412 268 668 164 81 1,522
----------- --------- --------- ---------- -------------- ------------- ---------
Net increase (decrease) from
operations 26 363 453 910 203 77 1,473
----------- --------- --------- ---------- -------------- ------------- ---------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - -
Payments received from contract
owners 4,296 8,107 13,098 4,061 1,431 1,648 6,485
Transfers between sub-accounts
(including fixed account), net 1,041 1,920 3,732 2,030 609 609 1,828
Transfers for contract benefits and
terminations (20) (74) (233) (185) (83) (9) (38)
----------- --------- --------- ---------- -------------- ------------- ---------
Net increase (decrease) in net
assets from contract
transactions 5,317 9,953 16,597 5,906 1,957 2,248 8,275
----------- --------- --------- ---------- -------------- ------------- ---------
Net increase (decrease) in net
assets 5,343 10,316 17,050 6,816 2,160 2,325 9,748
Net assets at beginning of period - - - - - - -
----------- --------- --------- ---------- -------------- ------------- ---------
Net assets at end of period $ 5,343 10,316 17,050 6,816 2,160 2,325 9,748
=========== ========= ========= ========== ============== ============= =========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Year ended December 31, 1998
(In thousands of dollars)
<TABLE>
<CAPTION>
Alliance Liberty Goldman Sachs Kemper
----------- ---------- ------------------------------------ --------------------------
Newport Kemper
Real Tiger Growth Dreman Small
Estate Fund, and International Global High Return Cap
Investment Variable Income Equity Income Equity Growth
----------- ---------- --------- ------------- --------- -------------- ----------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets from
operations:
Net investment income (loss) $ 1 4 12 (7) 6 - (5)
Net realized gain (loss) 3 (30) (12) 10 3 - (3)
Change in unrealized appreciation (170) 54 (207) 56 (1) 1 107
----------- ---------- --------- ------------- --------- -------------- ----------
Net increase (decrease) from
operations (166) 28 (207) 59 8 1 99
----------- ---------- --------- ------------- --------- -------------- ----------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - -
Payments received from contract
owners 1,193 159 3,067 979 125 - 630
Transfers between sub-accounts
(including fixed account), net 514 108 1,826 255 84 96 162
Transfers for contract benefits and
terminations (12) - (52) (6) (14) - 2
----------- ---------- --------- ------------- --------- -------------- ----------
Net increase (decrease) in net
assets from contract
transactions 1,695 267 4,841 1,228 195 96 794
----------- ---------- --------- ------------- --------- -------------- ----------
Net increase (decrease) in net
assets 1,529 295 4,634 1,287 203 97 893
Net assets at beginning of period - - - - - - -
----------- ---------- --------- ------------- --------- -------------- ----------
Net assets at end of period $ 1,529 295 4,634 1,287 203 97 893
=========== ========== ========= ============= ========= ============== ==========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Year ended December 31, 1998
(In thousands of dollars)
<TABLE>
<CAPTION>
Kemper MFS
----------------------- --------------------------------------------------------
F&C
Small Growth Emerging
Cap Government with Emerging Markets
Value Securities Bond Research Income Growth Equity
-------- ------------ ------- ---------- -------- ---------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets from
operations:
Net investment income (loss) $ (13) - - (28) (38) (37) 3
Net realized gain (loss) 8 - - 16 - (2) (97)
Change in unrealized appreciation (155) 9 1 481 574 985 (94)
-------- ------------ ------- ---------- -------- ---------- -----------
Net increase (decrease) from
operations (160) 9 1 469 536 946 (188)
-------- ------------ ------- ---------- -------- ---------- -----------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - -
Payments received from contract
owners 1,656 503 3 3,760 4,624 5,018 421
Transfers between sub-accounts
(including fixed account), net 670 120 170 1,530 1,901 1,216 252
Transfers for contract benefits and
terminations (21) (2) - (101) (45) (38) (4)
-------- ------------ ------- ---------- -------- ---------- -----------
Net increase (decrease) in net
assets from contract
transactions 2,305 621 173 5,189 6,480 6,196 669
-------- ------------ ------- ---------- -------- ---------- -----------
Net increase (decrease) in net
assets 2,145 630 174 5,658 7,016 7,142 481
Net assets at beginning of period - - - - - - -
-------- ------------ ------- ---------- -------- ---------- -----------
Net assets at end of period $ 2,145 630 174 5,658 7,016 7,142 481
======== ============ ======= ========== ======== ========== ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Year ended December 31, 1998
(In thousands of dollars)
<TABLE>
<CAPTION>
MFS Oppenheimer
------------------------ ------------------------------------------------------------
Main Street
Growth
High Global Capital & High Strategic
Income Governments Appreciation Income Income Bond Bond
-------- ------------- -------------- ----------- --------- --------- ---------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets from
operations:
Net investment income (loss) $ 5 - (6) (19) (1) (19) (3)
Net realized gain (loss) 3 - 7 2 3 5 2
Change in unrealized appreciation (34) 1 134 (28) (15) 95 3
-------- ------------- -------------- ----------- --------- --------- ---------
Net increase (decrease) from
operations (26) 1 135 (45) (13) 81 2
-------- ------------- -------------- ----------- --------- --------- ---------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - -
Payments received from contract
owners 1,634 4 838 2,140 517 3,298 725
Transfers between sub-accounts
(including fixed account), net 570 17 220 859 281 889 371
Transfers for contract benefits and
terminations (20) - (4) (13) (8) (34) (3)
-------- ------------- -------------- ----------- --------- --------- ---------
Net increase (decrease) in net
assets from contract
transactions 2,184 21 1,054 2,986 790 4,153 1,093
-------- ------------- -------------- ----------- --------- --------- ---------
Net increase (decrease) in net
assets 2,158 22 1,189 2,941 777 4,234 1,095
Net assets at beginning of period - - - - - - -
-------- ------------- -------------- ----------- --------- --------- ---------
Net assets at end of period $ 2,158 22 1,189 2,941 777 4,234 1,095
======== ============= ============== =========== ========= ========= =========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Year ended December 31, 1998
(In thousands of dollars)
<TABLE>
<CAPTION>
Putnam Templeton
--------------------------------------------------------------- ---------------------------
VT
VT Growth VT International
and VT New International New Developing
Income Value VT Vista Growth Opportunities International Markets
----------- -------- ---------- ------------- ------------- ------------- ------------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets from
operations:
Net investment income (loss) $ (46) 2 (9) (17) (4) (6) (3)
Net realized gain (loss) 192 2 (1) (39) 24 8 (4)
Change in unrealized appreciation 660 6 173 353 40 48 44
----------- -------- ---------- ------------- ------------- ------------- ------------
Net increase (decrease) from
operations 806 10 163 297 60 50 37
----------- -------- ---------- ------------- ------------- ------------- ------------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - -
Payments received from contract
owners 8,705 173 1,241 4,444 423 1,261 509
Transfers between sub-accounts
(including fixed account), net 3,257 259 385 1,511 127 201 139
Transfers for contract benefits and
terminations (69) (1) (4) (46) (8) (5) (6)
----------- -------- ---------- ------------- ------------- ------------- ------------
Net increase (decrease) in net
assets from contract
transactions 11,893 431 1,622 5,909 542 1,457 642
----------- -------- ---------- ------------- ------------- ------------- ------------
Net increase (decrease) in net
assets 12,699 441 1,785 6,206 602 1,507 679
Net assets at beginning of period - - - - - - -
----------- -------- ---------- ------------- ------------- ------------- ------------
Net assets at end of period $ 12,699 441 1,785 6,206 602 1,507 679
=========== ======== ========== ============= ============= ============= ============
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Year ended December 31, 1998
(In thousands of dollars)
<TABLE>
<CAPTION>
Templeton Fidelity
------------- ------------------------------------------------------------
Mutual VIP III VIP III VIP
Shares VIP VIP II Growth Growth & Equity-
Investments Growth Contrafund Opportunities Income Income Total
------------- --------- ----------- ------------- ---------- --------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Increase (decrease) in net assets from
operations:
Net investment income (loss) $ (5) - (2) - (5) (1) 1,864
Net realized gain (loss) - (3) (2) (2) (5) (3) 76,767
Change in unrealized appreciation 32 12 48 13 94 17 78,917
------------- --------- ----------- ------------- ---------- --------- -----------
Net increase (decrease) from
operations 27 9 44 11 84 13 157,548
------------- --------- ----------- ------------- ---------- --------- -----------
Contract transactions:
Cova payments - - - - - - -
Cova redemptions - - - - - - (321)
Payments received from contract
owners 584 86 330 114 435 195 316,347
Transfers between sub-accounts
(including fixed account), net 415 (5) 24 (13) 333 51 288,031
Transfers for contract benefits and
terminations (5) (2) 2 - - (3) (99,409)
------------- --------- ----------- ------------- ---------- --------- -----------
Net increase (decrease) in net
assets from contract
transactions 994 79 356 101 768 243 504,648
------------- --------- ----------- ------------- ---------- --------- -----------
Net increase (decrease) in net
assets 1,021 88 400 112 852 256 662,196
Net assets at beginning of period - - - - - - 1,038,346
------------- --------- ----------- ------------- ---------- --------- -----------
Net assets at end of period $ 1,021 88 400 112 852 256 1,700,542
============= ========= =========== ============= ========== ========= ===========
See accompanying notes to financial statements.
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
December 31, 1999 and 1998
(1) ORGANIZATION
Cova Variable Annuity Account One (the Separate Account), a unit
investment trust registered under the Investment Company Act of 1940 as
amended, was established by Cova Financial Services Life Insurance
Company (CFSLIC) and exists in accordance with the regulations of the
Missouri Department of Insurance. The Separate Account is a funding
vehicle for variable annuity contracts issued by CFSLIC.
The Separate Account is divided into sub-accounts with the assets of each
sub-account invested in corresponding portfolios of the following
investment companies which are diversified, open-end, management
investment companies registered under the Investment Company Act of 1940
as amended. The sub-accounts available for investment may vary between
variable annuity contracts offered for sale by CFSLIC.
<TABLE>
<S> <C>
Cova Series Trust (Cova) 15 portfolios
General American Capital Company (GACC) 1 portfolio
Lord Abbett Series Fund, Inc. (Lord Abbett) 1 portfolio
Russell Insurance Funds (Russell) 5 portfolios
AIM Variable Insurance Funds, Inc. (AIM) 3 portfolios
Alliance Variable Products Series Fund, Inc. (Alliance) 2 portfolios
Liberty Variable Investment Trust (Liberty) 1 portfolio
Goldman Sachs Variable Insurance Trust (Goldman Sachs) 3 portfolios
Kemper Variable Series (Kemper) 4 portfolios
MFS Variable Insurance Trust (MFS) 7 portfolios
Oppenheimer Variable Account Funds (Oppenheimer) 5 portfolios
Putnam Variable Trust (Putnam) 5 portfolios
Templeton Variable Products Series Fund (Templeton) 7 portfolios
Variable Insurance Products Fund, Fund II and Fund III (Fidelity) 5 portfolios
American Century Variable Portfolios, Inc. (American Century) 3 portfolios
Dreyfus Stock Index Fund (Dreyfus) 1 portfolio
Dreyfus Variable Investment Fund (Dreyfus) 2 portfolios
INVESCO Variable Investment Funds, Inc. 2 portfolios
PIMCO Variable Insurance Trust 4 portfolios
Scudder Variable Life Investment Fund 1 portfolio
</TABLE>
The following sub-accounts commenced operations in 1999:
Cova Lord Abbett Growth and Income January 8, 1999
Cova Riggs U.S. Government Securities August 5, 1999
Cova Riggs Stock August 5, 1999
Russell Real Estate Securities July 1, 1999
Templeton Bond March 1, 1999
Franklin Small Cap Investments March 1, 1999
Templeton Stock January 19, 1999
Franklin Growth Investments March 1, 1999
American Century VP Income & Growth November 19, 1999
American Century VP International November 19, 1999
American Century VP Value November 19, 1999
Dreyfus Stock Index November 19, 1999
Dreyfus VIF Disciplined Stock November 19, 1999
Dreyfus VIF Capital Appreciation November 19, 1999
INVESCO Dynamics November 19, 1999
INVESCO High Yield November 19, 1999
PIMCO High Yield Bond November 19, 1999
PIMCO Low Duration Bond November 19, 1999
PIMCO StocksPLUS Growth & Income November 19, 1999
PIMCO Total Return Bond November 19, 1999
Scudder International November 19, 1999
The Cova Riggs U.S. Government Securities and Stock sub-accounts were
not available for investment until November 2, 1999.
The following sub-accounts ceased operations in 1999:
Lord Abbett Growth and Income January 8, 1999
Cova Quality Income January 8, 1999
Cova Money Market January 8, 1999
Cova High Yield January 8, 1999
Cova Stock Index January 8, 1999
Cova VKAC Growth and Income January 8, 1999
Cova Small Cap Equity October 8, 1999
On August 26, 1999, CFSLIC's ultimate parent company, GenAmerica
Corporation, entered into a definitive agreement to be acquired by
Metropolitan Life Insurance Company. The acquisition occurred
on January 6, 2000.
<PAGE>
(2) SIGNIFICANT ACCOUNTING POLICIES
(A) INVESTMENT VALUATION
Investments made in the portfolios of the investment companies are
valued at the reported net asset value of such portfolios, which
value their investment securities at fair value. The average cost
method is used to compute the realized gains and losses on the sale
of portfolio shares owned by the sub-accounts. Income from dividends
and gains from realized capital gain distributions are recorded on
the ex-distribution date.
(B) REINVESTMENT OF DISTRIBUTIONS
With the exception of the GACC Money Market Fund, dividends and
gains from realized gain distributions are reinvested in additional
shares of the portfolio.
GACC follows the Federal income tax practice known as consent
dividending, whereby substantially all of its net investment income
and realized capital gains are deemed to pass through to the
Separate Account. As a result, GACC does not distribute dividends
and realized capital gains. During December of each year, the
accumulated net investment income and realized capital gains of the
GACC Money Market Fund are allocated to the Separate Account by
increasing the cost basis and recognizing a gain in the Separate
Account.
(C) FEDERAL INCOME TAXES
The operations of the Separate Account are included in the federal
income tax return of CFSLIC which is taxed as a Life Insurance
Company under the provisions of the Internal Revenue Code (IRC).
Under current IRC provisions, CFSLIC believes it will be treated as
the owner of the Separate Account assets for federal income tax
purposes and does not expect to incur federal income taxes on the
earnings of the Separate Account to the extent the earnings are
credited to the variable annuity contracts. Based on this, no charge
has been made to the Separate Account for federal income taxes. A
charge may be made in future years for any federal income taxes that
would be attributable to the variable annuity contracts.
(D) ANNUITY RESERVES
Annuity reserves are computed for contracts in the payout stage
according to the 1983a Mortality Table. The assumed investment
return is 3%. The mortality risk is borne by CFSLIC and may result
in additional transfers to the Separate Account. Conversely, if
reserves exceed amounts required, transfers may be made from the
Separate Account to CFSLIC.
<PAGE>
(3) SEPARATE ACCOUNT EXPENSES
CFSLIC deducts a daily charge from the net assets of each Separate
Account sub-account equivalent to an annual rate of 1.25% for the
assumption of mortality and expense risks and 0.15% for administrative
expenses. The mortality risks assumed by CFSLIC arise from its
contractual obligation to make annuity payments after the annuity date
for the life of the annuitant and to waive the withdrawal fee in the
event of the death of the contract owner. The administrative fees cover
the cost of establishing and maintaining the variable annuity contracts
and the Separate Account.
(4) CONTRACT FEES
There are no deductions made from purchase payments for sales fees at the
time a variable annuity contract is purchased. However, if all or a
portion of the contract value is withdrawn, a withdrawal fee may be
assessed and deducted from the contract value or payment to the contract
owner. The withdrawal fee 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 the contract value exceeds $5,000, the contract
owner may make one withdrawal each contract year of up to 10% of the
aggregate purchase payments (on deposit for more than one year) without
incurring a surrender fee. During the year ended December 31, 1999,
surrender fees of $1.8 million were deducted from the Separate Account.
An annual contract maintenance fee of $30 is imposed on all variable
annuity contracts with contract values less than $50,000 on their
anniversary. This fee covers the cost of contract administration for the
previous year and is prorated between the Separate Account sub- accounts
and the fixed rate account 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 the available
sub-accounts and the fixed rate account. 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, may be deducted from the contract
value. Transfers made in a dollar cost averaging program are not subject
to the transfer fee.
During the year ended December 31, 1999, contract maintenance and
transfer fees of $639 thousand were deducted from the Separate Account.
Currently, CFSLIC advances any premium taxes due at the time purchase
payments are made and then deducts premium taxes at the time annuity
payments begin. CFSLIC reserves the right to deduct premium taxes when
incurred.
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
December 31, 1999 and 1998
<TABLE>
<CAPTION>
(5) COST BASIS OF INVESTMENTS
The cost basis of each sub-account's investment (in thousands of dollars)
at December 31, 1999 follows:
<S> <C> <C> <C>
Cova Lord Abbett Growth and Income $ 750,563 MFS/Foreign & Colonial Emerging Markets Equity $ 125
Cova Bond Debenture 153,215 MFS High Income 4,583
Cova Developing Growth 23,534 MFS Global Governments 80
Cova Large Cap Research 26,291 Oppenheimer Capital Appreciation 5,709
Cova Mid-Cap Value 26,081 Oppenheimer Main Street Growth & Income 6,792
Cova Quality Bond 89,189 Oppenheimer High Income 2,464
Cova Small Cap Stock 67,488 Oppenheimer Bond 10,859
Cova Large Cap Stock 190,395 Oppenheimer Strategic Bond 3,155
Cova Select Equity 191,783 Putnam VT Growth and Income 27,262
Cova International Equity 90,166 Putnam VT New Value 715
Cova Balanced 8,130 Putnam VT Vista 5,160
Cova Equity Income 5,973 Putnam VT International Growth 13,389
Cova Growth and Income Equity 12,849 Putnam VT International New Opportunities 1,652
Cova Riggs Stock 296 Templeton Bond 329
Cova Riggs U.S. Government Securities 215 Franklin Small Cap Investments 749
GACC Money Market 41,680 Templeton Stock 478
Russell Multi-Style Equity 50,632 Templeton International 8,205
Russell Aggressive Equity 8,721 Templeton Developing Markets 2,617
Russell Non-US 18,177 Templeton Mutual Shares Investments 2,428
Russell Core Bond 29,501 Franklin Growth Investments 858
Russell Real Estate Securities 640 Fidelity VIP Growth 1,520
AIM V.I. Value 36,366 Fidelity VIP II Contrafund 1,549
AIM V.I. Capital Appreciation 11,531 Fidelity VIP III Growth Opportunities 701
AIM V.I. International Equity 3,834 Fidelity VIP III Growth & Income 2,269
Alliance Premier Growth 30,967 Fidelity VIP Equity-Income 1,211
Alliance Real Estate Investment 3,961 American Century VP Income & Growth 272
Liberty Newport Tiger Fund, Variable 521 American Century VP International 2
Goldman Sachs Growth and Income 6,394 American Century VP Value 171
Goldman Sachs International Equity 3,125 Dreyfus Stock Index 14
Goldman Sachs Global Income 347 Dreyfus VIF Disciplined Stock 10
Kemper-Dreman High Return Equity 193 Dreyfus VIF Capital Appreciation 224
Kemper Small Cap Growth 1,218 INVESCO Dynamics 173
Kemper Small Cap Value 4,362 INVESCO High Yield 56
Kemper Government Securities 2,341 PIMCO High Yield Bond -
MFS Bond 225 PIMCO Low Duration Bond -
MFS Research 13,264 PIMCO StocksPLUS Growth & Income 9
MFS Growth with Income 16,016 PIMCO Total Return Bond 71
MFS Emerging Growth 16,464 Scudder International 158
--------------
$ 2,042,667
==============
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
December 31, 1999 and 1998
<TABLE>
<CAPTION>
(6) UNIT FAIR VALUE
A summary of accumulation unit values, net assets, total return
and expense ratios for each sub-account follows:
Accumulation Unit Value
Commenced -------------------------------------------------------
Operations 12/31/99 12/31/98 12/31/97 12/31/96
------------ ------------ ------------ ----------- ------------
<S> <C> <C> <C> <C> <C>
Cova Lord Abbett Growth and Income 1/8/99 $ 39.456928 - - -
Cova Bond Debenture 5/1/96 13.765381 13.496500 12.881792 11.294930
Cova Developing Growth 8/20/97 14.452868 11.067854 10.527554 -
Cova Large Cap Research 8/20/97 14.635627 11.825550 9.899560 -
Cova Mid-Cap Value 8/20/97 10.875538 10.437949 10.467957 -
Cova Quality Bond 5/1/96 11.567155 11.914489 11.155126 10.368764
Cova Small Cap Stock 5/1/96 17.932441 12.582860 13.491466 11.308419
Cova Large Cap Stock 5/1/96 22.548941 19.428499 14.889462 11.334979
Cova Select Equity 5/1/96 18.384654 16.987204 14.053502 10.838053
Cova International Equity 5/1/96 16.333906 12.889315 11.462435 10.967004
Cova Balanced 7/1/97 12.432529 11.767845 10.531920 -
Cova Equity Income 7/1/97 12.202725 12.068849 11.194166 -
Cova Growth and Income Equity 7/1/97 13.966013 12.188331 10.756082 -
Cova Riggs Stock 8/5/99 10.239524 - - -
Cova Riggs U.S. Government Securities 8/5/99 9.995395 - - -
GACC Money Market 6/3/96 11.525358 11.109943 10.667011 10.233546
Russell Multi-Style Equity 12/31/97 14.667724 12.694810 10.000000 -
Russell Aggressive Equity 12/31/97 10.422234 9.963254 10.000000 -
Russell Non-US 12/31/97 14.652149 11.142092 10.000000 -
Russell Core Bond 12/31/97 10.380043 10.591175 10.000000 -
Russell Real Estate Securities 7/1/99 9.388124 - - -
AIM V.I. Value 12/31/97 16.729131 13.060203 10.000000 -
AIM V.I. Capital Appreciation 12/31/97 16.785351 11.770729 10.000000 -
AIM V.I. International Equity 12/31/97 17.416663 11.391449 10.000000 -
Alliance Premier Growth 12/31/97 19.043436 14.595485 10.000000 -
Alliance Real Estate Investment 12/31/97 7.474763 7.988435 10.000000 -
Liberty Newport Tiger Fund, Variable 12/31/97 15.290670 9.228765 10.000000 -
Goldman Sachs Growth and Income 1/29/98 10.299328 9.908613 - -
Goldman Sachs International Equity 1/29/98 14.826563 11.402925 - -
Goldman Sachs Global Income 1/29/98 10.524196 10.781765 - -
Kemper-Dreman High Return Equity 5/15/98 9.187195 10.487302 - -
Kemper Small Cap Growth 12/31/97 15.493396 11.676086 10.000000 -
Kemper Small Cap Value 12/31/97 8.872647 8.753222 10.000000 -
Kemper Government Securities 12/31/97 10.480981 10.556498 10.000000 -
MFS Bond 5/15/98 10.184471 10.491811 - -
MFS Research 12/31/97 14.890281 12.172796 10.000000 -
MFS Growth with Income 12/31/97 12.695264 12.066568 10.000000 -
MFS Emerging Growth 12/31/97 23.059667 13.233235 10.000000 -
MFS/Foreign & Colonial Emerging Markets Equity 12/31/97 8.954559 6.571830 10.000000 -
MFS High Income 12/31/97 10.334082 9.845193 10.000000 -
MFS Global Governments 12/31/97 10.258675 10.669943 10.000000 -
Oppenheimer Capital Appreciation 12/31/97 17.087450 12.232731 10.000000 -
Oppenheimer Main Street Growth & Income 12/31/97 12.393263 10.326519 10.000000 -
Oppenheimer High Income 12/31/97 10.174699 9.893828 10.000000 -
Oppenheimer Bond 12/31/97 10.228856 10.533011 10.000000 -
Oppenheimer Strategic Bond 12/31/97 10.293168 10.151332 10.000000 -
Putnam VT Growth and Income 12/31/97 11.402482 11.382650 10.000000 -
Putnam VT New Value 12/31/97 10.365439 10.483517 10.000000 -
Putnam VT Vista 12/31/97 17.769589 11.785702 10.000000 -
Putnam VT International Growth 12/31/97 18.486388 11.707003 10.000000 -
Putnam VT International New Opportunities 12/31/97 22.820083 11.402252 10.000000 -
Templeton Bond 3/1/99 9.681884 - - -
Franklin Small Cap Investments 3/1/99 17.679923 - - -
Templeton Stock 1/19/99 12.557918 - - -
Templeton International 5/1/98 11.147003 9.144522 - -
Templeton Developing Markets 5/1/98 11.457935 7.552448 - -
Templeton Mutual Shares Investments 5/1/98 10.413095 9.630622 - -
Franklin Growth Investments 3/1/99 14.665449 - - -
Fidelity VIP Growth 2/17/98 17.723853 13.077878 - -
Fidelity VIP II Contrafund 2/17/98 15.140886 12.357373 - -
Fidelity VIP III Growth Opportunities 2/17/98 12.073401 11.742360 - -
Fidelity VIP III Growth & Income 2/17/98 13.135609 12.202502 - -
Fidelity VIP Equity-Income 2/17/98 11.141767 10.626607 - -
American Century VP Income & Growth 11/19/99 10.320209 - - -
American Century VP International 11/19/99 12.514968 - - -
American Century VP Value 11/19/99 9.582238 - - -
Dreyfus Stock Index 11/19/99 10.321607 - - -
Dreyfus VIF Disciplined Stock 11/19/99 10.300470 - - -
Dreyfus VIF Capital Appreciation 11/19/99 10.118366 - - -
INVESCO Dynamics 11/19/99 11.142628 - - -
INVESCO High Yield 11/19/99 10.117511 - - -
PIMCO High Yield Bond 11/19/99 10.078000 - - -
PIMCO Low Duration Bond 11/19/99 9.969000 - - -
PIMCO StocksPLUS Growth & Income 11/19/99 10.306817 - - -
PIMCO Total Return Bond 11/19/99 9.875011 - - -
Scudder International 11/19/99 11.631204 - - -
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
December 31, 1999 and 1998
<TABLE>
<CAPTION>
(6) UNIT FAIR VALUE
A summary of accumulation unit values, net assets, total return and
expense ratios for each sub-account follows:
Net Assets (in thousands)
Commenced -------------------------------------------------------
Operations 12/31/99 12/31/98 12/31/97 12/31/96
------------ ------------ ------------ ----------- ------------
<S> <C> <C> <C> <C> <C>
Cova Lord Abbett Growth and Income 1/8/99 $ 835,419 - - -
Cova Bond Debenture 5/1/96 157,563 110,471 50,820 7,451
Cova Developing Growth 8/20/97 31,136 14,855 1,565 -
Cova Large Cap Research 8/20/97 33,108 12,968 1,233 -
Cova Mid-Cap Value 8/20/97 27,507 17,145 2,035 -
Cova Quality Bond 5/1/96 88,174 39,638 15,986 5,276
Cova Small Cap Stock 5/1/96 97,527 69,645 53,169 13,993
Cova Large Cap Stock 5/1/96 226,951 81,369 21,989 15,751
Cova Select Equity 5/1/96 225,772 179,310 97,063 22,159
Cova International Equity 5/1/96 123,899 94,245 62,371 14,333
Cova Balanced 7/1/97 8,441 3,372 401 -
Cova Equity Income 7/1/97 5,707 3,463 557 -
Cova Growth and Income Equity 7/1/97 14,972 7,823 1,309 -
Cova Riggs Stock 8/5/99 219 - - -
Cova Riggs U.S. Government Securities 8/5/99 292 - - -
GACC Money Market 6/3/96 42,895 16,464 3,318 -
Russell Multi-Style Equity 12/31/97 56,328 29,559 - -
Russell Aggressive Equity 12/31/97 9,457 5,343 - -
Russell Non-US 12/31/97 22,962 10,316 - -
Russell Core Bond 12/31/97 27,554 17,050 - -
Russell Real Estate Securities 7/1/99 631 - - -
AIM V.I. Value 12/31/97 42,572 6,816 - -
AIM V.I. Capital Appreciation 12/31/97 15,128 2,160 - -
AIM V.I. International Equity 12/31/97 4,842 2,325 - -
Alliance Premier Growth 12/31/97 39,333 9,748 - -
Alliance Real Estate Investment 12/31/97 3,554 1,529 - -
Liberty Newport Tiger Fund, Variable 12/31/97 622 295 - -
Goldman Sachs Growth and Income 1/29/98 6,392 4,634 - -
Goldman Sachs International Equity 1/29/98 3,561 1,287 - -
Goldman Sachs Global Income 1/29/98 332 203 - -
Kemper-Dreman High Return Equity 5/15/98 173 97 - -
Kemper Small Cap Growth 12/31/97 1,760 893 - -
Kemper Small Cap Value 12/31/97 4,402 2,145 - -
Kemper Government Securities 12/31/97 2,293 630 - -
MFS Bond 5/15/98 219 174 - -
MFS Research 12/31/97 16,358 5,658 - -
MFS Growth with Income 12/31/97 17,431 7,016 - -
MFS Emerging Growth 12/31/97 28,533 7,142 - -
MFS/Foreign & Colonial Emerging Markets Equity 12/31/97 149 481 - -
MFS High Income 12/31/97 4,525 2,158 - -
MFS Global Governments 12/31/97 77 22 - -
Oppenheimer Capital Appreciation 12/31/97 7,463 1,189 - -
Oppenheimer Main Street Growth & Income 12/31/97 7,669 2,941 - -
Oppenheimer High Income 12/31/97 2,424 777 - -
Oppenheimer Bond 12/31/97 10,542 4,234 - -
Oppenheimer Strategic Bond 12/31/97 3,155 1,095 - -
Putnam VT Growth and Income 12/31/97 26,271 12,699 - -
Putnam VT New Value 12/31/97 693 441 - -
Putnam VT Vista 12/31/97 6,847 1,785 - -
Putnam VT International Growth 12/31/97 20,194 6,206 - -
Putnam VT International New Opportunities 12/31/97 2,512 602 - -
Templeton Bond 3/1/99 326 - - -
Franklin Small Cap Investments 3/1/99 980 - - -
Templeton Stock 1/19/99 538 - - -
Templeton International 5/1/98 9,210 1,507 - -
Templeton Developing Markets 5/1/98 3,489 679 - -
Templeton Mutual Shares Investments 5/1/98 2,581 1,021 - -
Franklin Growth Investments 3/1/99 1,019 - - -
Fidelity VIP Growth 2/17/98 1,830 88 - -
Fidelity VIP II Contrafund 2/17/98 1,816 400 - -
Fidelity VIP III Growth Opportunities 2/17/98 729 112 - -
Fidelity VIP III Growth & Income 2/17/98 2,482 852 - -
Fidelity VIP Equity-Income 2/17/98 1,228 256 - -
American Century VP Income & Growth 11/19/99 279 - - -
American Century VP International 11/19/99 2 - - -
American Century VP Value 11/19/99 173 - - -
Dreyfus Stock Index 11/19/99 14 - - -
Dreyfus VIF Disciplined Stock 11/19/99 10 - - -
Dreyfus VIF Capital Appreciation 11/19/99 225 - - -
INVESCO Dynamics 11/19/99 181 - - -
INVESCO High Yield 11/19/99 56 - - -
PIMCO High Yield Bond 11/19/99 - - - -
PIMCO Low Duration Bond 11/19/99 - - - -
PIMCO StocksPLUS Growth & Income 11/19/99 9 - - -
PIMCO Total Return Bond 11/19/99 71 - - -
Scudder International 11/19/99 169 - - -
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
December 31, 1999 and 1998
<TABLE>
<CAPTION>
(6) UNIT FAIR VALUE, CONTINUED
Total Return*
Commenced -------------------------------------------------------
Operations 1999 1998 1997 1996
------------ ------------ ------------ ----------- ------------
<S> <C> <C> <C> <C> <C>
Cova Lord Abbett Growth and Income 1/8/99 9.90% - - -
Cova Bond Debenture 5/1/96 1.99% 4.77% 14.05% 11.86%
Cova Developing Growth 8/20/97 30.58% 5.13% 5.28% -
Cova Large Cap Research 8/20/97 23.76% 19.46% -1.00% -
Cova Mid-Cap Value 8/20/97 4.19% -0.29% 4.68% -
Cova Quality Bond 5/1/96 -2.92% 6.81% 7.58% 4.76%
Cova Small Cap Stock 5/1/96 42.52% -6.74% 19.31% 7.57%
Cova Large Cap Stock 5/1/96 16.06% 30.49% 31.36% 13.32%
Cova Select Equity 5/1/96 8.23% 20.88% 29.67% 7.48%
Cova International Equity 5/1/96 26.72% 12.45% 4.52% 7.36%
Cova Balanced 7/1/97 5.65% 11.74% 5.32% -
Cova Equity Income 7/1/97 1.11% 7.81% 11.94% -
Cova Growth and Income Equity 7/1/97 14.59% 13.32% 7.56% -
Cova Riggs Stock 8/5/99 -1.34% - - -
Cova Riggs U.S. Government Securities 8/5/99 1.56% - - -
GACC Money Market 6/3/96 3.74% 4.15% 4.24% 2.34%
Russell Multi-Style Equity 12/31/97 15.54% 26.95% - -
Russell Aggressive Equity 12/31/97 4.61% -0.37% - -
Russell Non-US 12/31/97 31.50% 11.42% - -
Russell Core Bond 12/31/97 -1.99% 5.91% - -
Russell Real Estate Securities 7/1/99 -6.12% - - -
AIM V.I. Value 12/31/97 28.09% 30.60% - -
AIM V.I. Capital Appreciation 12/31/97 42.60% 17.71% - -
AIM V.I. International Equity 12/31/97 52.89% 13.91% - -
Alliance Premier Growth 12/31/97 30.48% 45.96% - -
Alliance Real Estate Investment 12/31/97 -6.43% -20.12% - -
Liberty Newport Tiger Fund, Variable 12/31/97 65.69% -7.71% - -
Goldman Sachs Growth and Income 1/29/98 3.94% -0.91% - -
Goldman Sachs International Equity 1/29/98 30.02% 14.03% - -
Goldman Sachs Global Income 1/29/98 -2.39% 7.82% - -
Kemper-Dreman High Return Equity 5/15/98 -12.40% 4.87% - -
Kemper Small Cap Growth 12/31/97 32.69% 16.76% - -
Kemper Small Cap Value 12/31/97 1.36% -12.47% - -
Kemper Government Securities 12/31/97 -0.71% 5.57% - -
MFS Bond 5/15/98 -2.93% 4.92% - -
MFS Research 12/31/97 22.32% 21.73% - -
MFS Growth with Income 12/31/97 5.21% 20.67% - -
MFS Emerging Growth 12/31/97 74.26% 32.33% - -
MFS/Foreign & Colonial Emerging Markets Equity 12/31/97 36.26% -34.28% - -
MFS High Income 12/31/97 4.97% -1.55% - -
MFS Global Governments 12/31/97 -3.85% 6.70% - -
Oppenheimer Capital Appreciation 12/31/97 39.69% 22.33% - -
Oppenheimer Main Street Growth & Income 12/31/97 20.01% 3.27% - -
Oppenheimer High Income 12/31/97 2.84% -1.06% - -
Oppenheimer Bond 12/31/97 -2.89% 5.33% - -
Oppenheimer Strategic Bond 12/31/97 1.40% 1.51% - -
Putnam VT Growth and Income 12/31/97 0.17% 13.83% - -
Putnam VT New Value 12/31/97 -1.13% 4.83% - -
Putnam VT Vista 12/31/97 50.77% 17.86% - -
Putnam VT International Growth 12/31/97 57.91% 17.07% - -
Putnam VT International New Opportunities 12/31/97 100.14% 14.02% - -
Templeton Bond 3/1/99 -3.18% - - -
Franklin Small Cap Investments 3/1/99 76.80% - - -
Templeton Stock 1/19/99 25.58% - - -
Templeton International 5/1/98 21.90% -8.55% - -
Templeton Developing Markets 5/1/98 51.71% -24.48% - -
Templeton Mutual Shares Investments 5/1/98 8.13% -3.69% - -
Franklin Growth Investments 3/1/99 46.65% - - -
Fidelity VIP Growth 2/17/98 35.53% 30.78% - -
Fidelity VIP II Contrafund 2/17/98 22.53% 23.57% - -
Fidelity VIP III Growth Opportunities 2/17/98 2.82% 17.42% - -
Fidelity VIP III Growth & Income 2/17/98 7.65% 22.03% - -
Fidelity VIP Equity-Income 2/17/98 4.85% 6.27% - -
American Century VP Income & Growth 11/19/99 3.20% - - -
American Century VP International 11/19/99 25.15% - - -
American Century VP Value 11/19/99 -4.18% - - -
Dreyfus Stock Index 11/19/99 3.22% - - -
Dreyfus VIF Disciplined Stock 11/19/99 3.00% - - -
Dreyfus VIF Capital Appreciation 11/19/99 1.18% - - -
INVESCO Dynamics 11/19/99 11.43% - - -
INVESCO High Yield 11/19/99 1.17% - - -
PIMCO High Yield Bond 11/19/99 0.78% - - -
PIMCO Low Duration Bond 11/19/99 -0.31% - - -
PIMCO StocksPLUS Growth & Income 11/19/99 3.07% - - -
PIMCO Total Return Bond 11/19/99 -1.25% - - -
Scudder International 11/19/99 16.31% - - -
* The total return for sub-accounts that commenced operations during the period is not annualized.
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
December 31, 1999 and 1998
<TABLE>
<CAPTION>
(6) UNIT FAIR VALUE, CONTINUED
Separate Account Expenses
As a % of Average Net Assets**
Commenced -------------------------------------------------------
Operations 1999 1998 1997 1996
------------ ------------ ------------ ----------- ------------
<S> <C> <C> <C> <C> <C>
Cova Lord Abbett Growth and Income 1/8/99 1.40% - - -
Cova Bond Debenture 5/1/96 1.40% 1.40% 1.40% 1.40%
Cova Developing Growth 8/20/97 1.40% 1.40% 1.40% -
Cova Large Cap Research 8/20/97 1.40% 1.40% 1.40% -
Cova Mid-Cap Value 8/20/97 1.40% 1.40% 1.40% -
Cova Quality Bond 5/1/96 1.40% 1.40% 1.40% 1.40%
Cova Small Cap Stock 5/1/96 1.40% 1.40% 1.40% 1.40%
Cova Large Cap Stock 5/1/96 1.40% 1.40% 1.40% 1.40%
Cova Select Equity 5/1/96 1.40% 1.40% 1.40% 1.40%
Cova International Equity 5/1/96 1.40% 1.40% 1.40% 1.40%
Cova Balanced 7/1/97 1.40% 1.40% 1.40% -
Cova Equity Income 7/1/97 1.40% 1.40% 1.40% -
Cova Growth and Income Equity 7/1/97 1.40% 1.40% 1.40% -
Cova Riggs Stock 8/5/99 1.40% - - -
Cova Riggs U.S. Government Securities 8/5/99 1.40% - - -
GACC Money Market 6/3/96 1.40% 1.40% 1.40% 1.40%
Russell Multi-Style Equity 12/31/97 1.40% 1.40% - -
Russell Aggressive Equity 12/31/97 1.40% 1.40% - -
Russell Non-US 12/31/97 1.40% 1.40% - -
Russell Core Bond 12/31/97 1.40% 1.40% - -
Russell Real Estate Securities 7/1/99 1.40% - - -
AIM V.I. Value 12/31/97 1.40% 1.40% - -
AIM V.I. Capital Appreciation 12/31/97 1.40% 1.40% - -
AIM V.I. International Equity 12/31/97 1.40% 1.40% - -
Alliance Premier Growth 12/31/97 1.40% 1.40% - -
Alliance Real Estate Investment 12/31/97 1.40% 1.40% - -
Liberty Newport Tiger Fund, Variable 12/31/97 1.40% 1.40% - -
Goldman Sachs Growth and Income 1/29/98 1.40% 1.40% - -
Goldman Sachs International Equity 1/29/98 1.40% 1.40% - -
Goldman Sachs Global Income 1/29/98 1.40% 1.40% - -
Kemper-Dreman High Return Equity 5/15/98 1.40% 1.40% - -
Kemper Small Cap Growth 12/31/97 1.40% 1.40% - -
Kemper Small Cap Value 12/31/97 1.40% 1.40% - -
Kemper Government Securities 12/31/97 1.40% 1.40% - -
MFS Bond 5/15/98 1.40% 1.40% - -
MFS Research 12/31/97 1.40% 1.40% - -
MFS Growth with Income 12/31/97 1.40% 1.40% - -
MFS Emerging Growth 12/31/97 1.40% 1.40% - -
MFS/Foreign & Colonial Emerging Markets Equity 12/31/97 1.40% 1.40% - -
MFS High Income 12/31/97 1.40% 1.40% - -
MFS Global Governments 12/31/97 1.40% 1.40% - -
Oppenheimer Capital Appreciation 12/31/97 1.40% 1.40% - -
Oppenheimer Main Street Growth & Income 12/31/97 1.40% 1.40% - -
Oppenheimer High Income 12/31/97 1.40% 1.40% - -
Oppenheimer Bond 12/31/97 1.40% 1.40% - -
Oppenheimer Strategic Bond 12/31/97 1.40% 1.40% - -
Putnam VT Growth and Income 12/31/97 1.40% 1.40% - -
Putnam VT New Value 12/31/97 1.40% 1.40% - -
Putnam VT Vista 12/31/97 1.40% 1.40% - -
Putnam VT International Growth 12/31/97 1.40% 1.40% - -
Putnam VT International New Opportunities 12/31/97 1.40% 1.40% - -
Templeton Bond 3/1/99 1.40% - - -
Franklin Small Cap Investments 3/1/99 1.40% - - -
Templeton Stock 1/19/99 1.40% - - -
Templeton International 5/1/98 1.40% 1.40% - -
Templeton Developing Markets 5/1/98 1.40% 1.40% - -
Templeton Mutual Shares Investments 5/1/98 1.40% 1.40% - -
Franklin Growth Investments 3/1/99 1.40% - - -
Fidelity VIP Growth 2/17/98 1.40% 1.40% - -
Fidelity VIP II Contrafund 2/17/98 1.40% 1.40% - -
Fidelity VIP III Growth Opportunities 2/17/98 1.40% 1.40% - -
Fidelity VIP III Growth & Income 2/17/98 1.40% 1.40% - -
Fidelity VIP Equity-Income 2/17/98 1.40% 1.40% - -
American Century VP Income & Growth 11/19/99 1.40% - - -
American Century VP International 11/19/99 1.40% - - -
American Century VP Value 11/19/99 1.40% - - -
Dreyfus Stock Index 11/19/99 1.40% - - -
Dreyfus VIF Disciplined Stock 11/19/99 1.40% - - -
Dreyfus VIF Capital Appreciation 11/19/99 1.40% - - -
INVESCO Dynamics 11/19/99 1.40% - - -
INVESCO High Yield 11/19/99 1.40% - - -
PIMCO High Yield Bond 11/19/99 1.40% - - -
PIMCO Low Duration Bond 11/19/99 1.40% - - -
PIMCO StocksPLUS Growth & Income 11/19/99 1.40% - - -
PIMCO Total Return Bond 11/19/99 1.40% - - -
Scudder International 11/19/99 1.40% - - -
** The expense ratio for sub-accounts that commenced operations during the period is annualized.
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
December 31, 1999 and 1998
(In thousands of dollars)
<TABLE>
<CAPTION>
(7) REALIZED GAIN (LOSS) AND CHANGE IN UNREALIZED APPRECIATION
The realized gain (loss) on the sale of fund shares and the change in
unrealized appreciation for each sub-account during the year ended
December 31, 1999 and 1998 follows:
Realized Gain (Loss)
------------------------------------------------------------------
Aggregate Aggregate Cost
Year or Proceeds from Sales of Fund Shares Realized
Period of Fund Shares Redeemed Gain (Loss)
----------- ------------------- ------------------- ------------------
<S> <C> <C> <C> <C>
Cova Quality Income 1999 $ 38,668 $ 39,188 $ (520)
1998 13,031 12,576 455
Cova Money Market 1999 7,897 7,897 -
1998 14,519 14,519 -
Cova High Yield 1999 28,995 29,950 (955)
1998 6,314 6,178 136
Cova Stock Index 1999 100,241 82,162 18,079
1998 23,196 17,093 6,103
Cova VKAC Growth and Income 1999 51,735 45,148 6,587
1998 6,244 4,804 1,440
Cova Lord Abbett Growth and Income 1999 33,043 31,617 1,426
1998 - - -
Cova Bond Debenture 1999 8,143 8,020 123
1998 9,489 9,470 19
Cova Developing Growth 1999 614 545 69
1998 138 152 (14)
Cova Large Cap Research 1999 68 59 9
1998 161 156 5
Cova Mid-Cap Value 1999 481 460 21
1998 82 85 (3)
Cova Quality Bond 1999 13,923 13,935 (12)
1998 1,336 1,299 37
Cova Small Cap Stock 1999 6,406 6,290 116
1998 3,113 3,237 (124)
Cova Large Cap Stock 1999 24,473 22,393 2,080
1998 147 131 16
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
December 31, 1999 and 1998
(In thousands of dollars)
<TABLE>
<CAPTION>
(7) REALIZED GAIN (LOSS) AND CHANGE IN UNREALIZED APPRECIATION, CONTINUED
Realized Gain (Loss)
------------------------------------------------------------------
Aggregate Aggregate Cost
Year or Proceeds from Sales of Fund Shares Realized
Period of Fund Shares Redeemed Gain (Loss)
----------- ------------------- ------------------- ------------------
<S> <C> <C> <C> <C>
Cova Select Equity 1999 $ 2,126 $ 1,843 $ 283
1998 1,485 1,274 211
Cova International Equity 1999 7,673 6,613 1,060
1998 4,919 4,609 310
Cova Balanced 1999 507 464 43
1998 30 30 -
Cova Small Cap Equity 1999 1,828 1,752 76
1998 39 42 (3)
Cova Equity Income 1999 355 328 27
1998 75 75 -
Cova Growth and Income Equity 1999 510 448 62
1998 210 204 6
Cova Riggs U.S. Government Securities 1999 201 200 1
1998 - - -
Cova Riggs Stock 1999 100 100 -
1998 - - -
GACC Money Market 1999 54,974 54,019 955
1998 37,059 36,624 435
Lord Abbett Growth and Income 1999 700,973 555,507 145,466
1998 12,298 10,217 2,081
Russell Multi-Style Equity 1999 1,756 1,634 122
1998 62 61 1
Russell Aggressive Equity 1999 568 578 (10)
1998 203 247 (44)
Russell Non-US 1999 604 559 45
1998 92 90 2
Russell Core Bond 1999 2,193 2,264 (71)
1998 523 522 1
(Continued)
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
December 31, 1999 and 1998
(In thousands of dollars)
<TABLE>
<CAPTION>
(7) REALIZED GAIN (LOSS) AND CHANGE IN UNREALIZED APPRECIATION, CONTINUED
Realized Gain (Loss)
------------------------------------------------------------------
Aggregate Aggregate Cost
Year or Proceeds from Sales of Fund Shares Realized
Period of Fund Shares Redeemed Gain (Loss)
----------- ------------------- ------------------- ------------------
<S> <C> <C> <C> <C>
Russell Real Estate Securities 1999 $ 6 $ 6 $ -
1998 - - -
AIM V.I. Value 1999 231 215 16
1998 253 263 (10)
AIM V.I. Capital Appreciation 1999 191 177 14
1998 73 75 (2)
AIM V.I. International Equity 1999 12,169 11,498 671
1998 8,247 8,249 (2)
Alliance Premier Growth 1999 617 559 58
1998 54 58 (4)
Alliance Real Estate Investment 1999 310 332 (22)
1998 28 30 (2)
Liberty Newport Tiger Fund, Variable 1999 1,971 1,801 170
1998 416 445 (29)
Goldman Sachs Growth and Income 1999 1,183 1,203 (20)
1998 126 138 (12)
Goldman Sachs International Equity 1999 3,457 3,299 158
1998 29 29 -
Goldman Sachs Global Income 1999 51 51 -
1998 17 16 1
Kemper-Dreman High Return Equity 1999 8 8 -
1998 - - -
Kemper Small Cap Growth 1999 401 364 37
1998 1,008 1,035 (27)
Kemper Small Cap Value 1999 446 464 (18)
1998 21 25 (4)
Kemper Government Securities 1999 206 207 (1)
1998 17 17 -
(Continued)
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
December 31, 1999 and 1998
(In thousands of dollars)
<TABLE>
<CAPTION>
(7) REALIZED GAIN (LOSS) AND CHANGE IN UNREALIZED APPRECIATION, CONTINUED
Realized Gain (Loss)
-----------------------------------------------------------------
Aggregate Aggregate Cost
Year or Proceeds from Sales of Fund Shares Realized
Period of Fund Shares Redeemed Gain (Loss)
---------- ------------------- ------------------- -----------------
<S> <C> <C> <C> <C>
MFS Bond 1999 $ 14 $ 14 $ -
1998 - - -
MFS Research 1999 335 308 27
1998 120 122 (2)
MFS Growth with Income 1999 391 371 20
1998 28 28 -
MFS Emerging Growth 1999 671 532 139
1998 129 140 (11)
MFS/Foreign & Colonial
Emerging Markets Equity 1999 561 573 (12)
1998 1,059 1,156 (97)
MFS High Income 1999 307 312 (5)
1998 61 63 (2)
MFS Global Governments 1999 6 6 -
1998 - - -
Oppenheimer Capital Appreciation 1999 219 201 18
1998 187 189 (2)
Oppenheimer Main Street Growth & Income 1999 438 411 27
1998 326 364 (38)
Oppenheimer High Income 1999 42 43 (1)
1998 32 32 -
Oppenheimer Bond 1999 246 253 (7)
1998 49 49 -
Oppenheimer Strategic Bond 1999 170 174 (4)
1998 3 3 -
Putnam VT Growth and Income 1999 362 360 2
1998 294 302 (8)
Putnam VT New Value 1999 231 238 (7)
1998 2 3 (1)
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
December 31, 1999 and 1998
(In thousands of dollars)
<TABLE>
<CAPTION>
(7) REALIZED GAIN (LOSS) AND CHANGE IN UNREALIZED APPRECIATION, CONTINUED
Realized Gain (Loss)
----------------------------------------------------------------
Aggregate Aggregate Cost
Year or Proceeds from Sales of Fund Shares Realized
Period of Fund Shares Redeemed Gain (Loss)
----------- ------------------- ------------------- ----------------
<S> <C> <C> <C> <C>
Putnam VT Vista 1999 $ 175 $ 153 $ 22
1998 27 28 (1)
Putnam VT International Growth 1999 4,284 3,820 464
1998 4,316 4,354 (38)
Putnam VT International New Opportunities 1999 3,566 3,316 250
1998 2,989 2,965 24
Templeton Bond 1999 6 6 -
1998 - - -
Franklin Small Cap Investments 1999 72 60 12
1998 - - -
Templeton Stock 1999 49 47 2
1998 - - -
Templeton International 1999 10,350 10,164 186
1998 6,057 6,049 8
Templeton Developing Markets 1999 1,026 958 68
1998 357 361 (4)
Templeton Mutual Shares Investments 1999 187 177 10
1998 7 7 -
Franklin Growth Investments 1999 165 158 7
1998 - - -
Fidelity VIP Growth 1999 99 90 9
1998 35 37 (2)
Fidelity VIP II Contrafund 1999 426 386 40
1998 17 19 (2)
Fidelity VIP III Growth Opportunities 1999 65 64 1
1998 24 25 (1)
Fidelity VIP III Growth & Income 1999 275 255 20
1998 69 74 (5)
(Continued)
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
December 31, 1999 and 1998
(In thousands of dollars)
<TABLE>
<CAPTION>
(7) REALIZED GAIN (LOSS) AND CHANGE IN UNREALIZED APPRECIATION, CONTINUED
Realized Gain (Loss)
------------------------------------------------------------------
Aggregate Aggregate Cost
Year or Proceeds from Sales of Fund Shares Realized
Period of Fund Shares Redeemed Gain (Loss)
----------- ------------------- ------------------- ------------------
<S> <C> <C> <C> <C>
Fidelity VIP Equity-Income 1999 $ 141 $ 139 $ 2
1998 27 30 (3)
American Century VP Income & Growth 1999 - - -
1998 - - -
American Century VP International 1999 16 16 -
1998 - - -
American Century VP Value 1999 - - -
1998 - - -
Dreyfus Stock Index 1999 - - -
1998 - - -
Dreyfus VIF Disciplined Stock 1999 - - -
1998 - - -
Dreyfus VIF Capital Appreciation 1999 - - -
1998 - - -
INVESCO VIF Dynamics 1999 - - -
1998 - - -
INVESCO VIF High Yield 1999 - - -
1998 - - -
PIMCO High Yield Bond 1999 - - -
1998 - - -
PIMCO Low Duration Bond 1999 - - -
1998 - - -
PIMCO StocksPLUS Growth & Income 1999 - - -
1998 - - -
PIMCO Total Return Bond 1999 - - -
1998 - - -
Scudder International 1999 - - -
1998 - - -
(Continued)
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
December 31, 1999 and 1998
(In thousands of dollars)
<TABLE>
<CAPTION>
(7) REALIZED GAIN (LOSS) AND CHANGE IN UNREALIZED APPRECIATION, CONTINUED
Unrealized Appreciation (Depreciation)
------------------------------------------------------------------
Appreciation Appreciation
Year or (Depreciation) (Depreciation)
Period End of Period Beginning of Period Change
----------- ------------------- ------------------- ------------------
<S> <C> <C> <C> <C>
Cova Quality Income 1999 $ - $ 1,307 $ (1,307)
1998 1,307 1,301 6
Cova Money Market 1999 - - -
1998 - - -
Cova High Yield 1999 - 174 (174)
1998 174 842 (668)
Cova Stock Index 1999 - 25,838 (25,838)
1998 25,838 25,000 838
Cova VKAC Growth and Income 1999 - 11,521 (11,521)
1998 11,521 10,887 634
Cova Lord Abbett Growth and Income 1999 84,856 - 84,856
1998 - - -
Cova Bond Debenture 1999 4,348 3,523 825
1998 3,523 1,958 1,565
Cova Developing Growth 1999 7,602 890 6,712
1998 890 7 883
Cova Large Cap Research 1999 6,817 1,284 5,533
1998 1,284 6 1,278
Cova Mid-Cap Value 1999 1,426 160 1,266
1998 160 40 120
Cova Quality Bond 1999 (1,015) 1,598 (2,613)
1998 1,598 186 1,412
Cova Small Cap Stock 1999 30,039 346 29,693
1998 346 6,523 (6,177)
Cova Large Cap Stock 1999 36,556 16,535 20,021
1998 16,535 2,855 13,680
Cova Select Equity 1999 33,989 33,585 404
1998 33,585 13,520 20,065
(Continued)
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
December 31, 1999 and 1998
(In thousands of dollars)
<TABLE>
<CAPTION>
(7) REALIZED GAIN (LOSS) AND CHANGE IN UNREALIZED APPRECIATION, CONTINUED
Unrealized Appreciation (Depreciation)
------------------------------------------------------------------
Appreciation Appreciation
Year or (Depreciation) (Depreciation)
Period End of Period Beginning of Period Change
---------- ------------------- ------------------- ------------------
<S> <C> <C> <C> <C>
Cova International Equity 1999 $ 33,733 $ 9,278 $ 24,455
1998 9,278 1,309 7,969
Cova Balanced 1999 311 173 138
1998 173 - 173
Cova Small Cap Equity 1999 - 34 (34)
1998 34 (5) 39
Cova Equity Income 1999 (266) 70 (336)
1998 70 21 49
Cova Growth and Income Equity 1999 2,123 566 1,557
1998 566 18 548
Cova Riggs U.S. Government Securities 1999 (4) - (4)
1998 - - -
Cova Riggs Stock 1999 4 - 4
1998 - - -
GACC Money Market 1999 1,215 231 984
1998 231 46 185
Lord Abbett Growth and Income 1999 - 114,453 (114,453)
1998 114,453 87,861 26,592
Russell Multi-Style Equity 1999 5,696 3,199 2,497
1998 3,199 - 3,199
Russell Aggressive Equity 1999 736 75 661
1998 75 - 75
Russell Non-US 1999 4,785 412 4,373
1998 412 - 412
Russell Core Bond 1999 (1,947) 268 (2,215)
1998 268 - 268
Russell Real Estate Securities 1999 (9) - (9)
1998 - - -
(Continued)
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
December 31, 1999 and 1998
(In thousands of dollars)
<TABLE>
<CAPTION>
(7) REALIZED GAIN (LOSS) AND CHANGE IN UNREALIZED APPRECIATION, CONTINUED
Unrealized Appreciation (Depreciation)
------------------------------------------------------------------
Appreciation Appreciation
Year or (Depreciation) (Depreciation)
Period End of Period Beginning of Period Change
----------- ------------------- ------------------- ------------------
<S> <C> <C> <C> <C>
AIM V.I. Value 1999 $ 6,206 $ 668 $ 5,538
1998 668 - 668
AIM V.I. Capital Appreciation 1999 3,597 164 3,433
1998 164 - 164
AIM V.I. International Equity 1999 1,008 81 927
1998 81 - 81
Alliance Premier Growth 1999 8,366 1,522 6,844
1998 1,522 - 1,522
Alliance Real Estate Investment 1999 (407) (170) (237)
1998 (170) - (170)
Liberty Newport Tiger Fund, Variable 1999 101 54 47
1998 54 - 54
Goldman Sachs Growth and Income 1999 (2) (207) 205
1998 (207) - (207)
Goldman Sachs International Equity 1999 436 56 380
1998 56 - 56
Goldman Sachs Global Income 1999 (15) (1) (14)
1998 (1) - (1)
Kemper-Dreman High Return Equity 1999 (20) 1 (21)
1998 1 - 1
Kemper Small Cap Growth 1999 542 107 435
1998 107 - 107
Kemper Small Cap Value 1999 40 (155) 195
1998 (155) - (155)
Kemper Government Securities 1999 (48) 9 (57)
1998 9 - 9
MFS Bond 1999 (6) 1 (7)
1998 1 - 1
(Continued)
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
December 31, 1999 and 1998
(In thousands of dollars)
<TABLE>
<CAPTION>
(7) REALIZED GAIN (LOSS) AND CHANGE IN UNREALIZED APPRECIATION, CONTINUED
Unrealized Appreciation (Depreciation)
------------------------------------------------------------------
Appreciation Appreciation
Year or (Depreciation) (Depreciation)
Period End of Period Beginning of Period Change
---------- ------------------- ------------------- ------------------
<S> <C> <C> <C> <C>
MFS Research 1999 $ 3,094 $ 481 $ 2,613
1998 481 - 481
MFS Growth with Income 1999 1,415 574 841
1998 574 - 574
MFS Emerging Growth 1999 12,069 985 11,084
1998 985 - 985
MFS/Foreign & Colonial
Emerging Markets Equity 1999 24 (94) 118
1998 (94) - (94)
MFS High Income 1999 (58) (34) (24)
1998 (34) - (34)
MFS Global Governments 1999 (3) 1 (4)
1998 1 - 1
Oppenheimer Capital Appreciation 1999 1,754 134 1,620
1998 134 - 134
Oppenheimer Main Street Growth & Income 1999 877 (28) 905
1998 (28) - (28)
Oppenheimer High Income 1999 (40) (15) (25)
1998 (15) - (15)
Oppenheimer Bond 1999 (317) 95 (412)
1998 95 - 95
Oppenheimer Strategic Bond 1999 - 3 (3)
1998 3 - 3
Putnam VT Growth and Income 1999 (991) 660 (1,651)
1998 660 - 660
Putnam VT New Value 1999 (22) 6 (28)
1998 6 - 6
Putnam VT Vista 1999 1,687 173 1,514
1998 173 - 173
(Continued)
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
December 31, 1999 and 1998
(In thousands of dollars)
<TABLE>
<CAPTION>
(7) REALIZED GAIN (LOSS) AND CHANGE IN UNREALIZED APPRECIATION, CONTINUED
Unrealized Appreciation (Depreciation)
------------------------------------------------------------------
Appreciation Appreciation
Year or (Depreciation) (Depreciation)
Period End of Period Beginning of Period Change
---------- ------------------- ------------------- ------------------
<S> <C> <C> <C> <C>
Putnam VT International Growth 1999 $ 6,805 $ 353 $ 6,452
1998 353 - 353
Putnam VT International New Opportunities 1999 860 40 820
1998 40 - 40
Templeton Bond 1999 (3) - (3)
1998 - - -
Franklin Small Cap Investments 1999 231 - 231
1998 - - -
Templeton Stock 1999 60 - 60
1998 - - -
Templeton International 1999 1,005 48 957
1998 48 - 48
Templeton Developing Markets 1999 872 44 828
1998 44 - 44
Templeton Mutual Shares Investments 1999 153 32 121
1998 32 - 32
Franklin Growth Investments 1999 161 - 161
1998 - - -
Fidelity VIP Growth 1999 310 12 298
1998 12 - 12
Fidelity VIP II Contrafund 1999 267 48 219
1998 48 - 48
Fidelity VIP III Growth Opportunities 1999 28 13 15
1998 13 - 13
Fidelity VIP III Growth & Income 1999 213 94 119
1998 94 - 94
Fidelity VIP Equity-Income 1999 17 17 -
1998 17 - 17
(Continued)
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
December 31, 1999 and 1998
(In thousands of dollars)
<TABLE>
<CAPTION>
(7) REALIZED GAIN (LOSS) AND CHANGE IN UNREALIZED APPRECIATION, CONTINUED
Unrealized Appreciation (Depreciation)
------------------------------------------------------------------
Appreciation Appreciation
Year or (Depreciation) (Depreciation)
Period End of Period Beginning of Period Change
----------- ------------------- ------------------- ------------------
<S> <C> <C> <C> <C>
American Century VP Income & Growth 1999 $ 7 $ - $ 7
1998 - - -
American Century VP International 1999 - - -
1998 - - -
American Century VP Value 1999 2 - 2
1998 - - -
Dreyfus Stock Index 1999 - - -
1998 - - -
Dreyfus VIF Disciplined Stock 1999 - - -
1998 - - -
Dreyfus VIF Capital Appreciation 1999 1 - 1
1998 - - -
INVESCO VIF Dynamics 1999 8 - 8
1998 - - -
INVESCO VIF High Yield 1999 - - -
1998 - - -
PIMCO High Yield Bond 1999 - - -
1998 - - -
PIMCO Low Duration Bond 1999 - - -
1998 - - -
PIMCO StocksPLUS Growth & Income 1999 - - -
1998 - - -
PIMCO Total Return Bond 1999 - - -
1998 - - -
Scudder International 1999 11 - 11
1998 - - -
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
December 31, 1999 and 1998
<TABLE>
<CAPTION>
(8) UNIT TRANSACTIONS
The change in the number of units for each sub-account follows:
Cova
--------------------------------------------------------------------------------------------------
VKAC Lord Abbett
Growth Growth
Quality Money High Stock and and Bond
Income Market Yield Index Income Income Debenture
------------- ---------- ----------- ------------ ----------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
Accumulation units:
Unit balance at 12/31/97 2,931,053 1,742,444 1,409,290 3,547,220 2,198,250 - 3,945,097
Cova units purchased - - - - - - -
Cova units redeemed - - - - - - -
Contract units purchased 1,214 491 1,763 2,532 1,131 - 1,632,919
Contract units transferred, net (196,389) (799,477) (59,692) 159,577 54,353 - 2,939,109
Contract units redeemed (512,199) (333,892) (146,202) (616,360) (152,515) - (332,231)
------------- ----------- ----------- ------------ ----------- ------------- -------------
Unit balance at 12/31/98 2,223,679 609,566 1,205,159 3,092,969 2,101,219 - 8,184,894
Cova units purchased - - - - - - -
Cova units redeemed - - - - - - -
Contract units purchased - - 83 187 - 642,997 506,293
Contract units transferred, net (2,215,623) (606,382) (1,202,292) (3,084,953) (2,098,056) 22,553,102 3,839,982
Contract units redeemed (8,056) (3,184) (2,950) (8,203) (3,163) (2,067,478) (1,117,176)
------------- ----------- ----------- ------------ ----------- ------------- -------------
Unit balance at 12/31/99 - - - - - 21,128,621 11,413,993
============= =========== =========== ============ =========== ============= =============
Annuity units:
Unit balance at 12/31/97 8,069 4,562 2,229 4,097 1,803 - -
Contract units purchased - - 798 - 798 - 272
Contract units redeemed (1,686) (901) (523) (608) (196) - (8)
------------- ----------- ----------- ------------ ----------- ------------- -------------
Unit balance at 12/31/98 6,383 3,661 2,504 3,489 2,405 - 264
Contract units purchased - - - - - 614,517 184,677
Contract units transferred, net (6,225) (3,576) (2,444) (3,431) (2,373) 33,239 -
Contract units redeemed (158) (85) (60) (58) (32) (588,108) (148,800)
------------- ----------- ----------- ------------ ----------- ------------- -------------
Unit balance at 12/31/99 - - - - - 59,648 36,141
============= =========== =========== ============ =========== ============= =============
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
December 31, 1999 and 1998
<TABLE>
<CAPTION>
(8)UNIT TRANSACTIONS, CONTINUED
Cova
----------------------------------------------------------------------------------
Large Small Large
Developing Cap Mid-Cap Quality Cap Cap Select
Growth Research Value Bond Stock Stock Equity
---------- ---------- ---------- ---------- ---------- ----------- ----------
<S> <C> <C> <C> <C> <C> <C> <C>
Accumulation units:
Unit balance at 12/31/97 148,658 124,559 194,386 1,433,081 3,940,243 1,473,929 6,903,606
Cova units purchased - - - - - - -
Cova units redeemed (10,000) (10,000) (10,000) - - - -
Contract units purchased 596,000 569,392 755,701 833,031 619,802 1,118,109 1,382,912
Contract units transferred, net 630,230 437,664 736,868 1,236,444 1,172,828 1,713,122 2,562,725
Contract units redeemed (22,687) (26,695) (34,402) (179,213) (200,263) (127,125) (304,425)
---------- ---------- ---------- ---------- ---------- ----------- ----------
Unit balance at 12/31/98 1,342,201 1,094,920 1,642,553 3,323,343 5,532,610 4,178,035 10,544,818
Cova units purchased - - - - - - -
Cova units redeemed - - - - - - -
Contract units purchased 243,231 289,429 311,212 516,514 203,018 731,340 510,633
Contract units transferred, net 645,209 965,273 698,565 5,060,268 132,023 6,332,217 1,861,802
Contract units redeemed (76,742) (89,198) (123,430) (1,291,515) (431,799) (1,191,443) (645,967)
---------- ---------- ---------- ---------- ---------- ----------- ----------
Unit balance at 12/31/99 2,153,899 2,260,424 2,528,900 7,608,610 5,435,852 10,050,149 12,271,286
========== ========== ========== ========== ========== =========== ==========
Annuity units:
Unit balance at 12/31/97 - - - - 773 3,028 3,237
Contract units purchased - 2,090 - 3,947 1,944 9,187 9,682
Contract units redeemed - (266) - (109) (162) (1,259) (1,203)
---------- ---------- ---------- ---------- ---------- ----------- ----------
Unit balance at 12/31/98 - 1,824 - 3,838 2,555 10,956 11,716
Contract units purchased 479 452 474 30,174 1,448 13,399 1,722
Contract units transferred, net - - - - 504 - 732
Contract units redeemed (66) (456) (65) (18,208) (1,459) (7,939) (3,936)
---------- ---------- ---------- ---------- ---------- ----------- ----------
Unit balance at 12/31/99 413 1,820 409 15,804 3,048 16,416 10,234
========== ========== ========== ========== ========== =========== ==========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
December 31, 1999 and 1998
<TABLE>
<CAPTION>
(8) UNIT TRANSACTIONS, CONTINUED
Cova
---------------------------------------------------------------------------------------
Growth Riggs
and U.S.
International Small Cap Equity Income Government Riggs
Equity Balanced Equity Income Equity Securities Stock
----------- ----------- ----------- ----------- ---------- ---------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Accumulation units:
Unit balance at 12/31/97 5,440,592 38,079 26,148 49,725 121,673 - -
Cova units purchased - - - - - - -
Cova units redeemed - - - - - - -
Contract units purchased 651,488 128,875 44,062 157,967 269,879 - -
Contract units transferred, net 1,460,450 124,051 61,306 83,645 260,136 - -
Contract units redeemed (243,205) (4,494) (1,880) (4,384) (9,899) - -
----------- ----------- ----------- ----------- ----------- ----------- -----------
Unit balance at 12/31/98 7,309,325 286,511 129,636 286,953 641,789 - -
Cova units purchased - - - - - 20,033 10,014
Cova units redeemed - - - - - - -
Contract units purchased 179,705 114,865 17,649 75,387 156,781 9,232 11,330
Contract units transferred, net 567,208 299,533 (143,078) 120,762 314,093 - -
Contract units redeemed (477,287) (21,972) (4,207) (15,381) (40,597) - -
----------- ----------- ----------- ----------- ----------- ----------- -----------
Unit balance at 12/31/99 7,578,951 678,937 - 467,721 1,072,066 29,265 21,344
=========== =========== =========== =========== =========== =========== ===========
Annuity units:
Unit balance at 12/31/97 790
Contract units purchased 2,208
Contract units redeemed (173)
-----------
Unit balance at 12/31/98 2,825
Contract units purchased 6,131
Contract units transferred, net 559
Contract units redeemed (2,313)
-----------
Unit balance at 12/31/99 7,202
===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
December 31, 1999 and 1998
<TABLE>
<CAPTION>
(8) UNIT TRANSACTIONS, CONTINUED
GACC Lord Abbett Russell
---------- ------------ --------------------------------------------------------------
Growth Multi- Real
Money and Style Aggressive Core Estate
Market Income Equity Equity Non-US Bond Securities
---------- ------------ ----------- ---------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Accumulation units:
Unit balance at 12/31/97 311,051 15,788,404 - - - - -
Cova units purchased - - 10 10 10 10 -
Cova units redeemed - - (10) (10) (10) (10) -
Contract units purchased 3,293,174 1,737,150 1,960,886 438,734 773,431 1,318,370 -
Contract units transferred, net (1,834,605) 3,166,896 416,532 107,823 180,088 360,854 -
Contract units redeemed (295,883) (1,222,057) (48,988) (10,279) (27,727) (69,373) -
---------- ------------ ----------- ---------- ----------- ----------- -----------
Unit balance at 12/31/98 1,473,737 19,470,393 2,328,430 536,278 925,792 1,609,851 -
Cova units purchased - - - - - - -
Cova units redeemed - - - - - - -
Contract units purchased 386,321 21,056 728,717 174,001 269,355 304,076 30,745
Contract units transferred, net 3,471,617 (19,468,292) 911,226 217,404 416,224 810,756 37,642
Contract units redeemed (1,622,502) (23,157) (128,684) (20,425) (44,584) (70,534) (1,123)
---------- ------------ ----------- ---------- ----------- ----------- -----------
Unit balance at 12/31/99 3,709,173 - 3,839,689 907,258 1,566,787 2,654,149 67,264
========== ============ =========== ========== =========== =========== ===========
Annuity units:
Unit balance at 12/31/97 - 26,046 - - - -
Contract units purchased 9,003 10,428 - - - -
Contract units redeemed (128) (3,208) - - - -
---------- ------------ ----------- ---------- ----------- -----------
Unit balance at 12/31/98 8,875 33,266 - - - -
Contract units purchased 6,080 - 644 171 417 380
Contract units transferred, net - (32,829) - - - -
Contract units redeemed (970) (437) (28) (7) (19) (17)
---------- ------------ ----------- ---------- ----------- -----------
Unit balance at 12/31/99 13,985 - 616 164 398 363
========== ============ =========== ========== =========== ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
December 31, 1999 and 1998
<TABLE>
<CAPTION>
(8) UNIT TRANSACTIONS, CONTINUED
AIM Alliance Liberty Goldman Sachs
------------------------------------ ------------------------ ---------- -------------
Newport
V.I. Real Tiger Growth
V.I. Capital International Premier Estate Fund, and
V.I. Value Appreciation Equity Growth Investment Variable Income
----------- ----------- ----------- ----------- ----------- ---------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
Accumulation units:
Unit balance at 12/31/97 - - - - - - -
Cova units purchased 10 10 10 10 10 10 10
Cova units redeemed (10) (10) (10) (10) (10) (10) (10)
Contract units purchased 365,254 134,252 148,215 523,722 136,005 18,873 298,119
Contract units transferred, net 177,976 57,235 57,321 149,553 58,393 13,289 178,567
Contract units redeemed (21,340) (7,999) (1,464) (5,421) (2,987) (226) (9,011)
----------- ----------- ----------- ----------- ----------- ---------- -------------
Unit balance at 12/31/98 521,890 183,488 204,072 667,854 191,411 31,936 467,675
Cova units purchased - - - - - - -
Cova units redeemed - - - - - - -
Contract units purchased 817,276 258,835 39,014 894,320 201,575 8,694 68,346
Contract units transferred, net 1,315,650 489,743 43,444 574,874 97,095 516 114,482
Contract units redeemed (110,055) (30,831) (8,532) (71,589) (14,606) (498) (29,935)
----------- ----------- ----------- ----------- ----------- ---------- -------------
Unit balance at 12/31/99 2,544,761 901,235 277,998 2,065,459 475,475 40,648 620,568
=========== =========== =========== =========== =========== ========== =============
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
December 31, 1999 and 1998
<TABLE>
<CAPTION>
(8) UNIT TRANSACTIONS, CONTINUED
Goldman Sachs Kemper MFS
------------------------ ------------------------------------------------- -----------
Kemper-
Dreman Small Small
International Global High-Return Cap Cap Government
Equity Income Equity Growth Value Securities Bond
----------- ----------- ----------- ----------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Accumulation units:
Unit balance at 12/31/97 - - - - - - -
Cova units purchased 10 10 10 10 10 10 10
Cova units redeemed (10) (10) - (10) (10) (10) -
Contract units purchased 89,807 12,114 - 61,682 178,532 48,334 245
Contract units transferred, net 23,575 8,062 9,213 15,201 69,892 11,575 16,283
Contract units redeemed (558) (1,343) - (391) (3,332) (197) -
----------- ----------- ----------- ----------- ----------- ----------- -----------
Unit balance at 12/31/98 112,824 18,833 9,223 76,492 245,092 59,712 16,538
Cova units purchased - - - - - - -
Cova units redeemed - - (10) - - - (10)
Contract units purchased 50,978 7,735 1,434 35,023 192,093 65,778 207
Contract units transferred, net 85,746 5,384 8,161 9,941 74,108 98,962 4,791
Contract units redeemed (9,378) (411) - (7,896) (15,210) (5,648) (1)
----------- ----------- ----------- ----------- ----------- ----------- -----------
Unit balance at 12/31/99 240,170 31,541 18,808 113,560 496,083 218,804 21,525
=========== =========== =========== =========== =========== =========== ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
December 31, 1999 and 1998
<TABLE>
<CAPTION>
(8) UNIT TRANSACTIONS, CONTINUED
MFS Oppenheimer
-------------------------------------------------------------------------- ------------
F&C
Growth Emerging
with Emerging Markets High Global Capital
Research Income Growth Equity Income Governments Appreciation
---------- ----------- ----------- ---------- ----------- ----------- ------------
<S> <C> <C> <C> <C> <C> <C> <C>
Accumulation units:
Unit balance at 12/31/97 - - - - - - -
Cova units purchased 10 10 10 10 10 10 10
Cova units redeemed (10) (10) (10) (10) (10) - (10)
Contract units purchased 337,107 416,517 438,345 45,159 164,144 423 83,004
Contract units transferred, net 137,437 171,689 106,215 28,739 57,879 1,674 19,949
Contract units redeemed (9,758) (6,772) (4,901) (727) (2,814) (25) (5,792)
---------- ----------- ----------- ---------- ----------- ----------- ------------
Unit balance at 12/31/98 464,786 581,434 539,659 73,171 219,209 2,082 97,161
Cova units purchased - - - - - - -
Cova units redeemed - - - - - (10) -
Contract units purchased 321,715 408,104 462,628 225 99,258 554 126,688
Contract units transferred, net 352,320 433,658 278,360 (53,623) 131,707 4,906 231,902
Contract units redeemed (40,235) (50,182) (43,286) (3,086) (12,298) (59) (19,059)
---------- ----------- ----------- ---------- ----------- ----------- ------------
Unit balance at 12/31/99 1,098,586 1,373,014 1,237,361 16,687 437,876 7,473 436,692
========== =========== =========== ========== =========== =========== ============
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
December 31, 1999 and 1998
<TABLE>
<CAPTION>
(8) UNIT TRANSACTIONS, CONTINUED
Oppenheimer Putnam
-------------------------------------------------- ------------------------------------
Main Street
Growth VT Growth
& High Strategic and VT New
Income Income Bond Bond Income Value VT Vista
------------ ----------- ----------- ----------- ----------- ---------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Accumulation units:
Unit balance at 12/31/97 - - - - - - -
Cova units purchased 10 10 10 10 10 10 10
Cova units redeemed (10) (10) (10) (10) (10) (10) (10)
Contract units purchased 211,120 51,949 320,045 71,817 820,015 16,925 116,318
Contract units transferred, net 78,591 27,811 86,123 36,774 304,805 25,293 36,195
Contract units redeemed (4,881) (1,247) (4,178) (722) (9,152) (127) (1,108)
------------ ----------- ----------- ----------- ----------- ---------- -----------
Unit balance at 12/31/98 284,830 78,513 401,990 107,869 1,115,668 42,091 151,405
Cova units purchased - - - - - - -
Cova units redeemed - - - - - - -
Contract units purchased 217,620 65,326 286,718 88,595 570,960 21,598 107,080
Contract units transferred, net 138,599 100,092 372,208 117,379 695,247 9,722 144,797
Contract units redeemed (22,278) (5,665) (30,377) (7,316) (77,862) (6,511) (17,937)
------------ ----------- ----------- ----------- ----------- ---------- -----------
Unit balance at 12/31/99 618,771 238,266 1,030,539 306,527 2,304,013 66,900 385,345
============ =========== =========== =========== =========== ========== ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
December 31, 1999 and 1998
<TABLE>
<CAPTION>
(8) UNIT TRANSACTIONS, CONTINUED
Putnam Templeton
-------------------------- ----------------------------------------------------------------
VT
VT International Franklin
International New Small Cap Developing
Growth Opportunities Bond Investments Stock International Markets
----------- ------------- ----------- ----------- ----------- ------------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Accumulation units:
Unit balance at 12/31/97 - - - - - - -
Cova units purchased 10 10 - - - 10 10
Cova units redeemed (10) (10) - - - (10) (10)
Contract units purchased 394,877 38,270 - - - 140,734 72,847
Contract units transferred, net 141,372 14,803 - - - 26,597 18,743
Contract units redeemed (6,194) (264) - - - (2,556) (1,630)
----------- ------------- ----------- ----------- ----------- ------------- -----------
Unit balance at 12/31/98 530,055 52,809 - - - 164,775 89,960
Cova units purchased - - 10 10 10 - -
Cova units redeemed - - (10) (10) (10) - -
Contract units purchased 392,488 27,922 3,637 11,648 11,900 341,262 139,782
Contract units transferred, net 209,762 35,664 30,636 46,259 31,002 335,736 84,543
Contract units redeemed (39,926) (6,310) (553) (2,509) (67) (15,636) (9,796)
----------- ------------- ----------- ----------- ----------- ------------- -----------
Unit balance at 12/31/99 1,092,379 110,085 33,720 55,398 42,835 826,137 304,489
=========== ============= =========== =========== =========== ============= ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
December 31, 1999 and 1998
<TABLE>
<CAPTION>
(8) UNIT TRANSACTIONS, CONTINUED
Templeton Fidelity
------------------------- ----------------------------------------------------------------
Mutual Franklin VIP III VIP III VIP
Shares Growth VIP VIP II Growth Growth & Equity-
Investments Investments Growth Contrafund Opportunities Income Income
------------ ----------- ---------- ----------- -------------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Accumulation units:
Unit balance at 12/31/97 - - - - - - -
Cova units purchased 10 - 10 10 10 10 10
Cova units redeemed (10) - (10) (10) (10) (10) (10)
Contract units purchased 61,499 - 8,130 30,391 11,440 53,646 20,381
Contract units transferred, net 45,054 - (1,021) 2,056 (1,406) 30,141 4,635
Contract units redeemed (518) - (361) (93) (511) (13,954) (884)
------------ ----------- ---------- ----------- -------------- ----------- -----------
Unit balance at 12/31/98 106,035 - 6,748 32,354 9,523 69,833 24,132
Cova units purchased - 10 - - - - -
Cova units redeemed - (10) - - - - -
Contract units purchased 72,494 14,183 38,395 34,583 13,353 35,444 25,192
Contract units transferred, net 78,011 65,739 64,277 59,264 39,571 92,257 65,071
Contract units redeemed (8,734) (10,434) (6,180) (6,278) (2,053) (8,623) (4,213)
------------ ----------- ---------- ----------- -------------- ----------- -----------
Unit balance at 12/31/99 247,806 69,488 103,240 119,923 60,394 188,911 110,182
============ =========== ========== =========== ============== =========== ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
December 31, 1999 and 1998
<TABLE>
<CAPTION>
(8) UNIT TRANSACTIONS, CONTINUED
American Century Dreyfus INVESCO
-------------------------------------- --------------------------------------- -----------
VP VIF VIF
Income & VP Stock Disciplined Capital VIF
Growth International VP Value Index Stock Appreciation Dynamics
---------- ------------- ----------- ----------- ----------- -------------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Accumulation units:
Unit balance at 12/31/97 - - - - - - -
Cova units purchased - - - - - - -
Cova units redeemed - - - - - - -
Contract units purchased - - - - - - -
Contract units transferred, net - - - - - - -
Contract units redeemed - - - - - - -
---------- ------------- ----------- ----------- ----------- -------------- -----------
Unit balance at 12/31/98 - - - - - - -
Cova units purchased 10 10 10 10 10 10 10
Cova units redeemed (10) - (10) - - (10) (10)
Contract units purchased 26,706 145 17,835 1,363 934 21,909 16,138
Contract units transferred, net 306 - 164 - - 312 121
Contract units redeemed - - - - - - -
---------- ------------- ----------- ----------- ----------- -------------- -----------
Unit balance at 12/31/99 27,012 155 17,999 1,373 944 22,221 16,259
========== ============= =========== =========== =========== ============== ===========
</TABLE>
<PAGE>
COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
December 31, 1999 and 1998
<TABLE>
<CAPTION>
(8) UNIT TRANSACTIONS, CONTINUED
INVESCO PIMCO Scudder
------------ ---------------------------------------------------- --------------
VIF High Low StocksPLUS Total
High Yield Duration Growth & Return
Yield Bond Bond Income Bond International
------------ ----------- ----------- -------------- ---------- --------------
<S> <C> <C> <C> <C> <C> <C>
Accumulation units:
Unit balance at 12/31/97 - - - - - -
Cova units purchased - - - - - -
Cova units redeemed - - - - - -
Contract units purchased - - - - - -
Contract units transferred, net - - - - - -
Contract units redeemed - - - - - -
------------ ----------- ----------- -------------- ---------- --------------
Unit balance at 12/31/98 - - - - - -
Cova units purchased 10 10 10 10 10 10
Cova units redeemed - - - - - (10)
Contract units purchased 5,538 - - 877 7,160 14,363
Contract units transferred, net - - - - - 136
Contract units redeemed - - - - - -
------------ ----------- ----------- -------------- ---------- --------------
Unit balance at 12/31/99 5,548 10 10 887 7,170 14,499
============ =========== =========== ============== ========== ==============
</TABLE>
COVA FINANCIAL SERVICES
LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)
Consolidated Financial Statements
December 31, 1999, 1998, and 1997
(With Independent Auditors' Report Thereon)
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) (the Company) as of December 31, 1999 and
1998, and the related consolidated statements of income, shareholder's
equity, and cash flows for each of the years in the three-year period ended
December 31, 1999. 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, 1999 and 1998, and the results of their operations and their cash flows
for each of the years in the three-year period ended December 31, 1999, in
conformity with generally accepted accounting principles.
February 4, 2000
<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY
AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)
Consolidated Balance Sheets
December 31, 1999 and 1998
<TABLE>
<CAPTION>
ASSETS 1999 1998
------------ ------------
(IN THOUSANDS)
<S> <C> <C>
Investments:
Debt securities available-for-sale, at fair value (cost of
$1,575,536 in 1999 and $1,375,198 in 1998) $ 1,481,997 1,371,513
Preferred stock - affiliate, at fair value 6,892 9,000
Common stock, at fair value 12 37
Mortgage loans, net of allowance for potential loan loss
of $1,090 in 1999 and $510 in 1998 376,147 312,865
Policy loans 27,778 26,295
Other invested assets 4,625 --
------------ ------------
Total investments 1,897,451 1,719,710
Cash and cash equivalents - interest-bearing 86,038 94,770
Cash - noninterest-bearing 5,893 5,008
Receivable from sale of securities 1,452 5,845
Accrued investment income 24,992 21,505
Deferred policy acquisition costs 214,120 131,973
Present value of future profits 55,406 42,230
Goodwill 16,157 18,585
Deferred tax asset, net 21,964 4,786
Receivable from OakRe 336,376 720,904
Federal and state income taxes recoverable 1,190 --
Due from affiliates -- 246,198
Other assets 741 829
Separate account assets 2,537,962 1,832,396
------------ ------------
Total assets $ 5,199,742 4,844,739
============ ============
</TABLE>
<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY
AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)
Consolidated Balance Sheets, Continued
December 31, 1999 and 1998
<TABLE>
<CAPTION>
LIABILITIES AND SHAREHOLDER'S EQUITY 1999 1998
------------- -------------
(IN THOUSANDS)
Liabilities:
<S> <C> <C>
Policyholder deposits $ 2,270,795 2,643,124
Future policy benefits 58,432 54,336
Payable on return of collateral on loaned securities 37,862 25,923
Payable on purchase of securities 516 1,040
Due to affiliates 4,220 --
Federal and state income taxes payable -- 446
Accounts payable and other liabilities 22,905 18,714
Future purchase price payable to OakRe 2,898 6,976
Guaranty fund assessments 9,900 9,700
Separate account liabilities 2,537,652 1,832,394
------------- -------------
Total liabilities 4,945,180 4,592,653
------------- -------------
Shareholder's equity:
Common stock, $2 par value. Authorized
5,000,000 shares; issued and outstanding
2,899,466 shares in 1999 and 1998 5,799 5,799
Additional paid-in capital 260,491 220,491
Retained earnings 12,906 26,410
Accumulated other comprehensive
loss - net of tax (24,634) (614)
------------- -------------
Total shareholder's equity 254,562 252,086
------------- -------------
Total liabilities and shareholder's equity $ 5,199,742 4,844,739
============= =============
See accompanying notes to consolidated financial statements.
</TABLE>
<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY
AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)
Consolidated Statements of Income
Years ended December 31, 1999, 1998, and 1997
<TABLE>
<CAPTION>
1999 1998 1997
----------- ----------- -----------
(in thousands)
Revenues:
<S> <C> <C> <C>
Premiums $ 8,468 23,875 9,368
Net investment income 131,372 127,812 111,661
Net realized (losses) gains on sales
of investments (20,214) (1,600) 563
Separate account fees 30,999 20,820 12,455
Other income 6,142 1,197 2,400
----------- ----------- -----------
Total revenues 156,767 172,104 136,447
----------- ----------- -----------
Benefits and expenses:
Interest on policyholder deposits 102,274 93,759 81,129
Current and future policy benefits 27,409 25,225 11,496
Operating and other expenses 37,270 20,151 16,179
Amortization of purchased
intangible assets 6,087 6,309 6,697
Amortization of deferred policy
acquisition costs 3,621 9,393 6,307
----------- ----------- -----------
Total benefits and expenses 176,661 154,837 121,808
----------- ----------- -----------
(Loss) income before income taxes (19,894) 17,267 14,639
----------- ----------- -----------
Income tax (benefit) expense:
Current (2,146) (1,576) 1,951
Deferred (4,244) 4,949 3,710
----------- ----------- -----------
Total income tax (benefit) expense (6,390) 3,373 5,661
----------- ----------- -----------
Net (loss) income $ (13,504) 13,894 8,978
=========== =========== ===========
See accompanying notes to consolidated financial statements.
</TABLE>
<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY
AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)
Consolidated Statements of Shareholder's Equity
Years ended December 31, 1999, 1998, and 1997
<TABLE>
<CAPTION>
1999 1998 1997
----------- ----------- -----------
(in thousands)
Common stock, balance at beginning
<S> <C> <C> <C>
and end of period $ 5,799 5,799 5,799
----------- ----------- -----------
Additional paid-in capital:
Balance at beginning of period 220,491 191,491 166,491
Capital contribution 40,000 29,000 25,000
----------- ----------- -----------
Balance at end of period 260,491 220,491 191,491
----------- ----------- -----------
Retained earnings:
Balance at beginning of period 26,410 12,516 3,538
Net (loss) income (13,504) 13,894 8,978
----------- ----------- -----------
Balance at end of period 12,906 26,410 12,516
----------- ----------- -----------
Accumulated other comprehensive (loss) income:
Balance at beginning of period (614) 2,732 (784)
Change in unrealized (depreciation) appreciation
of debt and equity securities (91,987) (14,571) 14,077
Deferred federal income tax impact 12,934 1,801 (1,893)
Change in deferred policy acquisition costs attributable
to unrealized depreciation (appreciation) 39,975 6,996 (5,342)
Change in present value of future profits
attributable to unrealized depreciation (appreciation) 15,058 2,428 (3,326)
----------- ----------- -----------
Balance at end of period (24,634) (614) 2,732
----------- ----------- -----------
Total shareholder's equity $ 254,562 252,086 212,538
=========== =========== ===========
Total comprehensive (loss) income:
Net (loss) income $ (13,504) 13,894 8,978
Other comprehensive (loss) income (change in net unrealized
(depreciation) appreciation of debt and equity securities) (24,020) (3,346) 3,516
----------- ----------- -----------
Total comprehensive (loss) income $ (37,524) 10,548 12,494
=========== =========== ===========
See accompanying notes to consolidated financial statements.
</TABLE>
<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, 1999, 1998, and 1997
<TABLE>
<CAPTION>
1999 1998 1997
------------- -------------- ------------
(in thousands)
Reconciliations of net income to net cash provided by operating activities:
<S> <C> <C> <C>
Net income (loss) $ (13,504) 13,894 8,978
Adjustments to reconcile net income to net
cash provided by operating activities:
Increase in future policy benefits 4,096 15,975 6,019
Increase (decrease) in payables and
accrued liabilities 1,620 (9,419) (9,278)
Increase in accrued investment income (1,483) (903) (5,591)
Amortization of intangible assets and
deferred policy acquisition costs 14,963 15,702 13,004
Amortization and accretion of securities
premiums and discounts (59) (1,767) 1,664
Decrease in recapture commissions payable to OakRe (4,078) (5,197) (4,837)
Net SPDA benefits recaptured from RGA 14,043 -- --
Net realized loss (gain) on sale of investments 20,214 1,600 (563)
Interest accumulated on policyholder deposits 102,274 93,759 81,129
(Decrease) increase in current and
deferred federal income taxes (1,360) 4,083 5,022
Separate account net income 1 (12) (2,637)
Commissions and expenses deferred (45,793) (50,044) (46,142)
Other (8,720) (2,011) 2,413
------------- -------------- ------------
Net cash provided by operating activities 82,214 75,660 49,181
------------- -------------- ------------
Cash flows from investing activities:
Cash used in the purchase of investment securities (560,288) (733,049) (809,814)
Proceeds from investment securities sold and matured 478,398 642,481 382,783
Other (3,524) (1,159) 15,400
------------- -------------- ------------
Net cash used in investing activities $ (85,414) (91,727) (411,631)
------------- -------------- ------------
See accompanying notes to consolidated financial statements.
</TABLE>
<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, 1999, 1998, and 1997
<TABLE>
<CAPTION>
1999 1998 1997
------------- -------------- ------------
(in thousands)
Cash flows from financing activities:
<S> <C> <C> <C>
Policyholder deposits $ 740,599 1,014,075 841,174
Transfers from OakRe 441,742 812,520 637,168
Transfer to separate accounts (404,241) (789,872) (450,303)
Return of policyholder deposits (878,516) (889,202) (597,425)
Proceeds from security collateral on securities lending 11,939 25,923 --
Transfers from (to) RGA 43,830 (103,175) (120,411)
Capital contributions received 40,000 29,000 25,000
------------- -------------- ------------
Net cash (used) provided by financing activities (4,647) 99,269 335,203
------------- -------------- ------------
(Decrease) increase in cash and
cash equivalents (7,847) 83,202 (27,247)
Cash and cash equivalents at beginning of period 99,778 16,576 43,823
------------- -------------- ------------
Cash and cash equivalents at end of period $ 91,931 99,778 16,576
============= ============== ============
See accompanying notes to consolidated financial statements.
</TABLE>
<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY
AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)
Notes to Consolidated Financial Statements
December 31, 1999, 1998, and 1997
(1) NATURE OF BUSINESS AND ORGANIZATION
NATURE OF THE BUSINESS
Cova Financial Services Life Insurance Company (CFSLIC) and
subsidiaries (the Company) market and service single premium
deferred annuities, immediate annuities, variable annuities, term
life, single premium variable universal life, 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. Single premium whole life insurance policies
provide policy beneficiaries with mortality benefits amounting to
a multiple, which declines with age, of the original premium.
Under the deferred fixed 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.
Under the variable annuity contracts, policyholder deposits are
allocated to various separate account sub-accounts or the general
accounts. A sub-account is valued at the sum of market values of
the securities in its underlying investment portfolio. The
contract value allocated to a sub-account will fluctuate based on
the performance of the sub-accounts. The contract value allocated
to the general accounts is credited with a fixed interest rate for
a specified period. The Company may assess surrender fees against
amounts withdrawn prior to the end of the withdrawal charge
period. Policyholders also may incur certain federal income tax
penalties on withdrawals.
Under the single premium variable life contracts, policyholder
deposits are allocated to various separate account sub-accounts.
The account value allocated to a sub-account will fluctuate based
on the performance of the sub-accounts. The Company guarantees a
minimum death benefit to be paid to the beneficiaries upon the
death of the insured. The Company may assess surrender fees
against amounts withdrawn prior to the end of the surrender charge
period. A deferred premium tax may also be assessed against
amounts withdrawn in the first ten years. Policyholders may also
incur certain federal income tax penalties on withdrawals.
Under the term life insurance policies, policyholders pay a level
premium over a certain period of time to guarantee a death benefit
will be paid to the beneficiaries upon the death of the insured.
This policy has no cash accumulation available to the
policyholder.
Although the Company markets its products through numerous
distributors, including regional brokerage firms, national
brokerage firms, and banks, approximately 86%, 89%, and 73% of the
Company's sales have been through two specific brokerage firms, A.
G. Edwards & Sons, Incorporated and Edward Jones & Company, in
1999, 1998, and 1997, respectively.
<PAGE>
ORGANIZATION
The Company is a wholly owned subsidiary of Cova Corporation,
which is a wholly owned subsidiary of General American Life
Insurance Company (GALIC), a Missouri domiciled life insurance
company. GALIC is a wholly owned subsidiary of GenAmerica
Corporation, which in turn is wholly owned by the ultimate parent,
General American Mutual Holding Company (GAMHC). The Company owns
100% of the outstanding shares of two subsidiaries, First Cova
Life Insurance Company (a New York domiciled insurance company)
(FCLIC) and Cova Financial Life Insurance Company (a California
domiciled insurance company) (CFLIC).
On August 26, 1999, GAMHC entered into a definitive agreement,
whereby Metropolitan Life Insurance Company (MetLife), a New York
domiciled life insurance company, will acquire GenAmerica
Corporation and all its holdings for $1.2 billion in cash. The
purchase was approved by the Missouri Director of Insurance on
November 10, 1999. The purchase, however, was not consummated as
of December 31, 1999, and, as a result, these financial statements
do not reflect purchase accounting treatment of this transaction.
(2) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
BASIS OF PRESENTATION
The accompanying consolidated financial statements have been
prepared in accordance with generally accepted accounting
principles (GAAP) and include the accounts and operations of the
Company. Significant intercompany transactions have been
eliminated. The preparation of financial statements in conformity
with GAAP requires management to make estimates and assumptions
that affect the amounts reported. Actual results could differ from
these estimates.
DEBT SECURITIES
Investments in all debt 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
securities at December 31, 1999 and 1998 were classified as
available-for-sale. Securities available-for-sale are carried at
fair value, with unrealized holding gains and losses reported as
accumulated other comprehensive income in the shareholder's
equity, net of deferred effects of income tax and related effects
on deferred acquisition costs and present value of future profits.
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").
<PAGE>
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 fair 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.
SECURITIES LENDING
The Company recognizes on its consolidated balance sheet cash
related to collateral controlled on securities lending
transactions and a corresponding obligation to return such
collateral at the termination of such transactions.
PREFERRED STOCK - AFFILIATE
Preferred stock represents an investment in nonredeemable
preferred stock in GenAmerica Management Company, an affiliate.
The security is carried at fair value, which is determined
primarily through published quotes of trading values. Changes to
adjust the carrying value are reported directly in shareholder's
equity. Other-than-temporary declines below cost are recorded as
realized losses.
COMMON STOCK
Common stock represents an investment in common stock warrants.
The security is carried at fair value, which is determined
primarily through published quotes of trading values. Changes to
adjust the carrying value are reported directly in shareholder's
equity. Other-than-temporary declines below cost are recorded as
realized losses.
MORTGAGE LOANS AND POLICY LOANS
Mortgage loans and policy loans are carried at their unpaid
principal balances. An allowance for mortgage loan losses is
established based on an evaluation of the mortgage loan portfolio,
past credit loss experience, and current economic conditions.
Reserves for loans are established when the Company determines
that collection of all amounts due under the contractual terms is
doubtful and are calculated in conformity with Statement of
Financial Accounting Standards (SFAS) No. 114, Accounting by
Creditors for Impairment of a Loan, as amended by SFAS No. 118,
Accounting by Creditors for Impairment of a Loan -Income
Recognition and Disclosures.
The Company had no impaired loans at December 31, 1999. The
valuation allowance for potential losses on mortgage loans was
$1,090,000 and $510,000 at December 31, 1999 and 1998,
respectively.
<PAGE>
OTHER INVESTED ASSETS
Other invested assets consist of investments in joint ventures in
real estate.
CASH AND CASH EQUIVALENTS
Cash and cash equivalents include currency and demand deposits in
banks, U.S. Treasury bills, money market accounts, and commercial
paper with maturities under 90 days, which are not otherwise
restricted.
SEPARATE ACCOUNT ASSETS
Separate accounts contain segregated assets of the Company that
are specifically assigned to variable annuity or life
policyholders in the separate accounts and are not available to
other creditors of the Company. The earnings of separate account
investments are also 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 account and assesses
withdrawal charges in the event of early withdrawals. Separate
account assets are carried at fair 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. The Company's capital investment in the separate
accounts as of December 31, 1999 and 1998 is presented in note 3.
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. The Company sets a
limit on the deferral of acquisition costs incurred from internal
marketing and wholesaling operations in any year at 1% to 1.5% of
premiums and deposits receipts, varying according to specific
product. This limit is based on typical market rates of
independent marketing service and wholesaling organizations. This
practice also avoids possible deferral of costs in excess of
amounts recoverable.
The costs deferred 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 policy 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 are not recognized currently in
income but as an offset to the accumulated other comprehensive
income component of shareholder's 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.
<PAGE>
<TABLE>
<CAPTION>
The components of deferred policy acquisition costs are shown
below.
1999 1998 1997
------------ ------------ -------------
(IN THOUSANDS)
<S> <C> <C> <C>
Deferred policy acquisition costs, beginning of period $ 131,973 84,326 49,833
Commissions and costs deferred 45,793 50,044 46,142
Amortization (3,621) (9,393) (6,307)
Deferred policy acquisition costs attributable to
unrealized depreciation (appreciation) of investments 39,975 6,996 (5,342)
------------ ------------ -------------
Deferred policy acquisition costs, end of period $ 214,120 131,973 84,326
============ ============ =============
Costs expensed that exceeded the established deferred
limit $ 9,789 4,933 3,016
============ ============ =============
</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
date the Company was purchased by GALIC.
Present Value of Future Profits
The Company established an intangible asset which represents
the present value of future profits (PVFP) 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
pretax rate of 18% (12% net after tax).
In addition, as the Company has the option of retaining its
single premium deferred annuity (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 appreciation and
depreciation, 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 PVFP will be adjusted to the
amount that would have existed had the actual experience and
revised estimates been known and applied from inception. The
amortization and adjustments resulting from unrealized
appreciation and depreciation are not recognized currently in
income but as an offset to the accumulated other comprehensive
income reflected as a separate component of shareholder's
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.
<PAGE>
Based on current assumptions, amortization of the original
in-force PVFP asset, expressed as a percentage of the original
in-force asset, is projected to be 7.6%, 7.7%, 7.5%, 6.8%, and
6.4% for the years ended December 31, 2000 through 2004,
respectively. Actual amortization incurred during these years
may be more or less as assumptions are modified to incorporate
actual results. The average crediting rate on the original
in-force PVFP asset is 6.8% for 1999, 1998 and 1997.
<TABLE>
<CAPTION>
The components of PVFP are shown below.
1999 1998 1997
------------ ------------ -------------
(IN THOUSANDS)
<S> <C> <C> <C>
PVFP - beginning of period $ 42,230 41,486 46,389
Interest credited 2,695 2,864 3,029
Amortization (4,577) (4,548) (4,606)
Present value of future profits attributable to unrealized
depreciation (appreciation) of investments
15,058 2,428 (3,326)
------------ ------------ -------------
PVFP - end of period $ 55,406 42,230 41,486
============ ============ =============
</TABLE>
<TABLE>
<CAPTION>
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 shown below.
1999 1998 1997
----------- ------------ ------------
(IN THOUSANDS)
<S> <C> <C> <C>
Goodwill - beginning of period $ 18,585 19,717 20,849
Amortization (1,132) (1,132) (1,132)
Experience adjustment to future purchase price payable to
OakRe (1,296) -- --
----------- ------------ ------------
Goodwill - end of period $ 16,157 18,585 19,717
=========== ============ ============
</TABLE>
<PAGE>
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 3.50% 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%.
The Company has recorded a future payable that represents the
present value of the anticipated future commission payments
payable to OakRe over the remaining life of the financial
reinsurance agreement discounted at an estimated borrowing
rate of 6.50%. 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 end of
the year 2000.
<TABLE>
<CAPTION>
The components of this future payable are shown below.
1999 1998 1997
----------- ------------ ----------
(IN THOUSANDS)
<S> <C> <C> <C>
Future payable - beginning of period $ 6,976 12,173 16,051
Interest added 378 629 959
Payments to OakRe (3,160) (5,826) (4,837)
Experience adjustment to future purchase price
payable to OakRe (1,296) -- --
----------- ------------ -----------
Future payable - end of period $ 2,898 6,976 12,173
=========== ============ ===========
</TABLE>
DEFERRED TAX ASSETS AND LIABILITIES
Xerox Financial Services, Inc. (XFSI) (previous parent of the
Company) 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 Company's assets as
of the date of acquisition was revalued based upon fair market
values. The principal effect of the election was to establish a
tax asset on the tax-basis consolidated balance sheet of
approximately $37.9 million for the value of the business acquired
that is amortizable for tax purposes over ten to fifteen years.
<PAGE>
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 Company's policyholder
deposits as of December 31, 1999 was 5.9%.
FUTURE POLICY BENEFITS
Reserves are held for future policy 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 4.50% to 8.00%, depending upon date of issue.
Current mortality benefits payable are recorded for reported
claims and estimates of amounts incurred but not reported.
PREMIUM REVENUE
The Company recognizes premium revenue at the time of issue on
annuity policies that subject it to longevity risks. Amounts
collected on annuity policies not subject to longevity risk are
recorded as increases in the policyholder deposits liability. For
term and single premium variable life products, premiums are
recognized as revenue when due.
OTHER INCOME
Other income consists primarily of policy surrender charges and
fees from a modified coinsurance agreement with GALIC.
FEDERAL INCOME TAXES
The Company files a consolidated income tax return with its
subsidiaries. Allocations of federal income taxes are based upon
separate return calculations.
Deferred tax assets and liabilities are recognized for the future
tax consequences attributable to differences between the
consolidated financial statement carrying amount of existing
assets and liabilities and their respective tax bases and
operating loss and tax credit carryforwards. 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 in the period that includes the enactment
date.
<PAGE>
COMPREHENSIVE INCOME
The Company reports and presents comprehensive income and its
components in accordance with SFAS No. 130, Reporting
Comprehensive Income. SFAS No. 130 has no impact on the Company's
consolidated net income or shareholder's equity. The Company's
only component of accumulated other comprehensive income relates
to unrealized appreciation or depreciation on debt and equity
securities held at available-for-sale.
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:
O Investment valuation
O Amortization of deferred policy acquisition costs
O Amortization of present value of future profits
O Recoverability of goodwill
The fair 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.
The amortization of deferred policy 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 PVFP is based on
estimates of long-term future profits from existing policies when
the Company was purchased by GALIC and policies recaptured from
OakRe. 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.
<PAGE>
The Company has considered the recoverability of goodwill and has
concluded that no circumstances have occurred which would give
rise to impairment of goodwill at December 31, 1999.
FAIR VALUE OF FINANCIAL INSTRUMENTS
SFAS No. 107, Disclosures About Fair Value of Financial
Instruments, 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 No. 107 excludes certain financial instruments
and all nonfinancial instruments from its disclosure requirements.
Because of this, and further because the value of a business is
also based upon its anticipated earning power, the aggregate fair
value amounts represented do not present the underlying value of
the Company.
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 value amounts reported in the consolidated
balance sheets for these instruments approximate their fair
values. Short-term debt securities are considered
available-for-sale.
Investment Securities and Mortgage Loans
(Including Mortgage-backed Securities)
Fair values of 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,
certain mortgage-backed securities, and mortgage loans, 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 3 for fair
value disclosures).
<PAGE>
Policy Loans
Fair values of policy loans approximate carrying value as the
interest rates on the majority of policy loans are reset
periodically and, therefore, approximate current interest
rates.
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
5 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, 1999 and 1998, the cash
surrender value of policyholder deposits was approximately
$84.9 million and $103.7 million less than their stated
carrying value. Of the contracts permitting surrender,
substantially all 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 its parent, GALIC, and the receivable from OakRe equal to
the SPDA obligations is guaranteed by OakRe's parent, XFSI.
REINSURANCE
Effective July 25, 1999, the Company entered into a modified
coinsurance reinsurance agreement with MetLife. Under the
reinsurance agreement, the Company ceded life insurance and
annuity business that was issued or renewed from July 25, 1999
through December 31, 1999 to MetLife amounting to $259 million.
Net earnings to MetLife from that business are experience refunded
to the Company. The agreement does not meet the conditions for
reinsurance accounting under GAAP. In substance, the agreement
represents a guarantee by MetLife of new business and renewed SPDA
business during this period. There was no impact on the Company's
financial statements resulting from the reinsurance transaction
with MetLife.
Effective January 1, 1998, the Company entered into a modified
coinsurance financial reinsurance agreement with GALIC. The
reinsurance agreement provided that the Company would reinsurance
a block of "stable value" annuity business issued by GALIC on a
36% coinsurance basis amounting to $88 million and $635 million in
1999 and 1998, respectively. The agreement does not meet the
conditions for reinsurance accounting under GAAP, and no assets
were transferred. Effective July 1, 1999, the Company terminated
the financing reinsurance agreement with GALIC. The Company
recognized income of $1.6 million from this transaction in both
1999 and 1998.
<PAGE>
Effective January 1, 1997, the Company entered into a financial
reinsurance agreement with RGA Reinsurance Company (RGA), an
affiliate, related to certain of the Company's single premium
deferred annuity products, and transferred assets equal to 60% of
deposits received. The agreement does not meet the conditions for
reinsurance accounting under GAAP. Deposits reinsured under the
contract were approximately $219 million at December 31, 1998, and
are reflected as policyholder deposits of the Company and a "Due
from affiliate" asset in the consolidated balance sheets.
On January 31, 1999, the Company suspended ceding new business to
RGA, and on November 30, 1999, the Company recaptured all of the
obligations and related investments from RGA. The Company
recognized an operating expense of $12.6 million related to the
recapture.
On June 1, 1995, when GALIC formed Cova Corporation and purchased
CSFLIC, then known as Xerox Financial Services Life Insurance
Company (XFSLIC), from XFSI, a wholly owned subsidiary of Xerox
Corporation, it entered into a financing reinsurance transaction
with OakRe Life Insurance Company (OakRe), then a subsidiary of
XFSLIC, for OakRe to assume the economic benefits and risks of the
existing single premium deferred annuity deposits of XFSLIC.
Ownership of OakRe was retained by XFSI subsequent to the sale of
XFSLIC and other affiliates.
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 financing reinsurance agreement entered into with OakRe as
condition to the purchase of the Company does not meet the
criteria for reinsurance accounting under GAAP. The net assets
initially transferred to OakRe were established as a receivable
and are subsequently increased as interest accrued on the
underlying deposits and decrease as funds are transferred back to
the Company when policies reach their crediting rate reset date or
benefits are claimed. 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 by mid-year 2000, and completely by mid-year
2002. The liquidations transfer cash daily 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.
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 since inception of the
agreement.
<PAGE>
RECENTLY ISSUED ACCOUNTING STANDARD
SFAS No. 133, Accounting for Derivative Instruments and Hedging
Activities, issued in June 1998, requires all derivative financial
instruments to be recorded on the balance sheet at estimated fair
value. The Company's present accounting policies applies such
accounting treatment only to marketable securities as defined
under SFAS No. 115, Accounting for Certain Investments in Debt and
Equity Securities, and to off-balance sheet derivative
instruments. SFAS No. 133 will broaden the definition of
derivative instruments to include all classes of financial assets
and liabilities. It also will require separate disclosure of
identifiable derivative instruments embedded in hybrid securities.
The change in the fair value of derivative instruments is to be
recorded each period either in current earnings or other
comprehensive income, depending on whether a derivative is
designed as part of a hedge transaction and, if it is, on the type
of hedge transaction.
In June 1999, the FASB issued SFAS No. 137, Accounting for
Derivative Instruments and Hedging Activities - Deferral of the
Effective Date of SFAS No. 133. SFAS No. 137 defers for one year
the effective date of Statement of SFAS No 133, Accounting for
Derivative Instruments and Hedging Activities. The Company plans
to adopt the provision of SFAS No. 133 effective January 1, 2001.
At this time the Company does not believe it will have a material
effect on the Company's consolidated financial position or results
of operations.
OTHER
Certain 1998 and 1997 amounts have been reclassified to conform to
the 1999 presentation.
<PAGE>
(3) INVESTMENTS
<TABLE>
<CAPTION>
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's equity. The amortized cost, estimated
fair value, and carrying value of investments at December 31, 1999 and
1998, are as follows:
1999
-----------------------------------------------------------------------------
GROSS GROSS ESTIMATED
AMORTIZED UNREALIZED UNREALIZED FAIR CARRYING
COST GAINS LOSSES VALUE VALUE
-------------- -------------- --------------- --------------- --------------
(IN THOUSANDS)
<S> <C> <C> <C> <C> <C>
Debt securities:
U.S. treasury securities $ 28,209 35 (2,665) 25,579 25,579
Government agency
obligations 34,121 76 (318) 33,879 33,879
Corporate securities 1,040,309 1,901 (60,641) 981,569 981,569
Mortgage-backed
securities 199,979 42 (7,335) 192,686 192,686
Asset-backed securities 272,918 389 (25,023) 248,284 248,284
-------------- -------------- --------------- --------------- --------------
Total debt securities 1,575,536 2,443 (95,982) 1,481,997 1,481,997
Preferred stock - affiliate 9,000 -- (2,108) 6,892 6,892
Common stock 37 -- (25) 12 12
Mortgage loans (net) 376,147 -- (1,979) 374,168 376,147
Other invested assets 4,625 -- -- 4,625 4,625
Policy loans 27,778 -- -- 27,778 27,778
-------------- -------------- --------------- --------------- --------------
Total investments $ 1,993,123 2,443 (100,094) 1,895,472 1,897,451
============== ============== =============== =============== ==============
Company's beneficial interest
in separate accounts
$ 310 -- -- 310 310
============== ============== =============== =============== ==============
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
1998
-----------------------------------------------------------------------------
GROSS GROSS ESTIMATED
AMORTIZED UNREALIZED UNREALIZED FAIR CARRYING
COST GAINS LOSSES VALUE VALUE
-------------- -------------- --------------- --------------- --------------
(IN THOUSANDS)
<S> <C> <C> <C> <C> <C>
Debt securities:
U.S. treasury securities $ 28,288 249 (84) 28,453 28,453
Government agency
obligations 53,869 1,015 (1) 54,883 54,883
Corporate securities 902,139 16,583 (24,799) 893,923 893,923
Mortgage-backed
securities 253,704 2,118 (1,570) 254,252 254,252
Asset-backed securities 137,198 3,087 (283) 140,002 140,002
-------------- -------------- --------------- --------------- --------------
Total debt securities 1,375,198 23,052 (26,737) 1,371,513 1,371,513
Preferred stock - affiliate 9,000 -- -- 9,000 9,000
Common stock 37 -- -- 37 37
Mortgage loans (net) 312,865 17,500 -- 330,365 312,865
Policy loans 26,295 -- -- 26,295 26,295
-------------- -------------- --------------- --------------- --------------
Total investments $ 1,723,395 40,552 (26,737) 1,737,210 1,719,710
============== ============== =============== =============== ==============
Company's beneficial interest
in separate accounts
$ 2 -- -- 2 2
============== ============== =============== =============== ==============
</TABLE>
<PAGE>
The amortized cost and estimated fair value of debt securities at
December 31, 1999, 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>
1999
------------------------------
ESTIMATED
AMORTIZED FAIR
COST VALUE
-------------- --------------
(IN THOUSANDS)
<S> <C> <C>
Less than one year $ 65,222 65,553
Due after one year through five years 513,181 488,850
Due after five years through ten years 504,184 465,079
Due after ten years 292,970 269,828
Mortgage-backed securities 199,979 192,687
-------------- --------------
Total $ 1,575,536 1,481,997
============== ==============
</TABLE>
At December 31, 1999, approximately 91.1% of the Company's debt
securities are investment grade or are nonrated but considered to be of
investment grade. Of the 8.9% noninvestment grade debt securities, 7.3%
are rated as BB, 0.8% are rated as B, and 0.8% are rated C and treated
as impaired.
At December 31, 1999, the Company had nine impaired debt securities with
estimated fair value of $9.4 million, of which seven debt securities,
with estimated fair value of $8.1 million, became non-income producing
in 1999. At December 31, 1998, the Company had two impaired debt
securities with estimated value of $2.1 million, of which one debt
security, with estimated fair value of $0.5 million, became non-income
producing.
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 counterparties to these agreements.
Securities loaned at December 31, 1999 had market values totaling
$36,957,975. Cash of $37,861,652 was held as collateral to secure this
agreement. Income on the Company's security lending program in 1999
was immaterial.
<PAGE>
<TABLE>
<CAPTION>
The components of investment income, realized capital gains (losses),
and unrealized appreciation (depreciation) are as follows:
1999 1998 1997
------------ ------------ -------------
(IN THOUSANDS)
<S> <C> <C> <C>
Income on debt securities $ 100,969 94,876 84,203
Income on cash and cash equivalents 2,459 2,720 2,265
Income on equity securities 563 -- --
Interest on mortgage loans 27,161 28,650 24,890
Income on real estate 103 -- --
Income on policy loans 2,136 1,980 1,852
Income on separate account investments -- 13 2,637
Loss on derivatives -- -- (2,035)
Miscellaneous interest 335 1,715 (215)
------------ ------------ -------------
Total investment income 133,726 129,954 113,597
Investment expenses (2,354) (2,142) (1,936)
------------ ------------ -------------
Net investment income $ 131,372 127,812 111,661
============ ============ =============
Net realized capital (losses) gains are as follows:
Debt securities $ (20,011) (1,600) 537
Equity securities 3 -- --
Mortgage loans -- -- 27
Real estate (38) -- --
Other investments (168) -- (1)
------------ ------------ -------------
Net realized (losses) gains on investments $ (20,214) (1,600) 563
============ ============ =============
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
1999 1998
-------------- --------------
(IN THOUSANDS)
Unrealized appreciation (depreciation) are as follows:
<S> <C> <C>
Debt securities $ (93,540) (3,685)
Preferred stock - affiliate (2,108) --
Common stock (25) --
Effects on deferred acquisition costs amortization 43,190 3,215
Effects on PVFP amortization 14,585 (473)
-------------- --------------
Unrealized depreciation before income tax (37,898) (943)
Unrealized income tax benefit 13,264 329
-------------- --------------
Unrealized depreciation on investments $ (24,634) (614)
============== ==============
</TABLE>
Proceeds from sales, redemptions, and paydowns of investments in debt
securities during 1999 were $439,069,999. Gross gains of $2,445,497 and
gross losses of $22,456,541 were realized on those sales. Included in
these amounts were $500,674 of gross gains and $1,938,767 of gross
losses realized on the sale of noninvestment grade securities. Net
realized losses include a 1999 impairment adjustment totaling
$18,768,778 related to ten debt securities held by the Company.
Proceeds from sales, redemptions, and paydowns of investments in debt
securities during 1998 were $486,264,174. Gross gains of $5,102,040 and
gross losses of $6,601,099 were realized on those sales. Included in
these amounts were $1,002,539 of gross gains and $6,011,305 of gross
losses realized on the sale of noninvestment grade securities. Net
realized losses include a 1998 impairment adjustment totaling
approximately $100,000 related to two debt securities held by the
Company.
Proceeds from sales, redemptions, and paydowns of investments in debt
securities during 1997 were $358,658,091. Gross gains of $1,765,242 and
gross losses of $254,493 were realized on those sales. Included in these
amounts were $681,159 of gross gains and $122,480 of gross losses
realized on the sale of noninvestment grade securities. Net realized
gains include a 1997 impairment adjustment totaling approximately
$974,000 related to one debt security held by the Company.
Securities with a carrying value of approximately $7,019,456 at December
31, 1999 were deposited with government authorities as required by law.
<PAGE>
(4) SECURITIES GREATER THAN 10% OF SHAREHOLDER'S EQUITY
The Company does not have any individual security that exceeds 10% of
shareholder's equity at December 31, 1999 and 1998.
(5) FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK
A derivative financial instrument, in very general terms, refers to a
security whose value is derived from the value of an underlying asset,
reference rate, or index.
The Company has a variety of reasons to use derivative instruments, such
as to attempt to protect the Company against possible changes in the
market value of its portfolio and to manage the portfolio's effective
yield, maturity, and duration. All of the Company's holdings are marked
to fair value monthly with the change in value reflected in unrealized
appreciation/depreciation. Upon disposition, a realized gain or loss is
recognized accordingly, except when the disposition closes a hedge. In
this instance, the gain or loss adjusts the unamortized cost of the
hedged security, and the resulting premium or discount is amortized or
accreted over the remaining life of the hedge security.
Summarized below are the specific types of derivative instruments used
by the Company.
INTEREST RATE SWAPS
Under interest rate swaps, the Company agrees with counterparties
to exchange, at specific intervals, the payments between floating
and fixed-rate interest amounts calculated by reference to
notional amounts. Net interest payments are recognized within net
investment income in the consolidated statement of income.
At December 31, 1999, the Company does not have any outstanding
interest rate swap agreements. The swap agreements outstanding at
December 31, 1998 were terminated during 1999 by the
counterparties at a loss of $167,500 to the Company.
At December 31, 1998, the Company had two outstanding interest
rate swap agreements which would have expired in 2002 and 2003.
Under the agreements, the Company received a fixed rate of 6.63%
and 6.70% on a notional amount of $7 and $8 million, respectively,
and paid a floating rate based on London Interbank Offered Rate
(LIBOR). The estimated fair value of the agreements at December
31, 1998 was a net unrealized gain of approximately $0.6 million
which is recognized in the accompanying consolidated balance
sheet.
FUTURES
In order to limit exposure to market fluctuations related to
temporary seed money invested within the separate account, the
Company entered into financial futures contracts on the S&P 500
index during 1997. No financial futures contracts were held during
1999 or 1998. The Company recorded $-0-, $-0-, and $2,035,309 of
losses from terminated contracts as a component of net investment
income during 1999, 1998, and 1997, respectively. The Company also
recorded gains of $-0-, $-0-, and $2,636,999 as a component of net
investment income from market appreciation on the underlying
hedged securities within the separate account during 1999, 1998,
and 1997, respectively.
A futures contract is an agreement involving the delivery of a
particular asset on a specified future date at an agreed upon
price. Upon entering into futures contracts, the Company
maintains, in a segregated account with its custodian, securities
with a value equal to an agreed upon portion of the notional
obligation under the futures contracts. During the period the
futures contract is open, payments are received from or made to
the broker daily based upon changes in the value of the contract
with the related income or loss reflected in the consolidated
statement of income as a contra to changes in fair value of the
hedged securities.
The Company is exposed to credit related risk in the event of
nonperformance by counterparties to financial instruments but does
not expect any counterparties to fail to meet their obligations.
It is the Company's policy to deal only with highly rated
companies.
<PAGE>
<TABLE>
<CAPTION>
(6) COMPREHENSIVE INCOME
The components of comprehensive income are as follows:
1999 1998 1997
------------ ------------ -------------
(IN THOUSANDS)
<S> <C> <C> <C>
Net (loss) income $ (13,504) 13,894 8,978
------------ ------------ -------------
Other comprehensive (loss) income, before tax -
unrealized (depreciation) appreciation of debt and
equity securities arising during period:
Unrealized holding (depreciation) appreciation
of debt and equity securities (71,773) (12,971) 13,514
Adjustment to deferred acquisition costs
attributable to unrealized depreciation
(appreciation) 31,191 6,228 (5,128)
Adjustment to PVFP attributable to unrealized
depreciation (appreciation) 11,749 2,161 (3,193)
------------ ------------ -------------
Total unrealized (depreciation) appreciation
arising during period (28,833) (4,582) 5,193
------------ ------------ -------------
Less reclassification adjustments for realized losses (gains)
included in net income:
Adjustment for losses (gains) included in
net realized (losses) gains on sales
of investments 20,214 1,600 (563)
Adjustment for (gains) losses included in
amortization of deferred acquisition costs (8,784) (768) 214
Adjustment for (gains) losses included in
amortization of PVFP (3,309) (267) 133
------------ ------------ -------------
Total reclassification adjustments for losses
(gains) included in net income 8,121 565 (216)
------------ ------------ -------------
Other comprehensive (loss) income before related
income tax (benefit) expense (36,954) (5,147) 5,409
Related income tax (benefit) expense (12,934) (1,801) 1,893
------------ ------------ -------------
Other comprehensive (loss) income, net of tax (24,020) (3,346) 3,516
------------ ------------ -------------
Comprehensive (loss) income $ (37,524) 10,548 12,494
============ ============ =============
</TABLE>
<PAGE>
(7) POSTRETIREMENT 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
under 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 1999, 1998, and 1997, the Company was allocated a
portion of benefit costs including severance pay, accumulated vacations,
and disability benefits. At December 31, 1999, 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 subsidiaries, CFLIC and 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 $0.2 million of state
income tax recoveries.
<TABLE>
<CAPTION>
Income taxes are recorded in the consolidated statement of income and
directly in certain shareholder's equity accounts. Income tax expense
for the years ended December 31 is allocated as follows:
1999 1998 1997
------------ ------------ -------------
(IN THOUSANDS)
<S> <C> <C> <C>
Statements of income:
Operating (loss) income (excluding realized
investment gains and losses) $ (4,830) 3,906 5,464
Realized investment (losses) gains (1,560) (533) 197
------------ ------------ -------------
Income tax (benefit) expense
included in the consolidated
statements of income (6,390) 3,373 5,661
Shareholder's equity -
change in deferred federal income
taxes related to unrealized (depreciation)
appreciation on securities (12,934) (1,801) 1,893
------------ ------------ -------------
Total income tax (benefit) expense $ (19,324) 1,572 7,554
============ ============ =============
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
The actual federal income tax expense differed from the expected tax
expense computed by applying the U.S. federal statutory rate to income
before taxes on income as follows:
1999 1998 1997
--------------------- --------------------- --------------------
(IN THOUSANDS)
<S> <C> <C> <C> <C> <C> <C>
Computed expected tax (benefit) expense $ (6,963) (35.0)% $ 6,043 35.0% $ 5,124 35.0%
State income taxes, net (10) -- (8) -- (33) (0.2)
Amortization of intangible assets 396 2.0 396 2.3 396 2.7
Dividend received deduction - separate
account (2,175) (10.9) (3,183) (18.5) -- --
Valuation allowance for permanent impairments
2,996 15.0 -- -- -- --
Return to provision adjustment (759) (3.8) -- -- -- --
Other 125 0.6 125 0.7 174 1.2
--------- ----------- ---------- ---------- --------- ----------
Total $ (6,390) (32.1)% $ 3,373 19.5% $ 5,661 38.7%
========= ========== ========== ========== ========= ==========
</TABLE>
<TABLE>
<CAPTION>
The tax effect of temporary differences that give rise to significant
portions of the deferred tax assets and deferred tax liabilities at
December 31, 1999 and 1998 follows:
1999 1998
----------- ------------
(IN THOUSANDS)
Deferred tax assets:
<S> <C> <C>
Policy reserves $ 31,657 31,003
Liability for commissions on recapture 1,014 2,896
Tax basis of intangible assets purchased 4,577 5,351
DAC "Proxy Tax" 23,832 20,619
Permanent impairments 5,482 --
Unrealized depreciation on investments 13,264 330
Net operating and capital loss 8,519 --
Other deferred tax assets 7,294 2,690
----------- ------------
Total deferred tax assets 95,639 62,889
Valuation allowance - permanent impairments (2,996) --
----------- ------------
Total deferred tax assets, net of valuation allowance 92,643 62,889
Deferred tax liabilities:
PVFP 10,507 11,013
Deferred policy acquisition costs 59,825 46,190
Other deferred tax liabilities 347 900
----------- ------------
Total deferred tax liabilities 70,679 58,103
----------- ------------
Net deferred tax assets $ 21,964 4,786
=========== ============
</TABLE>
<PAGE>
A valuation allowance is provided when it is more likely than not that
some portion of the deferred tax assets will not be realized. As of
December 31, 1999, the Company has provided a 55% valuation allowance
against the deferred tax asset related to the permanent impairments,
based on income projections for future years. Management believes that
it is more likely than not that the results of future operations will
generate sufficient taxable income to realize the remaining deferred
tax asset.
(9) RELATED-PARTY TRANSACTIONS
On December 31, 1997, Cova Life Management Company (CLMC) and Navisys
Incorporated (Navisys), both affiliated companies, purchased certain
assets of Johnson & Higgins/Kirke Van Orsdel, Inc. (J&H/KVI), an
unaffiliated Delaware corporation, for $2,500,000, and merged them into
Cova Life Administrative Service Company (CLASC), a joint subsidiary of
CLMC and Navisys. Navisys purchased 51% of CLASC, and the remaining 49%
was purchased by CLMC. The purchased assets are the administrative and
service systems and organization that provide the policy service
functions for the Company's life and annuity products. On October 31,
1999, CLMC purchased the remaining 51% interest in CLASC from Navisys
for $1,184,414.
The Company has entered into management, operations, and servicing
agreements with its affiliated companies. The affiliated companies are
CLMC, a Delaware corporation, which provides management services and the
employees necessary to conduct the activities of the Company; Conning
Asset Management, which provides investment advice; and CLASC, which
provides underwriting, policy issuance, claims, and other policy
administration functions. Additionally, a portion of overhead and other
corporate expenses is allocated by the Company's parent, GALIC. Expenses
and fees paid to affiliated companies in 1999, 1998, and 1997 for the
Company were $28,995,330, $20,923,330, and $9,400,517, respectively.
In 1999 and 1998, the Company's affiliate, CLMC, received approximately
$3.9 million and $3.2 million, respectively, in advisory fees from GALIC
related to advisory services on GALIC's individual annuity products.
<PAGE>
(10) STATUTORY SURPLUS AND DIVIDEND RESTRICTION
GAAP differs 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 nonrecognition 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, adjustments to record the carrying values of debt
securities and certain equity securities at fair value 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 at the date of purchase and shareholder's equity to the net
purchase price.
Statutory accounting does not recognize the purchase method of
accounting.
<TABLE>
<CAPTION>
As of December 31, the differences between statutory capital and surplus
and shareholder's equity determined in conformity with GAAP are as
follows:
1999 1998
------------- -------------
(IN THOUSANDS)
<S> <C> <C>
Statutory capital and surplus $ 102,041 104,740
Reconciling items:
GAAP investment valuation reserves (1,090) (510)
Statutory asset valuation reserve 7,362 19,206
Statutory interest maintenance reserve 6,466 5,983
GAAP investment adjustments to fair value (95,673) (3,685)
GAAP deferred policy acquisition costs 214,120 131,973
GAAP basis policy reserves (57,802) (52,305)
GAAP deferred federal income taxes (net) 21,964 4,786
GAAP guarantee assessment adjustment (9,900) (9,700)
GAAP goodwill 16,157 18,585
GAAP present value of future profits 55,406 42,230
GAAP future purchase price payable (2,898) (6,976)
Other (1,591) (2,241)
------------- -------------
GAAP shareholder's equity $ 254,562 252,086
============= =============
</TABLE>
<PAGE>
Statutory net losses for CFSLIC for the years ended December 31, 1999,
1998, and 1997 were $46,095,427, $2,830,105, and $9,816,357,
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. Due to the
1999 statutory net loss and the Company's negative earned surplus at
December 31, 1999, no dividends are permissible in 2000 without prior
approval of the insurance commissioner.
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,
1999, the Company's total adjusted capital and authorized control level
RBC were $109,402,439 and $28,033,662 respectively. This level of
adjusted capital qualifies under all tests.
(11) GUARANTY FUND ASSESSMENTS
The Company participates with 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 Company's authority to
issue new business, the Company is contingently liable for its share of
claims covered by the guaranty associations for insolvencies incurred
through 1999, 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 assets as a credit against premium taxes over, most commonly, five
years.
In November 1999, the National Organization of Life and Health Guaranty
Associations 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
$9,900,000 in future assessments on insolvencies that occurred before
December 31, 1999. 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 $9,900,000. The Company paid
approximately $36,000, $1,500,000, and $3,000,000 in guaranty fund
assessments in 1999, 1998, and 1997, respectively. These payments were
substantially reimbursed by OakRe. 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 remaining 20%. The
credits retained for 1999, 1998 and 1997 were not material.
(12) SUBSEQUENT EVENT
The purchase of GenAmerica Corporation and subsidiary, including the
Company, by MetLife was completed on January 6, 2000. On that date also,
the Company's modified coinsurance agreement with MetLife was suspended
for subsequent business.
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 as of June 30, 2000.
2. Statement of Income for the period ended June 30, 2000 and
for the year ended December 31, 1999.
3. Statement of Changes in Net Assets for the period ended June 30, 2000
and for the year ended December 31, 1999.
4. Notes to Financial Statements - June 30, 2000.
5. Independent Auditors' Report.
6. Statement of Assets and Liabilities as of December 31, 1999.
7. Statement of Operations for the year ended December 31, 1999.
8. Statements of Changes in Net Assets for the years ended December 31,
1999 and 1998.
9. Notes to Financial Statements - December 31, 1999 and 1998.
The following consolidated financial statements of the Company are included in
Part B hereof:
1. Independent Auditors' Report.
<PAGE>
2. Consolidated Balance Sheets as of December 31, 1999 and 1998.
3. Consolidated Statements of Income for the years ended December 31,
1999, 1998 and 1997.
4. Consolidated Statements of Shareholder's Equity for the
years ended December 31, 1999, 1998, and 1997.
5. Consolidated Statements of Cash Flows for the years ended
December 31, 1999, 1998, and 1997.
6. Notes to Consolidated Financial Statements - December 31,
1999, 1998, and 1997.
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***
(iv)Death Benefit Endorsements**
(v) Charitable Remainder Trust Endorsement**
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.+
<PAGE>
(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++
(x) Form of Participation Agreement among Templeton Variable Products
Series Fund, Franklin Templeton Distributors, Inc. and Cova
Financial Services Life Insurance Company**
(xi) Form of Fund Participation Agreement - American Century Variable
Portfolios, Inc.+++
(xii) Form of Fund Participation Agreement - Dreyfus+++
(xiii)Form of Fund Participation Agreement - INVESCO Variable Investment
Funds, Inc.+++
(xiv) Form of Fund Participation Agreement - PIMCO Variable Insurance
Trust+++
(xv) Form of Fund Participation Agreement - Scudder Variable Life
Investment Fund+++
9. Opinion and Consent of Counsel.+++
10. Consent of Independent Auditors.
11. Not Applicable.
<PAGE>
12. Agreement Governing Contribution.**
13. Calculation of Performance Information
14. Company Organizational Chart.+++
27. Not Applicable
***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.
++Incorporated by reference to Post-Effective Amendment No. 1 to Form N-4
electronically filed on January 26, 1998.
**Incorporated by reference to Registrant's Post-Effective Amendment No. 4
(File Nos. 333-34741 and 811-05200) electronically filed on April 30, 1999.
+++Incorporated by reference to Registrant's Post-Effective Amendment No.
6 (File Nos. 333-34741 and 811-05200) electronically filed on May 1, 2000.
ITEM 25. DIRECTORS AND OFFICERS OF THE DEPOSITOR
The following are the Officers and Directors who are engaged directly or
indirectly in activities relating to the Registrant or the variable annuity
contracts offered by the Registrant and the executive officers of the Company:
<TABLE>
<CAPTION>
<S> <C>
Name and Principal Positions and Offices
Business Address with Depositor
------------------------------- ------------------------------------
James A. Shepherdson III Chairman of the Board and Director
MetLife
Security First Group
610 Newport Center Drive
Suite 1350
Newport Beach, CA 92660
Mark E. Reynolds President and Director
One Tower Lane, Suite 3000
Oakbrook Terrace, IL 60181-4644
William P. Boscow Vice President
One Tower Lane, Suite 3000
Oakbrook Terrace, IL 60181-4644
Gregory P. Brakovich Director
MetLife
<PAGE>
Security First Group
610 Newport Center Drive
Suite 1350
Newport Beach, CA 92660
Connie A. Doern Vice President
4700 Westown Parkway
West Des Moines, IA 50266
Patricia E. Gubbe Vice President
One Tower Lane, Suite 3000
Oakbrook Terrace, IL 60181-4644
Philip A. Haley Executive 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
Lisa O. Kirchner Vice President
4700 Westown Parkway
West Des Moines, IA 50266
James W. Koeger Assistant Treasurer
700 Market Street
St. Louis, MO 63101
Richard A. Liddy Director
700 Market Street
St. Louis, MO 63101
Matthew P. McCauley Assistant Secretary and Director
700 Market St.
St. Louis, MO 63101
John J. Myers 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
Bernard J. Spaulding Senior Vice President and General
One Tower Lane, Suite 3000 Counsel and Director
Oakbrook Terrace, IL 60181-4644
<PAGE>
Joann T. Tanaka Senior Vice President and Director
One Tower Lane, Suite 3000
Oakbrook Terrace, IL 60181-4644
Patricia M. Wersching Assistant Treasurer
700 Market Street
St. Louis, MO 63101
Peter L. Witkewiz Vice President and Controller
One Tower Lane, Suite 3000 and Director
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 as Exhibit 14 in Post-Effective
Amendment No. 6 on May 1, 2000 and is incorporated herein by reference.
ITEM 27. NUMBER OF CONTRACT OWNERS
As of August 22, 2000 there were 1,806 Qualified Contract Owners and 6,237
Non-Qualified Contract Owners.
ITEM 28. INDEMNIFICATION
The Bylaws of the Company (Article IV, Section 1) provide that:
Each person who is or was a director, officer or employee of the corporation or
is or was serving at the request of the corporation as a director, officer or
employee of another corporation, partnership, joint venture, trust or other
enterprise (including the heirs, executors, administrators or estate of such
person) shall be indemnified by the corporation as of right to the full extent
permitted or authorized by the laws of the State of Missouri, as now in effect
and as hereafter amended, against any liability, judgment, fine, amount paid in
settlement, cost and expenses (including attorney's fees) asserted or threatened
against and incurred by such person in his capacity as or arising out of his
status as a director, officer or employee of the corporation or if serving at
the request of the corporation, as a director, officer or employee of another
corporation, partnership, joint venture, trust or other enterprise. The
indemnification provided by this bylaw provision shall not be exclusive of any
other rights to which those indemnified may be entitled under any other bylaw or
under any agreement, vote of shareholders or disinterested directors or
otherwise, and shall not limit in any way any right which the corporation may
have to make different or further indemnification with respect to the same or
different persons or classes of persons.
Insofar as indemnification for liability arising under the Securities Act of
1933 may be permitted directors and officers or controlling persons of the
Company pursuant to the foregoing, or otherwise, the Company has been advised
that in the opinion of the Securities and Exchange Commission such
<PAGE>
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
Cova Variable Annuity Account Four
General American Separate Account Twenty-Eight
General American Separate Account Twenty-Nine
Security Equity Separate Account 26
Security Equity Separate Account 27
(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
- ------------------ --------------------------
Patricia E. Gubbe President, Chief Compliance Officer
and Director
Shari Ruecker Vice President
Mark E. Reynolds Treasurer and Director
James W. Koeger Assistant Treasurer
John J. Myers Vice President
Peter L. Witkewiz Vice President, Controller
and Director
<PAGE>
Bernard J. Spaulding Secretary
</TABLE>
(c) Not Applicable.
ITEM 30. LOCATION OF ACCOUNTS AND RECORDS
William Flory, whose address is One Tower Lane, Suite 3000, Oakbrook
Terrace, Illinois 60181-4644 and Cova Life Administration Services Company,
4700 Westown Parkway, Bldg. 4, Suite 200, West Des Moines, IA 50266
maintain 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
<PAGE>
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 22nd day of August, 2000.
<TABLE>
<CAPTION>
<S> <C>
COVA VARIABLE ANNUITY ACCOUNT ONE
(Registrant)
By: COVA FINANCIAL SERVICES LIFE
INSURANCE COMPANY
By: /s/MARK E. REYNOLDS
------------------------------------
President
COVA FINANCIAL SERVICES LIFE
INSURANCE COMPANY
Depositor
By: /s/MARK E. REYNOLDS
------------------------------------
President
</TABLE>
<PAGE>
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>
/s/JAMES A. SHEPHERDSON III 8/21/00
------------------------- Chairman of the Board ------
James A. Shepherdson III and Director Date
/s/MARK E. REYNOLDS President and Director 8/22/00
----------------------- ------
Mark E. Reynolds Date
/s/GREGORY P. BRAKOVICH 8/18/00
------------------------- Director ------
Gregory P. Brakovich Date
/s/J. ROBERT HOPSON Director 8/17/00
------------------------ ------
J. Robert Hopson Date
/s/E. THOMAS HUGHES, JR. Treasurer and Director 8/21/00
------------------------ ------
E. Thomas Hughes, Jr. Date
----------------------- Director ------
Richard A. Liddy Date
/s/MATTHEW P. MCCAULEY Director 8/21/00
------------------------ ------
Matthew P. McCauley Date
------------------------ Director ------
Bernard J. Spaulding Date
<PAGE>
/s/J. TERRI TANAKA 8/17/00
------------------------ Director ------
J. Terri Tanaka Date
/s/PETER L. WITKEWIZ 8/17/00
------------------------ Controller and Director ------
Peter L. Witkewiz Date
</TABLE>
INDEX TO EXHIBITS
TO POST-EFFECTIVE AMENDMENT NO. 7
TO
FORM N-4
EXHIBIT NO.
EX-99.B10 Consent of Independent Auditors
EX-99.B13 Calculation of Performance Information
