COVA VARIABLE ANNUITY ACCOUNT ONE
485BPOS, 2000-05-01
Previous: COVA VARIABLE ANNUITY ACCOUNT ONE, 485BPOS, 2000-05-01
Next: AIR METHODS CORP, DEF 14A, 2000-05-01






                                                      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. 6                                      [X]

REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940          [ ]
     Amendment No. 40                                                    [X]

                          (Check appropriate box or boxes.)

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

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

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

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

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

     Copies to:
          Judith A. Hasenauer            and   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 May 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>
          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
- - --------                                           -----------------------
          PART B

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

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

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

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

Item 19.  Purchase of Securities Being Offered .   Not Applicable

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

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

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

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



                                    PART C

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


                               PART A - VERSION A



The Fixed
And Variable Annuity

issued by

COVA VARIABLE ANNUITY
ACCOUNT ONE

and

COVA FINANCIAL SERVICES
LIFE INSURANCE COMPANY


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

The annuity contract has 45 investment choices - a fixed account which offers an
interest rate which is guaranteed by Cova, and 44 investment  portfolios  listed
below.  You  can put  your  money  in the  fixed  account  and/or  any of  these
investment portfolios (except as noted). CURRENTLY, IF YOU ARE NOT PARTICIPATING
IN AN ASSET ALLOCATION PROGRAM, YOU CAN ONLY INVEST IN 15 INVESTMENT  PORTFOLIOS
AT ANY ONE TIME.


AIM Variable Insurance Funds:

     Managed by A I M Advisors, Inc.
         AIM V.I. Capital Appreciation Fund
         AIM V.I. International Equity Fund
         AIM V.I. Value Fund


Alliance Variable Products Series Fund, Inc.:

     Managed by Alliance Capital
     Management L.P.
         Premier Growth Portfolio (Class A)
         Real Estate Investment Portfolio (Class A)


Cova Series Trust:

     Managed by J.P. Morgan
     Investment Management Inc.
         International Equity Portfolio
         Large Cap Stock Portfolio
         Quality Bond Portfolio
         Select Equity Portfolio
         Small Cap Stock Portfolio

     Managed by Lord, Abbett & Co.
         Bond Debenture Portfolio
         Developing Growth Portfolio
         Large Cap Research Portfolio
         Lord Abbett Growth and Income Portfolio
         Mid-Cap Value Portfolio

Franklin Templeton Variable Insurance Products Trust*, Class 1 Shares:
     Managed by Franklin Advisers, Inc.
         Franklin Small Cap Fund (the surviving fund of the merger with
         Franklin Small Cap Investments Fund)

     Managed by Franklin Mutual Advisers, LLC
         Mutual Shares Securities Fund (the surviving fund of the merger with
         Mutual Shares Investments Fund)

     Managed by Templeton Asset
     Management Ltd.
         Templeton Developing Markets Securities Fund (formerly,
         Templeton Developing Markets Fund)

     Managed by Templeton Investment
     Counsel, Inc.
         Templeton International Securities Fund (formerly, Templeton
         International Fund)

*Effective May 1, 2000, the portfolios of the Templeton Variable Products Series
Fund  were  merged  into  similar  portfolios  of  Franklin  Templeton  Variable
Insurance Products Trust.

General American Capital Company:

     Managed by Conning Asset
     Management Company
         Money Market Fund


Goldman Sachs Variable Insurance Trust ("VIT"):

     Managed by Goldman Sachs
     Asset Management, a unit of the Investment Management Division of
      Goldman, Sachs & Co.
         Goldman Sachs VIT Growth and Income Fund
         Goldman Sachs VIT Internet Tollkeeper Fund  (available as of
          July 1, 2000)
     Managed by Goldman Sachs
     Asset Management International
         Goldman Sachs VIT Global Income Fund
         Goldman Sachs VIT International Equity Fund


Kemper Variable Series:

     Managed by Scudder Kemper
     Investments, Inc.
         Kemper Government Securities Portfolio
         Kemper Small Cap Growth Portfolio
         Kemper Small Cap Value Portfolio


Liberty Variable Investment Trust:

     Managed by Newport Fund
     Management Inc.
         Newport Tiger Fund, Variable Series


MFS Variable Insurance Trust:

     Managed by Massachusetts
     Financial Services Company
         MFS Emerging Growth Series
         MFS Emerging Markets Equity Series (formerly,
            MFS/Foreign & Colonial Emerging
            Markets Equity Series)(not available)
         MFS Global Governments Series
         MFS Growth With Income Series
         MFS High Income Series
         MFS Research Series


Oppenheimer Variable Account Funds:

     Managed by OppenheimerFunds, Inc.
         Oppenheimer Bond Fund/VA
         Oppenheimer Capital Appreciation Fund/VA
         Oppenheimer High Income Fund/VA
         Oppenheimer Main Street Growth & Income Fund/VA
         Oppenheimer Strategic Bond Fund/VA


Putnam Variable Trust:

     Managed by Putnam Investment
     Management, Inc.
         Putnam VT Growth and Income Fund Class IA Shares
         Putnam VT International Growth Fund Class IA Shares
         Putnam VT International New
           Opportunities Fund Class IA Shares
         Putnam VT New Value Fund Class IA Shares
         Putnam VT Vista Fund - Class IA Shares



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

To learn more about the Cova Fixed and Variable Annuity Contract, you can obtain
a copy of the Statement of Additional Information (SAI) dated May 1, 2000.
The SAI has been filed with the Securities and Exchange  Commission (SEC) and is
legally   a  part  of  the   prospectus.   The   SEC   maintains   a  Web   site
(http://www.sec.gov)  that contains the SAI, material incorporated by reference,
and other information regarding companies that file electronically with the SEC.
The Table of  Contents of the SAI is on Page __ of this  prospectus.  For a free
copy of the SAI, call us at  (800)523-1661 or write us at: One Tower Lane, Suite
3000, Oakbrook Terrace, Illinois 60181-4644.

The Contracts:

o    are not bank deposits
o    are not federally insured
o    are not endorsed by any bank or government agency
o    are not guaranteed and may be subject to loss of principal

The  Securities and Exchange  Commission  has not approved or disapproved  these
securities  or  determined  if this  prospectus  is  accurate or  complete.  Any
representation to the contrary is a criminal offense.

May 1, 2000




TABLE OF CONTENTS                                         Page

  INDEX OF SPECIAL TERMS

  SUMMARY

  Fee Table

  Examples

  1. THE ANNUITY CONTRACT

  2. ANNUITY PAYMENTS (THE INCOME PHASE)
     Annuity Date
     Annuity Payments
     Annuity Options

  3. PURCHASE
     Purchase Payments
     Allocation of Purchase Payments
     Free Look
     Accumulation Units

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

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

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


  7. ACCESS TO YOUR MONEY
     Systematic Withdrawal Program
     Suspension of Payments or Transfers

  8. PERFORMANCE

  9. DEATH BENEFIT
     Upon Your Death
     Death of Annuitant

10. OTHER INFORMATION
     Cova
     The Separate Account
     Distributor
     Ownership
     Beneficiary
     Assignment
     Financial Statements

TABLE OF CONTENTS OF THE STATEMENT OF
ADDITIONAL INFORMATION

APPENDIX A
Condensed Financial Information

APPENDIX B

APPENDIX C
Performance Information

INDEX OF SPECIAL TERMS

Because of the complex nature of the contract, we have used certain words
or terms in this prospectus which may need an explanation.  We have
identified the following as some of these words or terms.  The page that is
indicated here is where we believe you will find the best explanation for
the word or term.  These words and terms are in italics on the indicated
page.
                                                          Page

Accumulation Phase                                          14
Accumulation Unit                                           15
Annuitant                                                   14
Annuity Date                                                14
Annuity Options                                             14
Annuity Payments                                            14
Annuity Unit                                                15
Beneficiary                                                 24
Fixed Account                                               14
Income Phase                                                14
Investment Portfolios                                       16
Joint Owner                                                 24
Non-Qualified                                               20
Owner                                                       24
Purchase Payment                                            15
Qualified                                                   20
Tax Deferral                                                20


SUMMARY

The sections in this Summary  correspond  to sections in this  prospectus  which
discuss the topics in more detail.


1. THE ANNUITY CONTRACT:

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

This contract offers 44 investment portfolios.  These portfolios are designed to
offer a potentially better return than the fixed account.  However,  this is NOT
guaranteed. You can also lose your money.

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

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

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

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



2. ANNUITY PAYMENTS (THE INCOME PHASE):

If you want to  receive  regular  income  from your  annuity,  you can choose an
annuity option.  Once you begin receiving  regular  payments,  you cannot change
your payment plan. During the income phase, you have the same investment choices
you had during the accumulation phase. You can choose to have payments come from
the fixed account, the investment  portfolios or both. If you choose to have any
part of your payments come from the investment portfolios,  the dollar amount of
your payments may go up or down.



3. HOW TO PURCHASE THE CONTRACT:

You can buy this contract with $5,000 or more under most circumstances.  You can
add  $500 or more  any  time  you  like  during  the  accumulation  phase.  Your
registered representative can help you fill out the proper forms.



4. INVESTMENT OPTIONS:

You can put your money in the investment  portfolios which are briefly described
in  Appendix  B and more  fully  described  in the  prospectuses  for the funds.
Currently,  if you are not participating in an asset allocation program, you can
only invest in 15 investment portfolios at any one time.

Depending upon market  conditions and the  performance of the  portfolio(s)  you
select, you can make or lose money in any of these portfolios.



5. EXPENSES:

The contract has insurance features and investment features, and there are costs
related to each.

o    Each  year  Cova  deducts  a $30  contract  maintenance  charge  from  your
     contract.  During the accumulation phase, Cova currently waives this charge
     if the value of your contract is at least $50,000.

o    Cova also  deducts  for its  insurance  charges  which  total  1.40% of the
     average  daily  value  of  your  contract   allocated  to  the   investment
     portfolios.

o    If you take your money out,  Cova may assess a  withdrawal  charge which is
     equal to 5% of the  purchase  payment  you  withdraw.  After Cova has had a
     purchase  payment for 5 years,  there is no charge by Cova for a withdrawal
     of that purchase payment.

o    When you begin receiving  regular income  payments from your annuity,  Cova
     will assess a state premium tax charge, if applicable, which ranges from 0%
     - 4% depending upon the state.

o    The first 12  transfers  in a year are free.  After that, a transfer fee of
     $25 or 2% of the amount transferred (whichever is less) is assessed.

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



6. TAXES:

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



7. ACCESS TO YOUR MONEY:

You can take money out at any time  during  the  accumulation  phase.  After the
first year,  you can take up to 10% of your total  purchase  payments  each year
without charge from Cova. Withdrawals of purchase payments in excess of that may
be charged a withdrawal charge, depending on how long your money has been in the
contract.  However,  Cova will never assess a withdrawal  charge on earnings you
withdraw. Earnings are defined as the value in your contract minus the remaining
purchase payments in your contract.  Of course,  you may also have to pay income
tax and a tax penalty on any money you take out.



8. DEATH BENEFIT:

If you die before moving to the income phase, the person you have chosen as your
beneficiary will receive a death benefit.



9. OTHER INFORMATION:

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

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

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

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

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

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

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

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

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


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

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


COVA VARIABLE ANNUITY ACCOUNT ONE FEE TABLE
The purpose of the Fee Table is to show you the various  expenses you will incur
directly or indirectly with the contract. The Fee Table reflects expenses of the
Separate Account as well as of the investment portfolios.  Expenses of the
investment portfolios are not fixed or specified under the terms of the contract
and actual expenses may vary.

Owner Transaction Expenses
Withdrawal Charge (see Note 1 below)
     5% of purchase payment withdrawn

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

Contract Maintenance Charge (see Note 3 below)
     $30 per contract per year

Separate Account Annual Expenses
(as a percentage of average account value)
     Mortality and Expense Risk Premium                  1.25%
     Administrative Expense Charge                        .15%
                                                          ---
     TOTAL SEPARATE ACCOUNT
     ANNUAL EXPENSES                                     1.40%





<TABLE>
<CAPTION>
Investment Portfolio Expenses
(as a percentage of the average daily net assets of an investment portfolio)
                                                                                                                  Total Annual
                                                                 Management Fees         Other Expenses        Portfolio Expenses
- - ----------------------------------------------------------------------------------------------------------------------------------

AIM Variable Insurance Funds
Managed by A I M Advisors, Inc.
<S>                                                                   <C>                     <C>                     <C>
       A I M V.I. Capital Appreciation Fund                           .62%                    .11%                    .73%
       A I M V.I. International Equity Fund                           .75%                    .22%                    .97%
       A I M V.I. Value Fund                                          .61%                    .15%                    .76%
- - ----------------------------------------------------------------------------------------------------------------------------------

                                                                               Other Expenses after        Total Annual Portfolio
                                                                              (expense reimbursement       Expenses (after expense
                                                            Management            for Real Estate          reimbursement for Real
                                                               Fees            Investment Portfolio)    Estate Investment Portfolio)
- - ----------------------------------------------------------------------------------------------------------------------------------

Alliance Variable Products Series Fund, Inc.
Managed by Alliance Capital Management L.P.
       Premier Growth Portfolio (Class A)                     1.00%                     .05%                        1.05%
       Real Estate Investment Portfolio (Class A)*             .49%                     .46%                         .95%
- - ----------------------------------------------------------------------------------------------------------------------------------
<FN>
* The expenses shown with respect to the Real Estate  Investment  Portfolio are
net of voluntary reimbursements.  Expenses have been capped at .95% annually and
the  adviser  to the  Fund  intends  to  continue  such  reimbursements  for the
foreseeable  future. For the year ended December 31, 1999, the expenses  for the
Real  Estate  Investment Portfolio,  before reimbursement, were: .90% management
fees and .82% for other expenses.
</FN>
</TABLE>


<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT ONE FEE TABLE (continued)
                                                                                                                  Total Annual
                                                                                         Other Expenses        Portfolio Expenses
                                                                                         (after expense          (after expense
                                                                   Management          reimbursement for        reimbursement for
                                                                      Fees           certain Portfolios)(1)  certain Portfolios)(1)
- - ----------------------------------------------------------------------------------------------------------------------------------

Cova Series Trust
Managed by J.P. Morgan Investment Management Inc.
<S>
                                                                     <C>                     <C>                     <C>

       International Equity Portfolio                                 .79%                    .31%                   1.10%
       Large Cap Stock Portfolio                                      .65%                    .10%                    .75%
       Quality Bond Portfolio                                         .54%                    .10%                    .64%
       Select Equity Portfolio                                        .67%                    .10%                    .77%
       Small Cap Stock Portfolio                                      .85%                    .19%                   1.04%

Managed by Lord, Abbett &Co.
       Bond Debenture Portfolio                                       .75%                    .10%                    .85%
       Developing Growth Portfolio                                    .90%                    .30%                   1.20%
       Large Cap Research Portfolio                                  1.00%                    .30%                   1.30%
       Lord Abbett Growth and Income Portfolio(2)                     .65%                    .05%                    .70%
       Mid-Cap Value Portfolio                                       1.00%                    .30%                   1.30%
- - ----------------------------------------------------------------------------------------------------------------------------------
<FN>
(1) Cova reimburses the investment portfolios, except the Select Equity,
Small Cap Stock and International Equity Portfolios, for all operating
expenses (exclusive of the management fees) in excess of approximately .30%
for the Mid-Cap Value, Large Cap Research and Developing Growth Portfolios
and in excess of approximately .10% for the other investment portfolios.
Prior to May 1, 1999, Cova had reimbursed expenses in excess of approximately
 .10% with respect to the Select Equity, Small Cap Stock, International Equity,
Mid-Cap Value, Large Cap Research and Developing Growth Portfolios.  Therefore,
the amounts shown above under "Other Expenses"  have been restated to reflect
the estimated expenses for the Select Equity, Small Cap Stock and International
Equity Portfolios for the year ending December 31, 2000.  Absent these expense
reimbursement arrangements, the total annual portfolio expenses for the year
ended December 31, 1999 were: 1.09% for the Small Cap Stock Portfolio; 1.15% for
the International Equity Portfolio; .71% for the Quality Bond Portfolio; .76% for
the Large Cap Stock Portfolio; .86% for the Bond Debenture Portfolio; 1.41% for the
 Mid-Cap Value Portfolio; 1.38% for the Large Cap Research Portfolio; and 1.34% for
the Developing Growth Portfolio.

(2) The Portfolio commenced investment operations on January 8, 1999.
</FN>
</TABLE>

<TABLE>
<CAPTION>

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

Franklin Templeton Variable Insurance Products Trust, Class 1 Shares

<S>            <C>                                                   <C>                   <C>                        <C>
Managed by Franklin Advisers, Inc.
Small Cap Fund (*)                                                   .55%                    .27%                     .82%

Managed by Franklin Mutual Advisers, LLC
  Mutual Shares Securities Fund(**)                                  .60%                    .19%                     .79%

Managed by Templeton Asset Management Ltd.
       Templeton Developing Markets
       Securities Fund (***)                                         1.25%                   .31%                    1.56%

Managed by Templeton Investment Counsel, Inc.
       Templeton International Securities
       Fund (****)                                                    .69%                   .19%                     .88%
- - ----------------------------------------------------------------------------------------------------------------------------------
<FN>
*    On 2/8/00, a merger and reorganization was approved that combined the
assets of the fund with a similar fund of Templeton Variable Products Series
Fund, effective 5/1/00.  On 2/8/00, fund shareholders approved new management
fees, which apply to the combined fund effective 5/1/00.  The table shows
restated total expenses based on the new fees and assets of the fund as of
12/31/99, and not the assets of the combined fund.  However, if the table
reflected both the new fees and the combined assets, the fund's expenses
after 5/1/00 would be estimated as: Management Fees 0.55%, Other Expenses
0.27%, and Total Fund Operating Expenses 0.82%.

**   On 2/8/00, a merger and reorganization was approved that combined the
fund with a similar fund of Templeton Variable Products Series Fund, effective
5/1/00.  The table shows total expenses based on the fund's assets as of 12/31/99,
and not the assets of the combined fund.  However, if the table reflected
combined assets, the fund's expenses after 5/1/00 would be estimated as:
Management Fees 0.60%, Other Expenses 0.19%, and Total Fund Operating Expenses
0.79%.

*** On 2/8/00, shareholders approved a merger and reorganization that
combined the fund with the Templeton Developing Markets Equity Fund, effective
5/1/00. The shareholders of that fund had approved new management fees, which
apply to the combined fund effective 5/1/00.  The table shows restated total
expenses based on the new fees and the assets of the fund as of 12/31/99, and
not the assets of the combined fund.  However, if the table reflected both the
new fees and the combined assets, the fund's expenses after 5/1/00 would be
estimated as: Management Fees 1.25%, Other Expenses 0.29%, and Total Fund Operating Expenses 1.54%.

**** On 2/8/00, shareholders approved a merger and reorganization that
combined the fund with the Templeton International Equity Fund, effective
5/1/00.  The shareholders of that fund had approved new management fees,
which apply to the combined fund effective 5/1/00.  The table shows restated
total expenses based on the new fees and the assets of the fund as of
12/31/99, and not the assets of the combined fund.  However, if the table
reflected both the new fees and the combined assets, the fund's expenses
after 5/1/00 would be estimated as: Management Fees 0.65%, Other Expenses
0.20%, and Total Fund Operating Expenses 0.85%.
</FN>
</TABLE>

<TABLE>
<CAPTION>

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

General American Capital Company
Managed by Conning Asset Management Company
<S>                                                                   <C>                     <C>                     <C>
       Money Market Fund                                              .125%                   .08%                    .205%
- - ----------------------------------------------------------------------------------------------------------------------------------

- - -

COVA VARIABLE ANNUITY ACCOUNT ONE FEE TABLE (continued)
                                                                                                                  Total Annual
                                                                                         Other Expenses        Portfolio Expenses
                                                                   Management            (after expense          (after expense
                                                                      Fees               reimbursement)*         reimbursement)*
- - ----------------------------------------------------------------------------------------------------------------------------------

Goldman Sachs Variable Insurance Trust
Managed by Goldman Sachs Asset Management
       Goldman Sachs VIT Growth and Income Fund                       .75%                    .25%                   1.00%
       Goldman Sachs VIT Internet Tollkeeper Fund                   1.00%                    .25%                   1.25%

Managed by Goldman Sachs Asset Management International
       Goldman Sachs VIT Global Income Fund                            .90%                    .25%                   1.15%
       Goldman Sachs VIT International Equity Fund                    1.00%                    .35%                   1.35%
- - ----------------------------------------------------------------------------------------------------------------------------------
<FN>
* The investment advisers to the Goldman Sachs VIT Growth and Income, Internet
Tollkeeper, International Equity  and  Global  Income  Funds  have  voluntarily
agreed to reduce or limit certain  "Other  Expenses"  of such Funds  (excluding
management  fees,  taxes, interest, brokerage fees, litigation, indemnification
and other extraordinary expenses) to the extent such  expenses  exceed  0.25%,
0.25%, 0.35% and 0.25% per annum of such  Funds'  average  daily net  assets,
respectively.  The expenses shown include this reimbursement. If not included,
the "Other Expenses" and "Total Annual  Portfolio  Expenses" for the Goldman
Sachs Growth and Income, Internet Tollkeeper, International Equity and Global
Income Funds would be .47% and 1.22%, ___% and ___% (estimated), .77% and 1.77%
and 1.78% and 2.68%,  respectively.  The reductions or limitations  may be
discontinued or modified by the investment  advisers in their  discretion at
any time.  The Fund's expenses shown in the fee table are based on estimated
expenses for the fiscal year ending December 31, 2000.
</FN>
</TABLE>

<TABLE>
<CAPTION>

                                                                                                                  Total Annual
                                                                                    Other Expenses             Portfolio Expenses
                                                                                    (after expense               (after expense
                                                               Management          reimbursement for            reimbursement for
                                                                  Fees        Small Cap Value Portfolio)  Small Cap Value Portfolio)
- - ----------------------------------------------------------------------------------------------------------------------------------

Kemper Variable Series
Managed by Scudder Kemper Investments, Inc.
<S>                                                               <C>                    <C>                          <C>
       Kemper Government Securities Portfolio                     .55%                   .08%                         .63%
       Kemper Small Cap Growth Portfolio                          .65%                   .06%                         .71%
       Kemper Small Cap Value Portfolio                           .75%                   .09%*                        .84%
- - ----------------------------------------------------------------------------------------------------------------------------------
<FN>
* Pursuant to its agreement with Kemper Variable Series,  the investment manager
and the accounting agent have agreed,  for the one year period commencing May 1,
2000, to limit their respective fees and to reimburse other operating  expenses to
the extent necessary to limit total operating expenses of the Kemper Small Cap
Value Portfolio  to .84%.  The  amounts set forth in the table  above  reflect
actual expenses for the past fiscal year, which were at or lower than these
expense limits, after the benefit of any custodial credits.
</FN>
</TABLE>

<TABLE>
<CAPTION>

COVA VARIABLE ANNUITY ACCOUNT ONE FEE TABLE (continued)
                                                                                                                  Total Annual
                                                                 Management Fees         Other Expenses        Portfolio Expenses
- - ----------------------------------------------------------------------------------------------------------------------------------

Liberty Variable Investment Trust
Managed by Newport Fund Management Inc.
<S>                                                                   <C>                     <C>                    <C>
       Newport Tiger Fund, Variable Series                            .90%                    .31%                   1.21%
- - ----------------------------------------------------------------------------------------------------------------------------------



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

MFS Variable Insurance Trust (1)
Managed by Massachusetts Financial Services Company
       MFS Emerging Growth Series                                     .75%                    .09%                    .84%
       MFS Emerging Markets Equity Series (2)                        1.25%                    .32%                   1.57%
       MFS Global Governments Series (2)                              .75%                    .16%                    .91%
       MFS Growth With Income Series                                  .75%                    .13%                    .88%
       MFS High Income Series (2)                                     .75%                    .16%                    .91%
       MFS Research Series                                            .75%                    .11%                    .86%


- - ----------------------------------------------------------------------------------------------------------------------------------
<FN>
(1) Each  series has an expense  offset  arrangement  which  reduces the series'
custodian  fee based upon the amount of cash  maintained  by the series with its
custodian and dividend  disbursing  agent. Each series may enter into other such
arrangements  and  directed  brokerage  arrangements,  which would also have the
effect of reducing the series' expenses. The expenses shown above do not take
into account these expense  reductions,  and are therefore  higher than the
actual  expenses of the series.

(2) MFS has contractually agreed to bear  expenses for these series, subject to
reimbursement by these series,  such that each series' "Other Expenses" do not
exceed 0.15% of the average  daily net assets of the series  during the current
fiscal year with respect to the Global Governments Series and High Income Series
and 0.25% with respect to the Emerging Markets Equity Series. Absent the expense
reimbursement,  the Total Annual Portfolio  Expenses for the year  ended  December
31,  1999, were  1.05%  for the MFS  Global Governments Series, .97% for the High
Income Series and 6.09% for the MFS  Emerging  Markets Equity  Series.
The  payments  made by MFS on behalf of each  series  under this arrangement
are subject to  reimbursement  by the series to  MFS,  which will be accomplished by
the payment of an expense reimbursement fee  by the series to MFS computed  and paid
monthly at a  percentage  of the  series'  average  daily net assets for its then
current fiscal year,  with a limitation  that  immediately after such payment,  the
series' "Other Expenses"  will not exceed the percentage set forth above for that
series.  The obligation of MFS to bear a series' "Other Expenses"  pursuant to
this arrangement,  and  the series'  obligation to pay the reimbursement  fee to
MFS,  terminates  on  the  earlier  of the  date  on  which payments  made by the
series  equal  the prior  payment  of such  reimbursable expenses by MFS or
December 31, 2004. MFS  may, in its discretion, terminate this arrangement at an
earlier date provided  that the  arrangement  will continue for each series until
at least May 1, 2001, unless  terminated  with the consent of the board of
trustees which oversees the series.


</FN>
</TABLE>

<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT ONE FEE TABLE (continued)
                                                                                                                  Total Annual
                                                                 Management Fees         Other Expenses        Portfolio Expenses
- - ----------------------------------------------------------------------------------------------------------------------------------

Oppenheimer Variable Account Funds
Managed by OppenheimerFunds, Inc.
<S>                                                                   <C>                     <C>                     <C>
       Oppenheimer Bond Fund/VA                                       .72%                    .01%                    .73%
       Oppenheimer Capital Appreciation Fund/VA                       .68%                    .02%                    .70%
       Oppenheimer High Income Fund/VA                                .74%                    .01%                    .75%
       Oppenheimer Main Street Growth & Income Fund/VA                .73%                    .05%                    .78%
       Oppenheimer Strategic Bond Fund/VA                             .74%                    .04%                    .78%
- - ----------------------------------------------------------------------------------------------------------------------------------



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

Putnam Variable Trust
Managed by Putnam Investment Management, Inc.
<S>                                                                        <C>                     <C>                     <C>
       Putnam VT Growth and Income Fund - Class IA Shares                  .46%                    .04%                    .50%
       Putnam VT International Growth Fund - Class IA Shares               .80%                    .22%                   1.02%
       Putnam VT International New Opportunities Fund - Class IA Shares   1.08%                    .33%                   1.41%
       Putnam VT New Value Fund - Class IA Shares                          .70%                    .10%                    .80%
       Putnam VT Vista Fund - Class IA Shares                              .65%                    .10%                    .75%
- - ----------------------------------------------------------------------------------------------------------------------------------
<FN>

</FN>
</TABLE>



<TABLE>
<CAPTION>
Examples

The  examples  should  not be  considered  a  representation  of past or  future
expenses. Actual expenses may be greater or less than those shown.
For purposes of the examples, the assumed average contract size is $30,000.

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           5 years           10 years
- - ----------------------------------------------------------------------------------------------------------------------------------

AIM Variable Insurance Funds
Managed by A I M Advisors, Inc.
<S>                                                                     <C>             <C>                <C>              <C>
       AIM V.I. Capital Appreciation                               (a)  $72.59      (a) $114.54       (a)  $163.94      (a) $254.10
                                                                   (b)  $22.59      (b) $ 69.54       (b)  $118.94      (b) $254.10
       AIM V.I. International Equity                               (a)  $75.00      (a) $121.77       (a)  $176.00      (a) $278.22
                                                                   (b)  $25.00      (b) $ 76.77       (b)  $131.00      (b) $278.22
       AIM V.I. Value                                              (a)  $72.90      (a) $115.45       (a)  $165.46      (a) $257.15
                                                                   (b)  $22.90      (b) $ 70.45       (b)  $120.46      (b) $257.15
- - ----------------------------------------------------------------------------------------------------------------------------------

Alliance Variable Products Series Fund
Managed by Alliance Capital Management L.P.
       Premier Growth (Class A)                                    (a)   $75.80     (a) $124.17       (a)  $179.99      (a) $286.12
                                                                   (b)   $25.80     (b) $ 79.17       (b)  $134.99      (b) $286.12
       Real Estate Investment (Class A)                            (a)   $74.80     (a) $121.17       (a)  $175.00      (a) $276.23
                                                                   (b)   $24.80     (b) $ 76.17       (b)  $130.00      (b) $276.23
- - ----------------------------------------------------------------------------------------------------------------------------------

Cova Series Trust
Managed by J.P. Morgan Investment Management Inc.
       International Equity                                        (a)  $76.30      (a) $125.66       (a)  $182.48      (a) $291.02
                                                                   (b)  $26.30      (b) $ 80.66       (b)  $137.48      (b) $291.02
       Large Cap Stock                                             (a)  $72.80      (a) $115.15       (a)  $164.95      (a) $256.13
                                                                   (b)  $22.80      (b) $ 70.15       (b)  $119.95      (b) $256.13
       Quality Bond                                                (a)  $71.69      (a) $111.82       (a)  $159.38      (a) $244.89
                                                                   (b)  $21.69      (b) $ 66.82       (b)  $114.38      (b) $244.89
       Select Equity                                               (a)  $73.00      (a) $115.75       (a)  $165.96      (a) $258.16
                                                                   (b)  $23.00      (b) $ 70.75       (b)  $120.96      (b) $258.16
       Small Cap Stock                                             (a)  $75.70      (a) $123.87       (a)  $179.49      (a) $285.14
                                                                   (b)  $25.70      (b) $ 78.87       (b)  $134.49      (b) $285.14
- - ----------------------------------------------------------------------------------------------------------------------------------
Managed by Lord, Abbett & Co.
       Bond Debenture                                              (a)  $73.80      (a) $118.16       (a)  $169.99      (a) $266.24
                                                                   (b)  $23.80      (b) $ 73.16       (b)  $124.99      (b) $266.24
       Developing Growth                                           (a)  $77.30      (a) $128.65       (a)  $187.42      (a) $300.75
                                                                   (b)  $27.30      (b) $ 83.65       (b)  $142.42      (b) $300.75
       Large Cap Research                                          (a)  $78.30      (a) $131.62       (a)  $192.35      (a) $310.37
                                                                   (b)  $28.30      (b) $ 86.62       (b)  $147.35      (b) $310.37
       Lord Abbett Growth and Income                               (a)  $72.29      (a) $113.63       (a)  $162.42      (a) $251.04
                                                                   (b)  $22.29      (b) $ 68.63       (b)  $117.42      (b) $251.04
       Mid-Cap Value                                               (a)  $78.30      (a) $131.62       (a)  $192.35      (a) $310.37
                                                                   (b)  $28.30      (b) $ 86.62       (b)  $147.35      (b) $310.37
- - ----------------------------------------------------------------------------------------------------------------------------------


Examples (continued)
                                                                                            Time Periods
                                                                  1 year            3 years           5 years           10 years
- - ----------------------------------------------------------------------------------------------------------------------------------
Franklin Templeton Variable Insurance Products Trust, Class 1 Shares
Managed by Franklin Advisers, Inc.
       Small Cap                                                   (a)  $73.50      (a)  $117.26       (a)  $168.48     (a) $263.22
                                                                   (b)  $23.50      (b)  $ 72.26       (b)  $123.48     (b) $263.22
Managed by Franklin Mutual Advisers, LLC
       Mutual Shares Securities                                    (a)  $73.20      (a)  $116.35       (a)  $166.97     (a) $260.19
                                                                   (b)  $23.20      (b)  $ 71.35       (b)  $121.97     (b) $260.19

Managed by Templeton Asset Management Ltd.
       Templeton Developing Markets Securities                     (a)  $80.89      (a)  $139.31       (a)  $205.03     (a) $334.89
                                                                   (b)  $30.89      (b)  $ 94.31       (b)  $160.03     (b) $334.89

Managed by Templeton Investment Counsel, Inc.
       Templeton International Securities                          (a)  $74.10      (a)  $119.07       (a)  $171.50     (a) $269.25
                                                                   (b)  $24.10      (b)  $ 74.07       (b)  $126.50     (b) $269.25
- ------------------------------------------------------------------------------------------------------------------------------------

General American Capital Company
Managed by Conning Asset Management Company
       Money Market                                                (a)  $67.31      (a)  $98.54     (a) $137.02        (a) $199.08
                                                                   (b)  $17.31      (b)  $53.54     (b) $ 92.02        (b) $199.08
- - ----------------------------------------------------------------------------------------------------------------------------------

Goldman Sachs Variable Insurance Trust
Managed by Goldman Sachs Asset Management
       Goldman Sachs VIT Growth and Income Fund                    (a)  $75.30      (a)  $122.67      (a)  $177.50      (a) $281.19
                                                                   (b)  $25.30      (b)  $ 77.67      (b)  $132.50      (b) $281.19
       Goldman Sachs VIT Internet Tollkeeper Fund                 (a)  $77.80      (a)  $130.14
                                                                   (b)  $27.80      (b)  $ 85.14
Managed by Goldman Sachs Asset Management International

       Goldman Sachs VIT Global Income Fund                        (a)  $76.80      (a)  $127.16      (a)  $184.95      (a) $295.90
                                                                   (b)  $26.80      (b)  $ 82.16      (b)  $139.95      (b) $295.90
       Goldman Sachs VIT International Equity Fund                 (a)  $78.79      (a)  $133.11      (a)  $194.80      (a) $315.14
                                                                   (b)  $28.79      (b)  $ 88.11      (b)  $149.80      (b) $315.14
- - ----------------------------------------------------------------------------------------------------------------------------------

Kemper Variable Series
Managed by Scudder Kemper Investments, Inc.

       Kemper Government Securities                                (a)  $71.59      (a)  $111.51      (a)  $158.87      (a) $243.86
                                                                   (b)  $21.59      (b)  $ 66.51      (b)  $113.87      (b) $243.86
       Kemper Small Cap Growth                                     (a)  $72.39      (a)  $113.94      (a)  $162.93      (a) $252.06
                                                                   (b)  $22.39      (b)  $ 68.94      (b)  $117.93      (b) $252.06
       Kemper Small Cap Value                                      (a)  $73.70      (a)  $117.86      (a)  $169.49      (a) $265.23
                                                                   (b)  $23.70      (b)  $ 72.86      (b)  $124.49      (b) $265.23
- - ----------------------------------------------------------------------------------------------------------------------------------

Liberty Variable Investment Trust
Managed by Newport Fund Management Inc.
       Newport Tiger Fund, Variable Series                         (a)  $72.40      (a)  $128.94      (a)  $187.92      (a) $301.71
                                                                   (b)  $27.40      (b)  $ 83.94      (b)  $142.92      (b) $301.71
- - ----------------------------------------------------------------------------------------------------------------------------------

MFS Variable Insurance Trust
Managed by Massachusetts Financial Services Company

       MFS Emerging Growth                                         (a)  $73.70      (a)  $117.86      (a)  $169.49      (a) $265.23
                                                                   (b)  $23.70      (b)  $ 72.86      (b)  $124.49      (b) $265.23
       MFS Emerging Markets Equity
         Series                                                    (a)  $80.98      (a)  $139.61      (a)  $205.51      (a) $335.82
                                                                   (b)  $30.98      (b)  $ 94.61      (b)  $160.51      (b) $335.82
       MFS Global Governments                                      (a)  $74.40      (a)  $119.97      (a)  $173.00      (a) $272.25
                                                                   (b)  $24.40      (b)  $ 74.97      (b)  $128.00      (b) $272.25
       MFS Growth With Income                                      (a)  $74.10      (a)  $119.07      (a)  $171.50      (a) $269.25
                                                                   (b)  $24.10      (b)  $ 74.07      (b)  $126.50      (b) $269.25
       MFS High Income                                             (a)  $74.40      (a)  $119.97      (a)  $173.00      (a) $272.25
                                                                   (b)  $24.40      (b)  $ 74.97      (b)  $128.00      (b) $272.25
       MFS Research                                                (a)  $73.90      (a)  $118.46      (a)  $170.49      (b) $267.24
                                                                   (b)  $23.90      (b)  $ 73.46      (b)  $125.49      (b) $267.24
- - ----------------------------------------------------------------------------------------------------------------------------------


Examples (continued)
                                                                                            Time Periods
                                                                  1 year            3 years           5 years           10 years
- - ----------------------------------------------------------------------------------------------------------------------------------

Oppenheimer Variable Account Funds
Managed by OppenheimerFunds, Inc.

       Oppenheimer Bond Fund/VA                                    (a)  $72.59      (a)  $114.54      (a)  $163.94      (a) $254.10
                                                                   (b)  $22.59      (b)  $ 69.54      (b)  $118.94      (b) $254.10
       Oppenheimer Capital Appreciation Fund/VA                    (a)  $72.29      (a)  $113.63      (a)  $162.42      (a) $251.04
                                                                   (b)  $22.29      (b)  $ 68.63      (b)  $117.42      (b) $251.04
       Oppenheimer High Income Fund/VA                             (a)  $72.80      (a)  $115.15      (a)  $164.95      (a) $256.13
                                                                   (b)  $22.80      (b)  $ 70.15      (b)  $119.95      (b) $256.13
       Oppenheimer Main Street Growth & Income Fund/VA             (a)  $73.10      (a)  $116.05      (a)  $166.47      (a) $259.18
                                                                   (b)  $23.10      (b)  $ 71.05      (b)  $121.47      (b) $259.18
       Oppenheimer Strategic Bond Fund/VA                          (a)  $73.10      (a)  $116.05      (a)  $166.47      (a) $259.18
                                                                   (b)  $23.10      (b)  $ 71.05      (b)  $121.47      (b) $259.18
- - ----------------------------------------------------------------------------------------------------------------------------------

Putnam Variable Trust
Managed by Putnam Investment Management, Inc.
       Putnam VT Growth and Income - Class IA Shares               (a)  $70.29      (a)  $107.56      (a)  $152.24      (a) $230.39
                                                                   (b)  $20.29      (b)  $ 62.56      (b)  $107.24      (b) $230.39
       Putnam VT International Growth - Class IA Shares            (a)  $75.50      (a)  $123.27      (a)  $178.50      (a) $283.17
                                                                   (b)  $25.50      (b)  $ 78.27      (b)  $133.50      (b) $283.17
       Putnam VT International New Opportunities - Class IA Shares (a)  $79.39      (a)  $134.88      (a)  $197.73      (a) $320.83
                                                                   (b)  $29.39      (b)  $ 89.88      (b)  $152.73      (b) $320.83
       Putnam VT New Value - Class IA Shares                       (a)  $73.30      (a)  $116.65      (a)  $167.47      (a) $261.20
                                                                   (b)  $23.30      (b)  $ 71.65      (b)  $122.47      (b) $261.20
       Putnam VT Vista - Class IA Shares                           (a)  $72.80      (a)  $115.15      (a)  $164.95      (a) $256.13
                                                                   (b)  $22.80      (b)  $ 70.15      (b)  $119.95      (b) $256.13
- - ----------------------------------------------------------------------------------------------------------------------------------


- - ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>




Explanation of Fee Table

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

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

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

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

     There  is  an  accumulation  unit  value  history (Condensed Financial
     Information)contained in Appendix A.

1.   THE ANNUITY CONTRACT

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

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

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

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

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

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

2.   ANNUITY PAYMENTS (THE INCOME PHASE)

Annuity Date

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

We ask you to choose your annuity date when you purchase the  contract.  You can
change it at any time  before the  annuity  date with 30 days notice to us. Your
annuity date cannot be any earlier than one month after you buy the contract.


Annuity Payments

You will receive annuity  payments during the income phase. In general,  annuity
payments must begin by the  annuitant's  85th birthday or 10 years from the date
the  contract  was  issued,  whichever  is later  (this  requirement  may differ
slightly for special  programs).  The annuitant is the person whose life we look
to when we make annuity payments.

During the  income  phase,  you have the same  investment  choices  you had just
before  the start of the  income  phase.  At the  annuity  date,  you can choose
whether payments will come from the:

o    fixed account,
o    the investment portfolio(s), or
o    a combination of both.

If you don't  tell us  otherwise,  your  annuity  payments  will be based on the
investment allocations that were in place on the annuity date.

If you  choose  to have any  portion  of your  annuity  payments  come  from the
investment  portfolio(s),  the dollar  amount of your payment will depend upon 3
things:

1)   the value of your contract in the  investment  portfolio(s)  on the annuity
     date,

2)   the 3% assumed  investment rate used in the annuity table for the contract,
     and

3)   the performance of the investment portfolios you selected.

If the actual  performance  exceeds the 3% assumed investment rate, your annuity
payments will increase.  Similarly,  if the actual  investment rate is less than
3%, your annuity payments will decrease.

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


Annuity Options

You can choose among income plans. We call those annuity options.  We ask you to
choose an annuity  option when you purchase the  contract.  You can change it at
any time before the annuity date with 30 days notice to us. If you do not choose
an annuity option at the time you purchase the contract, we will assume that you
selected  Option 2 which  provides a life  annuity  with 10 years of  guaranteed
payments.

You can choose one of the following  annuity options or any other annuity option
acceptable to Cova.  After annuity payments begin, you cannot change the annuity
option.

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

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

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



3.   PURCHASE

Purchase Payments

A  purchase  payment  is the money you give us to  invest in the  contract.  The
minimum  we  will  accept  is  $5,000  when  the  contract  is  purchased  as  a
non-qualified  contract.  If you are  purchasing  the contract as part of an IRA
(Individual Retirement Annuity),  401(k) or other qualified plan, the minimum we
will  accept is $2,000.  The  maximum we accept is $1 million  without our prior
approval.  You can make additional  purchase  payments of $500 or more to either
type of contract.


Allocation of Purchase Payments

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

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


Free Look

If you change your mind about owning this contract,  you can cancel it within 10
days after receiving it (or the period required in your state).  When you cancel
the contract within this time period,  Cova will not assess a withdrawal charge.
You will receive back whatever your contract is worth on the day we receive your
request.  In certain states, or if you have purchased the contract as an IRA, we
may be required to give you back your  purchase  payment if you decide to cancel
your contract  within 10 days after receiving it (or whatever period is required
in your state).  If that is the case,  we reserve the right to put your purchase
payment  in the Money  Market  Fund for 15 days  before we  allocate  your first
purchase  payment to the investment  portfolio(s)  you have  selected.  (In some
states,  the period may be longer.) In such case,  we will refund the greater of
purchase payments (less withdrawals) or contract value. Currently, Cova directly
allocates  your  purchase  payment to the  investment  portfolios  and/or  fixed
account you select.


Accumulation Units

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

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

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

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

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

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

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

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

Example:

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



4.   INVESTMENT OPTIONS

The contract offers 44 investment portfolios which are listed below.  Currently,
if you are not participating in an asset allocation program, you can only invest
in 15 investment  portfolios at any one time.  Additional  investment portfolios
may be available in the future.

You should  read the  prospectuses  for these funds  carefully.  Copies of these
prospectuses  will  be  sent  to you  with  your  contract.  Certain  portfolios
contained in the fund prospectuses may not be available with your contract. (See
Appendix B which contains a summary of investment  objectives and strategies for
each investment portfolio).


The  investment  objectives  and  policies  of  certain of the investment
portfolios are similar to the investment  objectives and policies of other
mutual funds that certain of the investment advisers manage.  Although the
objectives and policies may be similar, the investment results of the investment
portfolios  may be higher or lower than the results of such other mutual  funds.
The investment advisers cannot guarantee,  and make no representation,  that the
investment  results of similar  funds will be  comparable  even though the funds
have the same investment advisers.

A fund's performance may be affected by risks specific to certain types of
investments, such as foreign securities, derivative investments, non-investment
grade debt securities, initial public offerings (IPOs) or companies with
relatively small market capitalizations.  IPOs and other investment techniques
may have a magnified performance impact on a fund with a small asset base. A
fund may not experience similar performance as its assets grow.

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

Cova may enter into certain  arrangements  under which it is  reimbursed  by the
investment   portfolios'  advisers,   distributors  and/or  affiliates  for  the
administrative services which it provides to the portfolios.




AIM VARIABLE INSURANCE FUNDS

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

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


ALLIANCE VARIABLE PRODUCTS SERIES FUND, INC.

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

   Premier Growth Portfolio (Class A)
   Real Estate Investment Portfolio (Class A)

COVA SERIES TRUST

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

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

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

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

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

FRANKLIN TEMPLETON VARIABLE INSURANCE PRODUCTS TRUST

Franklin  Templeton  Variable  Insurance  Products  Trust is a mutual  fund with
multiple portfolios. Effective May 1, 2000, the portfolios of Templeton Variable
Products Series Fund were merged into similar  portfolios of Franklin  Templeton
Variable  Insurance  Products  Trust.  Each portfolio has two classes of shares:
Class 1 and Class 2. The portfolios  available in connection  with your contract
are Class 1 shares.  Franklin  Advisers,  Inc. is the investment  adviser to the
Franklin  Small Cap Fund,  Templeton  Asset  Management  Ltd. is the  investment
adviser  for  the  Templeton   Developing  Markets  Securities  Fund,  Templeton
Investment   Counsel,   Inc.  is  the  investment   adviser  for  the  Templeton
International   Securities  Fund  and  Franklin  Mutual  Advisers,  LLC  is  the
investment  adviser  for  the  Mutual  Shares  Securities  Fund.  The  following
portfolios are available under the contract:

     Franklin  Small Cap Fund (the  surviving  fund of the merger with  Franklin
     Small Cap Investments Fund)

     Mutual Shares Securities Fund (the surviving fund of the merger with Mutual
     Shares Investments Fund)

     Templeton   Developing   Markets   Securities  Fund  (formerly,   Templeton
     Developing Markets Fund)

     Templeton International Securities Fund (formerly,  Templeton International
     Fund)


GENERAL AMERICAN CAPITAL COMPANY

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

   Money Market Fund


GOLDMAN SACHS VARIABLE INSURANCE TRUST

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

   Goldman Sachs VIT Global Income Fund
   Goldman Sachs VIT Growth and Income Fund
   Goldman Sachs VIT International Equity Fund
   Goldman Sachs VIT Internet Tollkeeper Fund  (available as of July 1, 2000)


KEMPER VARIABLE SERIES

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

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

LIBERTY VARIABLE INVESTMENT TRUST

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

   Newport Tiger Fund, Variable Series

MFS VARIABLE INSURANCE TRUST

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

   MFS Emerging Growth Series
   MFS Emerging Markets Equity Series (formerly, MFS/Foreign & Colonial
     Emerging Markets Equity Series) (not available)
   MFS Global Governments Series
   MFS Growth With Income Series
   MFS High Income Series
   MFS Research Series

OPPENHEIMER VARIABLE ACCOUNT FUNDS

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

   Oppenheimer Bond Fund/VA
   Oppenheimer Capital Appreciation Fund/VA
   Oppenheimer High Income Fund/VA
   Oppenheimer Main Street Growth & Income Fund/VA
   Oppenheimer Strategic Bond Fund/VA


PUTNAM VARIABLE TRUST

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

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




Transfers

You can transfer money among the fixed account and the investment portfolios.
Cova has  reserved the right during the year to terminate or modify the transfer
provisions described below.

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

Transfers  during the  Accumulation  Phase. You can make 12 transfers every year
during  the  accumulation  phase  without  charge.  We  measure  a year from the
anniversary  of the day we issued your  contract.  You can make a transfer to or
from the fixed account and to or from any investment portfolio. If you make more
than 12 transfers in a year,  there is a transfer fee  deducted.  The  following
apply to any transfer during the accumulation phase:

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

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

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

Transfers  during the Income  Phase.  You can only make  transfers  between  the
investment  portfolios once each year. We measure a year from the anniversary of
the day we issued your contract.  You cannot  transfer from the fixed account to
an  investment  portfolio,  but you can  transfer  from  one or more  investment
portfolios to the fixed account at any time.

Dollar Cost Averaging Program

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

Cova  reserves  the right to  modify,  terminate  or  suspend  the  Dollar  Cost
Averaging Program.

The minimum amount which can be transferred each month is $500. You must have at
least  $6,000 in the Money  Market  Fund or the fixed  account,  (or the  amount
required to  complete  your  program,  if less) in order to  participate  in the
Dollar Cost Averaging Program.  Cova will waive the minimum transfer amount and
the minimum amount required to establish dollar cost averaging if you establish
dollar cost averaging for 6 or 12 months at the time you buy the contract.

There is no additional  charge for  participating  in the Dollar Cost  Averaging
Program. If you participate in the Dollar Cost Averaging Program,  the transfers
made under the program are not taken into  account in  determining  any transfer
fee. Cova may,  from time to time,  offer other dollar cost  averaging  programs
which may have terms different from those described above.


Automatic Rebalancing Program

Once your money has been allocated to the investment portfolios, the performance
of each  portfolio  may cause  your  allocation  to shift.  You can direct us to
automatically  rebalance  your  contract to return to your  original  percentage
allocations  by selecting our  Automatic  Rebalancing  Program.  You can tell us
whether to rebalance quarterly, semi-annually or annually. We will measure these
periods from the  anniversary of the date we issued your contract.  The transfer
date will be the 1st day after the end of the period you selected.

The  Automatic  Rebalancing  Program is available  only during the  accumulation
phase.  There  is no  additional  charge  for  participating  in  the  Automatic
Rebalancing  Program. If you participate in the Automatic  Rebalancing  Program,
the transfers  made under the program are not taken into account in  determining
any transfer fee.

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


Approved Asset Allocation Programs

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

Cova has made no  independent  investigation  of these  programs.  Cova has only
established that these programs are compatible with our  administrative  systems
and rules.  Approved asset  allocation  programs are only  available  during the
accumulation  phase.  Currently,  Cova does not charge for  participating  in an
approved asset allocation program.

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

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


Voting Rights

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

Substitution

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

5.   EXPENSES

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


Insurance Charges

Each day, Cova makes a deduction for its  insurance  charges.  Cova does this as
part of its calculation of the value of the  accumulation  units and the annuity
units. The insurance charge has two parts:

1)   the mortality and expense risk premium, and
2)   the administrative expense charge.

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

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

Contract Maintenance Charge

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

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

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

Withdrawal Charge

During the accumulation phase, you can make withdrawals from your contract. Cova
keeps track of each purchase payment. Once a year after the first year (and once
a year  during the first year for  purposes of payment of  charitable  remainder
trust  administration  fees),  you can withdraw up to 10% of your total purchase
payments and no withdrawal charge will be assessed on the 10%, if on the day you
make your  withdrawal the value of your contract is $5,000 or more.  Withdrawals
for purposes of payment of charitable  remainder trust  administration  fees are
included in the 10% free withdrawal amount.  Otherwise, the charge is 5% of each
purchase  payment you take out unless the purchase  payment was made more than 5
years ago. After Cova has had a purchase payment for 5 years, there is no charge
when you  withdraw  that  purchase  payment.  Cova does not assess a  withdrawal
charge on earnings  withdrawn  from the  contract.  Earnings  are defined as the
value in your contract minus the remaining  purchase  payments in your contract.
The withdrawal order for calculating the withdrawal charge is shown below.

o    10% of purchase payments free.

o    Remaining  purchase payments that are over 5 years old and not subject to a
     withdrawal charge.

o    Earnings in the contract free.

o    Remaining  purchase payments that are less than 5 years old and are subject
     to a withdrawal charge.

For purposes of calculating the withdrawal charge,  slightly different rules may
apply to Section 1035 exchanges.

When  the  withdrawal  is for  only  part of the  value  of your  contract,  the
withdrawal charge is deducted from the remaining value in your contract.

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

NOTE: For tax purposes, earnings are considered to come out first.

Reduction or Elimination of the Withdrawal Charge

General

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

Nursing Home Waiver

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

Premium Taxes

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

Transfer Fee

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

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


Income Taxes

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

Investment Portfolio Expenses

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

6.   TAXES

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

Annuity Contracts in General

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

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

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

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

Qualified and Non-Qualified Contracts

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

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

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. You should consult your tax adviser
regarding these features and benefits prior to purchasing a qualified contract.

Withdrawals - Non-Qualified Contracts

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

The Code also provides that any amount received under an annuity  contract which
is included in income may be subject to a penalty.  The amount of the penalty is
equal to 10% of the amount that is includible in income.  Some  withdrawals will
be exempt from the penalty. They include any amounts:

(1)  paid on or after the taxpayer reaches age 59-1/2;

(2)  paid after you die;

(3)  paid if the taxpayer  becomes totally  disabled (as that term is defined in
     the Code);

(4)  paid in a series of  substantially  equal  payments  made annually (or more
     frequently) for life or a period not exceeding life expectancy;

(5)  paid under an immediate annuity; or

(6)  which come from purchase payments made prior to August 14, 1982.

Withdrawals - Qualified Contracts

If you make a withdrawal  from your  qualified  contract,  a portion of the
withdrawal is treated as taxable  income.  This portion  depends on the ratio of
pre-tax purchase  payments to the after-tax  purchase payments in your contract.
If all of your  purchase  payments  were made with  pre-tax  money then the full
amount of any  withdrawal  is includible  in taxable  income.  Special rules may
apply to withdrawals from certain types of qualified contracts.

The Code also provides that any amount received under a qualified  contract
which is  included  in income may be  subject  to a  penalty.  The amount of the
penalty  is  equal to 10% of the  amount  that is  includible  in  income.  Some
withdrawals will be exempt from the penalty. They include any amounts:

     (1)  paid on or after you reach age 59 1/2;
     (2)  paid after you die;
     (3)  paid if you become  totally  disabled  (as that term is defined in the
          Code);
     (4)  paid to you after leaving your employment in a series of substantially
          equal  periodic  payments made annually (or more  frequently)  under a
          lifetime annuity;
     (5)  paid to you  after  you have  attained  age 55 and you have  left your
          employment;
     (6)  paid for certain allowable medical expenses (as defined in the Code);
     (7)  paid pursuant to a qualified domestic relations order;
     (8)  paid on account of an IRS levy upon the qualified contract;
     (9)  paid from an IRA for medical insurance (as defined in the Code);
     (10) paid from an IRA for qualified higher education expenses; or
     (11) paid from an IRA for up to $10,000 for qualified  first-time homebuyer
          expenses (as defined in the Code).

The  exceptions in (5) and (7) above do not apply to IRAs. The exception in
(4) above applies to IRAs but without the requirement of leaving employment.

We have provided a more complete  discussion in the Statement of Additional
Information.


Withdrawals - Tax-Sheltered Annuities

The Code limits the withdrawal of amounts attributable to purchase payments made
under a salary  reduction  agreement  by owners  from  Tax-Sheltered  Annuities.
Withdrawals can only be made when an owner:

(1)  reaches age 59-1/2;
(2)  leaves his/her job;
(3)  dies;
(4)  becomes disabled (as that term is defined in the Code); or
(5)  in the case of hardship.

However,  in the case of  hardship,  the owner can only  withdraw  the  purchase
payments and not any earnings.

Diversification

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

Neither the Code nor the Internal  Revenue  Service  Regulations  issued to date
provide guidance as to the circumstances  under which you, because of the degree
of control you exercise over the underlying  investments,  and not Cova would be
considered  the owner of the  shares of the  investment  portfolios.  If you are
considered the owner of the shares,  it will result in the loss of the favorable
tax  treatment  for the  contract.  It is  unknown  to what  extent  owners  are
permitted  to  select  investment  portfolios,   to  make  transfers  among  the
investment portfolios or the number and type of investment portfolios owners may
select from without being considered the owner of the shares. If any guidance is
provided which is considered a new position,  then the guidance would  generally
be applied  prospectively.  However,  if such guidance is considered not to be a
new position, it may be applied retroactively.  This would mean that you, as the
owner of the  contract,  could be  treated  as the  owner of the  shares  of the
investment portfolios.

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

7.   ACCESS TO YOUR MONEY

You can have access to the money in your contract:

(1)  by making a withdrawal (either a partial or a complete withdrawal);

(2)  by electing to receive annuity payments; or

(3)  when a death benefit is paid to your beneficiary.

Under most  circumstances,  withdrawals can only be made during the accumulation
phase.

When you make a complete withdrawal you will receive the withdrawal value of the
contract.  The withdrawal  value of the contract is the value of the contract at
the  end of the  business  day  when  Cova  receives  a  written  request  for a
withdrawal:

o    less any applicable withdrawal charge,

o    less any premium tax, and

o    less any contract maintenance charge.

Unless you instruct Cova otherwise, any partial withdrawal will be made pro-rata
from all the  investment  portfolios  and the fixed account you selected.  Under
most  circumstances  the amount of any partial  withdrawal  must be for at least
$500.  Cova requires  that after a partial  withdrawal is made you keep at least
$500 in any selected  investment  portfolio.  If the remaining  withdrawal value
would be less  than  $500  ($1,000  in New  Jersey)  after  you  make a  partial
withdrawal,  the  partial  withdrawal  amount will be the  remaining  withdrawal
value.

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

Income taxes, tax penalties and certain restrictions may apply to any withdrawal
you make.

Systematic Withdrawal Program

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

Income taxes,  tax penalties  and certain  restrictions  may apply to Systematic
Withdrawals.

Suspension of Payments or Transfers

Cova may be  required  to  suspend  or  postpone  payments  for  withdrawals  or
transfers for any period when:

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

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

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

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

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

8.   PERFORMANCE

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

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

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

The Appendix contains performance information that you may find informative.  It
is  divided  into  various  parts,   depending  upon  the  type  of  performance
information  shown.  Future  performance  will  vary and  results  shown are not
necessarily representative of future results.

9.   DEATH BENEFIT

Upon Your Death

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

Beginning May 1, 1999, at the time you buy the contract,  you will receive Death
Benefit  Option A. If you  purchased  your  contract  before  May 1,  1999,  you
received Death Benefit Option C. For these contracts (i.e.,  contracts purchased
prior to May 1, 1999),  effective beginning with your next contract  anniversary
on or after July 1, 1999, your death benefit will be  automatically  enhanced to
Death Benefit Option B.

The death benefits are described  below.  The amount of death benefit depends on
how old you or your joint owner is. If you have a joint owner, the death benefit
is  determined  based on the age of the oldest joint owner and the death benefit
is payable on the death of the first joint owner.

DEATH BENEFIT OPTION A:

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

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

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

3.   The greatest contract value on any contract anniversary while the owner, or
     a joint owner is living,  plus any purchase payments you made subsequent to
     that contract anniversary, less any withdrawals (and any withdrawal charges
     paid on the withdrawals) subsequent to that contract anniversary.

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

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

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

3.   The greatest contract value on any prior contract  anniversary on or before
     your or your joint owner's 80th  birthday,  plus any purchase  payments you
     made subsequent to that contract anniversary, less any withdrawals (and any
     withdrawal  charges paid on the  withdrawals)  subsequent  to that contract
     anniversary.

DEATH BENEFIT OPTION B:

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

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

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

3.   The  greatest  of the values of your  contract  resulting  from  taking the
     contract  value on any contract  anniversary on or after July 1, 1999 while
     the owner, or a joint owner is living,  plus any purchase payments you made
     subsequent  to that contract  anniversary,  less any  withdrawals  (and any
     withdrawal  charges paid on the  withdrawals)  subsequent  to that contract
     anniversary.

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

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

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

3.   The  greatest  of the values of your  contract  resulting  from  taking the
     contract value on any prior  contract  anniversary on or after July 1, 1999
     and on or  before  your or your  joint  owner's  80th  birthday,  plus  any
     purchase  payments you made subsequent to that contract  anniversary,  less
     any  withdrawals  (and  any  withdrawal  charges  paid on the  withdrawals)
     subsequent to that contract anniversary.

DEATH BENEFIT OPTION C:

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

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

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

3.   The greatest of the values  resulting from taking the contract value on any
     five (5) year contract  anniversary  prior to the date of your death or the
     joint owner's death, plus any purchase payments you made subsequent to that
     contract anniversary, less any withdrawals (and any withdrawal charges paid
     on the withdrawals) subsequent to that contract anniversary.

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

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

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

3.   The greatest of the values  resulting from taking the contract value on any
     prior five (5) year  contract  anniversary  on or before your or your joint
     owner's  80th  birthday,  plus any  purchase  payments  you made after that
     contract anniversary, less any withdrawals (and any withdrawal charges paid
     on the withdrawals) made after that contract anniversary.

Check your contract and applicable endorsement for your death benefit.

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

Payment  under an annuity  option  may only be elected  during the 60 day period
beginning with the date Cova receives  proof of death.  If Cova does not receive
an  election  during  such  time,  it will  make a  single  sum  payment  to the
beneficiary at the end of the 60 day period.

Death of Annuitant

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

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


10.  OTHER INFORMATION


Cova

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

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



The Separate Account

Cova has  established  a separate  account,  Cova Variable  Annuity  Account One
(Separate Account), to hold the assets that underlie the contracts. The Board of

Directors of Cova adopted a resolution to establish  the Separate  Account under
Missouri  insurance  law on February 24, 1987. We have  registered  the Separate
Account with the Securities and Exchange  Commission as a unit investment  trust
under the Investment  Company Act of 1940. The Separate  Account is divided into
sub-accounts.

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

Distributor

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

Commissions   will  be  paid  to   broker-dealers   who  sell   the   contracts.
Broker-dealers  will be paid  commissions up to 5.63% of purchase  payments but,
under certain circumstances, may be paid up to 6.0% commission.  Sometimes, Cova
enters  into an  agreement  with  the  broker-dealer  to pay  the  broker-dealer
persistency bonuses, in addition to the standard commissions.

Ownership

Owner. You, as the owner of the contract, have all the interest and rights under
the contract.  Prior to the annuity date, the owner is as designated at the time
the  contract is issued,  unless  changed.  On and after the annuity  date,  the
annuitant is the owner (this may be a taxable event).  The  beneficiary  becomes
the owner when a death  benefit is payable.  When this  occurs,  some  ownership
rights may be limited.

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

Beneficiary

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

Assignment

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

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

Financial Statements

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

Table of Contents of the
Statement of Additional Information
     Company
     Experts
     Legal Opinions
     Distribution
     Calculation of Performance Information
     Federal Tax Status
     Annuity Provisions
     Financial Statements

<TABLE>
<CAPTION>
APPENDIX A
Condensed Financial Information

Accumulation Unit Value History

The  following  schedule  includes  accumulation  unit  values  for the  periods
indicated.  This data has been extracted from the Separate  Account's  Financial
Statements.  This  information  should be read in conjunction  with the Separate
Account's  Financial  Statements  and related  notes  which are  included in the
Statement of Additional Information.




                                                           Year or Period       Year or Period    Year or Period   Year or Period
                                                           Ended 12/31/99       Ended 12/31/98    Ended 12/31/97   Ended 12/31/96
- - ----------------------------------------------------------------------------------------------------------------------------------
AIM Variable Insurance Funds
Managed by A I M Advisors, Inc.
AIM V.I. Capital Appreciation Sub-Account
<S>                                                         <C>                     <C>
     Beginning of Period                                    $11.77                  $10.00               *                *
     End of Period                                           16.79                   11.77
     Number of Accum. Units Outstanding                    901,235                 183,488
- - ----------------------------------------------------------------------------------------------------------------------------------


AIM V.I. International Equity Sub-Account
     Beginning of Period                                    $11.39                  $10.00               *                *
     End of Period                                           17.42                   11.39
     Number of Accum. Units Outstanding                    277,998                 204,072
- - ----------------------------------------------------------------------------------------------------------------------------------


AIM V.I. Value Sub-Account
     Beginning of Period                                    $13.06                  $10.00               *                *
     End of Period                                           16.73                   13.06
     Number of Accum. Units Outstanding                  2,544,761                 521,890
- - ----------------------------------------------------------------------------------------------------------------------------------

Alliance Variable Products Series Fund, Inc. (Class A)
Managed by Alliance Capital Management L.P.
Premier Growth Sub-Account
     Beginning of Period                                    $14.60                  $10.00               *                *
     End of Period                                           19.04                   14.60
     Number of Accum. Units Outstanding                  2,065,459                 667,854
- - ----------------------------------------------------------------------------------------------------------------------------------

Real Estate Investment Sub-Account
     Beginning of Period                                    $ 7.99                  $10.00               *                *
     End of Period                                            7.47                    7.99
     Number of Accum. Units Outstanding                    475,475                 191,411
- - ----------------------------------------------------------------------------------------------------------------------------------



Accumulation Unit Value History (continued)


                                                          Year or Period        Year or Period    Year or Period   Year or Period
                                                          Ended 12/31/99        Ended 12/31/98    Ended 12/31/97   Ended 12/31/96
- - ----------------------------------------------------------------------------------------------------------------------------------
Cova Series Trust
Managed by Lord, Abbett & Co.

Bond Debenture Sub-Account
     Beginning of Period                                    $13.50                  $12.88            $11.29           $10.10
     End of Period                                           13.77                   13.50             12.88            11.29
     Number of Accum. Units Outstanding                 11,413,993               8,184,894         3,945,097         659,663
- - ----------------------------------------------------------------------------------------------------------------------------------
Developing Growth Sub-Account
     Beginning of Period                                    $11.07                  $10.53            $10.00              *
     End of Period                                           14.45                   11.07             10.53
     Number of Accum. Units Outstanding                  2,153,899               1,342,201           148,658
- - ----------------------------------------------------------------------------------------------------------------------------------
Large Cap Research Sub-Account
     Beginning of Period                                    $11.83                   $9.90            $10.00              *
     End of Period                                           14.64                   11.83              9.90
     Number of Accum. Units Outstanding                  2,260,424               1,094,920           124,559
- - ----------------------------------------------------------------------------------------------------------------------------------
Lord Abbett Growth and Income Sub Account
(Sub-Account commenced operations during  1999.  The value denoted is the initial AUV)
     Beginning of Period                                    $35.90
End of Period                                                39.46
Number of Accum. Units Outstanding                      21,128,621
- - ----------------------------------------------------------------------------------------------------------------------------------

Mid-Cap Value Sub-Account
     Beginning of Period                                    $10.44                  $10.47            $10.00              *
     End of Period                                           10.88                   10.44             10.47
     Number of Accum. Units Outstanding                  2,528,900               1,642,553           194,386
- - ----------------------------------------------------------------------------------------------------------------------------------

Managed by J.P. Morgan Investment Management Inc.

International Equity Sub-Account
     Beginning of Period                                    $12.89                  $11.46            $10.97           $10.21
     End of Period                                           16.33                   12.89             11.46            10.97
     Number of Accum. Units Outstanding                  7,578,951               7,309,325         5,440,592        1,306,892
- - ----------------------------------------------------------------------------------------------------------------------------------

Large Cap Stock Sub-Account
     Beginning of Period                                    $19.43                  $14.89            $11.33           $10.00
     End of Period                                           22.55                   19.43             14.89            11.33
     Number of Accum. Units Outstanding                 10,050,149               4,178,035         1,473,929        1,389,606
- - ----------------------------------------------------------------------------------------------------------------------------------

Quality Bond Sub-Account
     Beginning of Period                                    $11.91                  $11.16            $10.37            $9.90
     End of Period                                           11.57                   11.91             11.16            10.37
     Number of Accum. Units Outstanding                  7,608,610               3,323,343         1,433,081          508,830
- - ----------------------------------------------------------------------------------------------------------------------------------

Select Equity Sub-Account
     Beginning of Period                                    $16.99                  $14.05            $10.84           $10.08
     End of Period                                           18.38                   16.99             14.05            10.84
     Number of Accum. Units Outstanding                 12,271,286              10,544,818         6,903,606        2,044,523
- - ----------------------------------------------------------------------------------------------------------------------------------

Small Cap Stock Sub-Account
     Beginning of Period                                    $12.58                  $13.49            $11.31           $10.51
     End of Period                                           17.93                   12.58             13.49            11.31
     Number of Accum. Units Outstanding                  5,435,852               5,532,610         3,940,243        1,237,405
- - ----------------------------------------------------------------------------------------------------------------------------------

     Accumulation Unit Value History (continued)



                                                            Year or Period      Year or Period    Year or Period   Year or Period
                                                            Ended 12/31/99      Ended 12/31/98    Ended 12/31/97   Ended 12/31/96
- ------------------------------------------------------------------------------------------------------------------------------------

Franklin Templeton Variable Insurance Products Trust,
Class 1 Shares

Managed by Franklin Mutual Advisers, LLC

Mutual Shares Securities Sub-Account
     Beginning of Period                                    $ 9.63                  $10.00               *                *
     End of Period                                           10.41                    9.63
     Number of Accum. Units Outstanding                    247,806                 106,035
- - ----------------------------------------------------------------------------------------------------------------------------------

Managed by Templeton Asset Management Ltd.
Templeton Developing Markets Securities Sub-Account
     Beginning of Period                                    $ 7.55                  $10.00               *                *
     End of Period                                           11.46                    7.55
     Number of Accum. Units Outstanding                    304,489                  89,960
- - ----------------------------------------------------------------------------------------------------------------------------------

Managed by Templeton Investment Counsel, Inc.
Templeton International Securities Sub-Account
     Beginning of Period                                    $ 9.14                  $10.00               *                *
     End of Period                                           11.15                    9.14
     Number of Accum. Units Outstanding                    826,137                 164,775
- - ----------------------------------------------------------------------------------------------------------------------------------
Managed by Franklin Advisers, Inc.
Franklin Small Cap Sub-Account
     Beginning of Period                                    $10.00                   *               *           *
     End Of Period                                           17.68
     Number of Accum _ Units Outstanding                    55,398
- - ----------------------------------------------------------------------------------------------------------------------------------
General American Capital Company
Managed by Conning Asset Management Company

Money Market Sub-Account
     Beginning of Period                                    $11.11                  $10.67            $10.23           $10.00
     End of Period                                           11.53                   11.11             10.67            10.23
     Number of Accum. Units Outstanding                  3,709,173            1,473,737           311,051           34,964
- - ----------------------------------------------------------------------------------------------------------------------------------

Goldman Sachs Variable Insurance Trust
Managed by Goldman Sachs Asset Management

Goldman Sachs VIT Growth and Income Sub-Account
     Beginning of Period                                    $ 9.91                  $10.00               *                *
     End of Period                                           10.30                    9.91
     Number of Accum. Units Outstanding                    620,568                 467,675
- - ----------------------------------------------------------------------------------------------------------------------------------

Managed by Goldman Sachs Asset Management International

Goldman Sachs VIT Global Income Sub-Account
     Beginning of Period                                    $10.78                  $10.00               *                *
     End of Period                                           10.52                   10.78
     Number of Accum. Units Outstanding                     31,541                  18,833
- - ----------------------------------------------------------------------------------------------------------------------------------

Goldman Sachs VIT International Equity Sub-Account
     Beginning of Period                                    $11.40                  $10.00               *                *
     End of Period                                           14.83                   11.40
     Number of Accum. Units Outstanding                    240,170                 112,824
- - ----------------------------------------------------------------------------------------------------------------------------------

Kemper Variable Series
Managed by Scudder Kemper Investments, Inc.

Kemper Government Securities Sub-Account
     Beginning of Period                                    $10.56                  $10.00               *                *
     End of Period                                           10.48                   10.56
     Number of Accum. Units Outstanding                    218,804                  59,712
- - ----------------------------------------------------------------------------------------------------------------------------------

Kemper Small Cap Growth Sub-Account
     Beginning of Period                                    $11.68                  $10.00               *                *
     End of Period                                           15.49                   11.68
     Number of Accum. Units Outstanding                    113,560                  76,492
- - ----------------------------------------------------------------------------------------------------------------------------------

Kemper Small Cap Value Sub-Account
     Beginning of Period                                    $ 8.75                  $10.00               *                *
     End of Period                                            8.87                    8.75
     Number of Accum. Units Outstanding                    496,083                 245,092




Accumulation Unit Value History (continued)


                                                            Year or Period      Year or Period    Year or Period   Year or Period
                                                            Ended 12/31/99      Ended 12/31/98    Ended 12/31/97   Ended 12/31/96
- - ----------------------------------------------------------------------------------------------------------------------------------
Liberty Variable Investment Trust
Managed by Newport Fund Management, Inc.

Newport Tiger Fund, Variable Sub-Account
     Beginning of Period                                    $ 9.23                  $10.00               *                *
     End of Period                                           15.29                    9.23
     Number of Accum. Units Outstanding                     40,648                  31,936
- - ----------------------------------------------------------------------------------------------------------------------------------

MFS Variable Insurance Trust
Managed by Massachusetts Financial Services Company

MFS Emerging Growth Sub-Account
     Beginning of Period                                    $13.23                  $10.00               *                *
     End of Period                                           23.06                   13.23
     Number of Accum. Units Outstanding                  1,237,361                 539,659
- - ---------------------------------------------------------------------------------------------------------------------------------
MFS Emerging Markets Equity Sub-Account
     Beginning of Period                                    $6.57                   $10.00               *                *
     End of Period                                           8.95                     6.57
     Number of Accum. Units Outstanding                    16,687                   73,171

- - --------------------------------------------------------------------------------------------------------------------------------
MFS Global Governments Sub-Account
     Beginning of Period                                    $10.67                  $10.00               *                *
     End of Period                                           10.26                   10.67
     Number of Accum. Units Outstanding                      7,473                   2,082
- - ---------------------------------------------------------------------------------------------------------------------------------

MFS Growth With Income Sub-Account
     Beginning of Period                                    $12.07                  $10.00               *                *
     End of Period                                           12.70                   12.07
     Number of Accum. Units Outstanding                  1,373,014                  581,434
- - ---------------------------------------------------------------------------------------------------------------------------------

MFS High Income Sub-Account
     Beginning of Period                                    $ 9.85                  $10.00               *                *
     End of Period                                           10.33                    9.85
     Number of Accum. Units Outstanding                    437,876                 219,209
- - ---------------------------------------------------------------------------------------------------------------------------------

MFS Research Sub-Account
     Beginning of Period                                    $12.17                  $10.00               *                *
     End of Period                                           14.89                   12.17
     Number of Accum. Units Outstanding                  1,098,586                 464,786
- - ---------------------------------------------------------------------------------------------------------------------------------


                                                        Year or Period           Year or Period    Year or Period   Year or Period
                                                        Ended 12/31/99           Ended 12/31/98    Ended 12/31/97   Ended 12/31/96
- - ----------------------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account Funds
Managed by OppenheimerFunds, Inc.


Oppenheimer Bond Fund/VA Sub-Account
     Beginning of Period                                 $10.53                     $10.00               *                *
     End of Period                                        10.23                      10.53
     Number of Accum. Units Outstanding               1,030,539                    401,990


Oppenheimer Capital Appreciation Fund/VA Sub-Account
     Beginning of Period                                  $12.23                    $10.00               *                *
     End of Period                                         17.09                     12.23
     Number of Accum. Units Outstanding                  436,692                    97,161


Oppenheimer High Income Fund/VA Sub-Account
     Beginning of Period                                  $ 9.89                    $10.00               *                *
     End of Period                                         10.17                      9.89
     Number of Accum. Units Outstanding                  238,266                    78,513


Oppenheimer Main Street Growth & Income Fund/VA Sub-Account
     Beginning of Period                                  $10.33                    $10.00               *                *
     End of Period                                         12.39                     10.33
     Number of Accum. Units Outstanding                  618,771                   284,830


Oppenheimer Strategic Bond Fund/VA Sub-Account
     Beginning of Period                                  $10.15                    $10.00               *                *
     End of Period                                         10.29                     10.15
     Number of Accum. Units Outstanding                  306,527                   107,869
- - ----------------------------------------------------------------------------------------------------------------------------------


- - ---------------------------------------------------------------------------------------------------------------------------------
Accumulation Unit Value History (continued)


                                                            Year or Period      Year or Period    Year or Period   Year or Period
                                                            Ended 12/31/99      Ended 12/31/98    Ended 12/31/97   Ended 12/31/96
- - ----------------------------------------------------------------------------------------------------------------------------------
Putnam Variable Trust
Managed by Putnam Investment Management, Inc.

Putnam VT Growth and Income Sub-Account
     Beginning of Period                                    $11.38                  $10.00               *                *
     End of Period                                           11.40                   11.38
     Number of Accum. Units Outstanding                  2,304,013               1,115,668
- - ----------------------------------------------------------------------------------------------------------------------------------

Putnam VT International Growth Sub-Account
     Beginning of Period                                    $11.71                  $10.00               *                *
     End of Period                                           18.49                   11.71
     Number of Accum. Units Outstanding                  1,092,379                 530,055
- - ----------------------------------------------------------------------------------------------------------------------------------

Putnam VT International New Opportunities Sub-Account
     Beginning of Period                                    $11.40                  $10.00               *                *
     End of Period                                           22.82                   11.40
     Number of Accum. Units Outstanding                    110,085                  52,809
- - ----------------------------------------------------------------------------------------------------------------------------------

Putnam VT New Value Sub-Account
     Beginning of Period                                    $10.48                  $10.00               *                *
     End of Period                                           10.37                   10.48
     Number of Accum. Units Outstanding                     66,900                  42,091
- - ----------------------------------------------------------------------------------------------------------------------------------

Putnam VT Vista Sub-Account
     Beginning of Period                                    $11.79                  $10.00               *                *
     End of Period                                           17.77                   11.79
     Number of Accum. Units Outstanding                    385,345                 151,405
- - ----------------------------------------------------------------------------------------------------------------------------------



<FN>
* The Mid-Cap Value, Large Cap Research and Developing Growth Portfolios started
regular  investment  operations  on August 20, 1997.  The Lord Abbett Growth and
Income Portfolio  commenced  regular  investment  operations on January 8, 1999.
Separate  Account  inception  dates in the other  investment  portfolios  are as
follows:  AIM Variable Insurance Funds, Inc.,  Alliance Variable Products Series
Fund, Inc.,  Kemper Variable  Series,  Liberty  Variable  Investment  Trust, MFS
Variable Insurance Trust, Oppenheimer Variable Account Funds and Putnam Variable
Trust - December 31, 1997;  General  American  Capital  Company - June 3, 1996;
Goldman Sachs Variable Insurance Trust - January 29, 1998; and Franklin
Templeton Variable Insurance Products Trust - May 1, 1998.
</FN>
</TABLE>


                                 APPENDIX B

                    PARTICIPATING INVESTMENT PORTFOLIOS

Below are the investment objectives and strategies of each investment
portfolio available under the contract. The fund prospectuses contain more
complete information including a description of the investment objectives,
policies, restrictions and risks.  THERE CAN BE NO ASSURANCE THAT THE
INVESTMENT OBJECTIVES WILL BE ACHIEVED.

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

     AIM V.I. CAPITAL APPRECIATION FUND

Investment  Objective:  The  Fund's  investment  objective  is growth of capital
through  investment in common stocks,  with emphasis on medium- and  small-sized
companies.  The portfolio managers focus on companies they believe are likely to
benefit from new or innovative products,  services or processes as well as those
that have  experienced  above-average,  long-term  growth in  earnings  and have
excellent prospects for future growth.

     AIM V.I. INTERNATIONAL EQUITY FUND

Investment  Objective:  The Fund's investment  objective is to achieve long-term
growth of capital by  investing  in a  diversified  portfolio  of  international
equity securities whose issuers are considered to have strong earnings momentum.

     AIM V.I. VALUE FUND

Investment Objective: The Fund's investment objective is to achieve long-term
growth of capital by investing primarily in equity securities judged by
the Fund's investment advisor to be undervalued relative to the investment
advisor's appraisal of the current or projected earnings of the companies
issuing the securities, or relative to current market values of assets owned
by the companies issuing the securities or relative to the equity market
generally. Income is a secondary objective.


ALLIANCE VARIABLE PRODUCTS SERIES FUND, INC.:
Alliance  Variable  Products  Series Fund,  Inc. is a mutual fund with  multiple
portfolios.  Alliance Capital  Management L.P. is the investment adviser to each
portfolio. The following portfolios are available under the contract:

     PREMIER GROWTH PORTFOLIO (Class A)

Investment Objective: The Portfolio's investment objective is growth of capital
by pursuing aggressive investment policies.  The Portfolio invests primarily
in equity securities of U.S. companies.  Normally, the Portfolio invests in
about 40-50 companies, with the 25 most highly regarded of these companies
usually constituting approximately 70% of the Portfolio's net assets.

     REAL ESTATE INVESTMENT PORTFOLIO (Class A)

Investment Objective: The Portfolio's investment objective is total return from
long-term growth of capital and income principally through investing in equity
securities of companies that are primarily engaged in or related to the real
estate industry.


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

PORTFOLIOS MANAGED BY J. P. MORGAN INVESTMENT MANAGEMENT INC.:

     INTERNATIONAL EQUITY PORTFOLIO

Investment Objective: The International Equity Portfolio seeks to provide a high
total return from a portfolio of equity securities of foreign corporations.

     LARGE CAP STOCK PORTFOLIO

Investment  Objective:  The Large Cap Stock Portfolio seeks to provide long-term
growth of capital and income.

     QUALITY BOND PORTFOLIO

Investment  Objective:  The Quality Bond Portfolio seeks to provide a high total
return consistent with moderate risk of capital and maintenance of liquidity.

     SELECT EQUITY PORTFOLIO

Investment  Objective:  The Select Equity  Portfolio seeks to provide  long-term
growth of capital and income.

     SMALL CAP STOCK PORTFOLIO

Investment  Objective:  The Small Cap Stock  Portfolio  seeks to  provide a high
total return from a portfolio of equity securities of small companies.

PORTFOLIOS MANAGED BY LORD, ABBETT & CO.:

     BOND DEBENTURE PORTFOLIO

Investment Objective: The Bond Debenture Portfolio seeks to provide high current
income and the  opportunity  for  capital  appreciation  to produce a high total
return.

     DEVELOPING GROWTH PORTFOLIO

Investment Objective:  The Developing Growth Portfolio seeks long-term growth of
capital  through a  diversified  and  actively-managed  portfolio  consisting of
developing growth companies, many of which are traded over the counter.

     LARGE CAP RESEARCH PORTFOLIO

Investment  Objective:  The Large Cap Research Portfolio seeks growth of capital
and growth of income consistent with reasonable risk.

     LORD ABBETT GROWTH AND INCOME PORTFOLIO

Investment  Objective:  The Lord  Abbett  Growth and Income  Portfolio  seeks to
achieve long-term growth of capital and income without excessive  fluctuation in
market value.

     MID-CAP VALUE PORTFOLIO

Investment Objective: The Mid-Cap Value Portfolio seeks capital appreciation
through investments, primarily in equity securities, which are believed to be
undervalued in the marketplace.



FRANKLIN TEMPLETON VARIABLE INSURANCE PRODUCTS TRUST, CLASS 1 SHARES:

Franklin  Templeton  Variable  Insurance  Products  Trust is a mutual  fund with
multiple portfolios.  Effective May 1, 2000 the portfolios of Templeton Variable
Products Series Fund were merged into similar  portfolios of Franklin  Templeton
Variable  Insurance  Products  Trust.  Each portfolio has two classes of shares:
Class 1 and Class 2. The portfolios  available in connection  with your contract
are Class 1 shares.  Franklin  Advisers,  Inc. is the investment adviser for the
Franklin Small Cap Fund, Franklin Mutual Advisers, LLC is the investment adviser
for the Mutual Shares Securities Fund, Templeton Investment Counsel, Inc. is the
investment  adviser  for  the  Templeton  International   Securities  Fund,  and
Templeton  Asset  Management  Ltd. is the  investment  adviser for the Templeton
Developing Markets Securities Fund. The following portfolios are available under
the contract:

     MUTUAL SHARES SECURITIES FUND (the surviving fund of the merger with Mutual
     Shares Investments Fund)

Investment  Objective and Principal  Investments:  The Fund's  principal goal is
capital  appreciation.  Its  secondary  goal  is  income.  Under  normal  market
conditions,  the Fund will  invest  at least  65% of its total  assets in equity
securities of companies that the manager believes are available at market prices
less  than  their  value  based on  certain  recognized  or  objective  criteria
(intrinsic value).

     FRANKLIN  SMALL CAP FUND (the  surviving  fund of the merger with  Franklin
     Small Cap Investments Fund)

Investment  Objective and Principal  Investments:  The Fund's investment goal is
long-term capital growth.  Under normal market conditions,  the Fund will invest
at  least  65%  of  its  total  assets  in  equity   securities  of  U.S.  small
capitalization (small cap) growth companies.

     TEMPLETON INTERNATIONAL SECURITIES FUND (formerly, Templeton International
          Fund)

Investment  Objective and Principal  Investments:  The Fund's investment goal is
long-term capital growth.  Under normal market conditions,  the Fund will invest
at least 65% of its total assets in the equity  securities of companies  located
outside the U.S., including in emerging markets.

     TEMPLETON   DEVELOPING   MARKETS   SECURITIES  FUND  (formerly,   Templeton
     Developing Markets Fund)

Investment   Objective:   The  Fund's   investment  goal  is  long-term  capital
appreciation.  Under normal market conditions, the Fund will invest at least 65%
of its total assets in emerging market equity securities. Emerging market equity
securities generally include equity securities that trade in emerging markets or
are issued by companies that derive revenue from goods or services produced,  or
that have their principal activities or assets in, emerging market countries.

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

     MONEY MARKET FUND

Investment Objective: The Money Market Fund's investment objective is to provide
investors  with  current  income  while   preserving   capital  and  maintaining
liquidity.  The Fund seeks to achieve this  objective by investing  primarily in
high-quality, short-term money market instruments. The Fund purchases securities
that meet the quality, maturity, and diversification  requirements applicable to
money market funds.


GOLDMAN SACHS VARIABLE INSURANCE TRUST:

Goldman  Sachs  Variable   Insurance  Trust  is  a  mutual  fund  with  multiple
portfolios.  Goldman Sachs Asset Management, a unit of the Investment Management
Division of  Goldman,  Sachs & Co.,  is the  investment  adviser for the Goldman
Sachs VIT Growth and Income Fund and Goldman Sachs VIT Internet  Tollkeeper Fund
and Goldman Sachs Asset Management  International is the investment  adviser for
the Goldman Sachs VIT International Equity Fund and the Goldman Sachs VIT Global
Income Fund. The following portfolios are available under the contract:

     GOLDMAN SACHS VIT GLOBAL INCOME FUND

Investment Objective: The Fund seeks a high total return, emphasizing current
income, and, to a lesser extent, providing opportunities for capital
appreciation.  The Fund invests primarily in a portfolio of high quality
fixed-income securities of U.S. and foreign issuers and enters into
transactions in foreign currencies.

     GOLDMAN SACHS VIT INTERNET TOLLKEEPER FUND

Investment  Objective:  The Fund seeks long-term growth of capital by investing,
under  normal  circumstances,  at  least  90%  of its  total  assets  in  equity
securities  and at  least  65% of its  total  assets  in  equity  securities  of
"Internet   Tollkeeper"   companies,   which  are   companies   in  the   media,
telecommunications,  technology  and  Internet  sectors  which  provide  access,
infrastructure, content and services to Internet companies and Internet users.

     GOLDMAN SACHS VIT GROWTH AND INCOME FUND

Investment Objective: The Fund seeks long-term growth of capital and growth of
income by investing in large capitalization U.S. stocks that are believed to
be undervalued or undiscovered in the marketplace.

     GOLDMAN SACHS VIT INTERNATIONAL EQUITY FUND

Investment Objective: The Fund seeks long-term capital appreciation by investing
primarily in equity securities of companies organized outside the United States
or whose securities are principally traded outside the United States.  The Fund
intends to invest in companies with public stock market capitalizations that are
larger than $1 billion at the time of investment.


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

     KEMPER GOVERNMENT SECURITIES PORTFOLIO

Investment Objective: Kemper Government Securities seeks high current return
consistent with preservation of capital.  The Portfolio pursues its objective
by investing at least 65% of its total assets in U.S. Government securities
and repurchase agreements of U.S. Government securities.

     KEMPER SMALL CAP GROWTH PORTFOLIO

Investment Objective: Kemper Small Cap Growth Portfolio seeks maximum
appreciation of investors' capital. The Portfolio pursues its objective by
investing at least 65% of its total assets in small capitalization stocks
similar in size to those companies comprising the Russell 2000 Index.  Many
of these companies would be in the early stages of their life cycle.  Equity
securities in which the Portfolio invests consist primarily of common stocks,
but may include convertible securities, including warrants and rights.

     KEMPER SMALL CAP VALUE PORTFOLIO

Investment Objective: Kemper Small Cap Value Portfolio seeks long-term capital
appreciation.  The Portfolio pursues its investment objective by investing
primarily in a diversified portfolio of the stocks of small U.S. companies,
which are those similar in size to those comprising the Russell 2000 Index and
that the investment manager believes to be undervalued.  Under normal market
conditions, the Portfolio invests at least 65% of its assets in small
capitalization stocks similar in size to those comprising the Russell 2000
Index.


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

     NEWPORT TIGER FUND, VARIABLE SERIES

Investment  Objective:  The Fund seeks  long-term  capital  appreciation.  Under
normal  market  conditions,  the Fund  invests  primarily in stocks of companies
located in the nine Tiger  countries of Asia.  The Tigers of Asia are Hong Kong,
Singapore,  South Korea, Taiwan,  Malaysia,  Thailand,  Indonesia,  The People's
Republic of China and the Philippines.  The Fund typically  invests in stocks of
larger, well-established companies.

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

     MFS EMERGING GROWTH SERIES

Investment  Objective:  The Series' investment  objective is long term growth of
capital. The Series invests, under normal market conditions, at least 65% of its
total  assets in  common  stocks  and  related  securities  of  emerging  growth
companies.

     MFS EMERGING MARKETS EQUITY SERIES (formerly, MFS/Foreign & Colonial
         Emerging Markets Equity 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  common  stocks  and  related  securities,  such as  preferred  stock,
convertible  securities and depositary  receipts,  of emerging  market  issuers.
Shares of this Series are not available.

     MFS GLOBAL GOVERNMENTS SERIES

Investment Objective: The Series' investment objective is to provide income
and capital appreciation.  The Series invests primarily in U.S. and foreign
government securities.

     MFS GROWTH WITH INCOME SERIES

Investment Objective: The Series' investment objective is to provide reasonable
current income and long-term growth of capital and income.  The Series invests,
under normal market conditions, at least 65% of its total assets in common
stocks and related securities.

     MFS HIGH INCOME SERIES

Investment  Objective:  The  Series'  investment  objective  is to provide  high
current income by investing  primarily in a professionally  managed  diversified
portfolio of fixed income securities, some of which may involve equity features.
The Series invests,  under normal market  conditions,  at least 80% of its total
assets in high yield fixed income  securities  which  generally  are lower rated
bonds  commonly known as junk bonds.  Junk bonds are subject to a  substantially
higher degree of risk than higher rated bonds.

     MFS RESEARCH SERIES

Investment Objective: The Series' investment objective is long-term growth of
capital and future income.  The Series invests, under normal market conditions,
at least 80% of its total assets in common stocks and related securities, such
as preferred stocks, convertible securities and depositary receipts.


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

     OPPENHEIMER BOND FUND/VA

Investment  Objective:  The  Fund's  main  objective  is to seek a high level of
current income. As a secondary  objective,  the Fund seeks capital  appreciation
when consistent with its primary objective.  Normally, the Fund invests at least
65% of its total assets in  investment-grade  debt securities,  U.S.  Government
securities and money market instruments.

     OPPENHEIMER CAPITAL APPRECIATION FUND/VA

Investment Objective: The Fund seeks capital appreciation by investing in
securities of well-known established companies.  The Fund invests mainly in
common stocks of established and well-known U.S. companies.

     OPPENHEIMER HIGH INCOME FUND/VA

Investment Objective: The Fund seeks a high level of current income from
investment in high-yield fixed income securities.  The Fund invests mainly
in a variety of high-yield fixed-income securities of domestic and foreign
issuers.

     OPPENHEIMER MAIN STREET GROWTH & INCOME FUND/VA

Investment Objective: The Fund's objective is to seek high total return (which
includes growth in the value of its shares as well as current income) from
equity and debt securities.  The Fund invests mainly in common stocks of U.S.
companies, and can also invest in other equity securities such as preferred
stocks and securities convertible into common stocks.

     OPPENHEIMER STRATEGIC BOND FUND/VA

Investment  Objective:  The Fund seeks a high level of current income.  The Fund
invests mainly in debt  securities of issuers in three market  sectors:  foreign
governments and companies, U.S. government securities and lower-grade high-yield
securities of U.S. companies.


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

     PUTNAM VT GROWTH AND INCOME FUND-CLASS IA SHARES

Investment Objective: The Fund seeks capital growth and current income.

     PUTNAM VT INTERNATIONAL GROWTH FUND-CLASS IA SHARES

Investment Objective: The Fund seeks capital appreciation.

     PUTNAM VT INTERNATIONAL NEW OPPORTUNITIES FUND-CLASS IA SHARES

Investment Objective: The Fund seeks long-term capital appreciation.

     PUTNAM VT NEW VALUE FUND-CLASS IA SHARES

Investment Objective: The Fund seeks long-term capital appreciation.

     PUTNAM VT VISTA FUND-CLASS IA SHARES

Investment Objective: The Fund seeks capital appreciation.


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 December 31, 1999. 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 December 31, 1999 may
be different than the numbers shown below.

PART 1 - SEPARATE ACCOUNT PERFORMANCE

The  portfolios  listed below began  operations  before December 31, 1999. 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.

o    Performance figures shown for sub-accounts in existence for less than one
     year are not annualized.

Total Return for the periods ended 12/31/99:


<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>
     Appreciation                   12/31/97                 37.96%        N/A     27.68%            42.60%      N/A      29.56%
   AIM V.I. International
     Equity                         12/31/97                 48.24%        N/A     30.12%            52.89%      N/A      31.97%
   AIM V.I. Value                   12/31/97                 23.46%        N/A     27.46%            28.09%      N/A      29.34%
- - ----------------------------------------------------------------------------------------------------------------------------------

Alliance Variable Products
Series Fund, Inc.
   Premier Growth (Class A)         12/31/97                 25.85%        N/A     36.22%            30.48%      N/A      38.00%
   Real Estate Investment (Class A) 12/31/97                -11.02%        N/A    -16.28%            -6.43%      N/A     -13.54%
- - ----------------------------------------------------------------------------------------------------------------------------------



APPENDIX C
PERFORMANCE INFORMATION (continued)
Total Return for the periods ended 12/31/99:
- - ----------------------------------------------------------------------------------------------------------------------------------


                                                                                    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
- - ----------------------------------------------------------------------------------------------------------------------------------

Cova Series Trust
   Bond Debenture                   5/1/96                   -2.61%        N/A      7.70%             1.99%      N/A       8.81%
   Developing Growth                8/20/97                  25.95%        N/A     15.15%            30.58%      N/A      16.86%
   International Equity             5/1/96                   22.10%        N/A     12.64%            26.72%      N/A      13.65%
   Large Cap Research               8/20/97                  19.14%        N/A     15.79%            23.76%      N/A      17.48%
   Large Cap Stock                  5/1/96                   11.45%        N/A     23.98%            16.06%      N/A      24.80%
   Lord Abbett Growth and Income    1/8/99                     N/A         N/A      4.79%              N/A       N/A       9.90%
   Mid-Cap Value                    8/20/97                  -0.41%        N/A      1.64%             4.19%      N/A       3.61%
   Quality Bond                     5/1/96                   -7.51%        N/A      3.11%            -2.92%      N/A       4.34%
   Select Equity                    5/1/96                    3.62%        N/A     16.86%             8.23%      N/A      17.79%
   Small Cap Stock                  5/1/96                   37.87%        N/A     14.70%            42.52%      N/A      15.67%
- - ----------------------------------------------------------------------------------------------------------------------------------

Franklin Templeton Variable Insurance Products Trust,
Class 1 Shares
   Mutual Shares Securities (1)    5/1/98                   7.23%         N/A      -3.23%            11.85%       N/A     1.47%
   Templeton Developing
     Markets Securities (2)        5/1/98                  47.06%         N/A       5.79%            51.71%       N/A     8.50%
   Templeton International
     Securities (3)                5/1/98                  17.28%         N/A       3.99%            21.90%       N/A     6.72%
   Franklin Small Cap (4)          3/1/99                    N/A          N/A      99.28%              N/A        N/A   104.48%

   (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                   -0.86%        N/A      2.78%             3.74%      N/A      4.05%
- - ----------------------------------------------------------------------------------------------------------------------------------

Goldman Sachs Variable
Insurance Trust
   Goldman Sachs
     VIT Global Income              1/29/98                 -6.99%         N/A      0.28%            -2.39%      N/A      2.70%
   Goldman Sachs VIT Growth
     and Income                     1/29/98                 -0.66%         N/A     -0.90%             3.94%      N/A      1.55%
   Goldman Sachs VIT
     International Equity           1/29/98                 25.39%         N/A     20.68%            30.02%      N/A     22.76%
- - ----------------------------------------------------------------------------------------------------------------------------------

Kemper Variable Series
   Kemper Government
     Securities                     12/31/97                -5.31%         N/A      0.05%            -0.71%      N/A      2.38%
   Kemper Small Cap Growth          12/31/97                28.06%         N/A     22.53%            32.69%      N/A     24.47%
   Kemper Small Cap Value           12/31/97                -3.24%         N/A     -8.32%             1.36%      N/A     -5.81%
- - ----------------------------------------------------------------------------------------------------------------------------------


APPENDIX C
PERFORMANCE INFORMATION (continued)
Total Return for the periods ended 12/31/99:
- - ----------------------------------------------------------------------------------------------------------------------------------


                                                                                    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
- - ----------------------------------------------------------------------------------------------------------------------------------

Liberty Variable Investment Trust
   Newport Tiger Fund,
     Variable Series                12/31/97                 61.02%        N/A      21.70%            65.69%     N/A      23.66%
- - ----------------------------------------------------------------------------------------------------------------------------------

MFS Variable Insurance Trust

   MFS Emerging Growth              12/31/97                 69.58%        N/A      50.21%            74.26%     N/A      51.85%
   MFS Emerging Markets Equity      12/31/97                 31.62%        N/A      -7.88%            36.26%     N/A      -5.37%
   MFS Global Governments           12/31/97                 -8.45%        N/A      -1.06%            -3.85%     N/A       1.29%
   MFS Growth With Income           12/31/97                  0.60%        N/A      10.54%             5.21%     N/A      12.67%
   MFS High Income                  12/31/97                  0.36%        N/A      -0.68%             4.97%     N/A       1.66%
   MFS Research                     12/31/97                 17.70%        N/A      20.04%            22.32%     N/A      22.03%
- - ----------------------------------------------------------------------------------------------------------------------------------

APPENDIX C
PERFORMANCE INFORMATION (continued)
Total Return for the periods ended 12/31/99:
- - ----------------------------------------------------------------------------------------------------------------------------------


                                                                                    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

- - ----------------------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account Funds
   Oppenheimer Bond Fund/VA         12/31/97               -7.49%         N/A      -1.22%             -2.89%      N/A      1.14%
   Oppenheimer Capital
     Appreciation Fund/VA           12/31/97               35.05%         N/A      28.85%             39.69%      N/A     30.72%
   Oppenheimer High
     Income Fund/VA                 12/31/97               -1.76%         N/A      -1.49%              2.84%      N/A      0.87%
   Oppenheimer Main Street
     Growth & Income Fund/VA        12/31/97               15.39%         N/A       9.17%             20.01%      N/A     11.33%
   Oppenheimer Strategic
     Bond Fund/VA                   12/31/97               -3.20%         N/A      -0.89%              1.40%      N/A      1.46%

- - ----------------------------------------------------------------------------------------------------------------------------------
Putnam Variable Trust
   Putnam VT Growth and
     Income - Class IA Shares       12/31/97                -4.43%        N/A       4.55%             0.17%       N/A      6.78%
   Putnam VT International
     Growth - Class IA Shares       12/31/97                53.25%        N/A      34.16%            57.91%       N/A     35.96%
   Putnam VT International
     New Opportunities -
     Class IA Shares                12/31/97                95.44%        N/A      49.41%           100.14%       N/A     51.06%
   Putnam VT New Value -
     Class IA Shares                12/31/97                -5.73%        N/A      -0.53%            -1.13%       N/A      1.81%
   Putnam VT Vista -
     Class IA Shares                12/31/97                46.12%        N/A      31.47%            50.77%       N/A     33.30%
- - ----------------------------------------------------------------------------------------------------------------------------------

</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 12/31/99

- - ----------------------------------------------------------------------------------------------------------------------------------



                                                                                      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>       <C>
     Appreciation         5/5/93          44.61%    25.59%    22.33%    37.96%    24.09%   20.83%     42.60%    24.19%    20.93%
   AIM V.I.
     International Equity 5/5/93          55.04%    21.93%    18.82%    48.24%    20.43%   17.32%     52.89%    20.53%    17.42%
   AIM V.I. Value         5/5/93          29.90%    27.23%    23.07%    23.46%    25.73%   21.57%     28.09%    25.83%    21.67%
- - ----------------------------------------------------------------------------------------------------------------------------------

Alliance Variable Products Series Fund, Inc.
   Premier Growth
    (Class A)             6/26/92         32.32%   36.03%     26.31%    25.85%    34.53%   24.81%     30.48%    34.63%    24.91%
   Real Estate
     Investment (Class A) 1/9/97          -5.11%     N/A      -1.79%   -11.02%    N/A      -4.83%      -6.43%      N/A    -3.19%
- - ----------------------------------------------------------------------------------------------------------------------------------
Franklin Templeton Variable Insurance Products Trust,
Class 1 Shares

  Mutual Shares
     Securities (1)        11/08/96      13.40%       N/A      10.86%     7.40%     N/A        7.91%      12.00%      N/A     9.46%
  Templeton Developing
     Markets Securities
     Fund (2)               3/04/96      53.84%       N/A      -5.30%    47.84%     N/A       -7.99%      52.44%      N/A    -6.70%
  Templeton
     International
     Securities Fund (3)    5/01/92      23.61%     17.21%     15.36%    17.61%    15.71%     13.86%      22.21%     15.81%   13.96%
  Franklin Small Cap
     Fund (4)              11/01/95      96.94%       N/A      30.41%    90.94%     N/A       27.81%      95.54%      N/A     29.01%


   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
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          5.20%    5.60%      5.35%     -0.86%    4.10%    3.85%      3.74%     4.20%     3.95%
- - ----------------------------------------------------------------------------------------------------------------------------------

Goldman Sachs Variable Insurance Trust
   Goldman Sachs VIT
     Global Income        1/12/98         -1.01%    N/A        3.59%     -6.99%     N/A    -0.22%      -2.39%     N/A       2.19%
   Goldman Sachs VIT
     Growth and Income    1/12/98          5.41%    N/A        5.53%     -0.66%     N/A     1.72%       3.94%     N/A       4.13%
   Goldman Sachs VIT
     International Equity 1/12/98         31.85%    N/A       26.26%     25.39%     N/A    22.45%      30.02%     N/A      24.86%
- - ----------------------------------------------------------------------------------------------------------------------------------

APPENDIX C
PERFORMANCE INFORMATION (continued)
Total Return for the periods ended 12/31/99:
- - ----------------------------------------------------------------------------------------------------------------------------------


                                                                                      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
- - ----------------------------------------------------------------------------------------------------------------------------------

Kemper Variable Series
   Kemper Government
     Securities           9/3/87           0.68%    7.46%      7.12%     -5.31%    5.96%    5.62%      -0.71%    6.06%     5.72%
   Kemper Small
     Cap Growth           5/2/94          34.56%   28.92%     25.97%     28.06%   27.42%   24.47%      32.69%   27.52%    24.57%
   Kemper Small
     Cap Value            5/1/96           2.80%    N/A        3.42%     -3.24%     N/A     0.67%       1.36%     N/A      2.02%
- - ----------------------------------------------------------------------------------------------------------------------------------

Liberty Variable Investment Trust
   Newport Tiger Fund,
     Variable Series      5/1/95          68.01%    N/A        7.31%     61.02%     N/A     4.83%      65.69%     N/A      5.91%
- - ----------------------------------------------------------------------------------------------------------------------------------

MFS Variable Insurance Trust
   MFS Emerging
     Growth               7/24/95         76.71%      N/A     36.44%      69.58%     N/A   33.91%     74.26%     N/A     35.04%
   MFS Emerging Markets
     Equity              10/16/97         38.18%      N/A     -8.16%      31.62%     N/A  -11.72%     36.26%     N/A     -9.56%
   MFS Global
     Governments          6/14/94         -2.50%     4.36%     4.07%      -8.45%   2.86%    2.57%     -3.85%     2.96%    2.67%
   MFS Growth
     With Income         10/09/95          6.69%      N/A     21.12%       0.60%     N/A   18.54%      5.21%     N/A     19.72%
   MFS High Income        7/26/95          6.44%      N/A      8.24%       0.36%     N/A    5.71%      4.97%     N/A      6.84%
   MFS Research           7/26/95         24.05%      N/A     22.86%      17.70%     N/A   20.33%     22.32%     N/A     21.46%

- - ----------------------------------------------------------------------------------------------------------------------------------

APPENDIX C
PERFORMANCE INFORMATION (continued)
Total Return for the periods ended 12/31/99:
- - ----------------------------------------------------------------------------------------------------------------------------------


                                                                                      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
- - ----------------------------------------------------------------------------------------------------------------------------------

Oppenheimer Variable Account
Funds
  Oppenheimer Bond
     Fund/VA              4/03/85         -1.52%      7.10%    7.76%      -7.49%     5.60%     6.26%      -2.89%    5.70%     6.36%
  Oppenheimer Capital
     Appreciation
     Fund/VA              4/03/85         41.66%     30.65%   18.46%       35.05%   29.15%    16.96%      39.69%   29.25%    17.06%
  Oppenheimer High
     Income Fund/VA       4/30/86          4.29%     10.24%   12.65%       -1.76%    8.74%    11.15%       2.84%    8.84%    11.25%
  Oppenheimer Main
     Street Growth &
     Income Fund/VA       7/05/95         21.71%       N/A    25.80%       15.39%     N/A     23.28%      20.01%     N/A     24.40%
  Oppenheimer Strategic
     Bond Fund/VA         5/03/93          2.83%      8.25%    6.18%       -3.20%    6.75%     4.68%       1.40%    6.85%     4.78%

- - ----------------------------------------------------------------------------------------------------------------------------------

Putnam Variable Trust
   Putnam VT Growth
     and Income -
     Class IA Shares      2/01/88         1.59%      19.40%   14.00%    -4.43%      17.90%    12.50%       0.17%    18.00%    12.60%
   Putnam VT International
     Growth - Class
     IA Shares            1/02/97         60.13%       N/A    30.29%     53.25%      N/A      27.26%      57.91%      N/A     28.89%
   Putnam VT International
     New Opportunities -
     Class IA Shares      1/02/97        102.95%       N/A    32.92%     95.44%      N/A      29.89%     100.14%      N/A     31.52%

   Putnam VT New Value -
     Class IA Shares      1/02/97          0.27%       N/A     7.83%     -5.73%      N/A       4.80%      -1.13%      N/A      6.43%
    Putnam VT Vista -
     Class IA Shares      1/02/97         52.90%       N/A    31.14%     46.12%      N/A      28.11%      50.77%      N/A     29.74%
- - ----------------------------------------------------------------------------------------------------------------------------------

</TABLE>



Please send me, at no charge, the Statement of Additional  Information dated
May 1, 2000, for the annuity contract issued by Cova.


               (Please print or type and fill in all information)




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




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




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


CL-2096 (5/00)                                                        CUST-MO












- - ------------------------------
- - ------------------------------
- - ------------------------------




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



                               PART A - VERSION B



The Fixed
And Variable Annuity

issued by

COVA VARIABLE ANNUITY
ACCOUNT ONE

and

COVA FINANCIAL SERVICES
LIFE INSURANCE COMPANY




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


The annuity contract has 7 investment  choices - a fixed account which offers an
interest rate which is guaranteed by Cova,  and 6 investment  portfolios  listed
below.  The 6 investment  portfolios are part of the Russell  Insurance Funds or
General American  Capital  Company.  You can put your money in the fixed account
and/or any of these investment portfolios.

Russell Insurance Funds:

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

General American Capital Company:

     Managed by Conning Assets
     Management Company
         Money Market

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

To learn more about the Cova Fixed and Variable Annuity Contract, you can obtain
a copy of the Statement of Additional Information (SAI) dated May 1, 2000.
The SAI has been filed with the Securities and Exchange  Commission (SEC) and is
legally   a  part  of  the   prospectus.   The   SEC   maintains   a  Web   site
(http://www.sec.gov)  that contains the SAI, material incorporated by reference,
and other information regarding companies that file electronically with the SEC.
The Table of  Contents of the SAI is on Page __ of this  prospectus.  For a free
copy of the SAI, call us at (800) 523-1661 or write us at: One Tower Lane, Suite
3000, Oakbrook Terrace, Illinois 60181-4644.

The Contracts:

o    are not bank deposits
o    are not federally insured
o    are not endorsed by any bank or government agency
o    are not guaranteed and may be subject to loss of principal

The  Securities and Exchange  Commission  has not approved or disapproved  these
securities  or  determined  if this  prospectus  is  accurate or  complete.  Any
representation to the contrary is a criminal offense.

May 1, 2000








TABLE OF CONTENTS                                         Page

  INDEX OF SPECIAL TERMS

  SUMMARY

  FEE TABLE

  EXAMPLES

  1. THE ANNUITY CONTRACT

  2. ANNUITY PAYMENTS (THE INCOME PHASE)
     Annuity Date
     Annuity Payments
     Annuity Options

  3. PURCHASE
     Purchase Payments
     Allocation of Purchase Payments
     Free Look
     Accumulation Units

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

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

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

  7. ACCESS TO YOUR MONEY
     Systematic Withdrawal Program
     Suspension of Payments or Transfers

  8. PERFORMANCE

  9. DEATH BENEFIT
     Upon Your Death
     Death of Annuitant

10. OTHER INFORMATION
     Cova
     The Separate Account
     Distributor
     Ownership
     Beneficiary
     Assignment
     Financial Statements

TABLE OF CONTENTS OF THE STATEMENT OF
ADDITIONAL INFORMATION

APPENDIX A
Condensed Financial Information


APPENDIX B
Performance Information


INDEX OF SPECIAL TERMS

Because of the complex nature of the contract, we have used certain words
or terms in this prospectus which may need an explanation.  We have
identified the following as some of these words or terms.  The page that is
indicated here is where we believe you will find the best explanation for
the word or term.  These words and terms are in italics on the indicated
page.

                                                          Page

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



SUMMARY

The sections in this Summary  correspond  to sections in this  prospectus  which
discuss the topics in more detail.



1. THE ANNUITY CONTRACT:

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

This contract offers 6 investment  portfolios.  These portfolios are designed to
offer a potentially better return than the fixed account.  However,  this is NOT
guaranteed. You can also lose your money.

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

You can put money  into any or all of the  investment  portfolios  and the fixed
account.  You can transfer between accounts up to 12 times a year without charge
or tax implications.

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

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



2. ANNUITY PAYMENTS (THE INCOME PHASE):

If you want to  receive  regular  income  from your  annuity,  you can choose an
annuity option.  Once you begin receiving  regular  payments,  you cannot change
your payment plan. During the income phase, you have the same investment choices
you had during the accumulation phase. You can choose to have payments come from
the fixed account, the investment  portfolios or both. If you choose to have any
part of your payments come from the investment portfolios,  the dollar amount of
your payments may go up or down.



3. HOW TO PURCHASE THE CONTRACT:

You can buy this contract with $5,000 or more under most circumstances.  You can
add  $500 or more  any  time  you  like  during  the  accumulation  phase.  Your
registered representative can help you fill out the proper forms.



4. INVESTMENT OPTIONS:

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

Depending upon market  conditions and the  performance of the  portfolio(s)  you
select, you can make or lose money in any of these portfolios.


5. EXPENSES:

The contract has insurance features and investment features, and there are costs
related to each.

o    Each  year  Cova  deducts  a $30  contract  maintenance  charge  from  your
     contract.  During the accumulation phase, Cova currently waives this charge
     if the value of your contract is at least $50,000.

o    Cova also  deducts  for its  insurance  charges  which  total  1.40% of the
     average  daily  value  of  your  contract   allocated  to  the   investment
     portfolios.

o    If you take your money out,  Cova may assess a  withdrawal  charge which is
     equal to 5% of the  purchase  payment  you  withdraw.  After Cova has had a
     purchase  payment for 5 years,  there is no charge by Cova for a withdrawal
     of that purchase payment.

o    When you begin receiving  regular income  payments from your annuity,  Cova
     will assess a state premium tax charge, if applicable, which ranges from 0%
     - 4% depending upon the state.

o    The first 12  transfers  in a year are free.  After that, a transfer fee of
     $25 or 2% of the amount transferred (whichever is less) is assessed.

o    There are also investment charges which currently range from .205% to 1.30%
     of the average daily value of the investment  portfolio  depending upon the
     investment portfolio.



6. TAXES:

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



7. ACCESS TO YOUR MONEY:

You can take money out at any time  during  the  accumulation  phase.  After the
first year,  you can take up to 10% of your total  purchase  payments  each year
without charge from Cova. Withdrawals of purchase payments in excess of that may
be charged a withdrawal charge, depending on how long your money has been in the
contract.  However,  Cova will never assess a withdrawal  charge on earnings you
withdraw. Earnings are defined as the value in your contract minus the remaining
purchase payments in your contract.  Of course,  you may also have to pay income
tax and a tax penalty on any money you take out.



8. DEATH BENEFIT:

If you die before moving to the income phase, the person you have chosen as your
beneficiary will receive a death benefit.



9. OTHER INFORMATION:

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

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

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

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

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

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

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

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

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



10. INQUIRIES:

If you need more information, please contact us at:

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



COVA VARIABLE ANNUITY ACCOUNT ONE FEE TABLE

The purpose of the Fee Table is to show you the various  expenses you will incur
directly or indirectly with the contract. The Fee Table reflects expenses of the
Separate Account as well as of the investment portfolios.  Expenses of the
investment portfolios are not fixed or specified under the terms of the contract
and actual expenses may vary.



Owner Transaction Expenses
Withdrawal Charge (see Note 1 below)
     5% of purchase payment withdrawn

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

Contract Maintenance Charge (see Note 3 below)
     $30 per contract per year


Separate Account Annual Expenses
(as a percentage of average account value)
     Mortality and Expense Risk Premium                  1.25%
     Administrative Expense Charge                        .15%
                                                         -----
     TOTAL SEPARATE ACCOUNT                              1.40%
     ANNUAL EXPENSES



<TABLE>
<CAPTION>
Investment Portfolio Expenses
(as a percentage of the average daily net assets of an investment portfolio)



                                                                                                           Total Annual
                                                        Management Fees                                 Portfolio Expenses
                                                      (after reimbursement                             (after reimbursement
                                                     and/or waivers as noted)      Other Expenses     and/or waivers as noted)
- - ----------------------------------------------------------------------------------------------------------------------------------

Russell Insurance Funds*
Managed by Frank Russell
Investment Management Company
<S>                                                         <C>                         <C>                      <C>
       Aggressive Equity                                    .86%                        .39%                    1.25%
       Core Bond                                            .54%                        .26%                     .80%
       Multi-Style Equity                                   .77%                        .15%                     .92%
       Non-U.S.                                             .75%                        .55%                    1.30%
       Real Estate Securities                               .85%                        .30%                    1.15%
- - ----------------------------------------------------------------------------------------------------------------------------------

General American Capital Company
Managed by Conning Asset
Management Company
       Money Market                                         .125%                        .08%                    .205%
- - ----------------------------------------------------------------------------------------------------------------------------------
<FN>
*The  manager  of  Russell  Insurance  Funds, Frank Russell Investment
Management Company, has contractually agreed to waive, at least until
April 30, 2001, a portion of the  management  fee, up to the full amount
of that fee,  equal to the amount by which the Fund's total operating
expenses exceed the amounts set forth above under "Total Annual  Portfolio
Expenses" and to reimburse the Fund for all remaining  expenses,  after fee
waivers  which  exceed  the amount  set forth  above for each Fund under  "Total
Annual Portfolio Expenses". Absent such waiver and reimbursement, the management
fees and total  operating  expenses would be .78% and .93% for the  Multi-Style
Equity Fund;  .95% and 1.34% for the Aggressive  Equity Fund; .95% and 1.50% for
the Non-U.S. Fund; .60% and .66% for the Core Bond Fund.
</FN>
</TABLE>


<TABLE>
<CAPTION>
Examples
The  examples  should  not be  considered  a  representation  of past or  future
expenses. Actual expenses may be greater or less than those shown.

For purposes of the examples, the assumed average contract size is $30,000.

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          5 years          10 years
- - ----------------------------------------------------------------------------------------------------------------------------------

Russell Insurance Funds
Managed by Frank Russell
Investment Management Company
<S>                                                  <C>              <C>                <C>             <C>

       Aggressive Equity                          (a)$  77.80     (a) $130.14       (a)  $189.89     (a) $305.57
                                                  (b)$  27.80     (b) $ 85.14       (b)  $144.89     (b) $305.57
       Core Bond                                  (a)$  73.30     (a) $116.65       (a)  $167.47     (a) $261.20
                                                  (b)$  23.30     (b) $ 71.65       (b)  $122.47     (b) $261.20
       Multi-Style Equity                         (a)$  74.50     (a) $120.27       (a)  $173.50     (a) $273.25
                                                  (b)$  24.50     (b) $ 75.27       (b)  $128.50     (b) $273.25
       Non-U.S.                                   (a)$  78.30     (a) $131.62       (a)  $192.35     (a) $310.37
                                                  (b)$  28.30     (b) $ 86.62       (b)  $147.35     (b) $310.37
       Real Estate Securities                     (a)$  76.80     (a) $127.16       (a)  $184.95     (a) $295.90
                                                  (b)$  26.80     (b) $ 82.16       (b)  $139.95     (b) $295.90
- - ----------------------------------------------------------------------------------------------------------------------------------

General American Capital Company
Managed by Conning Asset
Management Company
       Money Market                               (a)$  67.31     (a) $  98.54      (a)  $137.02     (a) $199.08
                                                  (b)$  17.31     (b) $  53.54      (b) $  92.02     (b) $199.08
- - ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>


Explanation of Fee Table

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

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

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

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

There is an accumulation unit value history  (condensed  financial  information)
contained in Appendix A.

1.   THE ANNUITY CONTRACT

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

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

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

The  contract  is called a  variable  annuity  because  you can  choose  among 6
investment  portfolios,  and, depending upon market conditions,  you can make or
lose  money in any of these  portfolios.  If you  select  the  variable  annuity
portion of the contract,  the amount of money you are able to accumulate in your
contract during the accumulation  phase depends upon the investment  performance
of the investment  portfolio(s)  you select.  The amount of the annuity payments
you receive  during the income  phase from the variable  annuity  portion of the
contract  also  depends,  in  part,  upon  the  investment  performance  of  the
investment portfolios you select for the income phase.

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

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

2.   ANNUITY PAYMENTS (THE INCOME PHASE)

Annuity Date

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

We ask you to choose your annuity date when you purchase the  contract.  You can
change it at any time  before the  annuity  date with 30 days notice to us. Your
annuity date cannot be any earlier than one month after you buy the contract.

Annuity Payments

You will receive annuity  payments during the income phase. In general,  annuity
payments must begin by the  annuitant's  85th birthday or 10 years from the date
the  contract  was  issued,  whichever  is later  (this  requirement  may differ
slightly for special  programs).  The annuitant is the person whose life we look
to when we make annuity payments.

During the  income  phase,  you have the same  investment  choices  you had just
before  the start of the  income  phase.  At the  annuity  date,  you can choose
whether payments will come from the:

o    fixed account,
o    the investment portfolio(s), or
o    a combination of both.

If you don't  tell us  otherwise,  your  annuity  payments  will be based on the
investment allocations that were in place on the annuity date.

If you  choose  to have any  portion  of your  annuity  payments  come  from the
investment  portfolio(s),  the dollar  amount of your payment will depend upon 3
things:

1)   the value of your contract in the  investment  portfolio(s)  on the annuity
     date,

2)   the 3% assumed  investment rate used in the annuity table for the contract,
     and

3)   the performance of the investment portfolios you selected.

If the actual  performance  exceeds the 3% assumed investment rate, your annuity
payments will increase.  Similarly,  if the actual  investment rate is less than
3%, your annuity payments will decrease.

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

Annuity Options

You can choose among income plans. We call those annuity options.  We ask you to
choose an annuity  option when you purchase the  contract.  You can change it at
any time before the annuity date with 30 days notice to us. If you do not choose
an annuity option at the time you purchase the contract, we will assume that you
selected  Option 2 which  provides a life  annuity  with 10 years of  guaranteed
payments.

You can choose  one of the  following  annuity  options  or any  annuity  option
acceptable to Cova.  After annuity payments begin, you cannot change the annuity
option.

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

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

Option 3.  Joint and Last  Survivor  Annuity.  Under this  option,  we will make
annuity  payments  each month so long as the  annuitant  and a second person are
both alive.  When either of these people dies,  we will continue to make annuity
payments,  so long as the survivor  continues to live. The amount of the annuity
payments we will make to the survivor can be equal to 100%, 662/3% or 50% of the
amount that we would have paid if both were alive.

3.   PURCHASE

Purchase Payments

A  purchase  payment  is the money you give us to  invest in the  contract.  The
minimum  we  will  accept  is  $5,000  when  the  contract  is  purchased  as  a
non-qualified  contract.  If you are  purchasing  the contract as part of an IRA
(Individual Retirement Annuity),  401(k) or other qualified plan, the minimum we
will  accept is $2,000.  The  maximum  purchase  payment we accept is $1 million
without our prior approval. You can make additional purchase payments of $500 or
more to either type of contract.

Allocation of Purchase Payments

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

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

Free Look

If you change your mind about owning this contract,  you can cancel it within 10
days after receiving it (or the period required in your state).  When you cancel
the contract within this time period,  Cova will not assess a withdrawal charge.
You will receive back whatever your contract is worth on the day we receive your
request.  In certain states, or if you have purchased the contract as an IRA, we
may be required to give you back your  purchase  payment if you decide to cancel
your contract  within 10 days after receiving it (or whatever period is required
in your state).  If that is the case,  we reserve the right to put your purchase
payment  in the Money  Market  Fund for 15 days  before we  allocate  your first
purchase  payment to the investment  portfolio(s)  you have  selected.  (In some
states,  the period may be longer.) In such case,  we will refund the greater of
purchase payments (less withdrawals) or contract value. Currently, Cova directly
allocates  your  purchase  payment to the  investment  portfolios  and/or  fixed
account you select.

Accumulation Units

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

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

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

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

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

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

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

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

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



4.   INVESTMENT OPTIONS

The Contract offers 6 investment  portfolios which are listed below.  Additional
investment portfolios may be available in the future.

You should read the  prospectuses  for these funds carefully. Copies of these
prospectuses are attached to this prospectus.

The  investment  objectives  and policies of certain of the  investment
portfolios are similar to the investment objectives  and policies of other
mutual  funds that certain of the  investment advisers  manage.  Although the
objectives  and  policies  may be similar,  the investment results of the
investment  portfolios may be higher or lower than the results of such other
mutual funds.  The investment  advisers cannot  guarantee, and make no
representation, that the investment results of similar funds will be comparable
even though the funds have the same investment advisers.

A fund's performance may be affected by risks specific to certain types of
investments, such as foreign securities, derivative investments, non-investment
grade debt securities, initial public offerings (IPOs) or companies with
relatively small market capitalizations.  IPOs and other investment techniques
may have a magnified performance impact on a fund with a small asset base.  A
fund may not experience similar performance as its assets grow.

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

Cova may enter into certain  arrangements  under which it is  reimbursed  by the
investment   portfolios'  advisers,   distributors  and/or  affiliates  for  the
administrative services which it provides to the portfolios.

Russell Insurance Funds

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

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


General American Capital Company

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

Money Market Fund

Transfers

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

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

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

Transfers  during the  Accumulation  Phase. You can make 12 transfers every year
during  the  accumulation  phase  without  charge.  We  measure  a year from the
anniversary  of the day we issued your  contract.  You can make a transfer to or
from the fixed account and to or from any investment portfolio. If you make more
than 12 transfers in a year,  there is a transfer fee  deducted.  The  following
apply to any transfer during the accumulation phase:

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

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

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

Transfers  during the Income  Phase.  You can only make  transfers  between  the
investment  portfolios once each year. We measure a year from the anniversary of
the day we issued your contract.  You cannot  transfer from the fixed account to
an  investment  portfolio,  but you can  transfer  from  one or more  investment
portfolios to the fixed account at any time.

Dollar Cost Averaging Program

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

Cova  reserves  the right to  modify,  terminate  or  suspend  the  Dollar  Cost
Averaging Program.

The minimum amount which can be transferred each month is $500. You must have at
least  $6,000 in the Money  Market  Fund or the fixed  account,  (or the  amount
required to  complete  your  program,  if less) in order to  participate  in the
Dollar Cost Averaging  Program.  There is no additional charge for participating
in the Dollar  Cost  Averaging  Program.  Cova will waive the  minimum  transfer
amount and the minimum amount required to establish dollar cost averaging if you
establish  dollar  cost  averaging  for 6 or 12  months  at the time you buy the
contract.

If you  participate  in the Dollar Cost  Averaging  Program,  the transfers made
under the program are not taken into account in  determining  any transfer  fee.
Cova may, from time to time,  offer other dollar cost  averaging  programs which
may have terms different from those described above.

Automatic Rebalancing Program

Once your money has been allocated to the investment portfolios, the performance
of each  portfolio  may cause  your  allocation  to shift.  You can direct us to
automatically  rebalance  your  contract to return to your  original  percentage
allocations  by selecting our  Automatic  Rebalancing  Program.  You can tell us
whether to rebalance quarterly, semi-annually or annually. We will measure these
periods from the  anniversary of the date we issued your contract.  The transfer
date will be the 1st day after the end of the period you selected.

The  Automatic  Rebalancing  Program is available  only during the  accumulation
phase.  There  is no  additional  charge  for  participating  in  the  Automatic
Rebalancing  Program. If you participate in the Automatic  Rebalancing  Program,
the transfers  made under the program are not taken into account in  determining
any transfer fee.

Example:
   Assume that you want your initial purchase payment split between 2 investment
   portfolios.  You want 40% to be in the  Core  Bond  Fund and 60% to be in the
   Multi-Style  Equity Fund. Over the next 21/2 months the bond market does very
   well while the stock market performs poorly. At the end of the first quarter,
   the Core  Bond  Fund  now  represents  50% of your  holdings  because  of its
   increase  in  value.  If you have  chosen to have  your  holdings  rebalanced
   quarterly,  on the first day of the next quarter, Cova will sell some of your
   units in the Core Bond Fund to bring its value  back to 40% and use the money
   to buy more units in the  Multi-Style  Equity Fund to increase those holdings
   to 60%.

Approved Asset Allocation Programs

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

Cova has made no  independent  investigation  of these  programs.  Cova has only
established that these programs are compatible with our  administrative  systems
and rules.  Approved asset  allocation  programs are only  available  during the
accumulation  phase.  Currently,  Cova does not charge for  participating  in an
approved asset allocation program.

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

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

Voting Rights

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

Substitution

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

5.   EXPENSES

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

Insurance Charges

Each day, Cova makes a deduction for its  insurance  charges.  Cova does this as
part of its calculation of the value of the  accumulation  units and the annuity
units. The insurance charge has two parts:

1)   the mortality and expense risk premium, and

2)   the administrative expense charge.

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

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

Contract Maintenance Charge

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

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

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


Withdrawal Charge

During the accumulation phase, you can make withdrawals from your contract. Cova
keeps track of each purchase payment. Once a year after the first year (and once
a year  during the first year for  purposes of payment of  charitable  remainder
trust  administration  fees),  you can withdraw up to 10% of your total purchase
payments and no withdrawal charge will be assessed on the 10%, if on the day you
make your  withdrawal the value of your contract is $5,000 or more.  Withdrawals
for purposes of charitable  remainder trust  administration fees are included in
the 10% free  withdrawal  amount.  Otherwise,  the charge is 5% of each purchase
payment you take out,  unless the payment was made more than 5 years ago.  After
Cova has had a  purchase  payment  for 5  years,  there  is no  charge  when you
withdraw  that  purchase  payment.  Cova does not assess a withdrawal  charge on
earnings withdrawn from the contract.  Earnings are defined as the value in your
contract minus the remaining purchase payments in your contract.  The withdrawal
order for calculating the withdrawal charge is shown below.

o    10% of purchase payments free.

o    Remaining  purchase payments that are over 5 years old and not subject to a
     withdrawal charge.

o    Earnings in the contract free.

o    Remaining  purchase payments that are less than 5 years old and not subject
     to a withdrawal charge.

For purposes of calculating the withdrawal charge,  slightly different rules may
apply to Section 1035 exchanges.

When  the  withdrawal  is for  only  part of the  value  of your  contract,  the
withdrawal charge is deducted from the remaining value in your contract.

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

NOTE: For tax purposes, earnings are considered to come out first.

Reduction or Elimination of the Withdrawal Charge

General

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

Nursing Home Waiver

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

Premium Taxes

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

Transfer Fee

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

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


Income Taxes

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

Investment Portfolio Expenses

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

6.   TAXES

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

Annuity Contracts in General

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

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

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

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

Qualified and Non-Qualified Contracts

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

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

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. You should consult your tax adviser
regarding these features and benefits prior to purchasing a qualified contract.

Withdrawals - Non-Qualified Contracts

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

The Code also provides that any amount received under an annuity  contract which
is included in income may be subject to a penalty.  The amount of the penalty is
equal to 10% of the amount that is includible in income.  Some  withdrawals will
be exempt from the penalty.
They include any amounts:

(1)  paid on or after the taxpayer reaches age 59 1/2;

(2)  paid after you die;

(3)  paid if the taxpayer  becomes totally  disabled (as that term is defined in
     the Code);

(4)  paid in a series of  substantially  equal  payments  made annually (or more
     frequently) for life or a period not exceeding life expectancy;

(5)  paid under an immediate annuity; or

(6)  which come from purchase payments made prior to August 14, 1982.


Withdrawals - Qualified Contracts

If you make a withdrawal  from your  qualified  contract,  a portion of the
withdrawal is treated as taxable  income.  This portion  depends on the ratio of
pre-tax purchase  payments to the after-tax  purchase payments in your contract.
If all of your  purchase  payments  were made with  pre-tax  money then the full
amount of any  withdrawal  is includible  in taxable  income.  Special rules may
apply to withdrawals from certain types of qualified contracts.

The Code also provides that any amount received under a qualified  contract
which is  included  in income may be  subject  to a  penalty.  The amount of the
penalty  is  equal to 10% of the  amount  that is  includible  in  income.  Some
withdrawals will be exempt from the penalty. They include any amounts:

     (1)  paid on or after you reach age 59 1/2;
     (2)  paid after you die;
     (3)  paid if you become  totally  disabled  (as that term is defined in the
          Code);
     (4)  paid to you after leaving your employment in a series of substantially
          equal  periodic  payments made annually (or more  frequently)  under a
          lifetime annuity;
     (5)  paid to you  after  you have  attained  age 55 and you have  left your
          employment;
     (6)  paid for certain allowable medical expenses (as defined in the Code);
     (7)  paid pursuant to a qualified domestic relations order;
     (8)  paid on account of an IRS levy upon the qualified contract;
     (9)  paid from an IRA for medical insurance (as defined in the Code);
     (10) paid from an IRA for qualified higher education expenses; or
     (11) paid from an IRA for up to $10,000 for qualified  first-time homebuyer
          expenses (as defined in the Code).

The  exceptions in (5) and (7) above do not apply to IRAs. The exception in
(4) above applies to IRAs but without the requirement of leaving employment.

We have provided a more complete  discussion in the Statement of Additional
Information.


Withdrawals - Tax-Sheltered Annuities

The Code limits the  withdrawal  of amounts  attributable  to purchase  payments
under a salary reduction agreement made by owners from Tax-Sheltered  Annuities.
Withdrawals can only be made when an owner:

(1)  reaches age 59 1/2;

(2)  leaves his/her job;

(3)  dies;

(4)  becomes disabled (as that term is defined in the Code); or

(5)  in the case of hardship.

However,  in the case of  hardship,  the owner can only  withdraw  the  purchase
payments and not any earnings.

Diversification

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

Neither the Code nor the Internal  Revenue  Service  Regulations  issued to date
provide guidance as to the circumstances  under which you, because of the degree
of control you exercise over the underlying  investments,  and not Cova would be
considered  the owner of the  shares of the  investment  portfolios.  If you are
considered the owner of the shares,  it will result in the loss of the favorable
tax  treatment  for the  contract.  It is  unknown  to what  extent  owners  are
permitted  to  select  investment  portfolios,   to  make  transfers  among  the
investment portfolios or the number and type of investment portfolios owners may
select from without being considered the owner of the shares. If any guidance is
provided which is considered a new position,  then the guidance would  generally
be applied  prospectively.  However,  if such guidance is considered not to be a
new position, it may be applied retroactively.  This would mean that you, as the
owner of the  contract,  could be  treated  as the  owner of the  shares  of the
investment portfolios.

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

7.   ACCESS TO YOUR MONEY

You can have access to the money in your contract:

(1)  by making a withdrawal (either a partial or a complete withdrawal);

(2)  by electing to receive annuity payments; or

(3) when a death benefit is paid to your beneficiary.

Under most  circumstances,  withdrawals can only be made during the accumulation
phase.

When you make a complete withdrawal you will receive the withdrawal value of the
contract.  The withdrawal  value of the contract is the value of the contract at
the  end of the  business  day  when  Cova  receives  a  written  request  for a
withdrawal:

o    less any applicable withdrawal charge,

o    less any premium tax, and

o    less any contract maintenance charge.

Unless you instruct Cova otherwise, any partial withdrawal will be made pro-rata
from all the  investment  portfolios  and the fixed account you selected.  Under
most  circumstances  the amount of any partial  withdrawal  must be for at least
$500.  Cova requires  that after a partial  withdrawal is made you keep at least
$500 in any selected  investment  portfolio.  If the remaining  withdrawal value
would be less  than  $500  ($1,000  in New  Jersey)  after  you  make a  partial
withdrawal,  the  partial  withdrawal  amount will be the  remaining  withdrawal
value.

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

Income taxes, tax penalties and certain restrictions may apply to any withdrawal
you make.


Systematic Withdrawal Program

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

Income taxes,  tax penalties  and certain  restrictions  may apply to Systematic
Withdrawals.


Suspension of Payments or Transfers

Cova may be  required  to  suspend  or  postpone  payments  for  withdrawals  or
transfers for any period when:

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

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

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

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

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

8.   PERFORMANCE

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

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

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

Appendix B contains performance information that you may find informative.  It
is  divided  into  various  parts,   depending  upon  the  type  of  performance
information  shown.  Future  performance  will  vary and  results  shown are not
necessarily representative of future results.

9.   DEATH BENEFIT

Upon Your Death

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

Beginning May 1, 1999, at the time you buy the contract,  you will receive Death
Benefit  Option A. If you  purchased  your  contract  before  May 1,  1999,  you
received Death Benefit Option C. For these contracts (i.e.,  contracts purchased
prior to May 1, 1999),  effective beginning with your next contract  anniversary
on or after July 1, 1999, your death benefit will  automatically  be enhanced to
Death Benefit Option B.

The death benefits are described  below.  The amount of death benefit depends on
how old you or your joint owner is. If you have a joint owner, the death benefit
is  determined  based on the age of the oldest joint owner and the death benefit
is payable on the death of the first joint owner.

DEATH BENEFIT OPTION A:

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

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

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

3.   The greatest contract value on any contract anniversary while the owner, or
     a joint owner is living,  plus any purchase payments you made subsequent to
     that contract anniversary, less any withdrawals (and any withdrawal charges
     paid on the withdrawals) subsequent to that contract anniversary.

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

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

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

3.   The greatest contract value on any prior contract  anniversary on or before
     your or your joint owner's 80th  birthday,  plus any purchase  payments you
     made subsequent to that contract anniversary, less any withdrawals (and any
     withdrawal  charges paid on the  withdrawals)  subsequent  to that contract
     anniversary.

DEATH BENEFIT OPTION B:

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

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

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

3.   The  greatest  of the values of your  contract  resulting  from  taking the
     contract  value on any contract  anniversary on or after July 1, 1999 while
     the owner, or a joint owner is living,  plus any purchase payments you made
     subsequent  to that contract  anniversary,  less any  withdrawals  (and any
     withdrawal  charges paid on the  withdrawals)  subsequent  to that contract
     anniversary.

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

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

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

3.   The  greatest  of the values of your  contract  resulting  from  taking the
     contract value on any prior  contract  anniversary on or after July 1, 1999
     and on or  before  your or your  joint  owner's  80th  birthday,  plus  any
     purchase  payments you made subsequent to that contract  anniversary,  less
     any  withdrawals  (and  any  withdrawal  charges  paid on the  withdrawals)
     subsequent to that contract anniversary.

DEATH BENEFIT OPTION C:

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

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

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

3.   The greatest of the values  resulting from taking the contract value on any
     five (5) year contract  anniversary  prior to the date of your death or the
     joint owner's death, plus any purchase payments you made subsequent to that
     contract anniversary, less any withdrawals (and any withdrawal charges paid
     on the withdrawals) subsequent to that contract anniversary.

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

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

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

3.   The greatest of the values  resulting from taking the contract value on any
     prior five (5) year  contract  anniversary  on or before  your or the joint
     owner's  80th  birthday,  plus any  purchase  payments  you made after that
     contract anniversary, less any withdrawals (and any withdrawal charges paid
     on the withdrawals) made after that contract anniversary.

Check your contract and applicable endorsement for your death benefit.

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

Payment  under an annuity  option  may only be elected  during the 60 day period
beginning with the date Cova receives  proof of death.  If Cova does not receive
an  election  during  such  time,  it will  make a  single  sum  payment  to the
beneficiary at the end of the 60 day period.

Death of Annuitant

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

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


10.  OTHER INFORMATION


Cova

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

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



The Separate Account

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

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

Distributor

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

Commissions   will  be  paid  to   broker-dealers   who  sell   the   contracts.
Broker-dealers  will be paid  commissions up to 5.75% of purchase  payments but,
under  certain  circumstances,   may  be  paid  an  additional  .5%  commission.
Sometimes,  Cova  enters into an  agreement  with the  broker-dealer  to pay the
broker-dealer persistency bonuses, in addition to the standard commissions.

Ownership

Owner. You as the owner of the contract,  have all the interest and rights under
the contract.  Prior to the annuity date, the owner is as designated at the time
the  contract is issued,  unless  changed.  On and after the annuity  date,  the
annuitant is the owner (this may be a taxable event).  The  beneficiary  becomes
the owner when a death benefit is payable.

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

Beneficiary

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

Assignment

You can assign the contract at any time during your  lifetime.  Cova will not be
bound by the assignment  until it receives the written notice of the assignment.
Cova will not be liable for any  payment or other  action we take in  accordance
with the contract before we receive notice of the assignment.  An assignment may
be a taxable event.

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

Financial Statements

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

Table of Contents of the Statement of Additional Information
     Company
     Experts
     Legal Opinions
     Distribution
     Calculation of Performance Information
     Federal Tax Status
     Annuity Provisions
     Financial Statements


<TABLE>
<CAPTION>
APPENDIX A
Condensed Financial Information

Accumulation Unit Value History

The  following  schedule  includes  accumulation  unit  values  for the  periods
indicated.  This data has been extracted from the Separate  Account's  Financial
Statements.  This  information  should be read in conjunction  with the Separate
Account's  Financial  Statements  and related  notes  which are  included in the
Statement of Additional Information.


                                                                                                   Year or   Year or     Year or
                                                                  Year or                           Period    Period      Period
                                                                  Period Ended                       Ended     Ended       Ended
                                                                  12/31/99                         12/31/98  12/31/97    12/31/96
- - ----------------------------------------------------------------------------------------------------------------------------------
Russell Insurance Funds

Aggressive Equity Sub-Account
     Beginning of Period                                          $9.96                             $10.00         *         *
     End of Period                                                10.42                               9.96
     Number of Accum. Units
       Outstanding                                              907,258                            536,278
- - ----------------------------------------------------------------------------------------------------------------------------------
Core Bond Sub-Account
     Beginning of Period                                          $10.59                            $10.00         *         *
     End of Period                                                 10.38                             10.59
     Number of Accum. Units
       Outstanding                                             2,654,149                         1,609,851

- - ----------------------------------------------------------------------------------------------------------------------------------

Multi-Style Equity Sub-Account
<S>                                                                                                 <C>
     Beginning of Period                                          $12.69                            $10.00         *         *
     End of Period                                                 14.67                             12.69
     Number of Accum. Units
       Outstanding                                             3,839,689                         2,328,430
- - ----------------------------------------------------------------------------------------------------------------------------------

Non-U.S. Sub-Account
     Beginning of Period                                          $11.14                           $10.00         *          *
     End of Period                                                 14.65                            11.14
     Number of Accum. Units
       Outstanding                                             1,566,787                          925,792
- - ----------------------------------------------------------------------------------------------------------------------------------
Real Estate Securities Sub-Account
     Beginning of Period                                          $10.00                              *            *         *
     End of Period                                                  9.39
     Number of Accum. Units
       Outstanding                                                67,264
- ------------------------------------------------------------------------------------------------------------------------------------
General American Capital Company
Money Market Sub-Account
     Beginning of Period                                          $11.11                            $10.67       $10.23    $10.00
     End of Period                                                 11.53                             11.11        10.67     10.23
     Number of Accum. Units
       Outstanding                                             3,709,173                         1,473,737      311,051    34,964
- - ----------------------------------------------------------------------------------------------------------------------------------
<FN>


* The  accumulation  unit values shown above for the beginning of the period for
the Multi-Style Equity,  Aggressive Equity, Non-U.S., Core Bond Real Estate
Securities and Money Market sub-accounts  reflect the dates these  investment
portfolios were first offered for sale through the Separate  Account  (December
31, 1997 for the  Multi-Style Equity,  Aggressive Equity, Non-U.S. and Core Bond
sub-account, June 3, 1996 for the Money Market sub-account and _________, 1999,
for the Real Estate Securities sub-account.)
</FN>
</TABLE>


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 December 31, 1999. 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 December 31, 1999 may
be different than the numbers shown below.

PART 1 - SEPARATE ACCOUNT PERFORMANCE

The  portfolios  listed below began  operations  before December 31, 1999.  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 12/31/99:

- - ----------------------------------------------------------------------------------------------------------------------------------

                                                                                         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>            <C>
   Aggressive Equity                  12/31/97                           0.00%        -0.24%               4.61%          2.09%
   Core Bond                          12/31/97                          -6.59%        -0.45%              -1.99%          1.88%
   Multi-Stye Equity                  12/31/97                          10.93%        19.12%              15.54%         21.11%
   Non-U.S.                           12/31/97                          26.87%        19.05%              31.50%         21.05%
   Real Estate Securities              7/01/99                           N/A         -11.21%                N/A          -6.12%
   General American
   Capital Company
   Money Market                       6/3/96                            -0.86%         2.78%                3.74%          4.05%
- - ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>


<TABLE>
<CAPTION>
Appendix - Performance Information (continued)

PART 2 - HISTORICAL FUND PERFORMANCE

The portfolios of Russell Insurance Funds (except for Real Estate Securities
Fund) 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 12/31/99:


 -----------------------------------------------------------------------------------------------------------------------------------
                                                                                         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
                                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>


   Aggressive Equity            1/2 /97     6.08%     N/A     13.14%        0.00%      N/A    10.11%       4.61%     N/A     11.74%

   Core Bond                    1/2 /97    -0.61%     N/A      5.42%       -6.59%      N/A     2.39%      -1.99%     N/A      4.02%

   Multi-Style Equity           1/2 /97    17.17%     N/A     24.73%       10.93%      N/A    21.70%      15.54%     N/A     23.33%

   Non-U.S.                     1/2 /97    33.36%     N/A     14.78%       26.87%      N/A    11.75%      31.50%     N/A     13.38%

   Real Estate Securities      4/30/99      N/A      N/A     -7.26%         N/A       N/A   -13.30%        N/A      N/A     -8.20%
- ------------------------------------------------------------------------------------------------------------------------------------

General American
Capital Company

   Money Market                 10/1/87    5.20%     5.60%     5.35%       -0.86%     4.10%     3.85%       3.74%    4.20%    3.95%
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>









- - ------------------------------
- - ------------------------------
- - ------------------------------




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



Please send me, at no charge, the Statement of Additional  Information dated
May 1, 2000, for the annuity contract issued by Cova.


               (Please print or type and fill in all information)




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




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




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


CL-2093 (5/00)                                                         RUSS-MO






                               PART A - VERSION C

                                                                       The Fixed
                                                            And Variable Annuity

                                                                       issued by

                                                           COVA VARIABLE ANNUITY
                                                                     ACCOUNT ONE

                                                                             and

                                                         COVA FINANCIAL SERVICES
                                                          LIFE INSURANCE COMPANY




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

The annuity contract has 52 investment choices - a fixed account which offers an
interest rate which is guaranteed by Cova, and 51 investment  portfolios  listed
below.  You  can put  your  money  in the  fixed  account  and/or  any of  these
investment portfolios (except as noted). CURRENTLY, IF YOU ARE NOT PARTICIPATING
IN AN ASSET ALLOCATION PROGRAM, YOU CAN ONLY INVEST IN 15 INVESTMENT  PORTFOLIOS
AT ANY ONE TIME.

AIM Variable Insurance Funds:

     Managed by A I M Advisors, Inc.
         AIM V.I. Capital Appreciation Fund
         AIM V.I. International Equity Fund
         AIM V.I. Value Fund


Alliance Variable Products Series Fund, Inc.:

     Managed by Alliance Capital Management L.P.
         Premier Growth Portfolio (Class A)
         Real Estate Investment Portfolio (Class A)


American Century Variable Portfolios, Inc.:

     Managed by American Century Investment Management, Inc.
         VP Income & Growth Fund
         VP International Fund
         VP Value Fund


Cova Series Trust:

     Managed by J.P. Morgan Investment Management Inc.
         International Equity Portfolio
         Large Cap Stock Portfolio
         Quality Bond Portfolio
         Select Equity Portfolio
         Small Cap Stock Portfolio

     Managed by Lord, Abbett & Co.
         Bond Debenture Portfolio
         Developing Growth Portfolio
         Large Cap Research Portfolio
         Lord Abbett Growth and Income Portfolio
         Mid-Cap Value Portfolio


Dreyfus Stock Index Fund:

     Managed by The Dreyfus Corporation
     (Index Fund Manager: Mellon Equity Associates)

Dreyfus Variable Investment Fund:

     Managed by The Dreyfus Corporation
         Dreyfus VIF - Appreciation Portfolio (Sub-Investment Adviser: Fayez
               Sarofim & Co.)
         Dreyfus VIF - Disciplined Stock Portfolio


Franklin Templeton Variable Insurance Products Trust*, Class 1 Shares:

     Managed by Franklin Advisers, Inc.
         Franklin Small Cap Fund (the surviving fund of the merger
         with Franklin Small Cap
         Investments Fund)

     Managed by Franklin Mutual Advisers, LLC
         Mutual Shares Securities Fund, (the surviving fund of the
         merger with Mutual Shares Investments
         Fund)

     Managed by Templeton Asset Management Ltd.
         Templeton Developing Markets Securities Fund (formerly, Templeton
         Developing Markets Fund)

     Managed by Templeton Investment Counsel, Inc.
         Templeton International Securities Fund (formerly, Templeton
         International Fund)

*Effective May 1, 2000, the portfolios of the Templeton Variable Products
Series Fund were merged into similar portfolios of Franklin Templeton
Variable Insurance Products Trust.


General American Capital Company:

     Managed by Conning Asset Management Company
         Money Market Fund


Goldman Sachs Variable Insurance Trust ("VIT"):

     Managed by Goldman Sachs Asset Management,
     a unit of the Investment Management Division of
     Goldman, Sachs & Co.
         Goldman Sachs VIT Growth and Income Fund
         Goldman Sachs VIT Internet Tollkeeper Fund  (available as of July
          1, 2000)

     Managed by Goldman Sachs
     Asset Management International
         Goldman Sachs VIT Global Income Fund
         Goldman Sachs VIT International Equity Fund


INVESCO Variable Investment Funds, Inc.:

     Managed by INVESCO Funds Group, Inc.
         INVESCO VIF - Dynamics Fund
         INVESCO VIF - High Yield Fund


Kemper Variable Series:

     Managed by Scudder Kemper Investments, Inc.
         Kemper Government Securities Portfolio
         Kemper Small Cap Growth Portfolio
         Kemper Small Cap Value Portfolio


Scudder Variable Life Investment Fund:

     Managed by Scudder Kemper Investments, Inc.
         International Portfolio

Liberty Variable Investment Trust:

     Managed by Newport Fund Management Inc.
         Newport Tiger Fund, Variable Series


MFS Variable Insurance Trust:

     Managed by Massachusetts Financial Services Company
         MFS Emerging Growth Series
         MFS Global Governments Series
         MFS Growth With Income Series
         MFS High Income Series
         MFS Research Series


PIMCO Variable Insurance Trust:

     Managed by Pacific Investment Management Company
         PIMCO High Yield Bond Portfolio
         PIMCO Low Duration Bond Portfolio
         PIMCO StocksPLUS Growth and Income Portfolio
         PIMCO Total Return Bond Portfolio


Putnam Variable Trust:

     Managed by Putnam Investment Management, Inc.
         Putnam VT Growth and Income Fund - Class IA Shares
         Putnam VT International Growth Fund - Class IA Shares
         Putnam VT International New
            Opportunities Fund - Class IA Shares
         Putnam VT New Value Fund - Class IA Shares
         Putnam VT Vista Fund - Class IA Shares




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

To learn more about the Cova Fixed and Variable Annuity Contract, you can obtain
a copy of the Statement of Additional Information (SAI) dated May 1, 2000.
The SAI has been filed with the Securities and Exchange  Commission (SEC) and is
legally   a  part  of  the   prospectus.   The   SEC   maintains   a  Web   site
(http://www.sec.gov)  that contains the SAI, material incorporated by reference,
and other information regarding companies that file electronically with the SEC.
The Table of  Contents of the SAI is on Page __ of this  prospectus.  For a free
copy of the SAI, call us at  (800)523-1661 or write us at: One Tower Lane, Suite
3000, Oakbrook Terrace, Illinois 60181-4644.

The Contracts:

*    are not bank deposits
*    are not federally insured
*    are not endorsed by any bank or government agency
*    are not guaranteed and may be subject to loss of principal

The  Securities and Exchange  Commission  has not approved or disapproved  these
securities  or  determined  if this  prospectus  is  accurate or  complete.  Any
representation to the contrary is a criminal offense.

May 1, 2000



TABLE OF CONTENTS                                         Page

  INDEX OF SPECIAL TERMS
  SUMMARY
  Fee Table
  Examples
  1. THE ANNUITY CONTRACT
  2. ANNUITY PAYMENTS (THE INCOME PHASE)
     Annuity Date
     Annuity Payments
     Annuity Options
  3. PURCHASE
     Purchase Payments
     Allocation of Purchase Payments
     Free Look
     Accumulation Units
  4. INVESTMENT OPTIONS
     AIM Variable Insurance Funds
     Alliance Variable Products Series Fund, Inc.
     American Century Variable Portfolios, Inc.
     Cova Series Trust
     Dreyfus Stock Index Fund
     Dreyfus Variable Investment Fund
     Franklin Templeton Variable Insurance Products Trust
     General American Capital Company
     Goldman Sachs Variable Insurance Trust
     INVESCO Variable Investment Funds, Inc.
     Kemper Variable Series
     Scudder Variable Life Investment Fund
     Liberty Variable Investment Trust
     MFS Variable Insurance Trust
     PIMCO Variable Insurance Trust
     Putnam Variable Trust
     Transfers
     Dollar Cost Averaging Program
     Automatic Rebalancing Program
     Approved Asset Allocation Programs
     Voting Rights
     Substitution

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

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

 7. ACCESS TO YOUR MONEY
     Systematic Withdrawal Program
     Suspension of Payments or Transfers

  8. PERFORMANCE

  9. DEATH BENEFIT
     Upon Your Death
     Death of Annuitant

10. OTHER INFORMATION
     Cova
     The Separate Account
     Distributor
     Ownership
     Beneficiary
     Assignment
     Financial Statements

TABLE OF CONTENTS OF THE STATEMENT OF
ADDITIONAL INFORMATION

APPENDIX A
Condensed Financial Information

APPENDIX B
Participating Investment Portfolios

APPENDIX C
Performance Information

INDEX OF SPECIAL TERMS

Because of the complex nature of the contract, we have used certain words
or terms in this prospectus which may need an explanation.  We have
identified the following as some of these words or terms.  The page that is
indicated here is where we believe you will find the best explanation for
the word or term.  These words and terms are in italics on the indicated
page.

                                                          Page

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

SUMMARY

The sections in this Summary  correspond  to sections in this  prospectus  which
discuss the topics in more detail.


1. THE ANNUITY CONTRACT:

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

This contract offers 51 investment portfolios.  These portfolios are designed to
offer a potentially better return than the fixed account.  However,  this is NOT
guaranteed. You can also lose your money.

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

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

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

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



2. ANNUITY PAYMENTS (THE INCOME PHASE):

If you want to  receive  regular  income  from your  annuity,  you can choose an
annuity option.  Once you begin receiving  regular  payments,  you cannot change
your payment plan. During the income phase, you have the same investment choices
you had during the accumulation phase. You can choose to have payments come from
the fixed account, the investment  portfolios or both. If you choose to have any
part of your payments come from the investment portfolios,  the dollar amount of
your payments may go up or down.



3. HOW TO PURCHASE THE CONTRACT:

You can buy this contract with $5,000 or more under most circumstances.  You can
add  $500 or more  any  time  you  like  during  the  accumulation  phase.  Your
registered representative can help you fill out the proper forms.



4. INVESTMENT OPTIONS:

You can put your money in the investment  portfolios which are briefly described
in  Appendix  B and more  fully  described  in the  prospectuses  for the funds.
Currently,  if you are not participating in an asset allocation program, you can
only invest in 15 investment portfolios at any one time.

Depending upon market  conditions and the  performance of the  portfolio(s)  you
select, you can make or lose money in any of these portfolios.


5. EXPENSES:

The contract has insurance features and investment features, and there are costs
related to each.

*    Each  year  Cova  deducts  a $30  contract  maintenance  charge  from  your
     contract.  During the accumulation phase, Cova currently waives this charge
     if the value of your contract is at least $50,000.

*    Cova also  deducts  for its  insurance  charges  which  total  1.40% of the
     average  daily  value  of  your  contract   allocated  to  the   investment
     portfolios.

*    If you take your money out,  Cova may assess a  withdrawal  charge which is
     equal to 5% of the  purchase  payment  you  withdraw.  After Cova has had a
     purchase  payment for 5 years,  there is no charge by Cova for a withdrawal
     of that purchase payment.

*    When you begin receiving  regular income  payments from your annuity,  Cova
     will assess a state premium tax charge, if applicable, which ranges from 0%
     - 4% depending upon the state.

*    The first 12  transfers  in a year are free.  After that, a transfer fee of
     $25 or 2% of the amount transferred (whichever is less) is assessed.

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



6. TAXES:

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



7. ACCESS TO YOUR MONEY:

You can take money out at any time  during  the  accumulation  phase.  After the
first year,  you can take up to 10% of your total  purchase  payments  each year
without charge from Cova. Withdrawals of purchase payments in excess of that may
be charged a withdrawal charge, depending on how long your money has been in the
contract.  However,  Cova will never assess a withdrawal  charge on earnings you
withdraw. Earnings are defined as the value in your contract minus the remaining
purchase payments in your contract.  Of course,  you may also have to pay income
tax and a tax penalty on any money you take out.



8. DEATH BENEFIT:

If you die before moving to the income phase, the person you have chosen as your
beneficiary will receive a death benefit.

9. OTHER INFORMATION:

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

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

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

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

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

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

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

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

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



10. INQUIRIES:

If you need more information, please contact us at:

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



COVA VARIABLE ANNUITY ACCOUNT ONE FEE TABLE

The purpose of the Fee Table is to show you the various  expenses you will incur
directly or indirectly with the contract. The Fee Table reflects expenses of the
Separate Account as well as of the investment portfolios. Expenses of the
investment portfolios are not fixed or specified under the terms of the contract
and actual expenses may vary.

Owner Transaction Expenses
Withdrawal Charge (see Note 1 below)
     5% of purchase payment withdrawn

Transfer Fee (see Note 2 below)

     No charge for first 12 transfers in a contract year; thereafter, the fee is
     $25 per transfer or, if less, 2% of the amount transferred.

Contract Maintenance Charge (see Note 3 below)
     $30 per contract per year

Separate Account Annual Expenses
(as a percentage of average account value)
     Mortality and Expense Risk Premium                  1.25%
     Administrative Expense Charge                        .15%
                                                          ----
     TOTAL SEPARATE ACCOUNT
     ANNUAL EXPENSES                                     1.40%



<TABLE>
<CAPTION>
Investment Portfolio Expenses
(as a percentage of the average daily net assets of an investment portfolio)
                                                                                                                  Total Annual
                                                                 Management Fees         Other Expenses        Portfolio Expenses
- ------------------------------------------------------------------------------------------------------------------------------------

AIM Variable Insurance Funds
Managed by A I M Advisors, Inc.
<S>                                                                   <C>                     <C>                     <C>
       AIM V.I. Capital Appreciation Fund                             .62%                    .11%                    .73%
       AIM V.I. International Equity Fund                             .75%                    .22%                    .97%
       AIM V.I. Value Fund                                            .61%                    .15%                    .76%
- ------------------------------------------------------------------------------------------------------------------------------------



                                                                          Other Expenses (after    Total Annual Portfolio
                                                                          expense reimbursement    Expenses (after expense
                                                            Management       for Real Estate       reimbursement for Real
                                                               Fees       Investment Portfolio) Estate Investment Portfolio)
- ------------------------------------------------------------------------------------------------------------------------------------

Alliance Variable Products Series Fund, Inc.
Managed by Alliance Capital Management L.P.
       Premier Growth Portfolio (Class A)                     1.00%             .05%                     1.05%
       Real Estate Investment Portfolio (Class A)*             .49%             .46%                      .95%
- ------------------------------------------------------------------------------------------------------------------------------------
<FN>

*    The expenses shown with respect to the Real Estate Investment Portfolio are
     net of voluntary reimbursements. Expenses have been capped at .95% annually
     and the adviser to the Fund intends to continue such reimbursements for the
     foreseeable  future.  For the year ended December 31, 1999, the expenses
     for the Real Estate Investment Portfolio,  before  reimbursement, were:
     .90% management fees and .82% for other expenses.
</FN>
</TABLE>



<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT ONE FEE TABLE (continued)
Investment Portfolio Expenses
(as a percentage of the average daily net assets of an investment portfolio)
                                                                                                             Total Annual
                                                                 Management Fees   Other Expenses         Portfolio Expenses
- ------------------------------------------------------------------------------------------------------------------------------------

American Century Variable Portfolios, Inc.
Managed by American Century Investment Management, Inc.
<S>                                                                   <C>               <C>                        <C>
       VP Income & Growth Fund                                        .70%              .0%                        .70%
       VP International Fund                                         1.34%              .0%                       1.34%
       VP Value Fund                                                 1.00%              .0%                       1.00%
- ------------------------------------------------------------------------------------------------------------------------------------



                                                                                                             Total Annual
                                                                                   Other Expenses         Portfolio Expenses
                                                                                   (after expense           (after expense
                                                                   Management    reimbursement for         reimbursement for
                                                                      Fees     certain Portfolios)(1)   certain Portfolios)(1)
- ------------------------------------------------------------------------------------------------------------------------------------

Cova Series Trust
Managed by J.P. Morgan Investment Management Inc.
       International Equity Portfolio                                 .79%              .31%                      1.10%
       Large Cap Stock Portfolio                                      .65%              .10%                       .75%
       Quality Bond Portfolio                                         .54%              .10%                       .64%
       Select Equity Portfolio                                        .67%              .10%                       .77%
       Small Cap Stock Portfolio                                      .85%              .19%                      1.04%

Managed by Lord, Abbett &Co.
       Bond Debenture Portfolio                                       .75%              .10%                       .85%
       Developing Growth Portfolio                                    .90%              .30%                      1.20%
       Large Cap Research Portfolio                                  1.00%              .30%                      1.30%
       Lord Abbett Growth and Income Portfolio(2)                     .65%              .05%                       .70%
       Mid-Cap Value Portfolio                                       1.00%              .30%                      1.30%
- ------------------------------------------------------------------------------------------------------------------------------------
<FN>
(1) Cova reimburses the investment portfolios, except the Select Equity,
Small Cap Stock and International Equity Portfolios, for all operating
expenses (exclusive of the management fees) in excess of approximately .30%
for the Mid-Cap Value, Large Cap Research and Developing Growth Portfolios
and in excess of approximately .10% for the other investment portfolios.
Prior to May 1, 1999, Cova had reimbursed expenses in excess of approximately
 .10% with respect to the Select Equity, Small Cap Stock, International Equity,
Mid-Cap Value, Large Cap Research and Developing Growth Portfolios.  Therefore,
the amounts shown above under "Other Expenses"  have been restated to reflect
the estimated expenses for the Select Equity, Small Cap Stock and International
Equity Portfolios for the year ending December 31, 2000.  Absent these expense
reimbursement arrangements, the total annual portfolio expenses for the year
ended December 31, 1999 were: 1.09% for the Small Cap Stock Portfolio; 1.15% for
the International Equity Portfolio; .71% for the Quality Bond Portfolio; .76% for
the Large Cap Stock Portfolio; .86% for the Bond Debenture Portfolio; 1.41% for
the Mid-Cap Value Portfolio; 1.38% for the Large Cap Research Portfolio; and 1.34%
for the Developing Growth Portfolio.

(2)  The  Portfolio  commenced  investment  operations on January 8, 1999.
</FN>
</TABLE>



<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT ONE FEE TABLE (continued)
                                                                                                             Total Annual
                                                                 Management Fees   Other Expenses         Portfolio Expenses
- ------------------------------------------------------------------------------------------------------------------------------------

Dreyfus Stock Index Fund
Managed by The Dreyfus Corporation
<S>                                                                   <C>               <C>                        <C>
                                                                      .25%              .01%                       .26%
- ------------------------------------------------------------------------------------------------------------------------------------



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

Dreyfus Variable Investment Fund
Managed by The Dreyfus Corporation
       Dreyfus VIF - Appreciation Portfolio                           .75%              .03%                       .78%
       Dreyfus VIF - Disciplined Stock Portfolio                      .75%              .06%                       .81%
- ------------------------------------------------------------------------------------------------------------------------------------


                                                                                                             Total Annual
                                                                 Management Fees   Other Expenses         Portfolio Expenses
- ------------------------------------------------------------------------------------------------------------------------------------
Franklin Templeton Variable Insurance Products Trust, Class 1 Shares
Managed by Franklin Advisers, Inc.
<S>                                               <C>                 <C>              <C>                        <C>
       Franklin Small Cap Fund*                                      .55%                .27%                     .82%

Managed by Franklin Mutual Advisers, LLC
       Mutual Shares Securities Fund**                               .60%                .19%                     .79%

Managed by Templeton Asset Management Ltd.
       Templeton Developing Markets
       Securities Fund***                                           1.25%                .31%                    1.56%

Managed by Templeton Investment Counsel, Inc.
       Templeton International Securities Fund****                   .69%                .19%                     .88%
- ------------------------------------------------------------------------------------------------------------------------------------
<FN>

*    On 2/8/00, a merger and reorganization was approved that combined the
assets of the fund with a similar fund of Templeton Variable Products Series
Fund, effective 5/1/00.  On 2/8/00, fund shareholders approved new management
fees, which apply to the combined fund effective 5/1/00.  The table shows
restated total expenses based on the new fees and assets of the fund as of
12/31/99, and not the assets of the combined fund.  However, if the table
reflected both the new fees and the combined assets, the fund's expenses
after 5/1/00 would be estimated as: Management Fees 0.55%, Other Expenses
0.27%, and Total Fund Operating Expenses 0.82%.

**   On 2/8/00, a merger and reorganization was approved that combined the
fund with a similar fund of Templeton Variable Products Series Fund, effective
5/1/00.  The table shows total expenses based on the fund's assets as of 12/31/99,
and not the assets of the combined fund.  However, if the table reflected
combined assets, the fund's expenses after 5/1/00 would be estimated as:
Management Fees 0.60%, Other Expenses 0.19%, and Total Fund Operating Expenses
0.79%.

*** On 2/8/00, shareholders approved a merger and reorganization that
combined the fund with the Templeton Developing Markets Equity Fund, effective
5/1/00. The shareholders of that fund had approved new management fees, which
apply to the combined fund effective 5/1/00.  The table shows restated total
expenses based on the new fees and the assets of the fund as of 12/31/99, and
not the assets of the combined fund.  However, if the table reflected both the
new fees and the combined assets, the fund's expenses after 5/1/00 would be
estimated as: Management Fees 1.25%, Other Expenses 0.29%, and Total Fund
Operating Expenses 1.54%.

**** On 2/8/00, shareholders approved a merger and reorganization that
combined the fund with the Templeton International Equity Fund, effective
5/1/00.  The shareholders of that fund had approved new management fees,
which apply to the combined fund effective 5/1/00.  The table shows restated
total expenses based on the new fees and the assets of the fund as of
12/31/99, and not the assets of the combined fund.  However, if the table
reflected both the new fees and the combined assets, the fund's expenses
after 5/1/00 would be estimated as: Management Fees 0.65%, Other Expenses
0.20%, and Total Fund Operating Expenses 0.85%.

</FN>
</TABLE>

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------

General American Capital Company
Managed by Conning Asset Management Company
       Money Market Fund                                              .125%             .08%                       .205%
- ------------------------------------------------------------------------------------------------------------------------------------



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



Goldman Sachs Variable Insurance Trust
Managed by Goldman Sachs Asset Management
<S>                                                                   <C>                     <C>                    <C>
       Goldman Sachs VIT Growth and Income Fund                       .75%                    .25%                   1.00%
       Goldman Sachs VIT Internet Tollkeeper Fund                   1.00%                    .25%                   1.25%

Managed by Goldman Sachs Asset Management International
       Goldman Sachs VIT Global Income Fund                            .90%                    .25%                   1.15%
       Goldman Sachs VIT International Equity Fund                    1.00%                    .35%                   1.35%
- - ----------------------------------------------------------------------------------------------------------------------------------
<FN>
* The investment  advisers to the Goldman Sachs VIT Growth and Income,  Internet
Tollkeeper, International Equity and Global Income Funds have voluntarily agreed
to reduce or limit certain "Other Expenses" of such Funds (excluding  management
fees, taxes,  interest,  brokerage fees,  litigation,  indemnification and other
extraordinary  expenses) to the extent such expenses exceed 0.25%,  0.25%, 0.35%
and 0.25% per annum of such Funds' average daily net assets,  respectively.  The
expenses shown include this reimbursement. If not included, the "Other Expenses"
and "Total Annual  Portfolio  Expenses" for the Goldman Sachs Growth and Income,
Internet Tollkeeper,  International Equity and Global Income Funds would be .47%
and  1.22%,  ___% and ___%  (estimated),  .77% and 1.77%  and  1.78% and  2.68%,
respectively.  The reductions or limitations  may be discontinued or modified by
the investment  advisers in their  discretion at any time.  The Fund's  expenses
shown in the fee table are  based on  estimated  expenses  for the  fiscal  year
ending December 31, 2000.
</FN>
</TABLE>


<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT ONE FEE TABLE (continued)
                                                                                                             Total Annual
                                                                 Management Fees   Other Expenses         Portfolio Expenses
- ------------------------------------------------------------------------------------------------------------------------------------

INVESCO Variable Investment Funds, Inc.*
Managed by INVESCO Funds Group, Inc..
<S>                                                                   <C>               <C>                       <C>
       INVESCO VIF - Dynamics Fund                                    .75%              .51%                      1.26%
       INVESCO VIF - High Yield Fund                                  .60%              .47%                      1.07%
- ------------------------------------------------------------------------------------------------------------------------------------
<FN>
*Certain expenses of the Fund were absorbed voluntarily by INVESCO in order to
ensure that "Other Expenses" for the Fund did not exceed 1.05% of the High
Yield Fund's average net assets and 1.15% of the Dynamics Fund's average net
assets pursuant to an agreement between the Fund and INVESCO. This commitment
may be changed at any time following consultation with the board of directors.
Absent the expense absorption, the Fund's "Other Expenses" and "Total Annual
Portfolio Expenses" for the fiscal year ended December 31, 1999 were 0.48% and
1.08% respectively of the High Yield Fund's average net assets and 1.53% and
2.28% respectively of the Dynamics Fund's average net assets.
</FN>
</TABLE>


<TABLE>
<CAPTION>
                                                                                                        Total Annual
                                                                               Other Expenses        Portfolio Expenses
                                                                               (after expense          (after expense
                                                               Management     reimbursement for       reimbursement for
                                                                  Fees   Small Cap Value Portfolio)Small Cap Value Portfolio)
- ------------------------------------------------------------------------------------------------------------------------------------

Kemper Variable Series
Managed by Scudder Kemper Investments, Inc.
<S>                                                               <C>               <C>                       <C>
       Kemper Government Securities Portfolio                     .55%              .08%                      .63%
       Kemper Small Cap Growth Portfolio                          .65%              .06%                      .71%
       Kemper Small Cap Value Portfolio                           .75%              .09%*                     .84%
- ------------------------------------------------------------------------------------------------------------------------------------
<FN>
*    Pursuant to its  agreement  with Kemper  Variable  Series,  the  investment
     manager  and the  accounting  agent have  agreed,  for the one year  period
     commencing on May 1, 2000, to limit their  respective fees and to reimburse
     other  operating  expenses,  in a manner  communicated  to the Board of the
     Fund,  to the extent  necessary  to limit total  operating  expenses of the
     Kemper  Small Cap Value  Portfolio  to .84%.  The  amounts set forth in the
     table above reflect  actual  expenses for the past fiscal year,  which were
     at or lower than these expense limits, after the benefit of any custodial
     credits.
</FN>
</TABLE>

<TABLE>
<CAPTION>


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

Scudder Variable Life Investment Fund
Managed by Scudder Kemper Investments, Inc.
<S>                                                                   <C>                 <C>                     <C>
       International Portfolio                                        .853%               .18%                   1.03%
- ------------------------------------------------------------------------------------------------------------------------------------



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

Liberty Variable Investment Trust
Managed by Newport Fund Management Inc.
       Newport Tiger Fund, Variable Series                            .90%                 .31%                   1.21%
- ------------------------------------------------------------------------------------------------------------------------------------



COVA VARIABLE ANNUITY ACCOUNT ONE FEE TABLE (continued)
                                                                                                             Total Annual
                                                                                   Other Expenses         Portfolio Expenses
                                                                                   (after expense           (after expense
                                                                   Management       reimbursement            reimbursement
                                                                      Fees       for certain Series)      for certain Series)
- ------------------------------------------------------------------------------------------------------------------------------------

MFS Variable Insurance Trust (1)
Managed by Massachusetts Financial Services Company
       MFS Emerging Growth Series                                     .75%              .09%                       .84%
       MFS Global Governments Series (2)                              .75%              .16%                       .91%
       MFS Growth With Income Series                                  .75%              .13%                       .88%
       MFS High Income Series (2)                                     .75%              .16%                       .91%
       MFS Research Series                                            .75%              .11%                       .86%
- ------------------------------------------------------------------------------------------------------------------------------------
<FN>
(1)  Each series has an expense  offset  arrangement  which  reduces the series'
     custodian  fee based upon the amount of cash  maintained by the series with
     its custodian  and dividend  disbursing  agent.  Each series may enter into
     other such arrangements and directed  brokerage  arrangements,  which would
     also have the effect of reducing the series' expenses. The expenses shown
     above do not take into account these expense  reductions, and are therefore
     higher than the actual expenses of the series.

(2)  MFS has contractually agreed to bear expenses for these series, subject
     to  reimbursement  by the series,  such that the series' "Other  Expenses"
     do not exceed 0.15% of the average daily net assets of the series during
     the current fiscal year. Absent the expense reimbursement, the Total Annual
     Portfolio  Expenses for the year ended  December 31, 1999,  would have been
     1.05% for the MFS Global  Governments  Series and .97% with respect to
     the High Income Series.  The payments made by MFS on behalf of the series
     under this arrangement are subject to reimbursement by the series to MFS,
     which will be  accomplished by the payment of an expense reimbursement  fee
     by the  series to MFS  computed  and paid  monthly  at a percentage  of the
     series'  average  daily net assets for its then  current fiscal year, with a
     limitation  that  immediately  after such payment,  the series' "Other
     Expenses" will not exceed the percentage set forth above for this series. The
     obligation of MFS to bear the series'  "Other  Expenses" pursuant  to  this
     arrangement,  and  the  series'  obligation  to pay the reimbursement  fee to
     MFS,  terminates  on the earlier of the date on which  payments made by this
     series equal the prior  payment of such  reimbursable expenses by MFS or
     December 31, 2004. MFS may, in its discretion, terminate this  arrangement
     at an earlier date  provided that the  arrangement  will continue for this
     series until at least May 1, 2001, unless terminated with the consent of the
     board of trustees which oversees this series.
</FN>
</TABLE>

<TABLE>
<CAPTION>
                                                       Management  Service                            Total Annual
                                                          Fees      Fees      Other Expenses*     Portfolio Expenses**
- ------------------------------------------------------------------------------------------------------------------------------------

PIMCO Variable Insurance Trust
Managed by Pacific Investment Management Company
<S>                                                                   <C>                 <C>                      <C>
       PIMCO High Yield Bond Portfolio                    .25%       .15%         .35%                     .75%
       PIMCO Low Duration Bond Portfolio                  .25%       .15%         .25%                     .65%
       PIMCO StocksPLUS Growth and Income Portfolio       .40%       .15%         .10%                     .65%
       PIMCO Total Return Bond Portfolio                  .25%       .15%         .25%                     .65%
- ------------------------------------------------------------------------------------------------------------------------------------
<FN>
*"Other Expenses" reflects a 0.35% administrative fee for High Yield Bond, a 0.25% administrative fee
for Low Duration and Total Return Bond, and a 0.10% administrative fee for StocksPLUS Growth and Income
Portfolio.

**PIMCO has contractually agreed to reduce total annual Portfolio operating expenses for the
Administrative Class shares to the extent they would exceed, due to the payment of organizational
expenses and Trustees' fees, 0.75%, 0.65%, 0.65% and 0.65% of the High Yield Bond, Low Duration,
StocksPLUS Growth and Income and Total Return Bond Portfolios, respectively, of average daily net
assets.  Without such reductions, the Total Annual Portfolio Expenses would have been .78% and
 .69% for the Low Duration Bond and Total Return Bond Portfolios, respectively.  Management Fees,
Service Fees and Other Expenses are restated as of April 1, 2000.

</FN>
</TABLE>

<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT ONE FEE TABLE (continued)
                                                                                                             Total Annual
                                                                                      Other Expenses      Portfolio Expenses
                                                                                      (after expense        (after expense
                                                                   Management        reimbursement for     reimbursement for
                                                                      Fees            one Portfolio)        one Portfolio)
- ------------------------------------------------------------------------------------------------------------------------------------

Putnam Variable Trust
Managed by Putnam Investment Management, Inc.
<S>                                                                   <C>               <C>                        <C>
       Putnam VT Growth and Income Fund - Class IA Shares             .46%              .04%                       .50%
       Putnam VT International Growth Fund - Class IA Shares          .80%              .22%                      1.02%
       Putnam VT International New Opportunities Fund
           - Class IA Shares                                         1.08%              .33%                      1.41%
       Putnam VT New Value Fund - Class IA Shares                     .70%              .10%                       .80%
       Putnam VT Vista Fund - Class IA Shares                         .65%              .10%                       .75%
- ------------------------------------------------------------------------------------------------------------------------------------
<FN>
</FN>
</TABLE>

<TABLE>
<CAPTION>
                                                                                                             Total Annual


                                                                   Management
                                                                      Fees            Other Expenses        Portfolio Expenses
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                              <C>
</TABLE>



Examples

The  examples  should  not be  considered  a  representation  of past or  future
expenses.  Actual expenses may be greater or less than those shown. For purposes
of the examples, the assumed average contract size is $30,000.

<TABLE>
<CAPTION>
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          5 years           10 years
- ------------------------------------------------------------------------------------------------------------------------------------

AIM Variable Insurance Funds
Managed by A I M Advisors, Inc.
<S>                                                               <C>               <C>             <C>                <C>
       AIM V.I. Capital Appreciation                         (a)  $72.59        (a) $114.54    (a)  $163.94        (a) $254.10
                                                             (b)  $22.59        (b) $ 69.54    (b)  $118.94        (b) $254.10
       AIM V.I. International Equity                         (a)  $75.00        (a) $121.77    (a)  $176.00        (a) $278.22
                                                             (b)  $25.00        (b) $ 76.77    (b)  $131.00        (b) $278.22
       AIM V.I. Value                                        (a)  $72.90        (a) $115.45    (a)  $165.46        (a) $257.15
                                                             (b)  $22.90        (b) $ 70.45    (b)  $120.46        (b) $257.15
- ------------------------------------------------------------------------------------------------------------------------------------

Alliance Variable Products Series Fund, Inc.
Managed by Alliance Capital Management L.P.
       Premier Growth (Class A)                               (a)  $75.80       (a) $124.17     (a)  $179.99       (a) $286.12
                                                              (b)  $25.80       (b) $ 79.17     (b)  $134.99       (b) $286.12
       Real Estate Investment (Class A)                       (a)  $74.80       (a) $121.17     (a)  $175.00       (a) $276.23
                                                              (b)  $24.80       (b) $ 76.17     (b)  $130.00       (b) $276.23
- ------------------------------------------------------------------------------------------------------------------------------------

American Century Variable Portfolios, Inc.
Managed by American Century Investment Management, Inc.
       VP Income & Growth                                     (a)  $72.29       (a) $113.63
                                                              (b)  $22.29       (b) $ 68.63
       VP International                                       (a)  $78.69       (a) $132.81
                                                              (b)  $28.69       (b) $ 87.81
       VP Value                                               (a)  $75.30       (a) $122.67
                                                              (b)  $25.30       (b) $ 77.67
- ------------------------------------------------------------------------------------------------------------------------------------


Examples (continued)
                                                                                            Time Periods
                                                              1 year            3 years          5 years           10 years
- ------------------------------------------------------------------------------------------------------------------------------------

Cova Series Trust
Managed by J.P. Morgan Investment Management Inc.
       International Equity                                   (a)  $78.79       (a) $133.11      (a)  $194.80     (a) $315.14
                                                              (b)  $28.79       (b) $ 88.11      (b)  $149.80     (b) $315.14
       Large Cap Stock                                        (a)  $72.80       (a) $115.15      (a)  $164.95     (a) $256.13
                                                              (b)  $22.80       (b) $ 70.15      (b)  $119.95     (b) $256.13
       Quality Bond                                           (a)  $71.69       (a) $111.82      (a)  $159.38     (a) $244.89
                                                              (b)  $21.69       (b) $ 66.82      (b)  $114.38     (b) $244.89
       Select Equity                                          (a)  $73.00       (a) $115.75      (a)  $165.96     (a) $258.16
                                                              (b)  $23.00       (b) $ 70.75      (b)  $120.96     (b) $258.16
       Small Cap Stock                                        (a)  $75.70       (a) $123.87      (a)  $179.49     (a) $285.14
                                                              (b)  $25.70       (b) $ 78.87      (b)  $134.49     (b) $285.14
- ------------------------------------------------------------------------------------------------------------------------------------
Managed by Lord, Abbett & Co.
       Bond Debenture                                         (a)  $73.80       (a) $118.16      (a)  $169.99     (a) $266.24
                                                              (b)  $23.80       (b) $ 73.16      (b)  $124.99     (b) $266.24
       Developing Growth                                      (a)  $77.30       (a) $128.65      (a)  $ 87.42     (a) $300.75
                                                              (b)  $27.30       (b) $ 83.65      (b)  $142.42     (b) $300.75
       Large Cap Research                                     (a)  $78.30       (a) $131.62      (a)  $192.35     (a) $310.37
                                                              (b)  $28.30       (b) $ 86.62      (b)  $147.35     (b) $310.37
       Lord Abbett Growth and Income                          (a)  $72.29       (a) $113.63      (a)  $162.42     (a) $251.04
                                                              (b)  $22.29       (b) $ 68.63      (b)  $117.42     (b) $251.04
       Mid-Cap Value                                          (a)  $78.30       (a) $131.62      (a)  $192.35     (a) $310.37
                                                              (b)  $28.30       (b) $ 86.62      (b)  $147.35     (b) $310.37
- ------------------------------------------------------------------------------------------------------------------------------------

Dreyfus Stock Index Fund
Managed by The Dreyfus Corporation
(Index Fund Manager: Mellon Equity Associates                 (a)  $67.87       (a) $100.23       (a) $139.87     (a) $205.00
                                                              (b)  $17.87       (b) $ 55.23       (b) $ 94.87     (b) $205.00
- ------------------------------------------------------------------------------------------------------------------------------------

Dreyfus Variable Investment Fund
Managed by The Dreyfus Corporation
       Dreyfus VIF - Appreciation                             (a)  $73.10       (a) $116.05       (a) $166.47      (a) $259.18
                                                              (b)  $23.10       (b) $ 71.05       (b) $121.47      (b) $259.18
       Dreyfus VIF - Disciplined Stock                        (a)  $73.40       (a) $116.96       (a) $167.98      (a) $262.21
                                                              (b)  $23.40       (b) $ 71.96       (b) $122.98      (b) $262.21
- ------------------------------------------------------------------------------------------------------------------------------------
Franklin Templeton Variable Insurance Products Trust, Class 1 Shares
Managed by Franklin Advisers, Inc.
       Franklin Small Cap                                     (a)  $73.50       (a) $117.26       (a) $168.48      (a) $263.22
                                                              (b)  $23.50       (b) $ 72.26       (b) $123.48      (b) $263.22
Managed by Franklin Mutual Advisers, LLC
       Mutual Shares Securities                               (a)  $73.20       (a) $116.35       (a) $166.97      (a) $260.19
                                                              (b)  $23.20       (b) $ 71.35       (b) $121.97      (b) $260.19
Managed by Templeton Asset Management Ltd.
       Templeton Developing Markets
         Securities                                           (a)  $80.89       (a) $139.31       (a) $205.03      (a) $334.89
                                                              (b)  $30.89       (b) $ 94.31       (b) $160.03      (b) $334.89
Managed by Templeton Investment Counsel, Inc.
       Templeton International Securities                     (a)  $74.10       (a) $119.07       (a) $171.50      (a) $269.25
                                                              (b)  $24.10       (b) $ 74.07       (b) $126.50      (b) $269.25

- ------------------------------------------------------------------------------------------------------------------------------------
General American Capital Company
Managed by Conning Asset Management Company
       Money Market                                           (a)  $67.31       (a) $98.54       (a) $137.02      (a) $199.08
                                                              (b)  $17.31       (b) $53.54       (b) $ 92.02      (b) $199.08
- ------------------------------------------------------------------------------------------------------------------------------------



Examples (continued)
                                                                                            Time Periods
                                                              1 year            3 years          5 years           10 years
- ------------------------------------------------------------------------------------------------------------------------------------

Goldman Sachs Variable Insurance Trust
Managed by Goldman Sachs Asset Management
       Goldman Sachs VIT Growth and Income Fund                    (a)  $75.30      (a)  $122.67      (a)  $177.50      (a) $281.19
                                                                   (b)  $25.30      (b)  $ 77.67      (b)  $132.50      (b) $281.19
       Goldman Sachs VIT Internet Tollkeeper Fund                 (a)  $77.80      (a)  $130.14
                                                                   (b)  $27.80      (b)  $ 85.14
Managed by Goldman Sachs Asset Management International

       Goldman Sachs VIT Global Income Fund                        (a)  $76.80      (a)  $127.16      (a)  $184.95      (a) $295.90
                                                                   (b)  $26.80      (b)  $ 82.16      (b)  $139.95      (b) $295.90
       Goldman Sachs VIT International Equity Fund                 (a)  $78.79      (a)  $133.11      (a)  $194.80      (a) $315.14
                                                                   (b)  $28.79      (b)  $ 88.11      (b)  $149.80      (b) $315.14
- - ----------------------------------------------------------------------------------------------------------------------------------
INVESCO Variable Investment Funds, Inc.

Managed by INVESCO Funds Group, Inc.
       INVESCO VIF - Dynamics                                 (a)  $77.90       (a) $130.43       (a) $190.38      (a) $306.53
                                                              (b)  $27.90       (b) $ 85.43       (b) $145.38      (b) $306.53
       INVESCO VIF - High Yield                               (a)  $76.00       (a) $124.77       (a) $180.99      (a) $288.08
                                                              (b)  $26.00       (b) $ 79.55       (b) $135.99      (b) $288.08
- ------------------------------------------------------------------------------------------------------------------------------------

Kemper Variable Series

Managed by Scudder Kemper Investments, Inc.
       Kemper Government Securities
       Kemper Small Cap Growth                                (a)  $72.39       (a) $113.94       (a) $162.93      (a) $252.06
                                                              (b)  $22.39       (b) $ 68.94       (b) $117.93      (b) $252.06
       Kemper Small Cap Value                                 (a)  $73.70       (a) $117.86       (a) $169.49      (a) $265.23
                                                              (b)  $23.70       (b) $ 72.86       (b) $124.49      (b) $265.23
- ------------------------------------------------------------------------------------------------------------------------------------

Scudder Variable Life Investment Fund

Managed by Scudder Kemper Investments, Inc.
       International                                          (a)  $75.63       (a) $123.66
                                                              (b)  $25.63       (b) $ 78.66
- ------------------------------------------------------------------------------------------------------------------------------------
Liberty Variable Investment Trust
Managed by Newport Fund Management Inc.
       Newport Tiger Fund, Variable Series                    (a)  $77.40       (a) $128.96       (a) $187.92      (a) $301.71
                                                              (b)  $27.40       (b) $ 83.94       (b) $142.92      (b) $301.71
- ------------------------------------------------------------------------------------------------------------------------------------

MFS Variable Insurance Trust
Managed by Massachusetts Financial Services Company
       MFS Emerging Growth                                    (a)  $73.70       (a) $117.86       (a) $169.49       (a) $265.23
                                                              (b)  $23.70       (b) $ 72.86       (b) $124.49       (b) $265.23
       MFS Global Governments                                 (a)  $74.40       (a) $119.97       (a) $173.00      (a) $272.25
                                                              (b)  $24.40       (b) $ 74.97       (b) $128.00      (b) $272.25
       MFS Growth With Income                                 (a)  $74.10       (a) $119.07       (a) $171.50      (a) $269.25
                                                              (b)  $24.10       (b) $ 74.07       (b) $126.50      (b) $269.25
       MFS High Income                                        (a)  $74.40       (a) $119.97       (a) $173.00      (a) $272.25
                                                              (b)  $24.40       (b) $ 74.97       (b) $128.00      (b) $272.25
       MFS Research                                           (a)  $73.90       (a) $118.46       (a) $170.49      (a) $267.24
                                                              (b)  $23.90       (b) $ 73.46       (b) $125.49      (b) $267.24
- ------------------------------------------------------------------------------------------------------------------------------------



Examples (continued)
                                                                                            Time Periods
                                                              1 year            3 years          5 years           10 years
- ------------------------------------------------------------------------------------------------------------------------------------

PIMCO Variable Insurance Trust
Managed by Pacific Investment Management Company
       PIMCO High Yield Bond                                  (a)   $72.80      (a) $115.15
                                                              (b)   $22.80      (b) $ 70.15
       PIMCO Low Duration Bond                                (a)   $71.19      (a) $112.12
                                                              (b)   $21.79      (b) $ 67.12
       PIMCO StocksPLUS Growth and Income                     (a)   $71.19      (a) $112.12
                                                              (b)   $21.79      (b) $ 67.12
       PIMCO Total Return Bond                                (a)   $71.19      (a) $112.12
                                                              (b)   $21.79      (b) $ 67.12
- ------------------------------------------------------------------------------------------------------------------------------------

Putnam Variable Trust
Managed by Putnam Investment Management, Inc.
       Putnam VT Growth and Income - Class IA Shares          (a)  $70.29       (a) $107.56       (a) $152.24      (a) $230.39
                                                              (b)  $20.29       (b) $ 62.56       (b) $107.24      (b) $230.39
       Putnam VT International Growth - Class IA Shares       (a)  $75.50       (a) $123.27       (a) $178.50      (a) $283.17
                                                              (b)  $25.50       (b) $ 78.27       (b) $133.50      (b) $283.17
       Putnam VT International New Opportunities
          - Class IA Shares                                   (a)  $79.39       (a) $134.88       (a) $197.73      (a) $320.83
                                                              (b)  $29.39       (b) $ 89.88       (b) $152.73      (b) $320.83
       Putnam VT New Value - Class IA Shares                  (a)  $73.30       (a) $116.65       (a) $167.47      (a) $261.20
                                                              (b)  $23.30       (b) $ 71.65       (b) $122.47      (b) $261.20
       Putnam VT Vista - Class IA Shares                      (a)  $72.80       (a) $115.15       (a) $164.95      (a) $256.13
                                                              (b)  $22.80       (b) $ 70.15       (b) $119.95      (b) $256.13
- ------------------------------------------------------------------------------------------------------------------------------------


- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


Explanation of Fee Table

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

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

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

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

There is an accumulation unit value history  (Condensed  Financial  Information)
contained in Appendix A.



1.   THE ANNUITY CONTRACT

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

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

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

The  contract  is called a variable  annuity  because  you can choose  among the
investment  portfolios and,  depending upon market  conditions,  you can make or
lose  money in any of these  portfolios.  If you  select  the  variable  annuity
portion of the contract,  the amount of money you are able to accumulate in your
contract during the accumulation  phase depends upon the investment  performance
of the investment  portfolio(s)  you select.  The amount of the annuity payments
you receive  during the income  phase from the variable  annuity  portion of the
contract  also  depends,  in  part,  upon  the  investment  performance  of  the
investment  portfolios  you select  for the  income  phase.  The  contract  also
contains a fixed  account.  The fixed  account  offers an interest  rate that is
guaranteed by Cova. Cova guarantees that the interest rate credited to the fixed
account will not be less than 3% per year. If you select the fixed account, your
money will be placed with the other  general  assets of Cova.  If you select the
fixed  account,  the amount of money you are able to accumulate in your contract
during the accumulation  phase depends upon the total interest  credited to your
contract. The amount of the annuity payments you receive during the income phase
from the fixed account  portion of the contract will remain level for the entire
income phase.

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



2.   ANNUITY PAYMENTS (THE INCOME PHASE)


Annuity Date

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

We ask you to choose your annuity date when you purchase the  contract.  You can
change it at any time  before the  annuity  date with 30 days notice to us. Your
annuity date cannot be any earlier than one month after you buy the contract.


Annuity Payments

You will receive annuity  payments during the income phase. In general,  annuity
payments must begin by the  annuitant's  85th birthday or 10 years from the date
the  contract  was  issued,  whichever  is later  (this  requirement  may differ
slightly for special  programs).  The annuitant is the person whose life we look
to when we make annuity payments.

During the  income  phase,  you have the same  investment  choices  you had just
before  the start of the  income  phase.  At the  annuity  date,  you can choose
whether payments will come from the:

*    fixed account,

*    the investment portfolio(s), or

*    a combination of both.

If you don't  tell us  otherwise,  your  annuity  payments  will be based on the
investment allocations that were in place on the annuity date.

If you  choose  to have any  portion  of your  annuity  payments  come  from the
investment  portfolio(s),  the dollar  amount of your payment will depend upon 3
things:

1)   the value of your contract in the  investment  portfolio(s)  on the annuity
     date,

2)   the 3% assumed  investment rate used in the annuity table for the contract,
     and

3)   the performance of the investment portfolios you selected.

If the actual  performance  exceeds the 3% assumed investment rate, your annuity
payments will increase.  Similarly,  if the actual  investment rate is less than
3%, your annuity payments will decrease.

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


Annuity Options

You can choose among income plans. We call those annuity options.  We ask you to
choose an annuity  option when you purchase the  contract.  You can change it at
any time before the annuity date with 30 days notice to us. If you do not choose
an annuity option at the time you purchase the contract, we will assume that you
selected  Option 2 which  provides a life  annuity  with 10 years of  guaranteed
payments.

You can choose one of the following  annuity options or any other annuity option
acceptable to Cova.  After annuity payments begin, you cannot change the annuity
option.

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

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

Option 3.  Joint and Last  Survivor  Annuity.  Under this  option,  we will make
annuity  payments  each month so long as the  annuitant  and a second person are
both alive.  When either of these people dies,  we will continue to make annuity
payments,  so long as the survivor  continues to live. The amount of the annuity
payments we will make to the  survivor  can be equal to 100%,  662/3 % or 50% of
the amount that we would have paid if both were alive.



3.   PURCHASE

Purchase Payments

A  purchase  payment  is the money you give us to  invest in the  contract.  The
minimum  we  will  accept  is  $5,000  when  the  contract  is  purchased  as  a
non-qualified  contract.  If you are  purchasing  the contract as part of an IRA
(Individual Retirement Annuity),  401(k) or other qualified plan, the minimum we
will  accept is $2,000.  The  maximum we accept is $1 million  without our prior
approval.  You can make additional  purchase  payments of $500 or more to either
type of contract.


Allocation of Purchase Payments

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

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


Free Look

If you change your mind about owning this contract,  you can cancel it within 10
days after receiving it (or the period required in your state).  When you cancel
the contract within this time period,  Cova will not assess a withdrawal charge.
You will receive back whatever your contract is worth on the day we receive your
request.  In certain states, or if you have purchased the contract as an IRA, we
may be required to give you back your  purchase  payment if you decide to cancel
your contract  within 10 days after receiving it (or whatever period is required
in your state).  If that is the case,  we reserve the right to put your purchase
payment  in the Money  Market  Fund for 15 days  before we  allocate  your first
purchase  payment to the investment  portfolio(s)  you have  selected.  (In some
states,  the period may be longer.) In such case,  we will refund the greater of
purchase payments (less withdrawals) or contract value. Currently, Cova directly
allocates  your  purchase  payment to the  investment  portfolios  and/or  fixed
account you select.


Accumulation Units

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

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

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

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

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

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

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

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

Example:

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



4.   INVESTMENT OPTIONS

The contract offers 51 investment portfolios which are listed below.  Currently,
if you are not participating in an asset allocation program, you can only invest
in 15 investment  portfolios at any one time.  Additional  investment portfolios
may be available in the future.

You should read the  prospectuses  for these funds carefully. Copies of these
prospectuses  will be sent to you with your  contract.  Certain portfolios
contained in the fund  prospectuses  may not be available  with your contract.
(See Appendix B which contains a summary of investment objectives and
strategies for each investment portfolio.)

The  investment  objectives  and  policies  of  certain of the investment
portfolios are similar to the investment  objectives and policies of other
mutual funds that certain of the investment advisers manage.  Although the
objectives and policies may be similar, the investment results of the investment
portfolios  may be higher or lower than the results of such other mutual  funds.
The investment advisers cannot guarantee,  and make no representation,  that the
investment  results of similar  funds will be  comparable  even though the funds
have the same investment advisers.

A fund's performance may be affected by risks specific to certain types of
investments, such as foreign securities, derivative investments, non-investment
grade debt securities, initial public offerings (IPOs) or companies with
relatively small market capitalizations.  IPOs and other investment techniques
may have a magnified performance impact on a fund with a small asset base. A
fund may not experience similar performance as its assets grow.

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

Cova may enter into certain  arrangements  under which it is  reimbursed  by the
investment   portfolios'  advisers,   distributors  and/or  affiliates  for  the
administrative services which it provides to the portfolios.

AIM VARIABLE INSURANCE FUNDS

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

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


ALLIANCE VARIABLE PRODUCTS SERIES FUND, INC.

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

   Premier Growth Portfolio (Class A)
   Real Estate Investment Portfolio (Class A)


AMERICAN CENTURY VARIABLE PORTFOLIOS, INC.

American Century Investment  Management,  Inc. is the investment adviser to each
portfolio. The following portfolios are available under the contract:

   VP Income & Growth Fund
   VP International Fund
   VP Value Fund


COVA SERIES TRUST

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

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

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

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

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


DREYFUS STOCK INDEX FUND

The  Dreyfus  Corporation  serves as the Fund's  manager.  Dreyfus has hired its
affiliate,  Mellon Equity Associates,  to serve as the Fund's index fund manager
and provide day-to-day management of the Fund's investments.


DREYFUS VARIABLE INVESTMENT FUND

Dreyfus Variable Investment Fund is a mutual fund with multiple portfolios.  The
Dreyfus Corporation serves as the investment adviser. Fayez Sarofim & Co. serves
as  sub-investment  adviser  for  the  Appreciation  Portfolio.   The  following
portfolios are available under the contract:

   Dreyfus VIF - Appreciation Portfolio
   Dreyfus VIF - Disciplined Stock Portfolio

FRANKLIN TEMPLETON VARIABLE INSURANCE PRODUCTS TRUST

Franklin  Templeton  Variable  Insurance  Products  Trust is a mutual  fund with
multiple portfolios. Effective May 1, 2000, the portfolios of Templeton Variable
Products Series Fund were merged into similar  portfolios of Franklin  Templeton
Variable  Insurance  Products  Trust.  Each portfolio has two classes of shares:
Class 1 and Class 2. The portfolios  available in connection  with your contract
are Class 1 shares.  Franklin  Advisers,  Inc. is the investment  adviser to the
Franklin  Small Cap Fund,  Templeton  Asset  Management  Ltd. is the  investment
adviser  for  the  Templeton   Developing  Markets  Securities  Fund,  Templeton
Investment   Counsel,   Inc.  is  the  investment   adviser  for  the  Templeton
International   Securities  Fund  and  Franklin  Mutual  Advisers,  LLC  is  the
investment  adviser  for  the  Mutual  Shares  Securities  Fund.  The  following
portfolios are available under the contract:

     Franklin  Small Cap Fund (the  surviving  fund of the merger with  Franklin
     Small Cap Investments Fund)

     Mutual Shares Securities Fund (the surviving fund of the merger with Mutual
     Shares Investments Fund)

     Templeton   Developing   Markets   Securities  Fund  (formerly,   Templeton
     Developing Markets Fund)

     Templeton International Securities Fund (formerly,  Templeton International
     Fund)


GENERAL AMERICAN CAPITAL COMPANY

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

   Money Market Fund


GOLDMAN SACHS VARIABLE INSURANCE TRUST

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

   Goldman Sachs VIT Global Income Fund
   Goldman Sachs VIT Growth and Income Fund
   Goldman Sachs VIT International Equity Fund
   Goldman Sachs VIT Internet Tollkeeper Fund  (available as of July 1, 2000)


INVESCO VARIABLE INVESTMENT FUNDS, INC.

INVESCO  Variable  Investment  Funds,  Inc.  is  a  mutual  fund  with  multiple
portfolios.  INVESCO Funds Group, Inc. is the investment adviser.  The following
portfolios are available under the contract:

   INVESCO VIF - Dynamics Fund
   INVESCO VIF - High Yield Fund


KEMPER VARIABLE SERIES

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

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


SCUDDER VARIABLE LIFE INVESTMENT FUND

Scudder Variable Life Investment Fund is a mutual fund with multiple portfolios.
Scudder Kemper Investments, Inc. is the investment adviser to each portfolio.The
following portfolio is available under the contract:

   International Portfolio


LIBERTY VARIABLE INVESTMENT TRUST

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

   Newport Tiger Fund, Variable Series

MFS VARIABLE INSURANCE TRUST

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

   MFS Emerging Growth Series
   MFS Global Governments Series
   MFS Growth With Income Series
   MFS High Income Series
   MFS Research Series


PIMCO VARIABLE INSURANCE TRUST

PIMCO  Variable  Insurance  Trust is a mutual  fund  with  multiple  portfolios.
Pacific  Investment  Management  Company  is  the  investment  adviser  to  each
portfolio. The following portfolios are available under the contract:

   PIMCO High Yield Bond Portfolio
   PIMCO Low Duration Bond Portfolio
   PIMCO StocksPLUS Growth and Income Portfolio
   PIMCO Total Return Bond Portfolio


PUTNAM VARIABLE TRUST

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

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


Transfers

You can transfer  money among the fixed account and the  investment  portfolios.
Cova has  reserved the right during the year to terminate or modify the transfer
provisions described below.

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

Transfers  during the  Accumulation  Phase. You can make 12 transfers every year
during  the  accumulation  phase  without  charge.  We  measure  a year from the
anniversary  of the day we issued your  contract.  You can make a transfer to or
from the fixed account and to or from any investment portfolio. If you make more
than 12 transfers in a year,  there is a transfer fee  deducted.  The  following
apply to any transfer during the accumulation phase:

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

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

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

Transfers  during the Income  Phase.  You can only make  transfers  between  the
investment  portfolios once each year. We measure a year from the anniversary of
the day we issued your contract.  You cannot  transfer from the fixed account to
an  investment  portfolio,  but you can  transfer  from  one or more  investment
portfolios to the fixed account at any time.


Dollar Cost Averaging Program

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

Cova  reserves  the right to  modify,  terminate  or  suspend  the  Dollar  Cost
Averaging Program.

The minimum amount which can be transferred each month is $500. You must have at
least  $6,000 in the Money  Market  Fund or the fixed  account,  (or the  amount
required to  complete  your  program,  if less) in order to  participate  in the
Dollar Cost Averaging Program.  Cova will waive the minimum transfer amount and
the minimum amount required to establish dollar cost averaging if you establish
dollar cost averaging for 6 or 12 months at the time you buy the contract.

There is no additional  charge for  participating  in the Dollar Cost  Averaging
Program. If you participate in the Dollar Cost Averaging Program,  the transfers
made under the program are not taken into  account in  determining  any transfer
fee. Cova may,  from time to time,  offer other dollar cost  averaging  programs
which may have terms different from those described above.


Automatic Rebalancing Program

Once your money has been allocated to the investment portfolios, the performance
of each  portfolio  may cause  your  allocation  to shift.  You can direct us to
automatically  rebalance  your  contract to return to your  original  percentage
allocations  by selecting our  Automatic  Rebalancing  Program.  You can tell us
whether to rebalance quarterly, semi-annually or annually. We will measure these
periods from the  anniversary of the date we issued your contract.  The transfer
date will be the 1st day after the end of the period you selected.

The  Automatic  Rebalancing  Program is available  only during the  accumulation
phase.  There  is no  additional  charge  for  participating  in  the  Automatic
Rebalancing  Program. If you participate in the Automatic  Rebalancing  Program,
the transfers  made under the program are not taken into account in  determining
any transfer fee.

Example:

     Assume  that you  want  your  initial  purchase  payment  split  between  2
     investment portfolios. You want 40% to be in the Quality Bond Portfolio and
     60% to be in the Select  Equity  Portfolio.  Over the next 21/2  months the
     bond market does very well while the stock market performs  poorly.  At the
     end of the first quarter,  the Quality Bond Portfolio now represents 50% of
     your holdings  because of its increase in value. If you have chosen to have
     your holdings rebalanced  quarterly,  on the first day of the next quarter,
     Cova will sell some of your units in the Quality  Bond  Portfolio  to bring
     its  value  back to 40% and use the money to buy more  units in the  Select
     Equity Portfolio to increase those holdings to 60%.


Approved Asset Allocation Programs

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

Cova has made no  independent  investigation  of these  programs.  Cova has only
established that these programs are compatible with our  administrative  systems
and rules.  Approved asset  allocation  programs are only  available  during the
accumulation  phase.  Currently,  Cova does not charge for  participating  in an
approved asset allocation program.

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

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


Voting Rights

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

Substitution

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



5.   EXPENSES

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


Insurance Charges

Each day, Cova makes a deduction for its  insurance  charges.  Cova does this as
part of its calculation of the value of the  accumulation  units and the annuity
units. The insurance charge has two parts:

1)   the mortality and expense risk premium, and

2)   the administrative expense charge.

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

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


Contract Maintenance Charge

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

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

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


Withdrawal Charge

During the accumulation phase, you can make withdrawals from your contract. Cova
keeps track of each purchase payment. Once a year after the first year (and once
a year  during the first year for  purposes of payment of  charitable  remainder
trust  administration  fees),  you can withdraw up to 10% of your total purchase
payments and no withdrawal charge will be assessed on the 10%, if on the day you
make your  withdrawal the value of your contract is $5,000 or more.  Withdrawals
for purposes of payment of charitable  remainder trust  administration  fees are
included in the 10% free withdrawal amount.  Otherwise, the charge is 5% of each
purchase  payment you take out unless the purchase  payment was made more than 5
years ago. After Cova has had a purchase payment for 5 years, there is no charge
when you  withdraw  that  purchase  payment.  Cova does not assess a  withdrawal
charge on earnings  withdrawn  from the  contract.  Earnings  are defined as the
value in your contract minus the remaining  purchase  payments in your contract.
The withdrawal order for calculating the withdrawal charge is shown below.

*    10% of purchase payments free.

*    Remaining  purchase payments that are over 5 years old and not subject to a
     withdrawal charge.

*    Earnings in the contract free.

*    Remaining  purchase payments that are less than 5 years old and are subject
     to a withdrawal charge.

For purposes of calculating the withdrawal charge,  slightly different rules may
apply to Section 1035 exchanges.

When  the  withdrawal  is for  only  part of the  value  of your  contract,  the
withdrawal charge is deducted from the remaining value in your contract.

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

NOTE: For tax purposes, earnings are considered to come out first.


Reduction or Elimination of the Withdrawal Charge

General

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

Nursing Home Waiver

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


Premium Taxes

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


Transfer Fee

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

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


Income Taxes

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


Investment Portfolio Expenses

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



6.   TAXES

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


Annuity Contracts in General

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

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

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

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


Qualified and Non-Qualified Contracts

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

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

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. You should consult your tax adviser
regarding these features and benefits prior to purchasing a qualified contract.

Withdrawals - Non-Qualified Contracts

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

The Code also provides that any amount received under an annuity  contract which
is included in income may be subject to a penalty.  The amount of the penalty is
equal to 10% of the amount that is includible in income.  Some  withdrawals will
be exempt from the penalty. They include any amounts:

(1)  paid on or after the taxpayer reaches age 59 1/2;

(2)  paid after you die;

(3)  paid if the taxpayer  becomes totally  disabled (as that term is defined in
     the Code);

(4)  paid in a series of  substantially  equal  payments  made annually (or more
     frequently) for life or a period not exceeding life expectancy;

(5)  paid under an immediate annuity; or

(6)  which come from purchase payments made prior to August 14, 1982.


Withdrawals - Qualified Contracts

If you make a withdrawal  from your  qualified  contract,  a portion of the
withdrawal is treated as taxable  income.  This portion  depends on the ratio of
pre-tax purchase  payments to the after-tax  purchase payments in your contract.
If all of your  purchase  payments  were made with  pre-tax  money then the full
amount of any  withdrawal  is includible  in taxable  income.  Special rules may
apply to withdrawals from certain types of qualified contracts.

The Code also provides that any amount received under a qualified  contract
which is  included  in income may be  subject  to a  penalty.  The amount of the
penalty  is  equal to 10% of the  amount  that is  includible  in  income.  Some
withdrawals will be exempt from the penalty. They include any amounts:

     (1)  paid on or after you reach age 59 1/2;
     (2)  paid after you die;
     (3)  paid if you become  totally  disabled  (as that term is defined in the
          Code);
     (4)  paid to you after leaving your employment in a series of substantially
          equal  periodic  payments made annually (or more  frequently)  under a
          lifetime annuity;
     (5)  paid to you  after  you have  attained  age 55 and you have  left your
          employment;
     (6)  paid for certain allowable medical expenses (as defined in the Code);
     (7)  paid pursuant to a qualified domestic relations order;
     (8)  paid on account of an IRS levy upon the qualified contract;
     (9)  paid from an IRA for medical insurance (as defined in the Code);
     (10) paid from an IRA for qualified higher education expenses; or
     (11) paid from an IRA for up to $10,000 for qualified  first-time homebuyer
          expenses (as defined in the Code).

The  exceptions in (5) and (7) above do not apply to IRAs. The exception in
(4) above applies to IRAs but without the requirement of leaving employment.

We have provided a more complete  discussion in the Statement of Additional
Information.


Withdrawals - Tax-Sheltered Annuities

The Code limits the withdrawal of amounts attributable to purchase payments made
under a salary  reduction  agreement  by owners  from  Tax-Sheltered  Annuities.
Withdrawals can only be made when an owner:

(1)  reaches age 59 1/2;
(2)  leaves his/her job;
(3)  dies;
(4)  becomes disabled (as that term is defined in the Code); or
(5)  in the case of hardship.

However,  in the case of  hardship,  the owner can only  withdraw  the  purchase
payments and not any earnings.


Diversification

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

Neither the Code nor the Internal  Revenue  Service  Regulations  issued to date
provide guidance as to the circumstances  under which you, because of the degree
of control you exercise over the underlying  investments,  and not Cova would be
considered  the owner of the  shares of the  investment  portfolios.  If you are
considered the owner of the shares,  it will result in the loss of the favorable
tax  treatment  for the  contract.  It is  unknown  to what  extent  owners  are
permitted  to  select  investment  portfolios,   to  make  transfers  among  the
investment portfolios or the number and type of investment portfolios owners may
select from without being considered the owner of the shares. If any guidance is
provided which is considered a new position,  then the guidance would  generally
be applied  prospectively.  However,  if such guidance is considered not to be a
new position, it may be applied retroactively.  This would mean that you, as the
owner of the  contract,  could be  treated  as the  owner of the  shares  of the
investment portfolios.

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



7.   ACCESS TO YOUR MONEY

You can have access to the money in your contract:

(1)  by making a withdrawal (either a partial or a complete withdrawal);

(2)  by electing to receive annuity payments; or

(3)  when a death benefit is paid to your beneficiary.

Under most  circumstances,  withdrawals can only be made during the accumulation
phase.

When you make a complete withdrawal you will receive the withdrawal value of the
contract.  The withdrawal  value of the contract is the value of the contract at
the  end of the  business  day  when  Cova  receives  a  written  request  for a
withdrawal:

*    less any applicable withdrawal charge,

*    less any premium tax, and

*    less any contract maintenance charge.

Unless you instruct Cova otherwise, any partial withdrawal will be made pro-rata
from all the  investment  portfolios  and the fixed account you selected.  Under
most  circumstances  the amount of any partial  withdrawal  must be for at least
$500.  Cova requires  that after a partial  withdrawal is made you keep at least
$500 in any selected  investment  portfolio.  If the remaining  withdrawal value
would be less  than  $500  ($1,000  in New  Jersey)  after  you  make a  partial
withdrawal,  the  partial  withdrawal  amount will be the  remaining  withdrawal
value.

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

Income taxes, tax penalties and certain restrictions may apply to any withdrawal
you make.


Systematic Withdrawal Program

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

Income taxes,  tax penalties  and certain  restrictions  may apply to Systematic
Withdrawals.


Suspension of Payments or Transfers

Cova may be  required  to  suspend  or  postpone  payments  for  withdrawals  or
transfers for any period when:

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

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

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

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

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



8.   PERFORMANCE

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

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

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

Appendix C contains performance information that you may find informative.  It
is  divided  into  various  parts,   depending  upon  the  type  of  performance
information  shown.  Future  performance  will  vary and  results  shown are not
necessarily representative of future results.



9.   DEATH BENEFIT

Upon Your Death

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

The death benefit is described below. The amount of death benefit depends on how
old you or your joint owner is. If you have a joint owner,  the death benefit is
determined  based on the age of the oldest joint owner and the death  benefit is
payable on the death of the first joint owner.

DEATH BENEFIT:

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

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

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

3.   The greatest contract value on any contract anniversary while the owner, or
     a joint owner is living,  plus any purchase payments you made subsequent to
     that contract anniversary, less any withdrawals (and any withdrawal charges
     paid on the withdrawals) subsequent to that contract anniversary.

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

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

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

3.   The greatest contract value on any prior contract  anniversary on or before
     your or your joint owner's 80th  birthday,  plus any purchase  payments you
     made subsequent to that contract anniversary, less any withdrawals (and any
     withdrawal  charges paid on the  withdrawals)  subsequent  to that contract
     anniversary.

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

Payment  under an annuity  option  may only be elected  during the 60 day period
beginning with the date Cova receives  proof of death.  If Cova does not receive
an  election  during  such  time,  it will  make a  single  sum  payment  to the
beneficiary at the end of the 60 day period.


Death of Annuitant

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

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



10.  OTHER INFORMATION

Cova

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

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


The Separate Account

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

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


Distributor

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

Commissions   will  be  paid  to   broker-dealers   who  sell   the   contracts.
Broker-dealers  will be paid  commissions up to 5.63% of purchase  payments but,
under certain circumstances, may be paid up to 6.0%. Sometimes, Cova enters into
an  agreement  with  the  broker-dealer  to pay  the  broker-dealer  persistency
bonuses, in addition to the standard commissions.

Ownership

Owner. You, as the owner of the contract, have all the interest and rights under
the contract.  Prior to the annuity date, the owner is as designated at the time
the  contract is issued,  unless  changed.  On and after the annuity  date,  the
annuitant is the owner (this may be a taxable event).  The  beneficiary  becomes
the owner when a death  benefit is payable.  When this  occurs,  some  ownership
rights may be limited.

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

Beneficiary

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

Assignment

You can assign the contract at any time during your  lifetime.  Cova will not be
bound by the assignment  until it receives the written notice of the assignment.
Cova will not be liable for any  payment or other  action we take in  accordance
with the contract before we receive notice of the assignment.  An assignment may
be a taxable  event.

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

Financial Statements

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

Table of Contents of the
Statement of Additional Information
     Company
     Experts
     Legal Opinions
     Distribution
     Calculation of Performance Information
     Federal Tax Status
     Annuity Provisions
     Financial Statements

<TABLE>
<CAPTION>
APPENDIX A
Condensed Financial Information

Accumulation  Unit Value History

The following  schedule  includes  accumulation unit values for the periods
indicated.  This data has been  extracted  from the Separate  Account's
Financial  Statements.  This information  should be read in conjunction with
the Separate Account's  Financial  Statements and related notes which are included
in the Statement of Additional Information.


                                                                        Year or
                                                                         Period      Year or Period   Year or Period  Year or Period
                                                                      Ended 12/31/99 Ended 12/31/98   Ended 12/31/97  Ended 12/31/96
- ------------------------------------------------------------------------------------------------------------------------------------
AIM Variable Insurance Funds
Managed by A I M Advisors, Inc.
AIM V.I. Capital Appreciation Sub-Account
<S>                                                                      <C>            <C>
     Beginning of Period                                                 $11.77         $10.00              *               *
     End of Period                                                        16.79          11.77
     Number of Accum. Units Outstanding                                 901,235        183,488
- ------------------------------------------------------------------------------------------------------------------------------------

AIM V.I. International Equity Sub-Account
     Beginning of Period                                                 $11.39         $10.00              *               *
     End of Period                                                        17.42          11.39
     Number of Accum. Units Outstanding                                 277,998        204,072
- ------------------------------------------------------------------------------------------------------------------------------------

AIM V.I. Value Sub-Account
     Beginning of Period                                                 $13.06         $10.00              *               *
     End of Period                                                        16.73          13.06
     Number of Accum. Units Outstanding                               2,544,761        521,890
- ------------------------------------------------------------------------------------------------------------------------------------
Alliance Variable Products Series Fund, Inc. (Class A)
Managed by Alliance Capital Management L.P.
Premier Growth Sub-Account
     Beginning of Period                                                 $14.60         $10.00              *               *
     End of Period                                                        19.04          14.60
     Number of Accum. Units Outstanding                               2,065,459        667,854
- ------------------------------------------------------------------------------------------------------------------------------------

Real Estate Investment Sub-Account
     Beginning of Period                                                  $7.99         $10.00              *               *
     End of Period                                                         7.47           7.99
     Number of Accum. Units Outstanding                                 475,475        191,411

- ------------------------------------------------------------------------------------------------------------------------------------
American Century Variable Portfolios, Inc
Managed by American Century Investment Management, Inc.
     Beginning of Period                                                 $10.00           *                 *               *
     End of Period                                                        10.32
     Number of Accum. Units Outstanding                                  27,012
- ------------------------------------------------------------------------------------------------------------------------------------
VP International Sub-Account
     Beginning of Period                                                 $10.00           *                 *               *
     End of Period                                                        12.51
     Number of Accum. Units Outstanding                                     155
- -----------------------------------------------------------------------------------------------------------------------------------
VP Value Sub-Account
     Beginning of Period                                                 $10.00           *                 *               *
     End of Period                                                         9.58
     Number of Accum. Units Outstanding                                  17,999
- ------------------------------------------------------------------------------------------------------------------------------------

Accumulation Unit Value History (continued)


                                                                    Year or Period  Year or Period   Year or Period  Year or Period
                                                                    Ended 12/31/99  Ended 12/31/98   Ended 12/31/97  Ended 12/31/96
- ------------------------------------------------------------------------------------------------------------------------------------
Cova Series Trust
Managed by Lord, Abbett & Co.
Bond Debenture Sub-Account
     Beginning of Period                                                 $13.50         $12.88           $11.29          $10.10
     End of Period                                                        13.77          13.50            12.88           11.29
     Number of Accum. Units Outstanding                              11,413,993      8,184,894        3,945,097         659,663
- ------------------------------------------------------------------------------------------------------------------------------------
Developing Growth Sub-Account
     Beginning of Period                                                 $11.07         $10.53           $10.00             *
     End of Period                                                        14.45          11.07            10.53
     Number of Accum. Units Outstanding                               2,153,899      1,342,201          148,658
- ------------------------------------------------------------------------------------------------------------------------------------
Large Cap Research Sub-Account
     Beginning of Period                                                 $11.83          $9.90           $10.00             *
     End of Period                                                        14.64          11.83            9.90
     Number of Accum. Units Outstanding                               2,260,424      1,094,920         124,559
- ------------------------------------------------------------------------------------------------------------------------------------
Lord Abbett Growth and Income Sub-Account
(Sub-Account commenced operations during 1999. The value denoted is the initial AUV)
     Beginning of Period                                                 $35.90
     End of Period                                                        39.46
     Number of Accum. Units Outstanding                              21,128,621
- ------------------------------------------------------------------------------------------------------------------------------------
Mid-Cap Value Sub-Account
     Beginning of Period                                                 $10.44         $10.47           $10.00             *
     End of Period                                                        10.88          10.44            10.47
     Number of Accum. Units Outstanding                               2,528,900      1,642,553          194,386
- ------------------------------------------------------------------------------------------------------------------------------------
Managed by J.P. Morgan Investment Management Inc.
International Equity Sub-Account
     Beginning of Period                                                 $12.89         $11.46           $10.97          $10.21
     End of Period                                                        16.33          12.89            11.46           10.97
     Number of Accum. Units Outstanding                               7,578,951      7,309,325        5,440,592       1,306,892
- ------------------------------------------------------------------------------------------------------------------------------------
Large Cap Stock Sub-Account
     Beginning of Period                                                 $19.43         $14.89           $11.33          $10.00
     End of Period                                                        22.55          19.43            14.89           11.33
     Number of Accum. Units Outstanding                              10,050,149      4,178,035        1,473,929       1,389,606
- ------------------------------------------------------------------------------------------------------------------------------------
Quality Bond Sub-Account
     Beginning of Period                                                 $11.91         $11.16           $10.37           $9.90
     End of Period                                                        11.57          11.91            11.16           10.37
     Number of Accum. Units Outstanding                               7,608,610      3,323,343        1,433,081         508,830
- ------------------------------------------------------------------------------------------------------------------------------------
Select Equity Sub-Account
     Beginning of Period                                                 $16.99         $14.05           $10.84          $10.08
     End of Period                                                        18.38          16.99            14.05           10.84
     Number of Accum. Units Outstanding                              12,271,286     10,544,818        6,903,606       2,044,523

- -----------------------------------------------------------------------------------------------------------------------------------
Small Cap Stock Sub-Account
     Beginning of Period                                                 $12.58         $13.49           $11.31          $10.51
     End of Period                                                        17.93          12.58            13.49           11.31
     Number of Accum. Units Outstanding                               5,435,852      5,532,610        3,940,243       1,237,405
- ------------------------------------------------------------------------------------------------------------------------------------

- ----------------------------------------------------------------------------------------------------------------------------------
Dreyfus Stock Index Fund
Managed by The Dreyfus Corporation
Dreyfus Stock Index Fund Sub-Account
     Beginning of Period                                                $10.00             *               *               *
     End of Period                                                      $10.32             *               *               *
     Number of Accum. Units Outstanding                                  1,373             *               *               *
- ----------------------------------------------------------------------------------------------------------------------------------
Dreyfus Variable Investment Fund
Managed by The Dreyfus Corporation
Dreyfus VIF - Appreciation Sub-Account
     Beginning of Period                                                $10.00             *               *               *
     End of Period                                                      $10.12             *               *               *
     Number of Accum. Units Outstanding                                 22,221             *               *               *
- ----------------------------------------------------------------------------------------------------------------------------------
Dreyfus VIF - Disciplined Stock Sub-Account
     Beginning of Period                                                $10.00             *               *               *
     End of Period                                                      $10.30             *               *               *
     Number of Accum. Units Outstanding                                    944             *               *               *
- ----------------------------------------------------------------------------------------------------------------------------------

Accumulation Unit Value History (continued)


                                                                    Year or Period   Year or Period   Year or Period  Year or Period
                                                                    Ended 12/31/99   Ended 12/31/98   Ended 12/31/97  Ended 12/31/96
- ------------------------------------------------------------------------------------------------------------------------------------
Franklin Templeton Variable Insurance Products Trust,
Class 1 Shares
Managed by Franklin Advisers, Inc.
Franklin Small Cap Sub-Account
(Sub-Account commenced operations during 1999. The value denoted is the initial AUV.)
     Beginning of Period                                                 $10.00                  *                *
     End of Period                                                        17.68
     Number of Accum. Units Outstanding                                  55.398
- ------------------------------------------------------------------------------------------------------------------------------------

Managed by Franklin Mutual Advisers, LLC
Mutual Shares Securities Sub-Account
     Beginning of Period                                                  $9.63         $10.00              *               *
     End of Period                                                        10.41           9.63
     Number of Accum. Units Outstanding                                 247.806        106,035
- ------------------------------------------------------------------------------------------------------------------------------------

Managed by Templeton Asset Management Ltd.
Templeton Developing Markets Securities Sub-Account
     Beginning of Period                                                  $7.55         $10.00              *               *
     End of Period                                                        11.46           7.55
     Number of Accum. Units Outstanding                                 304,489         89,960
- ------------------------------------------------------------------------------------------------------------------------------------

Managed by Templeton Investment Counsel, Inc.
Templeton International Securities Sub-Account
     Beginning of Period                                                  $9.14         $10.00              *               *
     End of Period                                                        11.15           9.14
     Number of Accum. Units Outstanding                                 826,137        164,775
- ------------------------------------------------------------------------------------------------------------------------------------

General American Capital Company
Managed by Conning Asset Management Company
Money Market Sub-Account
     Beginning of Period                                                 $11.11         $10.67           $10.23          $10.00
     End of Period                                                        11.53          11.11            10.67           10.23
     Number of Accum. Units Outstanding                               3,709,173      1,473,737          311,051          34,964
- ------------------------------------------------------------------------------------------------------------------------------------

Goldman Sachs Variable Insurance Trust
Managed by Goldman Sachs Asset Management
Goldman Sachs VIT Growth and Income Sub-Account
     Beginning of Period                                                  $9.91         $10.00              *               *
     End of Period                                                        10.30           9.91
     Number of Accum. Units Outstanding                                 620,568        467,675
- ------------------------------------------------------------------------------------------------------------------------------------

Managed by Goldman Sachs Asset Management International
Goldman Sachs VIT Global Income Sub-Account
     Beginning of Period                                                 $10.78         $10.00              *               *
     End of Period                                                        10.52          10.78
     Number of Accum. Units Outstanding                                  31,541         18,833
- ------------------------------------------------------------------------------------------------------------------------------------
Goldman Sachs VIT International Equity Sub-Account
     Beginning of Period                                                 $11.40         $10.00              *               *
     End of Period                                                        14.83          11.40
     Number of Accum. Units Outstanding                                 240,170        112,824
- ------------------------------------------------------------------------------------------------------------------------------------
INVESCO Variable Investment Funds, Inc.
Managed by INVESCO Funds Group, Inc.
INVESCO VIF - Dynamics Sub-Account
     Beginning of Period                                                 $10.00              *               *               *
     End of Period                                                       $11.14              *               *               *
     Number of Accum. Units Outstanding                                  16,259              *               *               *
- ----------------------------------------------------------------------------------------------------------------------------------
INVESCO VIF - High Yield Sub-Account
     Beginning of Period                                                  $10.00              *               *               *
     End of Period                                                        $10.12              *               *               *
     Number of Accum. Units Outstanding                                    5,548              *               *               *
- ------------------------------------------------------------------------------------------------------------------------------------
Kemper Variable Series
Managed by Scudder Kemper Investments, Inc.
Kemper Government Securities Sub-Account
     Beginning of Period                                                 $10.56         $10.00              *               *
     End of Period                                                        10.48          10.56
     Number of Accum. Units Outstanding                                 218,804         59,712
- ------------------------------------------------------------------------------------------------------------------------------------

Kemper Small Cap Growth Sub-Account
     Beginning of Period                                                 $11.68         $10.00              *               *
     End of Period                                                        15.49          11.68
     Number of Accum. Units Outstanding                                 113,560         76,492
- ------------------------------------------------------------------------------------------------------------------------------------

Kemper Small Cap Value Sub-Account
     Beginning of Period                                                  $8.75         $10.00              *               *
     End of Period                                                         8.87           8.75
     Number of Accum. Units Outstanding                                 496,083        245,092
- ------------------------------------------------------------------------------------------------------------------------------------


- ------------------------------------------------------------------------------------------------------------------------------------

Accumulation Unit Value History (continued)


                                                                    Year or Period   Year or Period   Year or Period  Year or Period
                                                                    Ended 12/31/99   Ended 12/31/98   Ended 12/31/97  Ended 12/31/96
- ------------------------------------------------------------------------------------------------------------------------------------
Liberty Variable Investment Trust
Managed by Newport Fund Management, Inc.
Newport Tiger Fund, Variable Sub-Account
     Beginning of Period                                                  $9.23         $10.00              *               *
     End of Period                                                        15.29           9.23
     Number of Accum. Units Outstanding                                  40,648         31,936
- ------------------------------------------------------------------------------------------------------------------------------------

MFS Variable Insurance Trust
Managed by Massachusetts Financial Services Company
MFS Emerging Growth Sub-Account
     Beginning of Period                                                 $13.23         $10.00              *               *
     End of Period                                                        23.06          13.23
     Number of Accum. Units Outstanding                               1,237,361        539,659
- ------------------------------------------------------------------------------------------------------------------------------------

MFS Global Governments Sub-Account
     Beginning of Period                                                 $10.67         $10.00              *               *
     End of Period                                                        10.26          10.67
     Number of Accum. Units Outstanding                                   7,473          2,082
- ------------------------------------------------------------------------------------------------------------------------------------

MFS Growth With Income Sub-Account
     Beginning of Period                                                 $12.07         $10.00              *               *
     End of Period                                                        12.70          12.07
     Number of Accum. Units Outstanding                               1,373,014        581,434
- ------------------------------------------------------------------------------------------------------------------------------------

MFS High Income Sub-Account
     Beginning of Period                                                  $9.85         $10.00              *               *
     End of Period                                                        10.33           9.85
     Number of Accum. Units Outstanding                                 437,876        219,209
- -----------------------------------------------------------------------------------------------------------------------------------
MFS Research Sub-Account
     Beginning of Period                                                 $12.17         $10.00              *               *
     End of Period                                                        14.89          12.17
     Number of Accum. Units Outstanding                               1,098,586        464,786
- ------------------------------------------------------------------------------------------------------------------------------------
PIMCO Variable Insurance Trust
Managed by Pacific Investment Management Company
PIMCO High Yield Bond Sub-Account
     Beginning of Period                                                 $10.00              *               *               *
     End of Period                                                       $10.08              *               *               *
     Number of Accum. Units Outstanding                                      10              *               *               *
- ----------------------------------------------------------------------------------------------------------------------------------
PIMCO Low Duration Bond Sub-Account
     Beginning of Period                                                 $10.00              *               *               *
     End of Period                                                        $9.97              *               *               *
     Number of Accum. Units Outstanding                                      10              *               *               *
- ----------------------------------------------------------------------------------------------------------------------------------
PIMCO StocksPLUS Growth and Income Sub-Account
     Beginning of Period                                                 $10.00              *               *               *
     End of Period                                                       $10.31              *               *               *
     Number of Accum. Units Outstanding                                     887              *               *               *
- ----------------------------------------------------------------------------------------------------------------------------------
PIMCO Total Return Bond Sub-Account
     Beginning of Period                                                 $10.00              *               *               *
     End of Period                                                        $9.88              *               *               *
     Number of Accum. Units Outstanding                                   7,170              *               *               *

- ------------------------------------------------------------------------------------------------------------------------------------

Accumulation Unit Value History (continued)


                                                                    Year or Period   Year or Period   Year or Period  Year or Period
                                                                    Ended 12/31/99   Ended 12/31/98   Ended 12/31/97  Ended 12/31/96
- ------------------------------------------------------------------------------------------------------------------------------------
Putnam Variable Trust
Managed by Putnam Investment Management, Inc.
Putnam VT Growth and Income Sub-Account
     Beginning of Period                                                 $11.38         $10.00              *               *
     End of Period                                                        11.40          11.38
     Number of Accum. Units Outstanding                               2,304,013      1,115,668
- ------------------------------------------------------------------------------------------------------------------------------------

Putnam VT International Growth Sub-Account
     Beginning of Period                                                 $11.71         $10.00              *               *
     End of Period                                                        18.49          11.71
     Number of Accum. Units Outstanding                               1,092,379        530,055
- ------------------------------------------------------------------------------------------------------------------------------------

Putnam VT International New Opportunities Sub-Account
     Beginning of Period                                                 $11.40         $10.00              *               *
     End of Period                                                        22.82          11.40
     Number of Accum. Units Outstanding                                 110,085         52,809
- ------------------------------------------------------------------------------------------------------------------------------------

Putnam VT New Value Sub-Account
     Beginning of Period                                                 $10.48         $10.00              *               *
     End of Period                                                        10.37          10.48
     Number of Accum. Units Outstanding                                  66,900         42,091
- -----------------------------------------------------------------------------------------------------------------------------------
Putnam VT Vista Sub-Account
     Beginning of Period                                                 $11.79         $10.00              *               *
     End of Period                                                        17.77          11.79
     Number of Accum. Units Outstanding                                 385,345        151,405
- ------------------------------------------------------------------------------------------------------------------------------------
Scudder Variable Life Investment Fund
Managed by Scudder Kemper Investments, Inc.
International Sub-Account
     Beginning of Period                                                 $10.00              *               *               *
     End of Period                                                       $11.63              *               *               *
     Number of Accum. Units Outstanding                                  14,499              *               *               *

- ------------------------------------------------------------------------------------------------------------------------------------

Accumulation Unit Value History (continued)


                                                                   Year or Period    Year or Period   Year or Period  Year or Period
                                                                    Ended 12/31/99   Ended 12/31/98   Ended 12/31/97  Ended 12/31/96

- ------------------------------------------------------------------------------------------------------------------------------------

- ----------------------------------------------------------------------------------------------------------------------------------

- ----------------------------------------------------------------------------------------------------------------------------------

<FN>
*    The Mid-Cap  Value,  Large Cap Research and  Developing  Growth  Portfolios
     started regular  investment  operations on August 20, 1997. The Lord Abbett
     Growth and Income  Portfolio  commenced  regular  investment  operations on
     January 8, 1999.  Separate Account  inception dates in the other investment
     portfolios are as follows:  AIM Variable  Insurance Funds,  Inc.,  Alliance
     Variable  Products  Series Fund,  Inc.,  Kemper  Variable  Series,  Liberty
     Variable  Investment  Trust,  MFS  Variable  Insurance  Trust,  Oppenheimer
     Variable  Account  Funds and Putnam  Variable  Trust - December  31,  1997;
     General  American  Capital  Company - June 3, 1996;  Goldman Sachs Variable
     Insurance Trust - January 29, 1998; Franklin Templeton  Variable Insurance
     Products Trust - May 1,  1998  (except  March 1,  1999  for the  Franklin
     Small  Cap Investments Fund); American Century Variable Portfolios, Inc.,
     Dreyfus Stock Index Fund; Dreyfus Variable Investment Fund; INVESCO Variable
     Investment Funds, Inc., Scudder Variable Life Investment Fund; and PIMCO
     Variable Insurance Trust - _________, 1999.
</FN>
</TABLE>


                                 APPENDIX B

                    PARTICIPATING INVESTMENT PORTFOLIOS

Below are the investment objectives and strategies of each investment portfolio
available under the contract. The fund prospectuses contain more complete
information, including a description of the investment objectives, policies,
restrictions and risks.  THERE CAN BE NO ASSURANCE THAT THE INVESTMENT
OBJECTIVES WILL BE ACHIEVED.

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

     AIM V.I. CAPITAL APPRECIATION FUND

Investment  Objective:  The  Fund's  investment  objective  is growth of capital
through  investment in common stocks,  with emphasis on medium- and  small-sized
companies.  The portfolio managers focus on companies they believe are likely to
benefit from new or innovative products,  services or processes as well as those
that have  experienced  above-average,  long-term  growth in  earnings  and have
excellent prospects for future growth.

     AIM V.I. INTERNATIONAL EQUITY FUND

Investment  Objective:  The Fund's investment  objective is to achieve long-term
growth of capital by  investing  in a  diversified  portfolio  of  international
equity securities whose issuers are considered to have strong earnings momentum.

     AIM V.I. VALUE FUND

Investment Objective: The Fund's investment objective is to achieve long-term
growth of capital by investing primarily in equity securities judged by
the Fund's investment advisor to be undervalued relative to the investment
advisor's appraisal of the current or projected earnings of the companies
issuing the securities, or relative to current market values of assets owned
by the companies issuing the securities or relative to the equity market
generally. Income is a secondary objective.

ALLIANCE VARIABLE PRODUCTS SERIES FUND, INC.:
Alliance  Variable  Products  Series Fund,  Inc. is a mutual fund with  multiple
portfolios.  Alliance Capital  Management L.P. is the investment adviser to each
portfolio. The following portfolios are available under the contract:

     PREMIER GROWTH PORTFOLIO (Class A)

Investment Objective: The Portfolio's investment objective is growth of capital
by pursuing aggressive investment policies.  The Portfolio invests primarily
in equity securities of U.S. companies.  Normally, the Portfolio invests in
about 40-50 companies, with the 25 most highly regarded of these companies
usually constituting approximately 70% of the Portfolio's net assets.

     REAL ESTATE INVESTMENT PORTFOLIO (Class A)

Investment Objective: The Portfolio's investment objective is total return from
long-term growth of capital and income principally through investing in equity
securities of companies that are primarily engaged in or related to the real
estate industry.

AMERICAN CENTURY VARIABLE PORTFOLIOS, INC.:
American Century Investment Management, Inc. is the investment
adviser to each portfolio. The following portfolios are available  under
the contract:

     VP INCOME & GROWTH FUND

Investment Objective: The Fund seeks dividend growth, current income and capital
appreciation by investing in common stocks.

     VP INTERNATIONAL FUND

Investment   Objective:   The  Fund  seeks   capital   growth  by  investing  in
internationally  diversified  stocks of companies that the adviser believes will
increase in value over time.

     VP VALUE FUND

Investment Objective: The Fund seeks long-term capital growth by investing
primarily in common stocks.  Income is a secondary objective.


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

PORTFOLIOS MANAGED BY J. P. MORGAN INVESTMENT MANAGEMENT INC.:

     INTERNATIONAL EQUITY PORTFOLIO

Investment Objective: The International Equity Portfolio seeks to provide a high
total return from a portfolio of equity securities of foreign corporations.

     LARGE CAP STOCK PORTFOLIO

Investment Objective: The Large Cap Stock Portfolio seeks to provide long-term
growth of capital and income.

     QUALITY BOND PORTFOLIO

Investment  Objective:  The Quality Bond Portfolio seeks to provide a high total
return consistent with moderate risk of capital and maintenance of liquidity.

     SELECT EQUITY PORTFOLIO

Investment  Objective:  The Select Equity  Portfolio seeks to provide  long-term
growth of capital and income.

     SMALL CAP STOCK PORTFOLIO

Investment  Objective:  The Small Cap Stock  Portfolio  seeks to  provide a high
total return from a portfolio of equity securities of small companies.

PORTFOLIOS MANAGED BY LORD, ABBETT & CO.:

     BOND DEBENTURE PORTFOLIO

Investment Objective: The Bond Debenture Portfolio seeks to provide high current
income and the  opportunity  for  capital  appreciation  to produce a high total
return.

     DEVELOPING GROWTH PORTFOLIO

Investment Objective:  The Developing Growth Portfolio seeks long-term growth of
capital  through a  diversified  and  actively-managed  portfolio  consisting of
developing growth companies, many of which are traded over the counter.

     LARGE CAP RESEARCH PORTFOLIO

Investment  Objective:  The Large Cap Research Portfolio seeks growth of capital
and growth of income consistent with reasonable risk.

     LORD ABBETT GROWTH AND INCOME PORTFOLIO

Investment  Objective:  The Lord  Abbett  Growth and Income  Portfolio  seeks to
achieve long-term growth of capital and income without excessive  fluctuation in
market value.

     MID-CAP VALUE PORTFOLIO

Investment Objective: The Mid-Cap Value Portfolio seeks capital appreciation
through investments, primarily in equity securities, which are believed to be
undervalued in the marketplace.

DREYFUS STOCK INDEX FUND:
The Dreyfus Corporation serves as the Fund's manager.  Dreyfus has hired its
affiliate, Mellon Equity Associates, to serve as the Fund's index fund
manager and provide day-to-day management of the Fund's investments.

Investment Objective: The Fund seeks to match the total return of the Standard &
Poor's 500 Composite  Stock Price Index. To pursue this goal, the Fund generally
invests in all 500 stocks in the S&P 500 in proportion to their weighting in the
index.

DREYFUS VARIABLE INVESTMENT FUND:
The Dreyfus Variable Investment Fund is a mutual fund with multiple
portfolios.  The Dreyfus Corporation serves as the investment adviser.  Fayez
Sarofim & Co. serves as sub-investment adviser to the Appreciation Portfolio.
The following portfolios are available under the contract:

     APPRECIATION PORTFOLIO

Investment Objective: The Portfolio seeks long-term capital growth consistent
with the preservation of capital; current income is a secondary goal.  To pursue
these goals, the Portfolio invests in common stocks focusing on "blue chip"
companies with total market values of more than $5 billion at the time of
purchase.  These established companies have demonstrated sustained patterns
of profitability, strong balance sheets, an expanding global presence and the
potential to achieve predictable, above-average earnings growth.

     DISCIPLINED STOCK PORTFOLIO

Investment Objective: The Portfolio seeks investment returns (consisting of
capital appreciation and income) that are greater than the total return
performance of stocks represented by the Standard & Poor's 500 Composite
Stock Price Index (S&P 500).  To pursue this goal, the Portfolio invests in
a blended portfolio of growth and value stocks chosen through a disciplined
investment process.  Consistency of returns and stability of the Portfolio's
share price compared to the S&P 500 are primary goals of the process.


FRANKLIN TEMPLETON VARIABLE INSURANCE PRODUCTS TRUST, CLASS 1 SHARES:

Franklin  Templeton  Variable  Insurance  Products  Trust is a mutual  fund with
multiple portfolios.  Effective May 1, 2000 the portfolios of Templeton Variable
Products Series Fund were merged into similar  portfolios of Franklin  Templeton
Variable  Insurance  Products  Trust.  Each portfolio has two classes of shares:
Class 1 and Class 2. The portfolios  available in connection  with your contract
are Class 1 shares.  Franklin  Advisers,  Inc. is the investment adviser for the
Franklin Small Cap Fund, Franklin Mutual Advisers, LLC is the investment adviser
for the Mutual Shares Securities Fund, Templeton Investment Counsel, Inc. is the
investment  adviser  for  the  Templeton  International   Securities  Fund,  and
Templeton  Asset  Management  Ltd. is the  investment  adviser for the Templeton
Developing Markets Securities Fund. The following portfolios are available under
the contract:

     MUTUAL SHARES SECURITIES FUND (the surviving fund of the merger with Mutual
     Shares Investments Fund)

Investment  Objective and Principal  Investments:  The Fund's  principal goal is
capital  appreciation.  Its  secondary  goal  is  income.  Under  normal  market
conditions,  the Fund will  invest  at least  65% of its total  assets in equity
securities of companies that the manager believes are available at market prices
less  than  their  value  based on  certain  recognized  or  objective  criteria
(intrinsic value).

     FRANKLIN  SMALL CAP FUND (the  surviving  fund of the merger with  Franklin
     Small Cap Investments Fund)

Investment  Objective and Principal  Investments:  The Fund's investment goal is
long-term capital growth.  Under normal market conditions,  the Fund will invest
at  least  65%  of  its  total  assets  in  equity   securities  of  U.S.  small
capitalization (small cap) growth companies.

     TEMPLETON INTERNATIONAL SECURITIES FUND (formerly, Templeton International
          Fund)

Investment  Objective and Principal  Investments:  The Fund's investment goal is
long-term capital growth.  Under normal market conditions,  the Fund will invest
at least 65% of its total assets in the equity  securities of companies  located
outside the U.S., including in emerging markets.

     TEMPLETON   DEVELOPING   MARKETS   SECURITIES  FUND  (formerly,   Templeton
     Developing Markets Fund)

Investment   Objective:   The  Fund's   investment  goal  is  long-term  capital
appreciation.  Under normal market conditions, the Fund will invest at least 65%
of its total assets in emerging market equity securities. Emerging market equity
securities generally include equity securities that trade in emerging markets or
are issued by companies that derive revenue from goods or services produced,  or
that have their principal activities or assets in, emerging market countries.

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

     MONEY MARKET FUND

Investment Objective: The Money Market Fund's investment objective is to provide
investors  with  current  income  while   preserving   capital  and  maintaining
liquidity.  The Fund seeks to achieve this  objective by investing  primarily in
high-quality, short-term money market instruments. The Fund purchases securities
that meet the quality, maturity, and diversification  requirements applicable to
money market funds.


GOLDMAN SACHS VARIABLE INSURANCE TRUST:

Goldman  Sachs  Variable   Insurance  Trust  is  a  mutual  fund  with  multiple
portfolios.  Goldman Sachs Asset Management, a unit of the Investment Management
Division of  Goldman,  Sachs & Co.,  is the  investment  adviser for the Goldman
Sachs VIT Growth and Income Fund and Goldman Sachs VIT Internet  Tollkeeper Fund
and Goldman Sachs Asset Management  International is the investment  adviser for
the Goldman Sachs VIT International Equity Fund and the Goldman Sachs VIT Global
Income Fund. The following portfolios are available under the contract:

     GOLDMAN SACHS VIT GLOBAL INCOME FUND

Investment Objective: The Fund seeks a high total return, emphasizing current
income, and, to a lesser extent, providing opportunities for capital
appreciation.  The Fund invests primarily in a portfolio of high quality
fixed-income securities of U.S. and foreign issuers and enters into
transactions in foreign currencies.

     GOLDMAN SACHS VIT INTERNET TOLLKEEPER FUND

Investment  Objective:  The Fund seeks long-term growth of capital by investing,
under  normal  circumstances,  at  least  90%  of its  total  assets  in  equity
securities  and at  least  65% of its  total  assets  in  equity  securities  of
"Internet   Tollkeeper"   companies,   which  are   companies   in  the   media,
telecommunications,  technology  and  Internet  sectors  which  provide  access,
infrastructure, content and services to Internet companies and Internet users.

     GOLDMAN SACHS VIT GROWTH AND INCOME FUND

Investment Objective: The Fund seeks long-term growth of capital and growth of
income by investing in large capitalization U.S. stocks that are believed to
be undervalued or undiscovered in the marketplace.

     GOLDMAN SACHS VIT INTERNATIONAL EQUITY FUND

Investment Objective: The Fund seeks long-term capital appreciation by investing
primarily in equity securities of companies organized outside the United States
or whose securities are principally traded outside the United States.  The Fund
intends to invest in companies with public stock market capitalizations that are
larger than $1 billion at the time of investment.

INVESCO VARIABLE INVESTMENT FUNDS, INC.
INVESCO Variable Investment Funds, Inc. is a mutual fund with multiple
portfolios.  INVESCO Funds Group, Inc. is the investment adviser.  The following
portfolios are available under the contract:

     INVESCO VIF - DYNAMICS FUND

Investment Objective: The Fund tries to buy securities that will increase in
value over the long term.  It is aggressively managed.  Because its strategy
includes many short-term factors - including current information about a
company, investor interest, price movements of a company's securities and
general market and monetary conditions - securities in its portfolio usually
are bought and sold relatively frequently.  The Fund invests in a variety of
securities that the adviser believes present opportunities for capital growth -
primarily common stocks of companies traded on U.S. securities exchanges, as
well as over-the-counter.  The Fund also may invest in preferred stocks (which
generally pay higher dividends than common stocks) and debt instruments that
are convertible into common stocks, as well as in securities of foreign
companies.

     INVESCO VIF - HIGH YIELD FUND

Investment Objective:  The Fund seeks to provide a high level of current income,
with growth of capital as a secondary objective. It invests substantially all of
its assets in lower-rated  debt  securities,  commonly  called "junk bonds," and
preferred stock,  including  securities issued by foreign companies.  These debt
securities are highly  sensitive to changes in interest  rates;  in general,  as
interest rates rise,  the value of these  securities  will decline.  Because the
debt  securities  held by the  Fund  tend  to be  lower  rated,  they  are  more
susceptible  to the impact of overall  fluctuations  in the economy  than other,
higher-rated  debt securities.  Although these securities carry with them higher
risks, they generally provide higher yields - and therefore higher income - than
higher-rated debt securities.


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

     KEMPER GOVERNMENT SECURITIES PORTFOLIO

Investment Objective: Kemper Government Securities seeks high current return
consistent with preservation of capital.  The Portfolio pursues its objective
by investing at least 65% of its total assets in U.S. Government securities
and repurchase agreements of U.S. Government securities.

     KEMPER SMALL CAP GROWTH PORTFOLIO

Investment Objective: Kemper Small Cap Growth Portfolio seeks maximum
appreciation of investors' capital. The Portfolio pursues its objective by
investing at least 65% of its total assets in small capitalization stocks
similar in size to those companies comprising the Russell 2000 Index.  Many
of these companies would be in the early stages of their life cycle.  Equity
securities in which the Portfolio invests consist primarily of common stocks,
but may include convertible securities, including warrants and rights.

     KEMPER SMALL CAP VALUE PORTFOLIO

Investment Objective: Kemper Small Cap Value Portfolio seeks long-term capital
appreciation.  The Portfolio pursues its investment objective by investing
primarily in a diversified portfolio of the stocks of small U.S. companies,
which are those similar in size to those comprising the Russell 2000 Index and
that the investment manager believes to be undervalued.  Under normal market
conditions, the Portfolio invests at least 65% of its assets in small
capitalization stocks similar in size to those comprising the Russell 2000
Index.


SCUDDER VARIABLE LIFE INVESTMENT FUND:
The Scudder Variable Life Investment Fund is a mutual fund with multiple
portfolios.  Scudder Kemper Investments, Inc. is the investment adviser to each
portfolio.  The following portfolio is available under the contract:

     INTERNATIONAL PORTFOLIO

Investment Objective: The International Portfolio seeks long-term growth of
capital primarily through diversified holdings of marketable foreign equity
investments.

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

     NEWPORT TIGER FUND, VARIABLE SERIES

Investment  Objective:  The Fund seeks  long-term  capital  appreciation.  Under
normal  market  conditions,  the Fund  invests  primarily in stocks of companies
located in the nine Tiger  countries of Asia.  The Tigers of Asia are Hong Kong,
Singapore,  South Korea, Taiwan,  Malaysia,  Thailand,  Indonesia,  The People's
Republic of China and the Philippines.  The Fund typically  invests in stocks of
larger, well-established companies.

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

     MFS EMERGING GROWTH SERIES

Investment  Objective:  The Series' investment  objective is long term growth of
capital. The Series invests, under normal market conditions, at least 65% of its
total  assets in  common  stocks  and  related  securities  of  emerging  growth
companies.

     MFS GLOBAL GOVERNMENTS SERIES

Investment Objective: The Series' investment objective is to provide income
and capital appreciation.  The Series invests primarily in U.S. and foreign
government securities.

     MFS GROWTH WITH INCOME SERIES

Investment Objective: The Series' investment objective is to provide reasonable
current income and long-term growth of capital and income.  The Series invests,
under normal market conditions, at least 65% of its total assets in common
stocks and related securities.

     MFS HIGH INCOME SERIES

Investment  Objective:  The  Series'  investment  objective  is to provide  high
current income by investing  primarily in a professionally  managed  diversified
portfolio of fixed income securities, some of which may involve equity features.
The Series invests,  under normal market  conditions,  at least 80% of its total
assets in high yield fixed income  securities  which  generally  are lower rated
bonds  commonly known as junk bonds.  Junk bonds are subject to a  substantially
higher degree of risk than higher rated bonds.

     MFS RESEARCH SERIES

Investment Objective: The Series' investment objective is long-term growth of
capital and future income.  The Series invests, under normal market conditions,
at least 80% of its total assets in common stocks and related securities, such
as preferred stocks, convertible securities and depositary receipts.


PIMCO VARIABLE INSURANCE TRUST:
PIMCO Variable Insurance Trust is a mutual fund with multiple portfolios.
Pacific Investment Management Company is the investment adviser to each
portfolio.  The following portfolios are available under the contract:

     PIMCO HIGH YIELD BOND PORTFOLIO

Investment  Objective:  The High Yield Bond  Portfolio  seeks to maximize  total
return,   consistent  with  preservation  of  capital  and  prudent   investment
management.  The High Yield Bond Portfolio invests under normal circumstances at
least 65% of its assets in a  diversified  portfolio  of high  yield  securities
rated at least B by Moody's or S&P, or, if unrated, determined by the adviser to
be of comparable quality.

     PIMCO LOW DURATION BOND PORTFOLIO

Investment  Objective:  The Low Duration Bond Portfolio  seeks to maximize total
return,   consistent  with  preservation  of  capital  and  prudent   investment
management.  The Low Duration Bond Portfolio invests under normal  circumstances
at  least  65%  of  its  assets  in a  diversified  portfolio  of  fixed  income
instruments of varying maturities.

     PIMCO STOCKSPLUS GROWTH AND INCOME PORTFOLIO

Investment  Objective:  The  StocksPLUS  Growth  and Income  Portfolio  seeks to
achieve a total return which  exceeds the total  return  performance  of the S&P
500.  The  StocksPLUS  Growth and  Income  Portfolio  invests in common  stocks,
options,  futures, options on futures and swaps. Under normal market conditions,
the Portfolio  invests  substantially  all of its assets in S&P 500 derivatives,
backed by a portfolio of fixed income instruments.

     PIMCO TOTAL RETURN BOND PORTFOLIO

Investment Objective: The PIMCO Total Return Bond Portfolio seeks to maximize
total return, consistent with preservation of capital and prudent investment
management.  The Total Return Bond Portfolio invests under normal circumstances
at least 65% of its assets in a diversified portfolio of fixed income
instruments of varying maturities.


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

     PUTNAM VT GROWTH AND INCOME FUND-CLASS IA SHARES

Investment Objective: The Fund seeks capital growth and current income.

     PUTNAM VT INTERNATIONAL GROWTH FUND-CLASS IA SHARES

Investment Objective: The Fund seeks capital appreciation.

     PUTNAM VT INTERNATIONAL NEW OPPORTUNITIES FUND-CLASS IA SHARES

Investment Objective: The Fund seeks long-term capital appreciation.

     PUTNAM VT NEW VALUE FUND-CLASS IA SHARES

Investment Objective: The Fund seeks long-term capital appreciation.

     PUTNAM VT VISTA FUND-CLASS IA SHARES

Investment Objective: The Fund seeks capital appreciation.

<TABLE>
<CAPTION>
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 December 31, 1999. 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 December 31, 1999
may be different than the numbers shown below.


PART 1 - SEPARATE ACCOUNT PERFORMANCE

The portfolios listed below began operations before December 31, 1999. As a
result, performance  information is available for the  accumulation  units
investing in these portfolios.

*    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.

*    Column B presents  performance  figures  for the  accumulation  units which
     reflect the insurance charges and fees and expenses of each portfolio.

*    Performance  figures shown for  sub-accounts in existence for less than one
     year are not annualized.

Total Return for the periods ended 12/31/99:


- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                    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 Appreciation    12/31/97              37.96%     N/A      27.68%         42.60%     N/A       29.56&
<S>                                 <C>   <C>               <C>                 <C>            <C>                  <C>
   AIM V.I. International
      Equity                        12/31/97              48.24%     N/A      30.12%         52.89%     N/A       31.97%
   AIM V.I. Value                   12/31/97              23.46%     N/A      27.46%         28.09%     N/A       29.34&
- ------------------------------------------------------------------------------------------------------------------------------------

Alliance Variable Products
Series Fund, Inc.
   Premier Growth (Class A)         12/31/97              25.85%      N/A      36.22%         30.48%      N/A      38.00%
   Real Estate Investment (Class A) 12/31/97             -11.02%      N/A     -16.28%         -6.43%      N/A     -13.54%
- ------------------------------------------------------------------------------------------------------------------------------------



APPENDIX C
PERFORMANCE INFORMATION (continued)
Total Return for the periods ended 12/31/99:
- ------------------------------------------------------------------------------------------------------------------------------------


                                                                                    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
- ------------------------------------------------------------------------------------------------------------------------------------

Cova Series Trust
   Bond Debenture                   5/1/96                 -2.61%      N/A       7.70%          1.99%      N/A       8.81%
   Developing Growth                8/20/97                25.95%      N/A      15.15%         30.58%      N/A      16.86%
   International Equity             5/1/96                 22.10%      N/A      12.64%         26.72%      N/A      13.65%
   Large Cap Research               8/20/97                19.14%      N/A      15.79%         23.76%      N/A      17.48%
   Large Cap Stock                  5/1/96                 11.45%      N/A      23.98%         16.06%      N/A      24.80%
   Lord Abbett Growth and Income    1/8/99                   N/A       N/A       4.79%           N/A       N/A       9.90%
   Mid-Cap Value                    8/20/97                -0.41%      N/A       1.64%          4.19%      N/A       3.61%
   Quality Bond                     5/1/96                 -7.51%      N/A       3.11%         -2.92%      N/A       4.34%
   Select Equity                    5/1/96                  3.62%      N/A      16.86%          8.23%      N/A      17.79%
   Small Cap Stock                  5/1/96                 37.87%      N/A      14.70%         42.52%      N/A      15.67%
- ------------------------------------------------------------------------------------------------------------------------------------
Franklin Templeton Insurance Variable Products Trust,
Class 1 Shares

    Mutual Shares Securities (1)    5/1/98                  7.23%      N/A      -3.23%         11.85%      N/A       1.47%
    Templeton Developing
      Markets Securities (2)        5/1/98                 47.06%      N/A       5.79%         51.71%      N/A       8.50%
   Templeton International
      Securities (3)                5/1/98                 17.28%      N/A       3.99%         21.90%      N/A       6.72%
    Franklin Small Cap (4)          3/1/99                  N/A        N/A      99.28%          N/A        N/A     104.48%

   (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                 -0.86%      N/A       2.78%          3.74%      N/A       4.05%
- ------------------------------------------------------------------------------------------------------------------------------------

Goldman Sachs Variable
Insurance Trust
   Goldman Sachs VIT
      Global Income                 1/29/98                -6.99%      N/A       0.28%         -2.39%      N/A       2.70%
   Goldman Sachs VIT Growth
      and Income                    1/29/98                -0.66%      N/A      -0.90%          3.94%      N/A       1.55%
   Goldman Sachs VIT
      International Equity          1/29/98                25.39%      N/A      20.68%         30.02%      N/A      22.76%
- ------------------------------------------------------------------------------------------------------------------------------------
Kemper Variable Series
   Kemper Government
      Securities                    12/31/97               -5.31%      N/A       0.05%         -0.71%      N/A       2.38%
   Kemper Small Cap Growth          12/31/97               28.06%      N/A      22.53%         32.69%      N/A      24.47%
   Kemper Small Cap Value           12/31/97               -3.24%      N/A      -8.32%          1.36%      N/A      -5.81%
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>



<TABLE>
<CAPTION>
APPENDIX C
PERFORMANCE INFORMATION (continued)
Total Return for the periods ended 12/31/99:
- ------------------------------------------------------------------------------------------------------------------------------------


                                                                                    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
- ------------------------------------------------------------------------------------------------------------------------------------

Liberty Variable Investment Trust
   Newport Tiger Fund,
<S>                                 <C>   <C>              <C>                   <C>           <C>                  <C>
      Variable Series               12/31/97               61.02%      N/A      21.70%         65.69%      N/A      23.66%
- ------------------------------------------------------------------------------------------------------------------------------------

MFS Variable Insurance Trust
   MFS Emerging Growth              12/31/97               69.58%      N/A      50.21%         74.26%      N/A      51.85%
   MFS Global Governments           12/31/97               -8.45%      N/A      -1.06%         -3.85%      N/A       1.29%
   MFS Growth With Income           12/31/97                0.60%      N/A      10.54%          5.21%      N/A      12.67%
   MFS High Income                  12/31/97                0.36%      N/A      -0.68%          4.97%      N/A       1.66%
   MFS Research                     12/31/97               17.70%      N/A      20.04%         22.32%      N/A      22.03%
- ------------------------------------------------------------------------------------------------------------------------------------

Putnam Variable Trust
   Putnam VT Growth and
      Income - Class IA Shares      12/31/97               -4.43%      N/A       4.55%          0.17%      N/A       6.78%
   Putnam VT International
      Growth - Class IA Shares      12/31/97               53.25%      N/A      34.16%         57.91%      N/A      35.96%
   Putnam VT International
      New Opportunities -
      Class IA Shares               12/31/97               95.44%      N/A      49.41%        100.14%      N/A      51.06%
   Putnam VT New Value -
      Class IA Shares               12/31/97               -5.73%      N/A      -0.53%         -1.13%      N/A       1.81%
   Putnam VT Vista -
      Class IA Shares               12/31/97               46.12%      N/A      31.47%         50.77%      N/A      33.30%
- ------------------------------------------------------------------------------------------------------------------------------------


- ------------------------------------------------------------------------------------------------------------------------------------


- ------------------------------------------------------------------------------------------------------------------------------------
</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.

*    The  performance  figures in Column A reflect the fees and expenses paid by
     each portfolio.

*    Column B presents  performance  figures  for the  accumulation  units which
     reflect the insurance charges,  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.

*    Column C presents  performance  figures  for the  accumulation  units which
     reflect the insurance charges and the fees and expenses of each portfolio.

*    Performance  figures  shown for  portfolios  in existence for less than one
     year are not annualized.

Total Return for the periods ended 12/31/99:

- ------------------------------------------------------------------------------------------------------------------------------------



                                                                                      Accumulation Unit Performance
                                                                                  Column B                     Column C
                                                                            (reflects insurance             (reflects all
                                             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>       <C>
      Appreciation        5/5/93          44.61%    25.59%    22.33%    37.96%    24.09%   20.83%     42.60%    24.19%    20.93%
   AIM V.I.
      International Equity5/5/93          55.04%    21.93%    18.82%    48.24%    20.43%   17.32%     52.89%    20.53%    17.42%
   AIM V.I. Value         5/5/93          29.90%    27.23%    23.07%    23.46%    25.73%   21.57%     28.09%    25.83%    21.67%
- ------------------------------------------------------------------------------------------------------------------------------------
Alliance Variable Products Series Fund, Inc.
   Premier Growth
      (Class A)           6/26/92         32.32%    36.03%    26.31%    25.85%    34.53%   24.81%     30.48%    34.63%    24.91%
   Real Estate
      Investment
      (Class A)           1/9/97          -5.11%      N/A     -1.79%   -11.02%      N/A    -4.83%     -6.43%      N/A     -3.19%
- ------------------------------------------------------------------------------------------------------------------------------------
American Century Variable Portfolios, Inc.
   VP Income & Growth   10/30/97          18.02%      N/A     24.69%    12.02%      N/A    21.09%     16.62%      N/A     23.29%
   VP International       5/1/94          64.04%    24.28%    20.07%    58.04%    22.78%   18.57%     62.64%    22.88%    18.67%
   VP Value               5/1/96          -0.85%      N/A     11.10%    -6.85%      N/A     8.35%     -2.25%      N/A      9.70%
- ------------------------------------------------------------------------------------------------------------------------------------
Dreyfus Stock Index Fund  9/29/89         20.60%    28.07%    17.70%    14.60%    26.57%   16.20%     19.20%    26.67%    16.30%
- ------------------------------------------------------------------------------------------------------------------------------------
Dreyfus Variable Investment Fund
   Dreyfus VIF -
      Appreciation        4/5/93          11.46%    25.52%    20.05%     5.46%    24.02%   18.55%     10.06%    24.12%    18.65%
   Dreyfus VIF -
      Disciplined Stock   5/1/96          18.45%     N/A      26.16%    12.45%      N/A    23.41%     17.05%      N/A     24.76%
- ------------------------------------------------------------------------------------------------------------------------------------

APPENDIX C
PERFORMANCE INFORMATION (continued)
Total Return for the periods ended 12/31/99:
- ------------------------------------------------------------------------------------------------------------------------------------


                                                                                      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>       <C>
- ------------------------------------------------------------------------------------------------------------------------------------
Franklin Templeton Insurance Variable Products Trust, Class 1 Shares
    Mutual Shares
     Securities (1)      11/8/96         13.40%      N/A     10.86%     7.40%       N/A     7.91%     12.00%      N/A      9.46%
    Templeton Developing
      Markets
      Securities (2)      3/1/96         53.84%      N/A     -5.30%    47.84%       N/A    -7.99%     52.44%      N/A     -6.70%
   Templeton International
      Securities (3)      5/1/92         23.61%    17.21%    15.36%    17.61%     15.71%   13.86%     22.21%    15.81%    13.96%
    Franklin Small
      Cap (4)            11/1/95         96.94%      N/A     30.41%    90.94%       N/A    27.81%     95.54%      N/A     29.01%

   (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
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           5.20%     5.60%     5.35%    -0.86%     4.10%    3.85%      3.74%     4.20%     3.95%
- ------------------------------------------------------------------------------------------------------------------------------------
Goldman Sachs Variable Insurance Trust
   Goldman Sachs VIT
      Global Income       1/12/98          -1.01%      N/A      3.59%    -6.99%      N/A    -0.22%     -2.39%      N/A      2.19%
   Goldman Sachs VIT
      Growth and Income   1/12/98           5.41%      N/A      5.53%    -0.66%      N/A     1.72%      3.94%      N/A      4.13%
   Goldman Sachs VIT
      International Equity1/12/98          31.85%      N/A     26.26%    25.39%      N/A    22.45%     30.02%      N/A     24.86%
- ------------------------------------------------------------------------------------------------------------------------------------
INVESCO Variable Investment Funds, Inc.
   INVESCO VIF -
      Dynamics            8/25/97          55.60%      N/A     31.95%    49.60%      N/A    28.51%     54.20%      N/A     30.55%
   INVESCO VIF -
      High Yield          5/27/94           9.20%    12.65%    11.34%     3.20%   11.15%     9.84%      7.80%    11.25%     9.94%
- ------------------------------------------------------------------------------------------------------------------------------------
Kemper Variable Series
   Kemper Government
      Securities          9/3/87            0.68%     7.46%     7.12%    -5.31%     5.96%    5.62%     -0.71%     6.06%     5.72%
   Kemper Small
      Cap Growth          5/2/94           34.56%    28.92%    25.97%    28.06%    27.42%   24.47%     32.69%    27.52%     24.57%
   Kemper Small
      Cap Value           5/1/96            2.80%      N/A      3.42%    -3.24%      N/A     0.67%      1.36%      N/A      2.02%
- ------------------------------------------------------------------------------------------------------------------------------------
Scudder Variable Life Investment Fund
      International       5/1/87           54.51%    20.56%    13.25%    48.51%    19.06%   11.75%     53.11%    19.16%    11.85%
- ------------------------------------------------------------------------------------------------------------------------------------
Liberty Variable Investment Trust
   Newport Tiger Fund,
      Variable Series     5/1/95          68.01%      N/A       7.31%    61.02%      N/A     4.83%     65.69%      N/A      5.91%
- ------------------------------------------------------------------------------------------------------------------------------------
MFS Variable Insurance Trust
   MFS Emerging
      Growth              7/24/95         76.71%      N/A     36.44%    69.58%      N/A    33.91%     74.26%      N/A     35.04%
   MFS Global
      Governments         6/14/94         -2.50%    4.36%      4.07%    -8.45%     2.86%    2.57%     -3.85%     2.96%     2.67%
   MFS Growth
      With Income         10/9/95          6.69%      N/A     21.12%     0.60%      N/A    18.54%      5.21%      N/A     19.72%
   MFS High Income        7/26/95          6.44%      N/A      8.24%     0.36%      N/A     5.71%      4.97%      N/A      6.84%
   MFS Research           7/26/95         24.05%      N/A     22.86%    17.70%      N/A    20.33%     22.32%      N/A     21.46%
- ------------------------------------------------------------------------------------------------------------------------------------

APPENDIX C
PERFORMANCE INFORMATION (continued)
Total Return for the periods ended 12/31/99:
- ------------------------------------------------------------------------------------------------------------------------------------


                                                                                      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
- ------------------------------------------------------------------------------------------------------------------------------------
PIMCO Variable Insurance Trust
   PIMCO High Yield Bond   4/30/98         3.01%      N/A      2.88%    -2.99%      N/A    -1.34%      1.61%      N/A      1.48%
   PIMCO Low
      Duration Bond        2/16/99          N/A       N/A      2.56%      N/A       N/A    -3.76%       N/A       N/A     1.34%
   PIMCO StocksPLUS
      Growth and Income   12/31/97        19.85%      N/A     24.87%    13.85%      N/A    21.09%     18.45%      N/A     23.47%
   PIMCO Total
      Return Bond         12/31/97        -0.58%      N/A      3.91%    -6.58%      N/A     0.13%     -1.98%      N/A      2.51%
- ------------------------------------------------------------------------------------------------------------------------------------

Putnam Variable Trust
   Putnam VT Growth
      and Income -
      Class IA Shares     2/1/88           1.59%    19.40%    14.00%    -4.43%    17.90%   12.50%      0.17%    18.00%    12.60%
   Putnam VT International
      Growth - Class
      IA Shares           1/2 /97          60.13%      N/A     30.29%    53.25%      N/A    27.26%     57.91%      N/A     28.89%
   Putnam VT International
     New Opportunities -
      Class IA Shares     1/2 /97         102.95%      N/A     32.92%    95.44%      N/A    29.89%    100.14%      N/A     31.52%
   Putnam VT New Value -
      Class IA Shares     1/2 /97           0.27%      N/A      7.83%    -5.73%      N/A     4.80%     -1.13%      N/A      6.43%
   Putnam VT Vista -
      Class IA Shares     1/2 /97          52.90%      N/A     31.14%    46.12%      N/A    28.11%     50.77%      N/A     29.74%
- ------------------------------------------------------------------------------------------------------------------------------------

</TABLE>


Please send me, at no charge, the Statement of Additional  Information dated
May 1, 2000, for the annuity contract issued by Cova.


               (Please print or type and fill in all information)




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




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




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


CL-4279 (5/00)                                                        NAVI-MO












- - ------------------------------
- - ------------------------------
- - ------------------------------




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



                                     PART B

                       STATEMENT OF ADDITIONAL INFORMATION

             INDIVIDUAL FIXED AND VARIABLE DEFERRED ANNUITY CONTRACT

                                    issued by

                        COVA VARIABLE ANNUITY ACCOUNT ONE

                                       AND

                 COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY

THIS IS NOT A PROSPECTUS.  THIS  STATEMENT OF ADDITIONAL  INFORMATION  SHOULD BE
READ IN  CONJUNCTION  WITH  THE  PROSPECTUS  DATED MAY 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 MAY 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...................

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

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
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
assuming an initial Purchase Payment of $1,000 allocated to the Portfolio. There
are performance  figures for the Accumulation  Units which reflect the insurance
charges as well as the Portfolio  expenses.  There are also performance  figures
for the  Accumulation  Units which reflect the insurance  charges,  the contract
maintenance  charge,  the  Portfolio  expenses,  and  assume  that  you  make  a
withdrawal  at the end of the  period and  therefore  the  withdrawal  charge is
reflected.  The percentage  increases  (decreases) are determined by subtracting
the initial Purchase Payment from the ending value and dividing the remainder by
the beginning value. The performance may also show figures when no withdrawal is
assumed.

Historical Unit Values

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

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

Reporting Agencies

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

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

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

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



                               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.

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

Diversification

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

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

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

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

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

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

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

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

Multiple Contracts

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

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
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
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
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
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
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.

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

                              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.  Independent Auditors' Report.
     2.  Statement of Assets and Liabilities as of December 31, 1999.
     3.  Statement of Operations for the year ended December 31, 1999.
     4.  Statements of Changes in Net Assets for the years ended
         December 31, 1999 and 1998.
     5.  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.

     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.+

        (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.

      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.

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
_______________________________   ____________________________________
Richard A. Liddy                  Chairman of the Board and Director
700 Market Street
St. Louis, MO 63101

Lorry J. Stensrud                 President and Director
One Tower Lane, Suite 3000
Oakbrook Terrace, IL  60181-4644

John W. Barber                    Director
13045 Tesson Ferry Road
St. Louis, MO 63128

William P. Boscow                 Vice President
One Tower Lane, Suite 3000
Oakbrook Terrace, IL 60181-4644

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

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

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

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

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

Mark E. Reynolds                  Executive Vice President and Director
One Tower Lane, Suite 3000
Oakbrook Terrace, IL 60181-4644

Myron H. Sandberg                 Vice President
One Tower Lane, Suite 3000
Oakbrook Terrace, IL  60181-4644

John W. Schaus                    Vice President
One Tower Lane, Suite 3000
Oakbrook Terrace, IL  60181-4644

Bernard J. Spaulding              Senior Vice President and General
One Tower Lane, Suite 3000        Counsel
Oakbrook Terrace, IL 60181-4644

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
Oakbrook Terrace, IL 60181-4644
</TABLE>


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

A company  organizational  chart is filed as Exhibit 14 herein.

ITEM 27.   NUMBER OF CONTRACT OWNERS

As of April 12, 2000 there were 1,502 Qualified Contract Owners and 5,568
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
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
- - ------------------  --------------------------
Lorry J. Stensrud     Director

Patricia E. Gubbe     President, Chief Compliance Officer
                       and Director

William C. Mair       Director

Philip A. Haley       Vice President

Shari Ruecker         Vice President

Mark E. Reynolds      Treasurer

James W. Koeger       Assistant Treasurer

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
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 28th day of April, 2000.

<TABLE>
<CAPTION>
<S>                                   <C>
                                      COVA VARIABLE ANNUITY ACCOUNT ONE
                                      (Registrant)


                                 By:  COVA FINANCIAL SERVICES LIFE
                                      INSURANCE COMPANY


                                 By: /s/BERNARD J. SPAULDING
                                      ____________________________________
                                     Senior Vice President, General Counsel
                                     and Secretary


                                      COVA FINANCIAL SERVICES LIFE
                                      INSURANCE COMPANY
                                      Depositor

                                 By: /s/BERNARD J. SPAULDING
                                      ____________________________________
                                      Senior Vice President, General Counsel
                                      and Secretary
</TABLE>


As required by the Securities Act of 1933, this Registration  Statement has been
signed by the following persons in the capacities and on the dates indicated.


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

- - ----------------------  Chairman of the Board     ------
Richard A. Liddy          and Director               Date

/s/LORRY J. STENSRUD      President and Director    4-28-00
- - ----------------------                            ------
Lorry J. Stensrud                                  Date

/s/J. ROBERT HOPSON      Director                   4-28-00
- - ----------------------                            ------
J. Robert Hopson                                   Date

William C. Mair*        Director                    4-28-00
- - ----------------------                            ------
William C. Mair                                    Date

E. Thomas Hughes, Jr.*  Treasurer and Director      4-28-00
- - ----------------------                            ------
E. Thomas Hughes, Jr.                              Date

Matthew P. McCauley*    Director                    4-28-00
- - ----------------------                            ------
Matthew P. McCauley                                Date

John W. Barber*         Director                    4-28-00
- - ----------------------                            ------
John W. Barber                                     Date

/s/MARK E. REYNOLDS      Director                    4-28-00
- - ----------------------                            ------
Mark E. Reynolds                                   Date


/s/J. TERRI TANAKA                                  4-28-00
- - ----------------------  Director                  ------
J. Terri Tanaka                                    Date


/s/PETER L. WITKEWIZ                                4-28-00
- - ---------------------- Controller                 ------
Peter L. Witkewiz                                  Date
</TABLE>




                                  *By: /s/LORRY J. STENSRUD
                                      ____________________________________
                                      Lorry J. Stensrud, Attorney-in-Fact



                              INDEX TO EXHIBITS

EXHIBIT NO.

EX-99.B8(xi)  Form of Fund Participation Agreement - American Century Variable
              Portfolios, Inc.

EX-99.B8(xii) Form of Fund Participation Agreement - Dreyfus

EX-99.B8(xiii)Form of Fund Participation Agreement - INVESCO Variable Investment
              Funds, Inc.

EX-99.B8(xiv) Form of Fund Participation Agreement - PIMCO Variable Insurance
              Trust

EX-99.B8(xv) Form of Fund Participation Agreement - Scudder Variable Life
             Investment Fund
EX-99.B9      Opinion and Consent of Counsel
EX-99.B10     Consent of Independent Auditors
EX-99.B13     Calculation of Performance Information
EX-99.B14     Company Organizational Chart




                         SHAREHOLDER SERVICES AGREEMENT

     THIS  SHAREHOLDER  SERVICES  AGREEMENT  is  made  and  entered  into  as of
___________,  1998 by and between COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY
(the "Company"), and AMERICAN CENTURY INVESTMENT MANAGEMENT, INC. ("ACIM").

     WHEREAS,  the Company  offers to the public  certain  group and  individual
variable annuity and variable life insurance contracts (the "Contracts"); and

     WHEREAS,  the Company wishes to make available as investment  options under
the Contracts,  VP Balanced,  VP Income & Growth,  VP International and VP Value
(the "Funds"),  each of which is a series of mutual fund shares registered under
the Investment  Company Act of 1940, as amended,  and issued by American Century
Variable Portfolios, Inc. (the "Issuer"); and

     WHEREAS, on the terms and conditions hereinafter set forth, ACIM desires to
make shares of the Funds available as investment options under the Contracts and
to retain the Company to perform  certain  administrative  services on behalf of
the Funds, and the Company is willing and able to furnish such services;

     NOW, THEREFORE, the Company and ACIM agree as follows:

     1.  TRANSACTIONS IN THE FUNDS.  Subject to the terms and conditions of this
Agreement,  ACIM will cause the Issuer to make shares of the Funds  available to
be purchased,  exchanged,  or redeemed, by or on behalf of the Accounts (defined
in SECTION 7(A) below)  through a single account per Fund at the net asset value
applicable to each order. The Funds' shares shall be purchased and redeemed on a
net basis in such  quantity  and at such time as  determined  by the  Company to
satisfy  the  requirements  of the  Contracts  for  which  the  Funds  serve  as
underlying  investment media.  Dividends and capital gains distributions will be
automatically reinvested in full and fractional shares of the Funds.

     2.   ADMINISTRATIVE   SERVICES.   The   Company   agrees  to  provide   all
administrative  services for the Contract  owners,  including but not limited to
those services specified in EXHIBIT A (the "Administrative  Services").  Neither
ACIM nor the Issuer shall be required to provide Administrative Services for the
benefit of  Contract  owners.  The  Company  agrees  that it will  maintain  and
preserve  all records as  required  by law to be  maintained  and  preserved  in
connection with providing the Administrative Services, and will otherwise comply
with  all  laws,  rules  and  regulations  applicable  to the  marketing  of the
Contracts and the provision of the Administrative  Services.  Upon request,  the
Company  will  provide  ACIM  or  its  representatives   reasonable  information
regarding  the quality of the  Administrative  Services  being  provided and its
compliance with the terms of this Agreement.

     3. TIMING OF  TRANSACTIONS.  ACIM hereby  appoints the Company as agent for
the Funds for the limited  purpose of accepting  purchase and redemption  orders
for  Fund  shares  from the  Contract  owners.  On each  day the New York  Stock
Exchange (the  "Exchange") is open for business  (each, a "Business  Day"),  the
Company may receive  instructions  from the Contract  owners for the purchase or
redemption of shares of the Funds  ("Orders").  Orders  received and accepted by
the Company prior to the close of regular trading on the Exchange (the "Close of
Trading") on any given  Business Day  (currently,  4:00 p.m.  Eastern  time) and
transmitted to the Funds'  transfer agent by 8:30 a.m.  Eastern time on the next
Business Day, will be executed at the net asset value determined as of the Close
of Trading on such Business Day. Any Orders  received by the Company on such day
but after the Close of  Trading,  and all  Orders  that are  transmitted  to the
Funds'  transfer  agent after 8:30 a.m.  Eastern time on the next  Business Day,
will be executed at the net asset value determined as of the Close of Trading on
the next Business Day following the day of receipt of such Order.  The day as of
which an  Order  is  executed  by the  Funds'  transfer  agent  pursuant  to the
provisions set forth above is referred to herein as the "Trade Date".

     4. PROCESSING OF TRANSACTIONS.

     (a) If  transactions  in Fund shares are to be settled through the National
Securities   Clearing   Corporation's   Mutual  Fund   Settlement,   Entry,  and
Registration  Verification  (Fund/SERV)  system,  the  terms  of  the  FUND/SERV
AGREEMENT,  between Company and American  Century  Services  Corporation,  shall
apply.

     (b) If  transactions  in Fund  shares are to be settled  directly  with the
Funds' transfer agent, the following provisions shall apply:

     (1) By 6:30 p.m.  Eastern time on each  Business  Day,  ACIM (or one of its
affiliates)  will  provide to the  Company  via  facsimile  or other  electronic
transmission  acceptable to the Company the Funds' net asset value, dividend and
capital gain information and, in the case of income funds, the daily accrual for
interest rate factor (mil rate), determined at the Close of Trading. If ACIM (or
one of its  affiliates)  provides the Company with a  materially  incorrect  net
asset  value for any Fund,  the  Company,  on behalf of the  Accounts,  shall be
entitled  to an  adjustment  to the number of shares  purchased  or  redeemed to
reflect the correct share net asset value. Any material error in the calculation
of net asset value per share,  dividend  or capital  gain  information  shall be
reported to the Company promptly upon discovery.

     (2) By 8:30 a.m.  Eastern  time on each  Business  Day,  the  Company  will
provide to ACIM via  facsimile or other  electronic  transmission  acceptable to
ACIM a report  stating  whether the  instructions  received by the Company  from
Contract  owners by the Close of Trading on the  immediately  prior Business Day
resulted in the  Accounts  being a net  purchaser or net seller of shares of the
Funds.  As used in this  Agreement,  the phrase "other  electronic  transmission
acceptable to ACIM" includes the use of remote computer terminals located at the
premises of the Company, its agents or affiliates, which terminals may be linked
electronically  to the  computer  system  of  ACIM,  its  agents  or  affiliates
(hereinafter, "Remote Computer Terminals").

     (3) Upon the timely receipt from the Company of the report described in (2)
above,  the Funds'  transfer  agent will  execute  the  purchase  or  redemption
transactions  (as the case may be) at the net  asset  value  computed  as of the
Close of Trading on the Trade Date. Payment for net purchase  transactions shall
be made by wire transfer to the applicable Fund custodial account  designated by
the Funds on the Business Day next following the Trade Date. Such wire transfers
shall be initiated  by the  Company's  bank prior to 4:00 p.m.  Eastern time and
received by the Funds prior to 6:00 p.m.  Eastern  time on the Business Day next
following the Trade Date ("T+1").  If payment for a purchase Order is not timely
received,  such  Order will be  executed  at the net asset  value next  computed
following receipt of payment.  Payments for net redemption transactions shall be
made by wire transfer by the Issuer to the account(s)  designated by the Company
on T+1;  provided,  however,  the Issuer reserves the right to settle redemption
transactions  within  the  time  period  set  forth  in  the  applicable  Fund's
then-current  prospectus.  On any  Business  Day when the Federal  Reserve  Wire
Transfer  System is  closed,  all  communication  and  processing  rules will be
suspended  for the  settlement  of  Orders.  Orders  will be settled on the next
Business Day on which the Federal  Reserve Wire Transfer  System is open and the
original Trade Date will apply.

     5. PROSPECTUS AND PROXY MATERIALS.

     (a) ACIM shall  provide  the  Company  with  copies of the  Issuer's  proxy
materials,  periodic fund reports to  shareholders  and other materials that are
required by law to be sent to the Issuer's shareholders. In addition, ACIM shall
provide the Company with a sufficient  quantity of  prospectuses of the Funds to
be used in conjunction  with the  transactions  contemplated  by this Agreement,
together  with such  additional  copies of the Issuer's  prospectuses  as may be
reasonably requested by Company. If the Company provides for pass-through voting
by the Contract owners, or if the Company determines that pass-through voting is
required by law,  ACIM will provide the Company  with a  sufficient  quantity of
proxy  materials  for each,  as directed by the  Company.  If  requested  by the
Company, ACIM shall provide such documentation  (including a "camera ready" copy
of the new  prospectus  as set in type or, at the request of the  Company,  as a
diskette in the form sent to the printer) and other  assistance as is reasonably
necessary in order for the parties hereto once a year (or more frequently if the
Funds'  prospectuses  are  supplemented  or amended) to have the  prospectus  or
private offering memorandum for the Contracts and the prospectuses for the Funds
printed  together in one document  together with other funds available under the
Contracts.

     (b) ACIM will provide the Company  with at least one  complete  copy of all
prospectuses,  statements  of  additional  information,  annual and  semi-annual
reports,  proxy statements and all amendments or supplements to any of the above
that relate to the Funds as soon as reasonably  practicable  after the filing of
each such document with the  Securities and Exchange  Commission  (the "SEC") or
other regulatory  authority or is available for  shareholders.  The Company will
provide  ACIM  with at least  one  complete  copy of all  prospectuses,  private
offering memoranda, statements of additional information, annual and semi-annual
reports,  proxy statements and all amendments or supplements to any of the above
that relate to an Account as soon as reasonably practicable after the filing, if
applicable,  of each such document with the SEC or other regulatory authority or
after it is available for shareholders.

     (c) The cost of preparing, printing and shipping of the prospectuses, proxy
materials,  periodic  fund  reports  and other  materials  of the  Issuer to the
Company shall be paid by ACIM or its agents or  affiliates;  provided,  however,
that if at any time ACIM or its agent  reasonably deems the usage by the Company
of such items to be excessive,  it may, prior to the delivery of any quantity of
materials  in excess  of what is deemed  reasonable,  request  that the  Company
demonstrate   the   reasonableness   of  such  usage.   If  ACIM   believes  the
reasonableness  of such  usage  has not  been  adequately  demonstrated,  it may
request  that the  party  responsible  for  such  excess  usage  pay the cost of
printing  (including  press  time) and  delivery  of any  excess  copies of such
materials.  Unless the Company agrees to make such payments,  ACIM may refuse to
supply such  additional  materials and ACIM shall be deemed in  compliance  with
this SECTION 5 if it delivers to the Company at least the number of prospectuses
and other materials as may be required by the Issuer under applicable law.

     (d) The cost of any distribution of prospectuses, proxy materials, periodic
fund reports and other  materials of the Issuer to the Contract  owners shall be
paid by the Company and shall not be the responsibility of ACIM or the Issuer.

     6. COMPENSATION AND EXPENSES.

     (a) The Accounts shall be the sole shareholder of Fund shares purchased for
the Contract owners pursuant to this Agreement (the "Record Owner").  The Record
Owner shall properly  complete any  applications or other forms required by ACIM
or the Issuer from time to time.

     (b)  ACIM  acknowledges  that it  will  derive  a  substantial  savings  in
administrative  expenses,  such as a reduction  in expenses  related to postage,
shareholder  communications  and  recordkeeping,  by  virtue  of having a single
shareholder  account per Fund for the Accounts  rather than having each Contract
owner as a shareholder.  In  consideration  of the  Administrative  Services and
performance of all other obligations  under this Agreement by the Company,  ACIM
will pay the Company a fee (the "Administrative Services Fee") equal to 20 basis
points (0.20%) per annum of the average aggregate amount invested by the Company
under this Agreement.

     (c) The  payments  received by the  Company  under this  Agreement  are for
administrative  and shareholder  services only and do not constitute  payment in
any manner for investment advisory services or for costs of distribution.

     (d) For the purposes of computing  the payment to the Company  contemplated
by this  SECTION 6, the  average  aggregate  amount  invested  by the Company on
behalf of the Accounts in the Funds over a one month period shall be computed by
totaling the Company's aggregate investment (share net asset value multiplied by
total  number of shares of the Funds held by the  Company) on each  Business Day
during the month and dividing by the total  number of Business  Days during such
month.

     (e) ACIM will  calculate  the amount of the payment to be made  pursuant to
this SECTION 6 at the end of each calendar quarter and will make such payment to
the  Company  within 30 days  thereafter.  The check  for such  payment  will be
accompanied by a statement  showing the calculation of the amounts being paid by
ACIM for the relevant months and such other supporting data as may be reasonably
requested by the Company and shall be mailed to:

                 Cova Financial Services Life Insurance Company
                           One Tower Lane, Suite 3000
                           Oakbrook Terrace, IL 60181
                           Attention: General Counsel

     7. REPRESENTATIONS.

     (a) The Company  represents  and warrants that (i) this  Agreement has been
duly  authorized  by all  necessary  corporate  action and,  when  executed  and
delivered,  shall  constitute  the legal,  valid and binding  obligation  of the
Company,  enforceable in accordance with its terms;  (ii) it has established the
Cova Variable Life Account Eight (the "Account"), which is a duly authorized and
established  separate account under Missouri insurance law, is exempt from being
registered as a unit investment  trust under the Investment  Company Act of 1940
(the "1940 Act"),  and will serve as an  investment  vehicle for the  Contracts;
(iii) each Contract  provides for the allocation of net amounts  received by the
Company  to an Account  for  investment  in the shares of one or more  specified
investment  companies  selected  among  those  companies  available  through the
Account to act as underlying  investment  media;  (iv) selection of a particular
investment  company is made by the Contract  owner under a particular  Contract,
who may change such selection from time to time in accordance  with the terms of
the applicable  Contract;  and (v) the activities of the Company contemplated by
this  Agreement  comply in all material  respects with all provisions of federal
and state securities laws applicable to such activities.

     (b) ACIM represents that (i) this Agreement has been duly authorized by all
necessary  corporate  action and, when executed and delivered,  shall constitute
the legal, valid and binding obligation of ACIM,  enforceable in accordance with
its terms;  (ii) the  investments  of the Funds will at all times be  adequately
diversified within the meaning of Section 817(h) of the Internal Revenue Service
Code of 1986, as amended (the "Code"), and the regulations thereunder,  and that
at all times while this Agreement is in effect, all beneficial interests in each
of the Funds will be owned by one or more insurance companies'  segregated asset
accounts or by any other party  permitted  under  Section  1.817-5(f)(3)  of the
Regulations  promulgated under the Code; (iii) each Fund has elected to be taxed
as a "regulated  investment  company" under  Subchapter M of the Code;  (iv) the
prospectus of each Fund complies in all material respects with federal and state
securities laws; (v) shares of the Issuer are registered and authorized for sale
in accordance  with all federal and state  securities  laws; and (vi) it is duly
registered and licensed under all applicable  federal and state  securities laws
where the failure to be so registered  would have a material  adverse  effect on
its business.

     8. ADDITIONAL COVENANTS AND AGREEMENTS.

     (a) Each party shall comply with all  provisions  of federal and state laws
applicable to its respective activities under this Agreement. All obligations of
each party  under this  Agreement  are  subject to  compliance  with  applicable
federal and state laws.

     (b) Each party shall promptly notify the other parties in the event that it
is,  for any  reason,  unable  to  perform  any of its  obligations  under  this
Agreement.

     (c)  The  Company  covenants  and  agrees  that  all  Orders  accepted  and
transmitted  by it  hereunder  with  respect to each Account on any Business Day
will be based upon  instructions  that it received from the Contract owners,  in
proper form prior to the Close of Trading of the Exchange on that  Business Day.
The Company shall time stamp all Orders or otherwise  maintain records that will
enable the Company to demonstrate compliance with SECTION 8(C) hereof.

     (d) The Company  covenants  and agrees that all Orders  transmitted  to the
Issuer,  whether  by  telephone,  telecopy,  or  other  electronic  transmission
acceptable  to ACIM,  shall be sent by or under the authority and direction of a
person  designated  by the Company as being duly  authorized to act on behalf of
the owner of the  Accounts.  ACIM shall be entitled to rely on the  existence of
such  authority  and to  assume  that any  person  transmitting  Orders  for the
purchase,  redemption or transfer of Fund shares on behalf of the Company is "an
appropriate  person"  as  used  in  Sections  8-107  and  8-401  of the  Uniform
Commercial Code with respect to the transmission of instructions  regarding Fund
shares on behalf of the owner of such Fund shares.  The Company  shall  maintain
the confidentiality of all passwords and security  procedures issued,  installed
or otherwise put in place with respect to the use of Remote  Computer  Terminals
and assumes full  responsibility for the security therefor.  The Company further
agrees to be responsible  for the accuracy,  propriety and  consequences  of all
data  transmitted  to  ACIM by the  Company  by  telephone,  telecopy  or  other
electronic transmission acceptable to ACIM.

     (e) The Company agrees that, to the extent it is able to do so, it will use
its best efforts to give equal  emphasis and promotion to shares of the Funds as
is given to other underlying investments of the Accounts,  subject to applicable
Securities and Exchange  Commission  rules.  In addition,  the Company shall not
impose any fee, condition, or requirement for the use of the Funds as investment
options for the Contracts  that operates to the specific  prejudice of the Funds
vis-a-vis  the other  investment  media made  available for the Contracts by the
Company.

     (f) The Company will furnish,  or will cause to be furnished,  to ACIM each
piece of sales literature or other  promotional  material in which the Issuer or
ACIM is named, at least fifteen (15) Business Days prior to its intended use. No
such sales  literature or  promotional  material will be used if ACIM objects to
its use in writing within ten (10) Business Days after receipt of such material.

     (g) ACIM will furnish, or will cause to be furnished,  to the Company, each
piece of sales literature or other promotional  material in which the Company or
its Separate  Accounts are named,  at least  fifteen (15) Business Days prior to
its intended use. No such  material  will be used if the Company  objects to its
use in writing within ten (10) Business Days after receipt of such material.

     (h) The Company,  its affiliates and agents shall not,  without the written
consent of ACIM, make representations concerning the Issuer or the shares of the
Funds  except  those  contained in the  then-current  prospectus  and in current
printed sales  literature  approved by ACIM or the Issuer.  ACIM, its affiliates
and  agents,  shall  not,  without  the  written  consent of the  Company,  make
representations  concerning  the Company,  the Account or the  Contracts  except
those  contained  in the  then-current  registration  statement,  prospectus  or
private  offering  memorandum and in current  printed sales  literature or other
promotional material produced or approved by the Company or its designee.

     (i) For purposes of this Agreement,  the phrase "sales  literature or other
promotional  material" or words of similar import include,  without  limitation,
advertisements (such as material published, or designed for use, in a newspaper,
magazine or other periodical,  radio,  television,  telephone or tape recording,
videotape display, signs or billboards,  motion pictures or other public media),
sales  literature  (such  as  any  written  communication  distributed  or  made
generally available to customers or the public, including brochures,  circulars,
research reports,  market letters,  form letters,  seminar texts, or reprints or
excerpts of any other  advertisement,  sales literature,  or published article),
educational or training  materials or other  communications  distributed or made
generally available to some or all agents or employees, registration statements,
prospectuses,  statements of  additional  information,  shareholder  reports and
proxy  materials,  and any  other  material  constituting  sales  literature  or
advertising under National Association of Securities Dealers,  Inc. (the "NASD")
rules, the 1940 Act or the Securities Act of 1933.

     (j) ACIM will notify the  Company as soon as  reasonably  practicable  if a
Fund  has  ceased  to be  qualified  as a  regulated  investment  company  under
Subchapter M of the Code.

     9.  USE OF  NAMES.  Except  as  otherwise  expressly  provided  for in this
Agreement,  neither  ACIM nor any of its  affiliates  or the Funds shall use any
trademark,  trade name, service mark or logo of the Company, or any variation of
any such  trademark,  trade name,  service mark or logo,  without the  Company's
prior  written  consent,  the granting of which shall be at the  Company's  sole
option.  Except as  otherwise  expressly  provided  for in this  Agreement,  the
Company  shall not use any  trademark,  trade name,  service mark or logo of the
Issuer,  ACIM or any of its affiliates or any variation of any such  trademarks,
trade names,  service  marks,  or logos,  without the prior  written  consent of
either the Issuer or ACIM, as appropriate, the granting of which shall be at the
sole option of ACIM and/or the Issuer.

     10. PROXY VOTING.

     (a)  The  Company  shall  provide  pass-through  voting  privileges  to all
Contract  owners  so long as the SEC  continues  to  interpret  the  1940 Act as
requiring  such  privileges.  It shall be the  responsibility  of the Company to
assure that it and the separate  accounts of the other  Participating  Companies
(as defined in SECTION 12(A) below)  participating  in any Fund calculate voting
privileges in a consistent manner.

     (b) The  Company  will  distribute  to Contract  owners all proxy  material
furnished by ACIM and will vote shares in accordance with instructions  received
from such  Contract  owners.  The  Company  shall vote Fund  shares for which no
voting instructions are received in the same proportion as shares for which such
instructions have been received.  The Company and its agents shall not oppose or
interfere  with  the  solicitation  of  proxies  for Fund  shares  held for such
Contract owners.

     11. INDEMNITY.

     (a)  ACIM  agrees  to  indemnify  and hold  harmless  the  Company  and its
officers, directors,  employees, agents, affiliates and each person, if any, who
controls  the  Company  within  the  meaning  of  the  Securities  Act  of  1933
(collectively,  the  "Indemnified  Parties" for purposes of this SECTION  11(A))
against any losses, claims, expenses,  damages or liabilities (including amounts
paid in settlement  thereof) or litigation  expenses  (including legal and other
expenses) (collectively,  "Losses"), to which the Indemnified Parties may become
subject, insofar as such Losses:

     (i) arise out of or are based upon any untrue  statement  of material  fact
contained  in the  registration  statement or  prospectus  of the Issuer (or any
amendment or supplement to any of the  foregoing),  or arise out of or are based
upon the omission to state therein a material fact required to be stated therein
or necessary to make the statements  therein not misleading,  provided that this
indemnification shall not apply as to any Indemnified Party if such statement or
omission was made in reliance upon and in conformity with information  furnished
to ACIM or the  Issuer by or on behalf of the  Company  for use in the  Issuer's
registration  statement  or  prospectus  (or any  amendment  or  supplement)  or
otherwise for use in  connection  with the sale of the Contracts or the Issuer's
shares;

     (ii) arise out of or as a result of  statements or  representations  (other
than  statements or  representations  contained in the  registration  statement,
prospectus,  or private  placement  memorandum for the Contracts not supplied by
ACIM or the  Issuer or their  agents) or  wrongful  conduct of the Issuer or its
agents,  with  respect  to the  sale or  distribution  of the  Contracts  or the
Issuer's shares;

     (iii) arise out of any untrue  statement of a material fact  contained in a
registration  statement or prospectus covering the Account or the Contracts,  or
any amendment  thereof or supplement  thereto or the omission to state therein a
material fact required to be stated  therein or necessary to make the statements
therein not misleading,  if such statement or omission was made in reliance upon
and in  conformity  with  information  furnished  to the Company  for  inclusion
therein by or on behalf of the Issuer; or

     (iv)  result  from a  breach  by  ACIM  of a  material  provision  of  this
Agreement.

ACIM will  reimburse  any legal or other  expenses  reasonably  incurred  by the
Indemnified  Parties in  connection  with  investigating  or defending  any such
Losses.  ACIM shall not be liable for  indemnification  hereunder if such Losses
are  attributable  to the willful  misfeasance,  bad faith or  negligence of the
Company in  performing  its  obligations  under this  Agreement or the Company's
reckless disregard of its obligations or duties hereunder.

     (b) The Company  agrees to indemnify and hold harmless ACIM and the Issuer,
and their respective officers, directors, employees, agents, affiliates and each
person, if any, who controls Issuer or ACIM within the meaning of the Securities
Act of 1933  (collectively,  the  "Indemnified  Parties"  for  purposes  of this
SECTION  11(B)) against any Losses to which the  Indemnified  Parties may become
subject, insofar as such Losses:

     (i) arise out of or are based upon any  untrue  statement  of any  material
fact contained in the  registration  statement,  prospectus or private  offering
memorandum  for the Contracts or contained in the Contracts (or any amendment or
supplement  to any of the  foregoing),  or arise  out of or are  based  upon the
omission  to state  therein a material  fact  required  to be stated  therein or
necessary to make the  statements  therein not  misleading,  provided  that this
agreement  to  indemnify  shall  not apply as to any  Indemnified  Party if such
statement  or  omission  was  made  in  reliance  upon  and in  conformity  with
information  furnished  to the  Company by or on behalf of the Issuer for use in
the registration  statement,  prospectus or private offering  memorandum for the
Contracts or in the Contracts (or any amendment or  supplement) or otherwise for
use in connection with the sale of the Contracts or the Issuer's shares;

     (ii) arise out of or as a result of  statements or  representations  (other
than statements or  representations  contained in the registration  statement or
prospectus  of the Issuer not supplied by the Company or its agents) or wrongful
conduct of the Company or its agents,  with respect to the sale or  distribution
of the Contracts or the Issuer's shares;

     (iii) arise out of any untrue  statement  of material  fact  contained in a
registration  statement or prospectus of the Issuer or any amendment  thereof or
supplement  thereto or the omission to state therein a material fact required to
be stated therein or necessary to make the statements  therein not misleading if
such  statement or omission  was made in reliance  upon and in  conformity  with
information furnished to the Issuer by or on behalf of the Company;

     (iv) result from a breach by the  Company of a material  provision  of this
Agreement; or

     (v) result from the use by any person of the Remote Computer Terminals.

The Company will  reimburse any legal or other expenses  reasonably  incurred by
the Indemnified  Parties in connection with  investigating or defending any such
Losses.  The Company shall not be liable for  indemnification  hereunder if such
Losses are attributable to the willful  misfeasance,  bad faith or negligence of
ACIM or the Issuer in performing their obligations under this Agreement or their
reckless disregard of their obligations or duties hereunder.

     (c) Promptly after receipt by an indemnified  party  hereunder of notice of
the commencement of action,  such indemnified  party will, if a claim in respect
thereof is to be made  against  the  indemnifying  party  hereunder,  notify the
indemnifying  party of the commencement  thereof;  but the omission so to notify
the indemnifying  party will not relieve it from any liability which it may have
to any indemnified  party otherwise than under this SECTION 11. In case any such
action  is  brought  against  any  indemnified   party,   and  it  notifies  the
indemnifying party of the commencement  thereof,  the indemnifying party will be
entitled to  participate  therein and, to the extent that it may wish to, assume
the defense thereof,  with counsel  satisfactory to such indemnified  party, and
after  notice  from  the  indemnifying  party to such  indemnified  party of its
election  to assume the  defense  thereof,  the  indemnifying  party will not be
liable to such  indemnified  party under this  SECTION 11 for any legal or other
expenses  subsequently incurred by such indemnified party in connection with the
defense thereof other than reasonable costs of investigation.

     (d) If the indemnifying  party assumes the defense of any such action,  the
indemnifying  party  shall  not,  without  the  prior  written  consent  of  the
indemnified  parties in such action,  settle or compromise  the liability of the
indemnified  parties in such action, or permit a default or consent to the entry
of any judgment in respect  thereof,  unless in connection with such settlement,
compromise or consent,  each  indemnified  party  receives from such claimant an
unconditional release from all liability in respect of such claim.

     12. POTENTIAL CONFLICTS

     (a) The Company has received a copy of an application for exemptive relief,
as amended, filed by the Issuer on December 21, 1987, with the SEC and the order
issued by the SEC in response  thereto (the "Shared Funding  Exemptive  Order").
The Company has reviewed the  conditions  to the  requested  relief set forth in
such application for exemptive  relief.  As set forth in such  application,  the
Board of Directors of the Issuer (the  "Board")  will monitor the Issuer for the
existence of any material  irreconcilable  conflict between the interests of the
contract owners of all separate accounts  ("Participating  Companies") investing
in funds of the Issuer.  An  irreconcilable  material  conflict  may arise for a
variety of reasons,  including:  (i) an action by any state insurance regulatory
authority;  (ii) a change in  applicable  federal or state  insurance,  tax,  or
securities  laws or  regulations,  or a public  ruling,  private  letter ruling,
no-action or interpretative letter, or any similar actions by insurance,  tax or
securities regulatory authorities;  (iii) an administrative or judicial decision
in any  relevant  proceeding;  (iv) the manner in which the  investments  of any
portfolio are being managed;  (v) a difference in voting  instructions  given by
variable annuity contract owners and variable life insurance contract owners; or
(vi) a decision by an insurer to disregard the voting  instructions  of contract
owners.  The Board shall  promptly  inform the Company if it determines  that an
irreconcilable material conflict exists and the implications thereof.

     (b) The Company will report any potential or existing conflicts of which it
is aware to the Board.  The Company  will  assist the Board in carrying  out its
responsibilities under the Shared Funding Exemptive Order by providing the Board
with all information  reasonably  necessary for the Board to consider any issues
raised.  This  includes,  but is not limited to, an obligation by the Company to
inform the Board whenever contract owner voting instructions are disregarded.

     (c) If a majority of the Board,  or a majority of its  disinterested  Board
members,  determines that a material  irreconcilable conflict exists with regard
to contract  owner  investments in a Fund, the Board shall give prompt notice to
all  Participating  Companies.  If the  Board  determines  that the  Company  is
responsible for causing or creating said conflict, the Company shall at its sole
cost and expense,  and to the extent reasonably  practicable (as determined by a
majority of the disinterested  Board members),  take such action as is necessary
to remedy or eliminate the  irreconcilable  material  conflict.  Such  necessary
action may include but shall not be limited to:

     (i)  withdrawing  the assets  allocable to the  Accounts  from the Fund and
reinvesting  such  assets in a different  investment  medium or  submitting  the
question of whether  such  segregation  should be  implemented  to a vote of all
affected  contract  owners  and as  appropriate,  segregating  the assets of any
appropriate  group (i.e.,  annuity  contract  owners,  life  insurance  contract
owners, or variable contract owners of one or more Participating Companies) that
votes in favor of such segregation,  or offering to the affected contract owners
the option of making such a change; and/or

     (ii) establishing a new registered management investment company or managed
separate account.

     (d) If a material  irreconcilable conflict arises as a result of a decision
by the Company to disregard  its contract  owner  voting  instructions  and said
decision represents a minority position or would preclude a majority vote by all
of its contract owners having an interest in the Issuer, the Company at its sole
cost,  may be  required,  at the Board's  election,  to  withdraw  an  Account's
investment in the Issuer and terminate this Agreement;  provided,  however, that
such withdrawal and  termination  shall be limited to the extent required by the
foregoing  material  irreconcilable  conflict as determined by a majority of the
disinterested members of the Board.

     (e) For the purpose of this  SECTION  12, a majority  of the  disinterested
Board  members shall  determine  whether or not any proposed  action  adequately
remedies any irreconcilable  material conflict,  but in no event will the Issuer
be required to  establish a new  funding  medium for any  Contract.  The Company
shall not be required by this SECTION 12 to  establish a new funding  medium for
any Contract if an offer to do so has been declined by vote of a majority of the
Contract owners materially  adversely  affected by the  irreconcilable  material
conflict.

     13. TERMINATION; WITHDRAWAL OF OFFERING.

     (a) This  Agreement  shall be  effective  as of the date  hereof  and shall
continue in force until terminated in accordance with the provisions herein.

     (b) This  Agreement  shall  terminate  in  accordance  with  the  following
provisions:

     (i) At the option of the  Company or ACIM at any time from the date  hereof
upon 180 days' notice, unless a shorter time is agreed to by the parties;

     (ii)  At the  option  of  the  Company,  if the  Issuer's  shares  are  not
reasonably  available to meet the requirements of the Contracts as determined by
the Company.  Prompt  notice of election to terminate  shall be furnished by the
Company,  said  termination  to be  effective  ten days after  receipt of notice
unless the Issuer makes  available a sufficient  number of shares to  reasonably
meet the requirements of the Contracts within said ten-day period;

     (iii)  At the  option  of the  Company,  upon  the  institution  of  formal
proceedings  against  the  Issuer  or ACIM by the SEC,  the  NASD,  or any other
regulatory  body,  the expected or  anticipated  ruling,  judgment or outcome of
which  would,  in the  Company's  reasonable  judgment,  materially  impair  the
Issuer's or ACIM's  ability to meet and  perform  their  obligations  and duties
hereunder.  Prompt  notice of election to  terminate  shall be  furnished by the
Company with said termination to be effective upon receipt of notice;

     (iv) At the  option of ACIM,  upon the  institution  of formal  proceedings
against the Company by the SEC,  the NASD,  or any other  regulatory  body,  the
expected or anticipated  ruling,  judgment or outcome of which would,  in ACIM's
reasonable judgment, materially impair the Company's ability to meet and perform
its  obligations  and duties  hereunder.  Prompt notice of election to terminate
shall be furnished by ACIM with said termination to be effective upon receipt of
notice;

     (v) In the  event  ACIM's  shares  are not  registered,  issued  or sold in
accordance with  applicable  state or federal law, or such law precludes the use
of such shares as the underlying  investment medium of Contracts issued or to be
issued by the Company.  Termination shall be effective upon receipt of notice by
the Company, which ACIM shall provide promptly upon such occurrence;

     (vi) At the  option of the  Issuer if the  Contracts  cease to  qualify  as
annuity contracts or life insurance contracts, as applicable, under the Code, or
if  ACIM  reasonably  believes  that  the  Contracts  may  fail  to so  qualify.
Termination shall be effective upon receipt of notice by the Company;

     (vii) At the option of either party,  upon the other party's  breach of any
material  provision  of this  Agreement,  which breach has not been cured to the
satisfaction of the non-breaching  party within ten days after written notice of
such breach is delivered to the breaching party;

     (viii) At the option of ACIM, if the Contracts are not  registered,  issued
or sold in accordance  with  applicable  federal  and/or state law.  Termination
shall be  effective  upon  receipt of notice by ACIM,  which the  Company  shall
provide promptly upon such occurrence.

     Notwithstanding  any  termination  of this  Agreement,  ACIM will cause the
Issuer to continue to make available  additional  shares, as provided below, for
so long as the  Company  desires  pursuant to the terms and  conditions  of this
Agreement,  for all Contracts in effect on the effective  date of termination of
this Agreement (hereinafter referred to as "Existing Contracts").  Specifically,
without  limitation,  the  owners  of the  Existing  Contracts  or the  Company,
whichever  shall have legal authority to do so, shall be permitted to reallocate
or redeem  investments in the Funds. In addition,  for a period of 2 years after
the date of  termination,  ACIM will  remain  obligated  to pay the  Company the
Administrative  Services Fee for assets  attributable to the Existing Contracts.
This Agreement shall survive  termination to the extent necessary for each party
to perform its obligations  with respect to shares for which the  Administrative
Services Fee continues to be due subsequent to such termination.

     14. NON-EXCLUSIVITY.  Each of the parties acknowledges and agrees that this
Agreement and the arrangement  described herein are intended to be non-exclusive
and that  each of the  parties  is free to enter  into  similar  agreements  and
arrangements with other entities.

     15.  SURVIVAL.  The  provisions  of SECTION 9 (use of names) and SECTION 11
(indemnity) of this Agreement shall survive termination of this Agreement.

     16. AMENDMENT.  Neither this Agreement,  nor any provision  hereof,  may be
amended,  waived,  discharged or terminated orally, but only by an instrument in
writing signed by all of the parties hereto.

     17. NOTICES. All notices and other communications  hereunder shall be given
or  made in  writing  and  shall  be  delivered  personally,  or sent by  telex,
telecopier,  express delivery or registered or certified mail,  postage prepaid,
return receipt  requested,  to the party or parties to whom they are directed at
the  following  addresses,  or at such other  addresses as may be  designated by
notice from such party to all other parties.

     To the Company:

                 Cova Financial Services Life Insurance Company
                           One Tower Lane, Suite 3000
                           Oakbrook Terrace, IL 60181
                           Attention: General Counsel

     To the Issuer or ACIM:

                                    American Century Investment Management, Inc.
                                    4500 Main Street
                                    Kansas City, Missouri 64111
                                    Attention:  Charles A. Etherington, Esq.
                                    (816) 340-4051 (office number)
                                    (816) 340-4964 (telecopy number)

Any notice,  demand or other  communication given in a manner prescribed in this
SECTION 17 shall be deemed to have been delivered on receipt.

     18. SUCCESSORS AND ASSIGNS.  This Agreement may not be assigned without the
written consent of all parties to the Agreement at the time of such  assignment.
This  Agreement  shall be binding  upon and inure to the  benefit of the parties
hereto and their respective permitted successors and assigns.

     19.  COUNTERPARTS.  This  Agreement  may  be  executed  in  any  number  of
counterparts,  all of which taken together shall  constitute one agreement,  and
any party hereto may execute this Agreement by signing any such counterpart.

     20.  SEVERABILITY.  In case any one or more of the provisions  contained in
this Agreement should be invalid,  illegal or unenforceable in any respect,  the
validity,  legality and  enforceability  of the remaining  provisions  contained
herein shall not in any way be affected or impaired thereby.

     21. ENTIRE  AGREEMENT.  This Agreement,  including the attachments  hereto,
constitutes the entire agreement between the parties with respect to the matters
dealt with herein, and supersedes all previous agreements, written or oral, with
respect to such matters.

     22.  COOPERATION.  Each party shall cooperate with each other party and all
appropriate  governmental authorities (including without limitation the SEC, the
NASD  and  state  insurance   regulators)  and  shall  permit  such  authorities
reasonable  access to its books and records in connection with any investigation
or inquiry relating to this Agreement or the transactions  contemplated  hereby.
This covenant shall survive any termination of the Agreement.

     23. CUMULATIVE  RIGHTS. The rights,  remedies and obligations  contained in
this  Agreement  are  cumulative  and are in  addition  to any  and all  rights,
remedies  and  obligations,  at law or in equity,  which the parties  hereto are
entitled to under state and federal laws.

     IN WITNESS WHEREOF,  the undersigned have executed this Agreement as of the
date set forth above.

COVA FINANCIAL SERVICES LIFE                AMERICAN CENTURY INVESTMENT
INSURANCE COMPANY                           MANAGEMENT, INC.


By:_________________________                By:________________________________
Name:_______________________                         William M. Lyons
Title:______________________                         Executive Vice President









                                    EXHIBIT A

                             ADMINISTRATIVE SERVICES


Pursuant to the  Agreement to which this is attached,  the Company shall perform
all  administrative  and  shareholder  services  required or requested under the
Contracts with respect to the Contract  owners,  including,  but not limited to,
the following:

     1. Maintain  separate records for each Contract owner,  which records shall
reflect the shares  purchased  and redeemed and share  balances of such Contract
owners.  The Company  will  maintain a single  master  account with each Fund on
behalf  of the  Contract  owners  and such  account  shall be in the name of the
Company (or its  nominee) as the record  owner of shares  owned by the  Contract
owners.

     2. Disburse or credit to the Contract owners all proceeds of redemptions of
shares of the Funds and all dividends and other  distributions not reinvested in
shares of the Funds.

     3. Prepare and transmit to the Contract  owners,  as required by law or the
Contracts,  periodic  statements showing the total number of shares owned by the
Contract owners as of the statement  closing date,  purchases and redemptions of
Fund shares by the Contract  owners  during the period  covered by the statement
and the  dividends  and other  distributions  paid during the  statement  period
(whether paid in cash or reinvested in Fund shares),  and such other information
as may be required, from time to time, by the Contracts.

     4. Transmit  purchase and  redemption  orders to the Funds on behalf of the
Contract  owners in accordance with the procedures set forth in SECTION 4 to the
Agreement.

     5. Distribute to the Contract owners copies of the Funds' prospectus, proxy
materials,  periodic fund reports to  shareholders  and other materials that the
Funds are  required  by law or  otherwise  to provide to their  shareholders  or
prospective shareholders.

     6.  Maintain and  preserve all records as required by law to be  maintained
and preserved in connection with providing the  Administrative  Services for the
Contracts.



                          FUND PARTICIPATION AGREEMENT


This  Agreement is effective as of the 1st day of November,  1999,  between COVA
FINANCIAL  SERVICES LIFE INSURANCE  COMPANY,  a life insurance company organized
under  the laws of the  State of  Missouri  ("Insurance  Company"),  and each of
DREYFUS VARIABLE INVESTMENT FUND; THE DREYFUS SOCIALLY  RESPONSIBLE GROWTH FUND,
INC.;  DREYFUS LIFE AND ANNUITY  INDEX FUND,  INC.  (d/b/a  DREYFUS  STOCK INDEX
FUND); AND DREYFUS INVESTMENT PORTFOLIOS (each a "Fund").


                                    ARTICLE I
                                   DEFINITIONS

1.1  "Act" shall mean the Investment Company Act of 1940, as amended.

1.2  "Board" shall mean the Board of Directors or Trustees,  as the case may be,
     of a Fund, which has the  responsibility  for management and control of the
     Fund.

1.3  "Business  Day"  shall mean any day for which a Fund  calculates  net asset
     value per share as described in the Fund's Prospectus.

1.4  "Commission" shall mean the Securities and Exchange Commission.

1.5  "Contract"  shall mean a variable  annuity or life insurance  contract that
     uses any Participating Fund (as defined below) as an underlying  investment
     medium.   Individuals   who   participate   under  a  group   Contract  are
     "Participants."

1.6  "Contractholder" shall mean any entity that is a party to a Contract with a
     Participating Company (as defined below).

1.7  "Disinterested  Board  Members"  shall mean those members of the Board of a
     Fund that are not deemed to be "interested persons" of the Fund, as defined
     by the Act.

1.8  "Dreyfus" shall mean The Dreyfus Corporation and its affiliates,  including
     Dreyfus Service Corporation.

1.9  "Participating  Companies"  shall  mean any  insurance  company  (including
     Insurance  Company)  that offers  variable  annuity  and/or  variable  life
     insurance  contracts  to the public and that has entered  into an agreement
     with one or more of the Funds.

1.10 "Participating Fund" shall mean each Fund,  including,  as applicable,  any
     series thereof, specified in Exhibit A, as such Exhibit may be amended from
     time to time by  agreement of the parties  hereto,  the shares of which are
     available to serve as the  underlying  investment  medium for the aforesaid
     Contracts.

1.11 "Prospectus"  shall mean the current prospectus and statement of additional
     information of a Fund, as most recently filed with the Commission.

1.12 "Separate Account" shall mean Cova Variable Annuity Account One, a separate
     account established by Insurance Company in accordance with the laws of the
     State of Missouri .

1.13 "Software  Program"  shall  mean the  software  program  used by a Fund for
     providing Fund and account  balance  information  including net asset value
     per share.  Such Program may include the Lion System.  In situations  where
     the  Lion  System  or any  other  Software  Program  used  by a Fund is not
     available,  such information may be provided by telephone.  The Lion System
     shall be provided to Insurance Company at no charge.

1.14 "Insurance  Company's General Account(s)" shall mean the general account(s)
     of Insurance Company and its affiliates that invest in a Fund.

                                   ARTICLE II
                                 REPRESENTATIONS

2.1  Insurance  Company  represents  and  warrants  that (a) it is an  insurance
     company duly  organized and in good standing under  applicable  law; (b) it
     has legally and validly  established the Separate  Account  pursuant to the
     Missouri  Insurance  Code for the purpose of offering to the public certain
     individual and group variable annuity and life insurance contracts;  (c) it
     has registered the Separate  Account as a unit  investment  trust under the
     Act to serve as the segregated  investment  account for the Contracts;  and
     (d)  the  Separate  Account  is  eligible  to  invest  in  shares  of  each
     Participating Fund without such investment  disqualifying any Participating
     Fund as an  investment  medium  for  insurance  company  separate  accounts
     supporting variable annuity contracts or variable life insurance contracts.

2.2  Insurance  Company  represents  and warrants that (a) the Contracts will be
     described in a  registration  statement  filed under the  Securities Act of
     1933, as amended ("1933 Act"); (b) the Contracts will be issued and sold in
     compliance in all material  respects with all applicable  federal and state
     laws;  and (c) the  sale of the  Contracts  shall  comply  in all  material
     respects with state insurance law requirements. Insurance Company agrees to
     notify each  Participating  Fund  promptly of any  investment  restrictions
     imposed by state insurance law and applicable to the Participating Fund.

2.3  Insurance  Company  represents  and  warrants  that the  income,  gains and
     losses,  whether or not  realized,  from assets  allocated  to the Separate
     Account are, in accordance with the applicable Contracts, to be credited to
     or charged  against such Separate  Account  without regard to other income,
     gains or losses from assets  allocated  to any other  accounts of Insurance
     Company.  Insurance Company  represents and warrants that the assets of the
     Separate  Account are and will be kept  separate from  Insurance  Company's
     General Account and any other separate accounts Insurance Company may have,
     and will not be charged with  liabilities  from any business that Insurance
     Company may conduct or the  liabilities  of any companies  affiliated  with
     Insurance Company.

2.4  Each   Participating  Fund  represents  that  it  is  registered  with  the
     Commission under the Act as an open-end,  management investment company and
     possesses,   and  shall  maintain,   all  legal  and  regulatory  licenses,
     approvals,  consents and/or exemptions  required for the Participating Fund
     to operate  and offer its  shares as an  underlying  investment  medium for
     Participating Companies.

2.5  Each  Participating  Fund  represents  that it is currently  qualified as a
     regulated  investment  company under  Subchapter M of the Internal  Revenue
     Code of 1986,  as amended  (the  "Code"),  and that it will  maintain  such
     qualification  (under  Subchapter M or any successor or similar  provision)
     and  that it will  notify  Insurance  Company  immediately  upon  having  a
     reasonable  basis for believing that it has ceased to so qualify or that it
     might not so qualify in the future.

2.6  Insurance  Company  represents and agrees that the Contracts are currently,
     and at the time of issuance will be, treated as life insurance  policies or
     annuity contracts, whichever is appropriate, under applicable provisions of
     the Code, and that it will make every effort to maintain such treatment and
     that it will notify each  Participating  Fund and Dreyfus  immediately upon
     having a reasonable  basis for believing  that the Contracts have ceased to
     be so treated or that they might not be so treated in the future. Insurance
     Company agrees that any prospectus  offering a Contract that is a "modified
     endowment  contract," as that term is defined in Section 7702A of the Code,
     will identify such Contract as a modified endowment contract (or policy).

2.7  Each  Participating  Fund  agrees  that its  assets  shall be  managed  and
     invested in a manner that complies with the  requirements of Section 817(h)
     of the Code and the  Regulations  thereunder.  In the event a Participating
     Fund  becomes  aware  that it has  failed  to so  comply,  it will take all
     reasonable steps (a) to notify Insurance Company of such failure and (b) to
     adequately diversify the Fund so as to achieve compliance.

2.8  Insurance  Company agrees that each  Participating  Fund shall be permitted
     (subject to the other terms of this Agreement) to make its shares available
     to other Participating Companies and Contractholders.

2.9  Each  Participating Fund represents and warrants that any of its directors,
     trustees,   officers,    employees,    investment   advisers,   and   other
     individuals/entities  who deal  with the  money  and/or  securities  of the
     Participating  Fund are and shall  continue to be at all times covered by a
     blanket   fidelity  bond  or  similar  coverage  for  the  benefit  of  the
     Participating  Fund in an amount not less than that  required by Rule 17g-1
     under the Act. The aforesaid  Bond shall  include  coverage for larceny and
     embezzlement and shall be issued by a reputable bonding company.

2.10 Insurance  Company  represents  and warrants  that all of its employees and
     agents who deal with the money and/or securities of each Participating Fund
     are and shall  continue  to be at all times  covered by a blanket  fidelity
     bond or similar  coverage in an amount not less than the coverage  required
     to be  maintained  by the  Participating  Fund.  The  aforesaid  Bond shall
     include  coverage  for  larceny and  embezzlement  and shall be issued by a
     reputable bonding company.

2.11 Insurance  Company  agrees  that  Dreyfus  shall be  deemed  a third  party
     beneficiary  under  this  Agreement  and may  enforce  any  and all  rights
     conferred by virtue of this Agreement.

                                   ARTICLE III
                                   FUND SHARES

3.1  The  Contracts  funded  through the  Separate  Account will provide for the
     investment of certain amounts in shares of each Participating Fund.

3.2  Each Participating Fund agrees to make its shares available for purchase at
     the then applicable net asset value per share by Insurance  Company and the
     Separate  Account on each Business Day pursuant to rules of the Commission.
     Notwithstanding  the foregoing,  each Participating Fund may refuse to sell
     its shares to any  person,  or suspend or  terminate  the  offering  of its
     shares,  if such  action is required  by law or by  regulatory  authorities
     having  jurisdiction or is, in the sole discretion of its Board,  acting in
     good  faith and in light of its  fiduciary  duties  under  federal  and any
     applicable  state  laws,  necessary  and  in  the  best  interests  of  the
     Participating Fund's shareholders.

3.3  Each  Participating  Fund agrees that shares of the Participating Fund will
     be sold only to (a) Participating  Companies and their separate accounts or
     (b)  "qualified  pension or retirement  plans" as determined  under Section
     817(h)(4) of the Code.  Except as otherwise  set forth in this Section 3.3,
     no shares of any Participating Fund will be sold to the general public.

3.4  Each  Participating  Fund shall use its best efforts to provide closing net
     asset value,  dividend and capital gain information on a per-share basis to
     Insurance  Company by 6:00 p.m.  Eastern  time on each  Business  Day.  Any
     material errors in the calculation of net asset value, dividend and capital
     gain information shall be reported  immediately upon discovery to Insurance
     Company.  Non-material  errors will be corrected in the next Business Day's
     net asset value per share.

     If the  Participating  Fund provides the Insurance  Company with materially
     incorrect share net asset value information,  the Separate Account(s) shall
     be entitled to an adjustment to the number of shares  purchased or redeemed
     to reflect the correct  share net asset value.  Any  material  error in the
     calculation  of the net asset  value per share,  dividend  or capital  gain
     information  shall be reported  promptly  upon  discovery to the  Insurance
     Company.  Furthermore,  the  Participating  Fund  shall be  liable  for the
     reasonable  administrative  costs  incurred  by the  Insurance  Company  in
     relation to the  correction of any material  error,  provided such error is
     attributable to the Participating Fund.  Administrative costs shall include
     reasonable  allocation of staff time,  costs of outside service  providers,
     printing and postage.

3.5  At the end of each Business Day, Insurance Company will use the information
     described  in  Sections  3.2 and 3.4 to  calculate  the unit  values of the
     Separate Account for the day. Using this unit value, Insurance Company will
     process the day's Separate Account transactions received by it by the close
     of trading on the floor of the New York Stock Exchange (currently 4:00 p.m.
     Eastern  time) to  determine  the net dollar  amount of each  Participating
     Fund's  shares that will be purchased or redeemed at that day's closing net
     asset  value per share.  The net  purchase  or  redemption  orders  will be
     transmitted to each  Participating  Fund by Insurance Company by 11:00 a.m.
     Eastern time on the Business Day next following Insurance Company's receipt
     of that  information.  Subject to Sections  3.6 and 3.8,  all  purchase and
     redemption  orders  for  Insurance  Company's  General  Accounts  shall  be
     effected at the net asset value per share of each  Participating  Fund next
     calculated  after  receipt  of the order by the  Participating  Fund or its
     Transfer Agent.

3.6  Each  Participating  Fund appoints  Insurance  Company as its agent for the
     limited  purpose of accepting  orders for the purchase  and  redemption  of
     Participating Fund shares for the Separate Account. Each Participating Fund
     will execute orders at the applicable net asset value per share  determined
     as of the  close  of  trading  on the  day of  receipt  of such  orders  by
     Insurance Company acting as agent  ("effective trade date"),  provided that
     the Participating Fund receives notice of such orders by 11:00 a.m. Eastern
     time on the next  following  Business  Day and, if such orders  request the
     purchase  of  Participating  Fund  shares,  the  conditions   specified  in
     Section 3.8, as applicable, are satisfied. A redemption or purchase request
     that does not satisfy the conditions specified above and in Section 3.8, as
     applicable,  will be effected at the net asset value per share  computed on
     the Business Day immediately preceding the next following Business Day upon
     which  such   conditions   have  been  satisfied  in  accordance  with  the
     requirements of this Section and Section 3.8.  Insurance Company represents
     and  warrants  that all  orders  submitted  by the  Insurance  Company  for
     execution  on  the  effective  trade  date  shall  represent   purchase  or
     redemption  orders  received  from  Contractholders  prior to the  close of
     trading on the New York Stock Exchange on the effective trade date.

3.7  Insurance  Company  will make its best  efforts to notify  each  applicable
     Participating Fund in advance of any unusually large purchase or redemption
     orders.

3.8  If Insurance  Company's  order  requests  the  purchase of a  Participating
     Fund's  shares,  Insurance  Company  will pay for such  purchases by wiring
     Federal Funds to the Participating Fund or its designated custodial account
     on the day the  order is  transmitted.  Insurance  Company  shall  make all
     reasonable efforts to transmit to the applicable Participating Fund payment
     in  Federal  Funds by  12:00  noon  Eastern  time on the  Business  Day the
     Participating  Fund  receives  the notice of the order  pursuant to Section
     3.5.  Each  applicable  Participating  Fund will execute such orders at the
     applicable net asset value per share  determined as of the close of trading
     on the effective trade date if the  Participating  Fund receives payment in
     Federal  Funds by  12:00  midnight  Eastern  time on the  Business  Day the
     Participating   Fund   receives  the  notice  of  the  order   pursuant  to
     Section 3.5.  If payment in Federal  Funds for any purchase is not received
     or is received by a  Participating  Fund after 12:00 noon  Eastern  time on
     such Business Day,  Insurance Company shall promptly,  upon each applicable
     Participating Fund's request,  reimburse the respective  Participating Fund
     for any charges,  costs,  fees,  interest or other expenses incurred by the
     Participating  Fund in  connection  with any advances to, or  borrowings or
     overdrafts by, the Participating  Fund, or any similar expenses incurred by
     the Participating Fund, as a result of portfolio  transactions  effected by
     the  Participating  Fund based upon such  purchase  request.  If  Insurance
     Company's order requests the redemption of any Participating  Fund's shares
     valued at or greater than $1 million dollars,  the Participating  Fund will
     wire such amount to Insurance Company within seven days of the order.

3.9  Each  Participating  Fund has the  obligation to ensure that its shares are
     registered   with   applicable   federal   agencies  at  all  times.   Each
     Participating  Fund will register and qualify its shares in accordance with
     the laws of the applicable states as may be required by law.

3.10 Each Participating Fund will confirm each purchase or redemption order made
     by Insurance Company. Transfer of Participating Fund shares will be by book
     entry only.  No share  certificates  will be issued to  Insurance  Company.
     Insurance  Company will record shares ordered from a Participating  Fund in
     an appropriate title for the corresponding account.

3.11 Each Participating Fund shall credit Insurance Company with the appropriate
     number of shares.

3.12 On each ex-dividend date of a Participating Fund or, if not a Business Day,
     on the  first  Business  Day  thereafter,  each  Participating  Fund  shall
     communicate  to Insurance  Company the amount of dividend and capital gain,
     if any, per share.  All dividends and capital gains shall be  automatically
     reinvested in additional shares of the applicable Participating Fund at the
     net asset value per share on the ex-dividend date. Each  Participating Fund
     shall, on the day after the ex-dividend  date or, if not a Business Day, on
     the first Business Day thereafter,  notify Insurance  Company of the number
     of shares so issued.

                                   ARTICLE IV
                             STATEMENTS AND REPORTS

4.1  Each  Participating  Fund shall provide monthly statements of account as of
     the end of  each  month  for all of  Insurance  Company's  accounts  by the
     fifteenth (15th) Business Day of the following month.

4.2  Each Participating Fund shall distribute to Insurance Company copies of the
     Participating  Fund's  Prospectuses,  proxy  materials,  notices,  periodic
     reports  and  other  printed  materials  (which  the   Participating   Fund
     customarily  provides  to its  shareholders)  in  quantities  as  Insurance
     Company may reasonably request for distribution to each  Contractholder and
     Participant.  Insurance Company may elect to print the Participating Fund's
     prospectus  and/or its statement of additional  information  in combination
     with  other fund  companies'  prospectuses  and  statements  of  additional
     information,  which  are also  offered  in  Insurance  Companies  insurance
     product  at  their  own  cost.   At  Insurance   Company's   request,   the
     Participating Fund will provide, in lieu of printed documents, camera-ready
     copy or  diskette  of  prospectuses,  annual and  semi-annual  reports  for
     printing by the Insurance Company.

4.3  Each  Participating  Fund will  provide to  Insurance  Company at least one
     complete copy of all registration statements,  Prospectuses, reports, proxy
     statements, sales literature and other promotional materials,  applications
     for exemptions,  requests for no-action letters,  and all amendments to any
     of  the  above,  that  relate  to the  Participating  Fund  or its  shares,
     contemporaneously  with the filing of such document with the  Commission or
     other regulatory authorities.

4.4  Insurance Company will provide to each Participating Fund at least one copy
     of all registration  statements,  Prospectuses,  reports, proxy statements,
     sales  literature  and  other  promotional   materials,   applications  for
     exemptions,  requests for no-action  letters,  and all amendments to any of
     the  above,   that  relate  to  the  Contracts  or  the  Separate  Account,
     contemporaneously with the filing of such document with the Commission.

4.5  Insurance Company will provide  Participating Funds on a semi-annual basis,
     or more frequently as reasonably requested by the Participating Funds, with
     a current  tabulation of the number of existing Variable Contract owners of
     Insurance  Company  whose  Variable  Contract  values are  invested  in the
     Participating Funds. This tabulation will be sent to Participating Funds in
     the form of a letter signed by a duly  authorized  officer of the Insurance
     Company  attesting  to the  accuracy of the  information  contained  in the
     letter.


                                    ARTICLE V
                                    EXPENSES

5.1  The charge to each  Participating  Fund for all  expenses  and costs of the
     Participating   Fund,   including  but  not  limited  to  management  fees,
     administrative expenses and legal and regulatory costs, will be included in
     the  determination  of the  Participating  Fund's daily net asset value per
     share.


5.2  Except as provided in Article IV and V, in particular in the next sentence,
     Insurance Company shall not be required to pay directly any expenses of any
     Participating  Fund or expenses relating to the distribution of its shares.
     Insurance Company shall pay the following expenses or costs:

          a. Such amount of the production  expenses of any  Participating  Fund
          materials,  including  the cost of  printing  a  Participating  Fund's
          Prospectus,  or marketing materials for prospective  Insurance Company
          Contractholders  and  Participants  as Dreyfus and  Insurance  Company
          shall  agree  from time to time.  Such  materials  shall  not  include
          Participating Fund proxy solicitation materials.

          b.  Distribution  expenses  of any  Participating  Fund  materials  or
          marketing materials for prospective Insurance Company  Contractholders
          and Participants.

          c.  Distribution  expenses  of any  Participating  Fund  materials  or
          marketing   materials  for  Insurance  Company   Contractholders   and
          Participants.  Such  materials  shall not include  Participating  Fund
          proxy solicitation materials.

     Except as provided herein,  Insurance  Company shall not be responsible for
     any other Participating Fund expenses.



                                   ARTICLE VI
                                EXEMPTIVE RELIEF

6.1  Insurance  Company  has  reviewed  a copy of (i) the  amended  order  dated
     December 31,  1997 of the Securities and Exchange  Commission under Section
     6(c) of the Act  with  respect  to  Dreyfus  Variable  Investment  Fund and
     Dreyfus  Life and  Annuity  Index  Fund,  Inc.;  and (ii) the  order  dated
     February 5, 1998 of the  Securities and Exchange  Commission  under Section
     6(c) of the Act with  respect to The Dreyfus  Socially  Responsible  Growth
     Fund,  Inc. and Dreyfus  Investment  Portfolios,  and, in  particular,  has
     reviewed the conditions to the relief set forth in each related Notice.  As
     set forth therein,  if Dreyfus Variable  Investment Fund,  Dreyfus Life and
     Annuity Index Fund,  Inc., The Dreyfus  Socially  Responsible  Growth Fund,
     Inc. or Dreyfus Investment  Portfolios is a Participating  Fund,  Insurance
     Company  agrees,  as  applicable,  to  report  any  potential  or  existing
     conflicts  promptly to the respective Board of Dreyfus Variable  Investment
     Fund,  Dreyfus  Life and Annuity  Index Fund,  Inc.,  The Dreyfus  Socially
     Responsible Growth Fund, Inc. and/or Dreyfus Investment Portfolios, and, in
     particular,  whenever  contract voting  instructions are  disregarded,  and
     recognizes that it will be responsible for assisting each applicable  Board
     in carrying  out its  responsibilities  under such  application.  Insurance
     Company  agrees  to  carry  out  such  responsibilities  with a view to the
     interests of existing Contractholders.

6.2  If a majority of the Board, or a majority of  Disinterested  Board Members,
     determines  that a material  irreconcilable  conflict exists with regard to
     Contractholder  investments in a  Participating  Fund, the Board shall give
     prompt notice to all  Participating  Companies and any other  Participating
     Fund. If the Board  determines  that Insurance  Company is responsible  for
     causing or creating said conflict, Insurance Company shall at its sole cost
     and expense,  and to the extent reasonably  practicable (as determined by a
     majority  of the  Disinterested  Board  Members),  take  such  action as is
     necessary to remedy or eliminate the irreconcilable material conflict. Such
     necessary action may include, but shall not be limited to:

          a.  Withdrawing the assets  allocable to the Separate Account from the
          Participating   Fund  and   reinvesting   such   assets   in   another
          Participating  Fund (if applicable) or a different  investment medium,
          or  submitting  the  question of whether  such  segregation  should be
          implemented to a vote of all affected Contractholders; and/or

          b. Establishing a new registered management investment company.

6.3  If a material  irreconcilable  conflict arises as a result of a decision by
     Insurance Company to disregard  Contractholder voting instructions and said
     decision  represents a minority  position or would preclude a majority vote
     by  all  Contractholders  having  an  interest  in  a  Participating  Fund,
     Insurance Company may be required, at the Board's election, to withdraw the
     investments of the Separate Account in that Participating Fund.

6.4  For the  purpose of this  Article,  a majority of the  Disinterested  Board
     Members  shall  determine  whether or not any  proposed  action  adequately
     remedies any  irreconcilable  material  conflict,  but in no event will any
     Participating  Fund be required to bear the expense of  establishing  a new
     funding medium for any Contract. Insurance Company shall not be required by
     this Article to establish a new funding medium for any Contract if an offer
     to do so has been  declined  by vote of a majority  of the  Contractholders
     materially adversely affected by the irreconcilable material conflict.

6.5  No action  by  Insurance  Company  taken or  omitted,  and no action by the
     Separate Account or any Participating  Fund taken or omitted as a result of
     any act or failure to act by Insurance Company pursuant to this Article VI,
     shall relieve  Insurance  Company of its  obligations  under,  or otherwise
     affect the operation of, Article V.

                                   ARTICLE VII
                       VOTING OF PARTICIPATING FUND SHARES

7.1  Each  Participating Fund shall provide Insurance Company with copies, at no
     cost to Insurance  Company,  of the  Participating  Fund's proxy  material,
     reports to shareholders  and other  communications  to shareholders in such
     quantity as Insurance Company shall reasonably  require for distributing to
     Contractholders or Participants.

     Insurance Company shall:

          (a) solicit voting  instructions from  Contractholders or Participants
          on a timely basis and in accordance with applicable law;

          (b) vote the Participating Fund shares in accordance with instructions
          received from Contractholders or Participants; and

          (c) vote the Participating  Fund shares for which no instructions have
          been received in the same proportion as Participating  Fund shares for
          which instructions have been received.

     Insurance Company agrees at all times to vote its General Account shares in
     the same proportion as the Participating Fund shares for which instructions
     have been received from Contractholders or Participants.  Insurance Company
     further agrees to be responsible for assuring that voting the Participating
     Fund shares for the Separate  Account is  conducted in a manner  consistent
     with other Participating Companies.

7.2  Insurance  Company  agrees  that it shall not,  without  the prior  written
     consent of each applicable Participating Fund and Dreyfus,  solicit, induce
     or encourage  Contractholders to (a) change or supplement the Participating
     Fund's current investment adviser or (b) change, modify, substitute, add to
     or delete from the current investment media for the Contracts.

                                  ARTICLE VIII
                          MARKETING AND REPRESENTATIONS

8.1  Each  Participating  Fund or its  underwriter  shall  periodically  furnish
     Insurance Company with the following documents,  in quantities as Insurance
     Company may reasonably request:

     a.   Current Prospectus and any supplements thereto; and

     b.   Other marketing materials.

     Expenses for the production of such  documents  shall be borne by Insurance
     Company in accordance with Section 5.2 of this Agreement.

8.2  Insurance  Company shall  designate  certain persons or entities that shall
     have  the  requisite  licenses  to  solicit  applications  for the  sale of
     Contracts.  No  representation  is  made  as to the  number  or  amount  of
     Contracts that are to be sold by Insurance Company. Insurance Company shall
     make  reasonable  efforts to market the Contracts and shall comply with all
     applicable federal and state laws in connection therewith.

8.3  Insurance  Company shall furnish,  or shall cause to be furnished,  to each
     applicable  Participating  Fund  or  its  designee,  each  piece  of  sales
     literature or other promotional  material in which the Participating  Fund,
     its  investment  adviser or the  administrator  is named,  at least fifteen
     Business Days prior to its use. No such  material  shall be used unless the
     Participating  Fund or its designee  approves such material.  Such approval
     (if  given)  must be in  writing  and  shall be  presumed  not given if not
     received  within ten Business  Days after  receipt of such  material.  Each
     applicable  Participating  Fund or its designee,  as the case may be, shall
     use all reasonable efforts to respond within ten days of receipt.

8.4  Insurance   Company   shall   not   give  any   information   or  make  any
     representations  or  statements  on  behalf  of  a  Participating  Fund  or
     concerning  a  Participating  Fund  in  connection  with  the  sale  of the
     Contracts  other than the information or  representations  contained in the
     registration  statement or Prospectus of, as may be amended or supplemented
     from time to time, or in reports or proxy  statements  for, the  applicable
     Participating  Fund, or in sales literature or other  promotional  material
     approved by the applicable Participating Fund.

8.5  Each Participating Fund shall furnish,  or shall cause to be furnished,  to
     Insurance Company,  each piece of the Participating Fund's sales literature
     or other  promotional  material in which Insurance  Company or the Separate
     Account is named, at least fifteen  Business Days prior to its use. No such
     material  shall be used unless  Insurance  Company  approves such material.
     Such approval (if given) must be in writing and shall be presumed not given
     if not received  within ten Business Days after  receipt of such  material.
     Insurance  Company shall use all  reasonable  efforts to respond within ten
     days of receipt.

8.6  Each  Participating  Fund  shall  not,  in  connection  with  the  sale  of
     Participating Fund shares, give any information or make any representations
     on behalf  of  Insurance  Company  or  concerning  Insurance  Company,  the
     Separate   Account,   or  the  Contracts  other  than  the  information  or
     representations contained in a registration statement or prospectus for the
     Contracts,  as may be  amended  or  supplemented  from time to time,  or in
     published reports for the Separate Account that are in the public domain or
     approved  by  Insurance  Company for  distribution  to  Contractholders  or
     Participants, or in sales literature or other promotional material approved
     by Insurance Company.

8.7  For  purposes of this  Agreement,  the phrase  "sales  literature  or other
     promotional   material"  or  words  of  similar  import  include,   without
     limitation,  advertisements  (such as material  published,  or designed for
     use, in a  newspaper,  magazine  or other  periodical,  radio,  television,
     telephone or tape recording, videotape display, signs or billboards, motion
     pictures or other  public  media),  sales  literature  (such as any written
     communication  distributed or made generally  available to customers or the
     public, including brochures,  circulars,  research reports, market letters,
     form  letters,  seminar  texts,  or  reprints  or  excerpts  of  any  other
     advertisement,  sales  literature,  or published  article),  educational or
     training  materials or other  communications  distributed or made generally
     available  to some or all  agents or  employees,  registration  statements,
     prospectuses, statements of additional information, shareholder reports and
     proxy materials,  and any other material  constituting  sales literature or
     advertising under National  Association of Securities Dealers,  Inc. rules,
     the Act or the 1933 Act.

                                   ARTICLE IX
                                 INDEMNIFICATION

9.1  Insurance Company agrees to indemnify and hold harmless each  Participating
     Fund, Dreyfus, each respective  Participating Fund's investment adviser and
     sub-investment  adviser  (if  applicable),  each  respective  Participating
     Fund's  distributor,  and their  respective  affiliates,  and each of their
     directors,  trustees, officers,  employees, agents and each person, if any,
     who controls or is associated with any of the foregoing entities or persons
     within the meaning of the 1933 Act (collectively, the "Indemnified Parties"
     for purposes of Section 9.1), against any and all losses,  claims,  damages
     or liabilities  joint or several  (including any  investigative,  legal and
     other expenses reasonably incurred in connection with, and any amounts paid
     in settlement of, any action, suit or proceeding or any claim asserted) for
     which the  Indemnified  Parties may become  subject,  under the 1933 Act or
     otherwise,  insofar as such  losses,  claims,  damages or  liabilities  (or
     actions  in  respect  to  thereof)  (i) arise  out of or are based upon any
     untrue statement or alleged untrue statement of any material fact contained
     in information  furnished by Insurance  Company for use in the registration
     statement  or  Prospectus  or sales  literature  or  advertisements  of the
     respective  Participating  Fund or with respect to the Separate  Account or
     Contracts,  or arise out of or are based upon the  omission  or the alleged
     omission to state therein a material fact required to be stated  therein or
     necessary to make the statements therein not misleading;  (ii) arise out of
     or as a result  of  conduct,  statements  or  representations  (other  than
     statements  or  representations  contained  in  the  Prospectus  and  sales
     literature  or  advertisements  of the  respective  Participating  Fund) of
     Insurance Company or its agents,  with respect to the sale and distribution
     of Contracts for which the  respective  Participating  Fund's shares are an
     underlying investment; (iii) arise out of the wrongful conduct of Insurance
     Company  or  persons  under  its  control  with  respect  to  the  sale  or
     distribution  of the  Contracts  or  the  respective  Participating  Fund's
     shares;  (iv) arise out of Insurance Company's incorrect calculation and/or
     untimely  reporting of net purchase or redemption  orders; or (v) arise out
     of any breach by Insurance  Company of a material term of this Agreement or
     as a result of any failure by Insurance Company to provide the services and
     furnish  the  materials  or to  make  any  payments  provided  for in  this
     Agreement.  Insurance  Company  will  reimburse  any  Indemnified  Party in
     connection with  investigating or defending any such loss,  claim,  damage,
     liability  or  action;  provided,  however,  that with  respect  to clauses
     (i) and (ii) above Insurance Company will not be liable in any such case to
     the extent that any such loss, claim,  damage or liability arises out of or
     is based upon any untrue  statement or omission or alleged omission made in
     such registration statement, prospectus, sales literature, or advertisement
     in conformity with written  information  furnished to Insurance  Company by
     the  respective  Participating  Fund  specifically  for use  therein.  This
     indemnity  agreement will be in addition to any liability  which  Insurance
     Company may otherwise have.

9.2  Each  Participating  Fund  severally  agrees to indemnify and hold harmless
     Insurance Company and each of its directors,  officers,  employees,  agents
     and each person, if any, who controls  Insurance Company within the meaning
     of the 1933 Act against any losses, claims, damages or liabilities to which
     Insurance  Company  or any  such  director,  officer,  employee,  agent  or
     controlling  person may become  subject,  under the 1933 Act or  otherwise,
     insofar as such  losses,  claims,  damages or  liabilities  (or  actions in
     respect  thereof)  (including any  investigative,  legal and other expenses
     reasonably  incurred in connection with, and any amounts paid in settlement
     of, any action,  suit or proceeding or any claim asserted) (1) arise out of
     or are based upon any untrue  statement or alleged untrue  statement of any
     material  fact  contained in the  registration  statement or  Prospectus or
     sales literature or  advertisements of the respective  Participating  Fund;
     (2)  arise  out  of or  are  based  upon  the  omission  to  state  in  the
     registration  statement or Prospectus or sales literature or advertisements
     of the  respective  Participating  Fund any  material  fact  required to be
     stated therein or necessary to make the statements  therein not misleading;
     or (3) arise out of or are  based  upon any  untrue  statement  or  alleged
     untrue  statement  of any  material  fact  contained  in  the  registration
     statement or Prospectus or sales literature or advertisements  with respect
     to the Separate  Account or the Contracts and such statements were based on
     information  provided to Insurance Company by the respective  Participating
     Fund; or (4) arise out of any breach by a Participating  Fund of a material
     term of this  Agreement  or as a result of any  failure by a  Participating
     Fund to provide  the  services  and  furnish  the  material  or to make any
     payments  provided fo in the Agreement;  and the  respective  Participating
     Fund will  reimburse  any legal or other  expenses  reasonably  incurred by
     Insurance  Company  or any  such  director,  officer,  employee,  agent  or
     controlling  person in connection with  investigating or defending any such
     loss,  claim,  damage,  liability or action;  provided,  however,  that the
     respective  Participating  Fund  will not be liable in any such case to the
     extent that any such loss,  claim,  damage or liability arises out of or is
     based upon an untrue statement or omission or alleged omission made in such
     registration statement,  Prospectus,  sales literature or advertisements in
     conformity   with  written   information   furnished   to  the   respective
     Participating Fund by Insurance Company specifically for use therein.  This
     indemnity  agreement  will  be in  addition  to  any  liability  which  the
     respective Participating Fund may otherwise have.

9.3  Each  Participating  Fund  severally  shall  indemnify  and hold  Insurance
     Company and each of its directors,  officers,  employees, agents , and each
     person,  if any, who controls  Insurance  Company within the meaning of the
     1933 Act, harmless against any and all liability, loss, damages, costs or
     expenses (including any investigative, legal and other expenses reasonably
     incurred in connection  with,  and any amounts paid in  settlement  of, any
     action,  suit or proceeding or any claim asserted which  Insurance  Company
     may incur, suffer or be required to pay due to the respective Participating
     Fund's (1)  incorrect  calculation  of the daily net asset value,  dividend
     rate or capital gain  distribution  rate;  (2)  incorrect  reporting of the
     daily net asset value, dividend rate or capital gain distribution rate; and
     (3) untimely  reporting of the net asset  value,  dividend  rate or capital
     gain distribution  rate;  provided that the respective  Participating  Fund
     shall have no obligation to indemnify and hold harmless  Insurance  Company
     if the  incorrect  calculation  or incorrect or untimely  reporting was the
     result  of  incorrect   information   furnished  by  Insurance  Company  or
     information  furnished  untimely by  Insurance  Company or  otherwise  as a
     result of or relating to a breach of this Agreement by Insurance Company.

9.4  Promptly after receipt by an indemnified party under this Article of notice
     of the commencement of any action,  such indemnified party will, if a claim
     in respect thereof is to be made against the indemnifying  party under this
     Article,  notify the indemnifying  party of the commencement  thereof.  The
     omission  to  so  notify  the  indemnifying  party  will  not  relieve  the
     indemnifying  party from any liability under this Article IX, except to the
     extent  that the  omission  results  in a failure  of actual  notice to the
     indemnifying  party  and such  indemnifying  party is  damaged  solely as a
     result of the  failure  to give  such  notice.  In case any such  action is
     brought against any  indemnified  party,  and it notified the  indemnifying
     party of the commencement  thereof, the indemnifying party will be entitled
     to  participate  therein  and, to the extent  that it may wish,  assume the
     defense thereof,  with counsel  satisfactory to such indemnified party, and
     to the extent that the  indemnifying  party has given notice to such effect
     to the  indemnified  party and is  performing  its  obligations  under this
     Article,  the indemnifying party shall not be liable for any legal or other
     expenses subsequently incurred by such indemnified party in connection with
     the  defense  thereof,   other  than  reasonable  costs  of  investigation.
     Notwithstanding  the foregoing,  in any such  proceeding,  any  indemnified
     party  shall  have the right to retain  its own  counsel,  but the fees and
     expenses of such counsel shall be at the expense of such indemnified  party
     unless  (i) the  indemnifying  party and the  indemnified  party shall have
     mutually  agreed to the retention of such counsel or (ii) the named parties
     to any such proceeding  (including any impleaded  parties) include both the
     indemnifying  party and the indemnified  party and  representation  of both
     parties  by the  same  counsel  would be  inappropriate  due to  actual  or
     potential  differing  interests between them. The indemnifying  party shall
     not be liable for any  settlement of any  proceeding  effected  without its
     written consent.

     A successor  by law of the parties to this  Agreement  shall be entitled to
     the  benefits  of the  indemnification  contained  in this  Article IX. The
     provisions of this Article IX shall survive termination of this Agreement.

9.5  Insurance  Company shall indemnify and hold each  respective  Participating
     Fund, Dreyfus and sub-investment adviser of the Participating Fund harmless
     against any tax liability  incurred by the Participating Fund under Section
     851  of the  Code  arising  from  purchases  or  redemptions  by  Insurance
     Company's  General  Accounts but only if the  Participating  Fund  provides
     prior  written  notice to the  Insurance  Company that any such purchase or
     redemption may cause the  Participating  Fund to incur tax liability  under
     Section 851 .


                                    ARTICLE X
                          COMMENCEMENT AND TERMINATION

10.1 This Agreement  shall be effective as of the date hereof and shall continue
     in force until terminated in accordance with the provisions herein.

10.2 This Agreement shall terminate without penalty:

     a. As to any Participating  Fund, at the option of Insurance Company or the
     Participating  Fund at any time from the date hereof upon 180 days' notice,
     unless a shorter time is agreed to by the respective Participating Fund and
     Insurance Company;

     b. As to any  Participating  Fund, at the option of Insurance  Company,  if
     shares of that Participating Fund are not reasonably  available to meet the
     requirements  of the Contracts as determined by Insurance  Company.  Prompt
     notice of election to terminate  shall be  furnished by Insurance  Company,
     said  termination  to be effective  ten days after receipt of notice unless
     the  Participating  Fund makes  available a sufficient  number of shares to
     meet the requirements of the Contracts within said ten-day period;

     c. As to a Participating Fund, at the option of Insurance Company, upon the
     institution of formal  proceedings  against that  Participating Fund by the
     Commission,  National  Association  of  Securities  Dealers  or  any  other
     regulatory body, the expected or anticipated ruling, judgment or outcome of
     which would, in Insurance Company's reasonable judgment,  materially impair
     that  Participating  Fund's  ability to meet and perform the  Participating
     Fund's  obligations  and duties  hereunder.  Prompt  notice of  election to
     terminate shall be furnished by Insurance  Company with said termination to
     be effective upon receipt of notice;

     d. As to a Participating  Fund, at the option of each  Participating  Fund,
     upon the institution of formal proceedings against Insurance Company by the
     Commission,  National  Association  of  Securities  Dealers  or  any  other
     regulatory body, the expected or anticipated ruling, judgment or outcome of
     which would, in the Participating  Fund's reasonable  judgment,  materially
     impair Insurance  Company's ability to meet and perform Insurance Company's
     obligations  and duties  hereunder.  Prompt notice of election to terminate
     shall be furnished by such  Participating  Fund with said termination to be
     effective upon receipt of notice;

     e. As to a Participating Fund, at the option of that Participating Fund, if
     the  Participating  Fund shall determine,  in its sole judgment  reasonably
     exercised  in good faith,  that  Insurance  Company has suffered a material
     adverse change in its business or financial  condition or is the subject of
     material  adverse  publicity and such material  adverse  change or material
     adverse  publicity  is likely to have a material  adverse  impact  upon the
     business  and  operation  of  that  Participating  Fund  or  Dreyfus,  such
     Participating  Fund  shall  notify  Insurance  Company  in  writing of such
     determination  and its  intent  to  terminate  this  Agreement,  and  after
     considering the actions taken by Insurance Company and any other changes in
     circumstances  since the giving of such notice,  such  determination of the
     Participating  Fund  shall  continue  to apply on the  sixtieth  (60th) day
     following  the  giving  of such  notice,  which  sixtieth  day shall be the
     effective date of termination;

     f. As to a Participating  Fund, upon termination of the Investment Advisory
     Agreement  between that  Participating  Fund and Dreyfus or its  successors
     unless  Insurance  Company  specifically  approves  the  selection of a new
     Participating  Fund  investment  adviser.  Such  Participating  Fund  shall
     promptly furnish notice of such termination to Insurance Company;

     g. As to a  Participating  Fund,  in the event  that  Participating  Fund's
     shares are not  registered,  issued or sold in accordance  with  applicable
     federal law, or such law precludes the use of such shares as the underlying
     investment medium of Contracts issued or to be issued by Insurance Company.
     Termination shall be effective  immediately as to that  Participating  Fund
     only upon such occurrence without notice;

     h. At the option of a Participating  Fund upon a determination by its Board
     in good faith that it is no longer  advisable and in the best  interests of
     shareholders of that  Participating Fund to continue to operate pursuant to
     this  Agreement.  Termination  pursuant  to this  Subsection  (h)  shall be
     effective upon notice by such  Participating  Fund to Insurance  Company of
     such termination;

     i. At the option of a Participating  Fund if the Contracts cease to qualify
     as annuity contracts or life insurance policies,  as applicable,  under the
     Code, or if such Participating Fund reasonably  believes that the Contracts
     may fail to so qualify;

     j. At the  option  of any party to this  Agreement,  upon  another  party's
     breach of any material provision of this Agreement;

     k.  At the  option  of a  Participating  Fund,  if the  Contracts  are  not
     registered,  issued or sold in accordance  with  applicable  federal and/or
     state law; or

     l. Upon assignment of this Agreement,  unless made with the written consent
     of every other non-assigning party.

     Any such  termination  pursuant to Section 10.2a,  10.2d,  10.2e,  10.2f or
     10.2k herein shall not affect the operation of Article V of this Agreement.
     Any termination of this Agreement shall not affect the operation of Article
     IX of this Agreement.

10.3 Notwithstanding  any termination of this Agreement pursuant to Section 10.2
     hereof,  each  Participating  Fund and  Dreyfus  may,  at the option of the
     Insurance  Company , continue to make available  additional  shares of that
     Participating  Fund,  for all Contracts in effect on the effective  date of
     termination  of  this  Agreement  (hereinafter  referred  to  as  "Existing
     Contracts").  Specifically,  without limitation, the owners of the Existing
     Contracts or Insurance Company,  whichever shall have legal authority to do
     so, shall be  permitted to  reallocate  investments  in that  Participating
     Fund, redeem  investments in that  Participating Fund and/or invest in that
     Participating  Fund upon the making of additional  purchase  payments under
     the Existing  Contracts.  In the event of a termination  of this  Agreement
     pursuant  to Section  10.2  hereof,  Insurance  Company,  as promptly as is
     practicable under the  circumstances,  shall notify  Participating Fund and
     Dreyfus whether Insurance Company desires to have that Participating Fund's
     shares available after such termination.  If such Participating Fund shares
     continue to be made  available  after such  termination,  the provisions of
     this  Agreement  shall  remain  in  effect  and  thereafter  either of that
     Participating  Fund or Insurance  Company may terminate the Agreement as to
     that  Participating  Fund,  as so continued  pursuant to this Section 10.3,
     upon  prior  written  notice to the other  party,  such  notice to be for a
     period  that is  reasonable  under the  circumstances  but, if given by the
     Participating Fund, need not be for more than six months.

10.4 Termination of this Agreement as to any one Participating Fund shall not be
     deemed a termination as to any other  Participating  Fund unless  Insurance
     Company or such other  Participating  Fund, as the case may be,  terminates
     this Agreement as to such other  Participating Fund in accordance with this
     Article X.

                                   ARTICLE XI
                                   AMENDMENTS

11.1 Any other changes in the terms of this  Agreement,  except for the addition
     or deletion of any  Participating  Fund as specified in Exhibit A, shall be
     made by agreement in writing between  Insurance Company and each respective
     Participating Fund.

                                   ARTICLE XII
                                     NOTICE

12.1 Each notice  required by this Agreement  shall be given by certified  mail,
     return  receipt  requested,  to the  appropriate  parties at the  following
     addresses:

         Insurance Company:     Cova Financial Services Life Insurance Company
                                One Tower Lane, Suite 300
                                Oakbrook Terrace, IL 60181
                                Attn:  General Counsel


         Participating Funds:   [Name of Fund]
                                c/o Premier Mutual Fund Services, Inc.
                                200 Park Avenue
                                New York, New York  10166
                                Attn:  Vice President and Assistant Secretary

         with copies to:        [Name of Fund]
                                c/o The Dreyfus Corporation
                                200 Park Avenue
                                New York, New York  10166
                                Attn:  General Counsel

                                Stroock & Stroock & Lavan
                                180 Maiden Lane
                                New York, New York  10038-4982
                                Attn:  Lewis G. Cole, Esq.
                                Stuart H. Coleman, Esq.

     Notice shall be deemed to be given on the date of receipt by the  addresses
     as evidenced by the return receipt.

                                  MISCELLANEOUS

13.1 This Agreement has been executed on behalf of each Fund by the  undersigned
     officer  of the  Fund  in his  capacity  as an  officer  of the  Fund.  The
     obligations  of this  Agreement  shall only be binding  upon the assets and
     property of the Fund and shall not be binding upon any  director,  trustee,
     officer or  shareholder  of the Fund  individually.  It is agreed  that the
     obligations  of the Funds are several and not joint,  that no Fund shall be
     liable  for any  amount  owing by  another  Fund and  that the  Funds  have
     executed one instrument for convenience only.

13.2 Each  Participating Fund and Insurance Company represents and warrants that
     the computer  systems which it will use in performing its duties under this
     Agreement  perform all date related  functions in respect of dates prior to
     the year 1999 accurately, and will perform all such functions in respect of
     dates during and after the year 1999 with the same accuracy.

                                       LAW

14.1 This Agreement  shall be construed in accordance  with the internal laws of
     the State of New York,  without  giving effect to principles of conflict of
     laws.





     IN WITNESS  WHEREOF,  the parties hereto have executed this Agreement to be
     duly executed and attested as of the date first above written.



<TABLE>
<CAPTION>
<S>                                                    <C>
                                                     COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY



                                                     By:

                                                     Its:

Attest:_____________________

                                                     DREYFUS LIFE AND ANNUITY INDEX FUND, INC. (d/b/a DREYFUS STOCK INDEX
                                                     FUND)



                                                     By:

                                                     Its:

Attest:_____________________

                                                     THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.



                                                     By:

                                                     Its:

Attest:_____________________





                                                     DREYFUS VARIABLE INVESTMENT FUND


                                                     By:

                                                     Its:

Attest:_____________________

                                                     DREYFUS INVESTMENT PORTFOLIOS



                                                     By:

                                                     Its:

Attest:_____________________
</TABLE>

                                    EXHIBIT A

                           LIST OF PARTICIPATING FUNDS


Dreyfus Stock Index Fund

Dreyfus Variable Investment Fund
      Capital Appreciation Portfolio
      Disciplined Stock Portfolio




                          FUND PARTICIPATION AGREEMENT

THIS AGREEMENT,  made and entered into this day of 1999 (the "Agreement") by and
among Cova Financial Services Life Insurance  Company,  organized under the laws
of the State of Missouri (the "Company"),  on behalf of itself and each separate
account of the Company named in Schedule A to this Agreement,  as may be amended
from time to time (each account referred to as the "Account" and collectively as
the "Accounts"); INVESCO Variable Investment Funds, Inc., an open-end management
investment  company  organized  under  the laws of the  State of  Maryland  (the
"Fund");  INVESCO Funds Group,  Inc., a corporation  organized under the laws of
the State of Delaware and investment  adviser to the Fund (the  "Adviser");  and
INVESCO Distributors,  Inc., a corporation organized under the laws of the State
of   Delaware   and   principal   underwriter/distributor   of  the  Fund   (the
"Distributor).

WHEREAS,  the Fund  engages in  business as an  open-end  management  investment
company and was established for the purpose of serving as the investment vehicle
for separate  accounts  established  for variable life  insurance  contracts and
variable  annuity  contracts  to be offered by  insurance  companies  which have
entered into participation  agreements  substantially  similar to this Agreement
(the "Participating Insurance Companies"), and

WHEREAS,  beneficial  interests in the Fund are divided  into several  series of
shares,  each  representing  the interest in a particular  managed  portfolio of
securities and other assets (the "Portfolios"); and

WHEREAS,  the Company,  as depositor,  has  established the Accounts to serve as
investment  vehicles for certain  variable  annuity  contracts and variable life
insurance  policies and funding  agreements  offered by the Company set forth on
Schedule A (the "Contracts"); and

WHEREAS,  the Accounts are duly organized,  validly  existing  segregated  asset
accounts,  established  by  resolutions of the Board of Directors of the Company
under the  insurance  laws of the  State of  Missouri,  to set aside and  invest
assets attributable to the Contracts; and

WHEREAS,  to the extent permitted by applicable  insurance laws and regulations,
the Company intends to purchase shares of the Portfolios named in Schedule B, as
such schedule may be amended from time to time (the "Designated  Portfolios") on
behalf of the Accounts to fund the Contracts;

NOW,  THEREFORE,  in consideration of their mutual  promises,  the Company,  the
Fund, the Adviser and the Distributor agree as follows:

                          ARTICLE I SALE OF FUND SHARES

1.1  The Fund  agrees to sell to the  Company  those  shares  of the  Designated
     Portfolios  which each  Account  orders,  executing  such orders on a daily
     basis at the net asset  value  (and with no sales  charges)  next  computed
     after  receipt and  acceptance by the Fund or its designee of the order for
     the shares of the Fund.  For purposes of this Section 1.1, the Company will
     be the  designee of the Fund for  receipt of such orders from each  Account
     and receipt by such designee will constitute receipt by the Fund;  provided
     that the Fund receives  notice of such order by 11:00 a.m.  Eastern Time on
     the next following  business day. "Business Day" will mean any day on which
     the New York  Stock  Exchange  is open for  trading  and on which  the Fund
     calculates  its net asset value pursuant to the rules of the Securities and
     Exchange  Commission  (the  "Commission").  The Fund may net the  notice of
     redemptions  it  receives  from  the  Company  under  Section  1.3 of  this
     Agreement  against the notice of  purchases  it  receives  from the Company
     under this Section 1.1.

1.2  The  Company  will pay for Fund  shares on the next  Business  Day after an
     order to  purchase  Fund shares is made in  accordance  with  Section  1.1.
     Payment will be made in federal funds  transmitted by wire. Upon receipt by
     the Fund of the payment, such funds shall cease to be the responsibility of
     the Company and shall become the responsibility of the Fund.

1.3  The Fund agrees to redeem for cash, upon the Company's request, any full or
     fractional shares of the Fund held by the Company,  executing such requests
     on a daily basis at the net asset  value next  computed  after  receipt and
     acceptance  by the Fund or its agent of the  request  for  redemption.  For
     purposes of this  Section 1.3, the Company will be the designee of the Fund
     for receipt of requests  for  redemption  from each  Account and receipt by
     such  designee  will  constitute  receipt  by the Fund;  provided  the Fund
     receives notice of such requests for redemption by 11:00 a.m.  Eastern Time
     on the next following  Business Day.  Payment will be made in federal funds
     transmitted  by wire to the Company's  account as designated by the Company
     in writing from time to time,  on the same  Business Day the Fund  receives
     notice of the redemption order from the Company.  After consulting with the
     Company,  the  Fund  reserves  the  right to delay  payment  of  redemption
     proceeds,  but in no event may such  payment  be  delayed  longer  than the
     period permitted under Section 22(e) of the Investment  Company Act of 1940
     (the "1940 Act"). The Fund will not bear any responsibility  whatsoever for
     the proper  disbursement or crediting of redemption  proceeds;  the Company
     alone will be responsible for such action. If notification of redemption is
     received after 11:00 Eastern Time, payment for redeemed shares will be made
     on the  next  following  Business  Day.  The  Fund  may net the  notice  of
     purchases it receives from the Company under Section 1.1 of this  Agreement
     against the notice of  redemptions  it receives from the Company under this
     Section 1.3.

1.4  The Fund  agrees to make  shares  of the  Designated  Portfolios  available
     continuously  for purchase at the  applicable  net asset value per share by
     Participating Insurance Companies and their separate accounts on those days
     on which the Fund  calculates  its  Designated  Portfolio  net asset  value
     pursuant to rules of the Commission;  provided,  however, that the Board of
     Directors  of the Fund (the "Fund  Board") may refuse to sell shares of any
     Portfolio to any person,  or suspend or terminate the offering of shares of
     any  Portfolio  if  such  action  is  required  by  law  or  by  regulatory
     authorities  having  jurisdiction or is, in the sole discretion of the Fund
     Board,  acting in good  faith and in light of its  fiduciary  duties  under
     federal and any applicable  state laws,  necessary in the best interests of
     the shareholders of such Portfolio.

1.5  The Fund agrees that shares of the Fund will be sold only to  Participating
     Insurance  Companies and their  separate  accounts,  qualified  pension and
     retirement  plans or such other  persons  as are  permitted  under  Section
     817(h)(4) of the Internal  Revenue Code of 1986, as amended,  (the "Code"),
     and regulations promulgated  thereunder,  the sale to which will not impair
     the tax  treatment  currently  afforded  the  Contracts.  No  shares of any
     Portfolio will be sold directly to the general public.

1.6  The Fund will not sell Fund  shares to any  insurance  company or  separate
     account unless an agreement containing provisions substantially the same as
     Articles I, III, V, and VI of this  Agreement  are in effect to govern such
     sales.

1.7  The  Company  agrees to  purchase  and redeem the shares of the  Designated
     Portfolios offered by the then current prospectus of the Fund in accordance
     with the  provisions of such  prospectus.  1.8 Issuance and transfer of the
     Fund's shares will be by book entry only.  Stock  certificates  will not be
     issued to the Company or to any Account. Purchase and redemption orders for
     Fund shares will be recorded in an  appropriate  title for each  Account or
     the appropriate sub-account of each Account.

1.9  The Fund will furnish same day notice (by  facsimile) to the Company of the
     declaration of any income,  dividends or capital gain distributions payable
     on each Designated Portfolio's shares. The Company hereby elects to receive
     all such dividends and distributions as are payable on the Portfolio shares
     in the form of additional  shares of that Portfolio at the ex-dividend date
     net asset  values.  The Company  reserves the right to revoke this election
     and to receive all such dividends and  distributions in cash. The Fund will
     notify  the  Company  of the  number of shares so issued as payment of such
     dividends and distributions.

1.10 The Fund  will make the net  asset  value  per  share  for each  Designated
     Portfolio available to the Company via electronic means on a daily basis as
     soon as  reasonably  practical  after  the net  asset  value  per  share is
     calculated  and will use its best  efforts to make such net asset value per
     share available by 6:30 p.m., Eastern Time, each business day. In the event
     the Fund is unable  to meet the 6:30  p.m.  time  stated  herein,  it shall
     provided  additional  time for the Company to place orders for the purchase
     and redemption of shares.  Such  additional time shall equal the additional
     time  which the Fund  takes to make the net  asset  value  available to the
     Company.  Notwithstanding the foregoing, such purchase or redemption orders
     shall not be placed by Company  later than 12:30 p.m.  Eastern  Time on the
     Business Day next following  receipt of such order by Company.  If the Fund
     provides  the  Company  materially  incorrect  net  asset  value  per share
     information  (as  determined  under SEC  guidelines),  the Company shall be
     entitled to an adjustment to the number of shares  purchased or redeemed to
     reflect the correct net asset value per share.  Any  material  error in the
     calculation or reporting of net asset value per share,  dividend or capital
     gain  information  shall be reported to the Company  upon  discovery by the
     Fund.  Furthermore,  the  Distributor  shall be liable  for the  reasonable
     administrative  costs incurred by the Company in relation to the correction
     of any  material  error.  Administrative  costs  shall  include  reasonable
     allocation of staff time, costs of outside service providers,  printing and
     postage.

                    ARTICLE II REPRESENTATIONS AND WARRANTIES

2.1  The Company  represents  and  warrants  that the  Contracts  are or will be
     registered under the Securities Act of 1933 (the "1933 Act"), or are exempt
     from  registration  thereunder,  and that the Contracts  will be issued and
     sold in compliance with all applicable  federal and state laws. The Company
     further  represents  and  warrants  that it is an  insurance  company  duly
     organized and in good standing under applicable law and that it has legally
     and validly  established  each Account as a separate account under the laws
     of the State of Missouri and that each Account is or will be  registered as
     a unit  investment  trust in accordance with the provisions of the 1940 Act
     to serve as a segregated investment account for the Contracts, or is exempt
     from registration  thereunder,  and that it will maintain such registration
     for so long as any Contracts are  outstanding,  as applicable.  The Company
     will amend the registration  statement under the 1933 Act for the Contracts
     and the registration statement under the 1940 Act for the Account from time
     to time as  required  in order to effect  the  continuous  offering  of the
     Contracts or as may  otherwise be required by  applicable  law. The Company
     will register and qualify the  Contracts  for sale in  accordance  with the
     securities  laws of the  various  states  only if and to the extent  deemed
     necessary by the Company.

2.2  The Company  represents that the Contracts are currently and at the time of
     issuance  will be  treated  as  annuity  contracts  and/or  life  insurance
     policies (as applicable) under applicable  provisions of the Code, and that
     it will make  every  effort to  maintain  such  treatment  and that it will
     notify the Fund and the Adviser  immediately upon having a reasonable basis
     for believing  that the Contracts have ceased to be so treated or that they
     might not be so treated in the future.

2.3  The Company represents and warrants that it will not purchase shares of the
     Designated  Portfolio(s) with assets derived from tax-qualified  retirement
     plans except,  indirectly,  through Contracts  purchased in connection with
     such plans.

2.4  The Fund represents and warrants that shares of the Designated Portfolio(s)
     sold pursuant to this Agreement  will be registered  under the 1933 Act and
     duly authorized for issuance in accordance with applicable law and that the
     Fund is and will remain  registered  as an open-end  management  investment
     company  under the 1940 Act for as long as such  shares  of the  Designated
     Portfolio(s) are sold. The Fund will amend the  registration  statement for
     its  shares  under  the 1933  Act and the  1940  Act  from  time to time as
     required in order to effect the continuous offering of its shares. The Fund
     will  register and qualify the shares of the  Designated  Portfolio(s)  for
     sale in accordance  with the laws of the various  states only if and to the
     extent deemed advisable by the Fund.

2.5  The Fund  represents  that it will use its best  efforts to comply with any
     applicable  state  insurance  laws or  regulations as they may apply to the
     investment objectives, policies and restrictions of the Portfolios, as they
     may apply to the Fund, to the extent  specifically  requested in writing by
     the Company.  If the Fund cannot comply with such state  insurance  laws or
     regulations,  it will so notify the Company in  writing.  The Fund makes no
     other representation as to whether any aspect of its operations (including,
     but not limited to, fees and expenses,  and investment  policies)  complies
     with the insurance laws or regulations of any state. The Company represents
     that it will use its best  efforts to notify  the Fund of any  restrictions
     imposed by state insurance laws that may become applicable to the Fund as a
     result of the Accounts' investments therein. The Fund and the Adviser agree
     that they will furnish the information  required by state insurance laws to
     assist the Company in obtaining the authority needed to issue the Contracts
     in various states.

2.6  The  Fund  currently  does  not  intend  to make any  payments  to  finance
     distribution  expenses  pursuant  to  Rule  12b-1  under  the  1940  Act or
     otherwise,  although  it  reserves  the right to make such  payments in the
     future.  To the extent  that it decides  to finance  distribution  expenses
     pursuant to Rule 12b-1,  the Fund  undertakes  to have the directors of its
     Fund Board,  a majority of whom are not  "interested"  persons of the Fund,
     formulate  and  approve  any plan under Rule 12b-1 to finance  distribution
     expenses.

2.7  The Fund  represents  that it is lawfully  organized  and validly  existing
     under the laws of the State of Maryland and that it does and will comply in
     all material respects with applicable provisions of the 1940 Act.

2.8  The Fund  represents  and  warrants  that all of its  directors,  officers,
     employees,  investment  advisers,  and  other  individuals/entities  having
     access to the funds and/or securities of the Fund are and continue to be at
     all times covered by a blanket  fidelity  bond or similar  coverage for the
     benefit  of the Fund in an amount  not less than the  minimal  coverage  as
     required currently by Rule 17g-(1) of the 1940 Act or related provisions as
     may be promulgated from time to time. The aforesaid bond includes  coverage
     for larceny and embezzlement and is issued by a reputable bonding company.

2.9  The  Adviser  represents  and  warrants  that it is duly  registered  as an
     investment  adviser under the Investment  Advisers Act of 1940, as amended,
     and will  remain duly  registered  under all  applicable  federal and state
     securities  laws and that it will perform its  obligations  for the Fund in
     accordance in all material  respects with the laws of the State of Delaware
     and any applicable state and federal securities laws.

1.10 The  Distributor  represents  and  warrants  that  it  is  registered  as a
     broker-dealer  under the  Securities  and Exchange Act of 1934,  as amended
     (the "1934  Act") and will  remain  duly  registered  under all  applicable
     federal and state  securities laws, and is a member in good standing of the
     National  Association of Securities  Dealers,  Inc.  ("NASD") and serves as
     principal underwriter/distributor of the Funds and that it will perform its
     obligations  for the Fund in accordance  in all material  respects with the
     laws  of the  State  of  Delaware  and any  applicable  state  and  federal
     securities laws.

1.11 The Fund,  the Adviser and the  Distributor  represents and warrants to the
     Company that each has a Year 2000 compliance  program in existence and that
     each reasonably  intends to be Year 2000 compliant so as to be able perform
     all of the  services  and/or  obligations  contemplated  by or  under  this
     Agreement without interruption.  The Fund, the Adviser, and the Distributor
     shall  immediately  notify  the  Company if it  determines  that it will be
     unable perform all of the services  and/or  obligations  contemplated by or
     under this Agreement in a manner that is Year 2000 compliant.

                          ARTICLE III - FUND COMPLIANCE

3.1  The Fund and the Adviser acknowledge that any failure (whether  intentional
     or in  good  faith  or  otherwise)  to  comply  with  the  requirements  of
     Subchapter  M of the Code or the  diversification  requirements  of Section
     817(h)  of the Code may  result  in the  Contracts  not  being  treated  as
     variable  contracts  for  federal  income tax  purposes,  which  would have
     adverse  tax  consequences  for  Contract  owners and could also  adversely
     affect the  Company's  corporate  tax  liability.  The Fund and the Adviser
     further  acknowledge that any such failure may result in costs and expenses
     being   incurred  by  the   Company  in   obtaining   whatever   regulatory
     authorizations  are  required to  substitute  shares of another  investment
     company  for those of the failed  Fund or as well as fees and  expenses  of
     legal  counsel and other  advisors  to the  Company and any federal  income
     taxes, interest or tax penalties incurred by the Company in connection with
     any such failure.

3.2  The Fund  represents  and  warrants  that it is  currently  qualified  as a
     Regulated  Investment  Company under  Subchapter M of the Code, and that it
     will maintain such  qualification  (under  Subchapter M or any successor or
     similar  provision)  and that it will notify the Company  immediately  upon
     having a reasonable basis for believing that it has ceased to so qualify or
     that it might not so qualify in the future.

3.3  The  Fund  represents  that it will at all  times  invest  money  from  the
     Contracts in such a manner as to ensure that the Contracts  will be treated
     as variable contracts under the Code and the regulations issued thereunder;
     including,  but not limited to, that the Fund will at all times comply with
     Section 817(h) of the Code and Treasury Regulation 1.817-5, as amended from
     time to time,  relating to the  diversification  requirements  for variable
     annuity, endowment, or life insurance contracts, and with Section 817(d) of
     the Code,  relating  to the  definition  of a  variable  contract,  and any
     amendments or other  modifications to such Section or Regulation.  The Fund
     will notify the Company  immediately  upon  having a  reasonable  basis for
     believing that the Fund or a Portfolio thereunder has ceased to comply with
     the  diversification  requirements  or that the Fund or Portfolio might not
     comply with the diversification requirements in the future. In the event of
     a breach of this  representation  by the Fund, it will take all  reasonable
     steps to adequately  diversify the Fund so as to achieve  compliance within
     the grace period afforded by Treasury Regulation 1.817-5.

2.4  The Adviser  agrees to provide the Company with a certificate  or statement
     indicating  compliance by each Portfolio of the Fund with Section 817(h) of
     the Code, such  certificate or statement to be sent to the Company no later
     than thirty (30) days following the end of each calendar quarter.

                ARTICLE IV PROSPECTUS AND PROXY STATEMENTS/VOTING

4.1  The Fund will  provide the Company  with as many copies of the current Fund
     prospectus and any supplements  thereto for the Designated  Portfolio(s) as
     the Company may reasonably request for distribution, at the Fund's expense,
     to Contract owners at the time of Contract fulfillment and confirmation. To
     the  extent  that the  Designated  Portfolio(s)  are one or more of several
     Portfolios  of the Fund,  the Fund  shall  bear the cost of  providing  the
     Company only with disclosure  related to the Designated  Portfolio(s).  The
     Fund will provide, at the Fund's expense, as many copies of said prospectus
     as necessary for distribution,  at the Fund's expense, to existing Contract
     owners.  The Fund will provide the copies of said prospectus to the Company
     or to its mailing  agent.  The Company will  distribute  the  prospectus to
     existing  Contract owners and will bill the Fund for the reasonable cost of
     such distribution.  If requested by the Company, in lieu thereof,  the Fund
     will  provide  such  documentation,  including  a final  copy of a  current
     prospectus set in type at the Fund's  expense,  and other  assistance as is
     reasonably  necessary  in order for the Company at least  annually (or more
     frequently if the Fund  prospectus is amended more  frequently) to have the
     new  prospectus for the Contracts,  prospectuses  of other funds  available
     under the Contract,  and the Fund's new  prospectus  printed  together,  in
     which case the Fund  agrees to pay its  proportionate  share of  reasonable
     expenses  directly  related  to  the  required  disclosure  of  information
     concerning the Fund. The Fund will, upon request,  provide the Company with
     a copy of the Fund's prospectus  through electronic means to facilitate the
     Company's efforts to provide Fund prospectuses via electronic delivery,  in
     which case the Fund  agrees to pay its  proportionate  share of  reasonable
     expenses related to the required  disclosure of information  concerning the
     Fund.

4.2  The  Fund's   prospectus  will  state  that  the  Statement  of  Additional
     Information  (the "SAI") for the Fund is available  from the  Company.  The
     Fund will provide the Company,  at the Fund's expense,  with as many copies
     of the  SAI and any  supplements  thereto  as the  Company  may  reasonably
     request for distribution,  at the Fund's expense,  to prospective  Contract
     owners and applicants.  To the extent that the Designated  Portfolio(s) are
     one or more of several Portfolios of the Fund, the Fund shall bear the cost
     of providing  the Company only with  disclosure  related to the  Designated
     Portfolio(s).  The Fund will provide, at the Fund's expense, as many copies
     of said SAI as necessary for  distribution,  at the Fund's expense,  to any
     existing  Contract  owner who requests such  statement or whenever state or
     federal law requires that such statement be provided. The Fund will provide
     the copies of said SAI to the Company or to its mailing agent.  The Company
     will distribute the SAI as requested or required and will bill the Fund for
     the reasonable cost of such distribution.

4.3  The Fund,  at its expense,  will  provide the Company or its mailing  agent
     with copies of its proxy material, if any, reports to shareholders/Contract
     owners and other permissible communications to shareholders/Contract owners
     in such quantity as the Company will reasonably  require.  The Company will
     distribute  this  proxy  material,  reports  and  other  communications  to
     existing  Contract owners and will bill the Fund for the reasonable cost of
     such distribution.

3.4  If and to the extent required by law, the Company will:

     (a)  solicit voting instructions from Contract owners;

     (b)  vote the shares of the  Designated  Portfolios  held in the Account in
          accordance with instructions received from Contract owners; and

     (c)  vote shares of the Designated Portfolios held in the Account for which
          no timely  instructions have been received,  in the same proportion as
          shares of such Designated  Portfolio for which  instructions have been
          received from the  Company's  Contract  owners,  so long as and to the
          extent that the  Commission  continues  to  interpret  the 1940 Act to
          require  pass-through  voting privileges for variable Contract owners.
          The  Company  reserves  the  right  to vote  Fund  shares  held in any
          segregated  asset account in its own right, to the extent permitted by
          law. The Company will be  responsible  for assuring  that the Accounts
          participating  in the Fund  calculates  voting  privileges in a manner
          consistent  with all legal  requirements,  including  the Proxy Voting
          Procedures  set forth in  Schedule C and the Mixed and Shared  Funding
          Exemptive Order, as described in Section 7.1.

4.5  The Fund will comply with all  provisions of the 1940 Act requiring  voting
     by shareholders, and in particular, the Fund either will provide for annual
     meetings (except insofar as the Commission may interpret  Section 16 of the
     1940 Act not to require such meetings) or, as the Fund  currently  intends,
     to comply with Section  16(c) of the 1940 Act (although the Fund is not one
     of the trusts  described in Section  16(c) of the 1940 Act) as well as with
     Sections 16(a) and, if and when applicable,  16(b).  Further, the Fund will
     act in accordance with the Commission's  interpretation of the requirements
     of Section  16(a) with respect to periodic  elections of directors and with
     whatever rules the Commission may promulgate with respect thereto.

                    ARTICLE V SALES MATERIAL AND INFORMATION

5.1  The Company will furnish, or will cause to be furnished, to the Fund or the
     Adviser,  each piece of sales literature or other  promotional  material in
     which the Fund or the  Adviser is named,  at least ten (10)  Business  Days
     prior to its use. No such  material will be used if the Fund or the Adviser
     reasonably  objects to such use within five (5) Business Days after receipt
     of such material.

5.2  The Company will not give any  information or make any  representations  or
     statements on behalf of the Fund or concerning the Fund in connection  with
     the sale of the Contracts  other than the  information  or  representations
     contained in the registration statement, prospectus or SAI for Fund shares,
     as such  registration  statement,  prospectus  and SAI  may be  amended  or
     supplemented  from time to time, or in reports or proxy  statements for the
     Fund,  or in published  reports for the Fund which are in the public domain
     or  approved  by the  Fund or the  Adviser  for  distribution,  or in sales
     literature or other material provided by the Fund or by the Adviser, except
     with permission of the Fund or the Adviser.  The Fund and the Adviser agree
     to respond to any request for approval on a prompt and timely basis.

5.3  The Fund or the Adviser will furnish, or will cause to be furnished, to the
     Company  or  its  designee,   each  piece  of  sales  literature  or  other
     promotional material in which the Company or its separate account is named,
     at least ten (10)  Business Days prior to its use. No such material will be
     used if the Company reasonably objects to such use within five (5) Business
     Days after receipt of such material.

5.4  The  Fund  and the  Adviser  will  not  give  any  information  or make any
     representations  or statements  on behalf of the Company or concerning  the
     Company,  each Account,  or the  Contracts  other than the  information  or
     representations  contained in a registration  statement,  prospectus or SAI
     for the Contracts, as such registration  statement,  prospectus and SAI may
     be amended or supplemented  from time to time, or in published  reports for
     each Account or the Contracts which are in the public domain or approved by
     the Company for distribution to Contract owners,  or in sales literature or
     other  material  provided by the  Company,  except with  permission  of the
     Company.  The Company  agrees to respond to any  request for  approval on a
     prompt and timely basis.

5.5  The Fund will  provide  to the  Company at least one  complete  copy of all
     registration  statements,  prospectuses,  SAIs, reports,  proxy statements,
     sales  literature  and  other  promotional   materials,   applications  for
     exemptions,  requests for no-action  letters,  and all amendments to any of
     the above, that relate to the Fund or its shares,  within a reasonable time
     after filing of each such document with the Commission or the NASD.

5.6  The  Company  will  provide to the Fund at least one  complete  copy of all
     definitive prospectuses,  definitive SAI, reports, solicitations for voting
     instructions,   sales   literature   and   other   promotional   materials,
     applications  for  exemptions,  requests  for no  action  letters,  and all
     amendments  to any of the  above,  that  relate  to the  Contracts  or each
     Account,  contemporaneously  with the filing of each such document with the
     Commission  or  the  NASD  (Except  that  with  respect  to  post-effective
     amendments  to  such   prospectuses  and  SAIs  and  sales  literature  and
     promotional material, only those prospectuses and SAIs and sales literature
     and  promotional  material  that  relate  to or refer  to the Fund  will be
     provided.)  In addition,  the Company will provide to the Fund at least one
     complete copy of (i) a registration statement that relates to the Contracts
     or  each  Account,   containing   representative  and  relevant  disclosure
     concerning  the  Fund;  and  (ii)  any  post-effective  amendments  to  any
     registration  statements  relating to the  Contracts  or such  Account that
     refer to or relate to the Fund.

5.7  For  purposes  of this  Article V, the phrase  "sales  literature  or other
     promotional material" includes, but is not limited to, advertisements (such
     as material published,  or designed for use in, a newspaper,  magazine,  or
     other periodical, radio, television, telephone or tape recording, videotape
     display,  signs or  billboards,  motion  pictures,  or other public  media,
     (i.e.,   on-line   networks  such  as  the  Internet  or  other  electronic
     messages)),  sales literature (i.e., any written communication  distributed
     or  made  generally  available  to  customers  or  the  public,   including
     brochures,  circulars,  research  reports,  market  letters,  form letters,
     seminar  texts,  reprints  or excerpts  of any other  advertisement,  sales
     literature,  or published  article),  educational or training  materials or
     other communications distributed or made generally available to some or all
     agents  or  employees,   registration   statements,   prospectuses,   SAIs,
     shareholder   reports,   and  proxy   materials  and  any  other   material
     constituting sales literature or advertising under the NASD rules, the 1933
     Act or the 1940 Act.

5.8  The Fund and the Adviser  hereby  consent to the Company's use of the names
     INVESCO,  AMVESCAP and INVESCO  Funds Group,  Inc., as well as the names of
     the  Designated  Portfolios set forth in Schedule B of this  Agreement,  in
     connection  with marketing the Contracts,  subject to the terms of Sections
     5.1 and 5.2 of this  Agreement.  The Fund and the Adviser hereby consent to
     the use of any logo or mark  used by the Fund or  Adviser,  subject  to the
     Fund's  and/or the Adviser's  approval of such use and in  accordance  with
     reasonable  requirements  of the Fund or the  Adviser.  Such  consent  will
     terminate with the  termination of this  Agreement.  The Company agrees and
     acknowledges  that either of the Fund, the Adviser or the  Distributor  are
     the  owner of the  name,  logo or mark and that all use of any  designation
     comprised  in  whole  or in part of the  name,  logo  or  mark  under  this
     Agreement  shall  inure to the  benefit  of the Fund,  Adviser  and/or  the
     Distributor.

4.9  The Fund, the Adviser,  the  Distributor and the Company agree to adopt and
     implement  procedures   reasonably  designed  to  ensure  that  information
     concerning  the  Company,   the  Fund,  the  Adviser  or  the  Distributor,
     respectively,  and their respective affiliated companies,  that is intended
     for use only by brokers or agents selling the Contracts is properly  marked
     as "Not For Use With The Public" and that such information is only so used.

                      ARTICLES VI FEES, COSTS AND EXPENSES

6.1  The Fund will pay no fee or other  compensation  to the Company  under this
     Agreement,  except as  provided  below:  (a) if the Fund or any  Designated
     Portfolio  adopts and  implements  a plan  pursuant to Rule 12b-1 under the
     1940 Act to finance distribution  expenses,  then, subject to obtaining any
     required exemptive orders or other regulatory approvals,  the Fund may make
     payments to the Company or to the  underwriter  for the Contracts if and in
     such amounts agreed to by the Fund in writing; (b) the Fund may pay fees to
     the Company for  administrative  services  provided to Contract owners that
     are  not  primarily  intended  to  result  in the  sale  of  shares  of the
     Designated Portfolio or of underlying Contracts.

5.2  All expenses  incident to performance by the Fund of this Agreement will be
     paid  by the  Fund  to the  extent  permitted  by law.  All  shares  of the
     Designated  Portfolios  will be duly authorized for issuance and registered
     in  accordance  with  applicable  federal  law and,  to the  extent  deemed
     advisable by the Fund, in accordance  with  applicable  state law, prior to
     sale.  The Fund will bear the  expenses  for the cost of  registration  and
     qualification  of the Fund's  shares,  including  without  limitation,  the
     preparation  of and  filing  with the SEC of  Forms  N-SAR  and Rule  24f-2
     Notices  and  payment of all  applicable  registration  or filing fees with
     respect  to shares  of the  Fund;  preparation  and  filing  of the  Fund's
     prospectus,  SAI and registration  statement,  proxy materials and reports;
     typesetting the Fund's prospectus; typesetting and printing proxy materials
     and  reports to  Contract  owners  (including  the costs of printing a Fund
     prospectus  that  constitutes  an annual  report);  the  preparation of all
     statements  and notices  required by any federal or state law; all taxes on
     the issuance or transfer of the Fund's shares; any expenses permitted to be
     paid or assumed by the Fund  pursuant to a plan,  if any,  under Rule 12b-1
     under  the 1940  Act;  and  other  costs  associated  with  preparation  of
     prospectuses  and SAIs  for the  Designated  Portfolios  in  electronic  or
     typeset  format,  as well as any  distribution  expenses  as set  forth  in
     Article III of this Agreement.

5.3  In the event the Fund intends to terminate the existence of a Portfolio(s),
     the parties shall negotiate in good faith to determine a fair and equitable
     allocation  between the parties of all expenses incurred in connection with
     any  fund  substitution  undertaken  by the  Company  as a  result  of such
     termination.  Such  expenses  shall  include  but not be  limited to legal,
     accounting and brokerage costs.

                    ARTICLE VII MIXED & SHARED FUNDING RELIEF

7.1  The Fund  represents  and  warrants  that it has received an order from the
     Commission granting Participating  Insurance Companies and variable annuity
     separate accounts and variable life insurance separate accounts relief from
     the provisions of Sections 9(a),  13(a),  15(a),  and 15(b) of the 1940 Act
     and  Rules  6e-2(b)(15)  and  6e-3(T)(b)(15)   thereunder,  to  the  extent
     necessary  to permit  shares of the Fund to be sold to and held by variable
     annuity separate accounts and variable life insurance  separate accounts of
     both  affiliated and  unaffiliated  Participating  Insurance  Companies and
     qualified  pension and  retirement  plans  outside of the separate  account
     context (the "Mixed and Shared Funding  Exemptive  Order").  The parties to
     this Agreement agree that the conditions or  undertakings  specified in the
     Mixed and  Shared  Funding  Exemptive  Order and that may be imposed on the
     Company, the Fund and/or the Adviser by virtue of the receipt of such order
     by the  Commission,  will be  incorporated  herein by  reference,  and such
     parties agree to comply with such conditions and undertakings to the extent
     applicable to each such party.

7.2  The  Fund  Board  will   monitor  the  Fund  for  the   existence   of  any
     irreconcilable material conflict among the interests of the Contract owners
     of all separate accounts investing in the Fund. An irreconcilable  material
     conflict may arise for a variety of reasons, including, but not limited to:
     (a) an action by any state insurance regulatory authority;  (b) a change in
     applicable  federal  or  state  insurance,   tax,  or  securities  laws  or
     regulations,  or a public  ruling,  private  letter  ruling,  no-action  or
     interpretative  letter,  or  any  similar  action  by  insurance,  tax,  or
     securities  regulatory  authorities;  (c)  an  administrative  or  judicial
     decision  in  any  relevant  proceeding;   (d)  the  manner  in  which  the
     investments of any Portfolio are being managed;  (e) a difference in voting
     instructions  given by  Participating  Insurance  Companies  or by variable
     annuity and variable life insurance  Contract owners;  or (f) a decision by
     an insurer to disregard the voting  instructions  of Contract  owners.  The
     Fund  Board will  promptly  inform the  Company  if it  determines  that an
     irreconcilable  material  conflict exists and the implications  thereof.  A
     majority of the Fund Board will consist of persons who are not "interested"
     persons of the Fund.

7.3  The Company will report any potential or existing  conflicts of which it is
     aware to the Fund  Board.  The  Company  agrees to assist the Fund Board in
     carrying out its  responsibilities,  as  delineated in the Mixed and Shared
     Funding  Exemptive  Order, by providing the Fund Board with all information
     reasonably necessary for the Fund Board to consider any issues raised. This
     includes, but is not limited to, an obligation by the Company to inform the
     Fund  Board  whenever   Contract  owner  voting   instructions  are  to  be
     disregarded.   The  Fund  Board  will  record  in  its  minutes,  or  other
     appropriate  records, all reports received by it and all action with regard
     to a conflict.

7.4  If it is determined  by a majority of the Fund Board,  or a majority of its
     disinterested  directors,  that an irreconcilable material conflict exists,
     the Company and other  Participating  Insurance  Companies  will,  at their
     expense  and to the  extent  reasonably  practicable  (as  determined  by a
     majority of the disinterested directors), take whatever steps are necessary
     to remedy or eliminate  the  irreconcilable  material  conflict,  up to and
     including:  (a)  withdrawing  the  assets  allocable  to some or all of the
     Accounts from the Fund or any Portfolio  and  reinvesting  such assets in a
     different  investment  medium,  including  (but  not  limited  to)  another
     Portfolio of the Fund, or submitting the question  whether such segregation
     should be  submitted  to a vote of all  affected  Contract  owners  and, as
     appropriate,  segregating  the  assets  of  any  appropriate  group  (i.e.,
     variable annuity Contract owners or variable life insurance Contract owners
     of one or more  Participating  Insurance  Companies) that votes in favor of
     such segregation, or offering to the affected Contract owners the option of
     making such a change;  and (b)  establishing  a new  registered  management
     investment company or managed separate account.

7.5  If a material  irreconcilable  conflict arises because of a decision by the
     Company to disregard Contract owner voting instructions, and such disregard
     of voting  instructions  could conflict with the majority of Contract owner
     voting  instructions,  and the  Company's  judgment  represents  a minority
     position or would preclude a majority vote, the Company may be required, at
     the Fund's election,  to withdraw the affected sub-account of the Account's
     investment in the Fund and terminate  this  Agreement  with respect to such
     sub-account;  provided,  however, that such withdrawal and termination will
     be limited to the extent required by the foregoing  irreconcilable material
     conflict as determined by a majority of the disinterested  directors of the
     Fund  Board.  No  charge or  penalty  will be  imposed  as a result of such
     withdrawal.  Any such withdrawal and termination must take place within six
     (6) months  after the Fund gives  written  notice to the Company  that this
     provision is being implemented.  Until the end of such six-month period the
     Adviser and Fund will,  to the extent  permitted  by law and any  exemptive
     relief  previously  granted to the Fund,  continue to accept and  implement
     orders by the Company for the purchase  (and  redemption)  of shares of the
     Fund.

7.6  If an  irreconcilable  conflict arises because a particular state insurance
     regulator's  decision applicable to the Company conflicts with the majority
     of other state  insurance  regulators,  then the Company will  withdraw the
     affected  sub-account of the Account's investment in the Fund and terminate
     this Agreement with respect to such sub-account;  provided,  however,  that
     such withdrawal and  termination  will be limited to the extent required by
     the foregoing  irreconcilable material conflict as determined by a majority
     of the disinterested directors of the Fund Board. No charge or penalty will
     be  imposed  as a  result  of such  withdrawal.  Any  such  withdrawal  and
     termination  must take place  within  six (6)  months  after the Fund gives
     written  notice to the Company that this  provision  is being  implemented.
     Until the end of such  six-month  period the Advisor and Fund will,  to the
     extent permitted by law and any exemptive relief previously  granted to the
     Fund,  continue  to accept  and  implement  orders by the  Company  for the
     purchase (and redemption) of shares of the Fund.

7.7  For purposes of Sections 7.4 through 7.7 of this  Agreement,  a majority of
     the  disinterested  members of the Fund Board will  determine  whether  any
     proposed action adequately  remedies any irreconcilable  material conflict,
     but in no event,  other than as specified in Section 7.4,  will the Fund be
     required to establish a new funding medium for the  Contracts.  The Company
     will not be required by Section 7.4 to  establish a new funding  medium for
     the  Contracts if an offer to do so has been declined by vote of a majority
     of Contract owners affected by the irreconcilable material conflict.

7.7  The Company will at least  annually  submit to the Fund Board such reports,
     materials or data as the Fund Board may reasonably request so that the Fund
     Board may fully carry out the duties  imposed upon it as  delineated in the
     Mixed and Shared Funding  Exemptive Order, and said reports,  materials and
     data will be submitted  more  frequently if deemed  appropriate by the Fund
     Board.

7.8  If and to the extent that Rule 6e-2 and Rule 6e-3(T) are  amended,  or Rule
     6e-3 is adopted, to provide exemptive relief from any provision of the 1940
     Act or the rules  promulgated  thereunder  with  respect to mixed or shared
     funding (as  defined in the Mixed and Shared  Funding  Exemptive  Order) on
     terms and conditions materially different from those contained in the Mixed
     and  Shared  Funding  Exemptive  Order,  then:  (a)  the  Fund  and/or  the
     Participating Insurance Companies, as appropriate,  will take such steps as
     may be  necessary to comply with Rules 6e-2 and  6e-3(T),  as amended,  and
     Rule 6e-3,  as adopted,  to the extent such rules are  applicable;  and (b)
     Sections 4.4, 4.5,  7.1,  7.2,  7.3,  7.4, and 7.5 of this  Agreement  will
     continue  in  effect   only  to  the  extent  that  terms  and   conditions
     substantially  identical to such  Sections are contained in such Rule(s) as
     so amended or adopted.

                         ARTICLE VIII - INDEMNIFICATION

8.1  Indemnification by the Company

     (a)  The  Company  agrees to  indemnify  and hold  harmless  the Fund,  the
          Adviser, the Distributor,  and each person, if any, who controls or is
          associated with the Fund, the Adviser,  or the Distributor  within the
          meaning  of such  terms  under  the  federal  securities  laws and any
          director,  trustee,  officer,  employee  or  agent  of  the  foregoing
          (collectively,  the "Indemnified Parties" for purposes of this Section
          8.1)  against  any  and  all  losses,   claims,   expenses,   damages,
          liabilities  (including  amounts paid in  settlement  with the written
          consent of the  Company)  or actions  in  respect  thereof  (including
          reasonable legal and other expenses), to which the Indemnified Parties
          may become  subject  under any statute,  regulation,  at common law or
          otherwise,  insofar as such losses,  claims,  damages,  liabilities or
          expenses (or actions in respect thereof) or settlements:

          (1)  arise out of or are based upon any untrue  statements  or alleged
               untrue   statements  of  any  material  fact   contained  in  the
               registration  statement,  prospectus  or SAI for the Contracts or
               contained  in  the   Contracts  or  sales   literature  or  other
               promotional  material  for the  Contracts  (or any  amendment  or
               supplement to any of the foregoing), or arise out of or are based
               upon the  omission  or the alleged  omission  to state  therein a
               material  fact  required to be stated or  necessary  to make such
               statements not misleading in light of the  circumstances in which
               they were made;  provided that this  agreement to indemnify  will
               not  apply  as to any  Indemnified  Party  if such  statement  or
               omission  of such  alleged  statement  or  omission  was  made in
               reliance upon and in conformity with information furnished to the
               Company  by or on  behalf  of  the  Fund,  the  Adviser,  of  the
               Distributor for use in the registration statement,  prospectus or
               SAI for the Contracts or in the Contracts or sales literature (or
               any amendment or  supplement)  or otherwise for use in connection
               with the sale of the Contracts or Fund shares; or

          (2)  arise out of or as a result of statements or  representations  by
               or  on  behalf  of  the  Company   (other  than   statements   or
               representations  contained  in the Fund  registration  statement,
               prospectus, SAI or sales literature or other promotional material
               of the Fund, or any amendment or supplement to the foregoing, not
               supplied by the Company or persons under its control) or wrongful
               conduct of the Company or persons under its control, with respect
               to the sale or distribution of the Contracts or Fund shares; or

          (3)  arise out of untrue  statement or alleged  untrue  statement of a
               material  fact  contained  in the  Fund  registration  statement,
               prospectus, SAI or sales literature or other promotional material
               of the Fund (or  amendment  or  supplement)  or the  omission  or
               alleged  omission to state therein a material fact required to be
               stated   therein  or  necessary  to  make  such   statements  not
               misleading in light of the circumstances in which they were made,
               if such a statement or omission was made in reliance  upon and in
               conformity with information furnished to the Fund by or on behalf
               of the Company or persons under its control; or

          (4)  arise as a result of any  failure by the  Company to provide  the
               services  and  furnish  the  materials  under  the  terms of this
               Agreement; or

          (5)  arise out of any  material  breach of any  representation  and/or
               warranty made by the Company in this Agreement or arise out of or
               result  from any other  material  breach by the  Company  of this
               Agreement;

     except to the extent  provided  in  Sections  8.1(b) and 8.4  hereof.  This
     indemnification  will be in  addition  to any  liability  that the  Company
     otherwise may have.

     (b)  No party will be entitled to  indemnification  under Section 8.1(a) if
          such loss,  claim,  damage,  liability or action is due to the willful
          misfeasance, bad faith, or gross negligence in the performance of such
          party's  duties  under this  Agreement,  or by reason of such  party's
          reckless disregard of its obligations or duties under this Agreement.

     (c)  The  Indemnified  Parties  promptly  will  notify  the  Company of the
          commencement of any litigation,  proceedings, complaints or actions by
          regulatory authorities against them in connection with the issuance or
          sale of the Fund shares or the Contracts or the operation of the Fund.

     8.2  Indemnification by the Adviser & Distributor

     (a)  The Adviser and  Distributor  agree to indemnify and hold harmless the
          Company and each person,  if any, who controls or is  associated  with
          the  Company  within  the  meaning  of such  terms  under the  federal
          securities  laws and any director,  officer,  employee or agent of the
          foregoing  (collectively,  the  "Indemnified  Parties" for purposes of
          this  Section  8.2)  against  any and all  losses,  claims,  expenses,
          damages,  liabilities  (including  amounts paid in settlement with the
          written consent of the Adviser and  Distributor) or actions in respect
          thereof  (including  reasonable legal and other expenses) to which the
          Indemnified Parties may become subject under any statute,  regulation,
          at common law or otherwise,  insofar as such losses, claims,  damages,
          liabilities   or  expenses   (or   actions  in  respect   thereof)  or
          settlements:

          (1)  arise out of or are based  upon any untrue  statement  or alleged
               untrue   statement  of  any  material   fact   contained  in  the
               registration  statement,  prospectus or SAI for the Fund or sales
               literature  or  other  promotional  material  of the Fund (or any
               amendment or supplement to any of the foregoing), or arise out of
               or are based upon the  omission or the alleged  omission to state
               therein a material  fact  required to be stated or  necessary  to
               make such statements not misleading in light of the circumstances
               in  which  they  were  made;  provided  that  this  agreement  to
               indemnify  will  not  apply as to any  Indemnified  Party if such
               statement or omission of such  alleged  statement or omission was
               made  in  reliance  upon  and  in  conformity  with   information
               furnished  to the Adviser or  Distributor  by or on behalf of the
               Company for use in the registration statement,  prospectus or SAI
               for the Fund or in sales literature of the Fund (or any amendment
               or supplement  thereto) or otherwise  for use in connection  with
               the sale of the Contracts or Fund shares; or

          (2)  arise  out of or as a result  of  statements  or  representations
               (other  than  statements  or  representations  contained  in  the
               Contracts  or in the  Contract or Fund  registration  statements,
               prospectuses  or statements of  additional  information  or sales
               literature or other promotional  material for the Contracts or of
               the Fund, or any amendment or  supplement to the  foregoing,  not
               supplied  by the  Distributor,  or Adviser  or persons  under the
               control  of the  Adviser  or the  Distributor   respectively)  or
               wrongful  conduct of the  Adviser or the  Distributor  or persons
               under the control of the  Distributor,  or Adviser  respectively,
               with respect to the sale or distribution of the Contracts or Fund
               shares; or

          (3)  arise out of any untrue  statement or alleged untrue statement of
               a  material   fact   contained  in  a   registration   statement,
               prospectus, SAI or sales literature or other promotional material
               covering the Contracts (or any amendment or supplement  thereto),
               or the omission or alleged  omission to state  therein a material
               fact required to be stated or necessary to make such statement or
               statements not misleading in light of the  circumstances in which
               they  were  made,  if such  statement  or  omission  was  made in
               reliance upon and in conformity with information furnished to the
               Company by or on behalf of the Distributor or Adviser, or persons
               under the control of the Adviser or the Distributor; or

          (4)  arise  as a  result  of any  failure  by the  Distributor  or the
               Adviser to provide the services and furnish the  materials  under
               the terms of this Agreement; or

          (5)  arise  out  of  or  result  from  any  material   breach  of  any
               representation  and/or  warranty  made  by  the  Adviser  or  the
               Distributor in this Agreement, or arise out of or result from any
               other  material  breach of this  Agreement  by the Adviser or the
               Distributor (including a failure,  whether intentional or in good
               faith or otherwise, to comply with the requirements of Subchapter
               M of the Code  specified  in  Article  III,  Section  3.2 of this
               Agreement  and  the  diversification  requirements  specified  in
               Article III,  Section 3.3 of this  Agreement,  as described  more
               fully in Section 8.5 below);

          except to the extent provided in Sections 8.2(b) and 8.4 hereof.  This
          indemnification  will be in addition to any liability that the Adviser
          or Distributor otherwise may have.

     (b)  No party will be entitled to  indemnification  under Section 8.2(a) if
          such loss,  claim,  damage,  liability or action is due to the willful
          misfeasance, bad faith, or gross negligence in the performance of such
          party's  duties  under this  Agreement,  or by reason of such  party's
          reckless disregard or its obligations or duties under this Agreement.

     (c)  The  Indemnified  Parties  will  promptly  notify the  Adviser and the
          Distributor  of  the  commencement  of  any  litigation,  proceedings,
          complaints  or  actions  by  regulatory  authorities  against  them in
          connection with the issuance or sale of the Contracts or the operation
          of the Account. 8.3Indemnification by the Fund

          (a)  The Fund agrees to  indemnify  and hold  harmless the Company and
               each  person,  if any,  who  controls or is  associated  with the
               Company  within  the  meaning  of such  terms  under the  federal
               securities laws and any director,  officer,  employee or agent of
               the  foregoing  (collectively,   the  "Indemnified  Parties"  for
               purposes of this Section 8.3) against any and all losses, claims,
               expenses,   damages,   liabilities  (including  amounts  paid  in
               settlement  with the  written  consent  of the Fund) or action in
               respect thereof  (including  reasonable legal and other expenses)
               to which the  Indemnified  Parties may become  subject  under any
               statute,  regulation, at common law or otherwise, insofar as such
               losses, claims,  damages,  liabilities or expenses (or actions in
               respect thereof) or settlements, are related to the operations of
               the Fund and:

               (1)  arise as a result of any  failure by the Fund to provide the
                    services and furnish the  materials  under the terms of this
                    Agreement; or

               (2)  arise  out of or  result  from any  material  breach  of any
                    representation  and/or  warranty  made  by the  Fund in this
                    Agreement or arise out of or result from any other  material
                    breach of this  Agreement by the Fund  (including a failure,
                    whether intentional or in good faith or otherwise, to comply
                    with the  requirements of Subchapter M of the Code specified
                    in  Article  III,  Section  3.2 of  this  Agreement  and the
                    diversification   requirements  specified  in  Article  III,
                    Section 3.3 of this  Agreement  as  described  more fully in
                    Section 8.5 below); or

               (3)  arise  out of or  result  from  the  incorrect  or  untimely
                    calculation  or reporting of daily net asset value per share
                    or dividend or capital gain distribution rate; except to the
                    extent provided in Sections 8.3(b) and 8.4 hereof.

     This  indemnification  will be in addition to any  liability  that the Fund
     otherwise may have.

     (b)  No party will be entitled to  indemnification  under Section 8.3(a) if
          such loss,  claim,  damage,  liability or action is due to the willful
          misfeasance, bad faith, or gross negligence in the performance of such
          party's  duties  under this  Agreement,  or by reason of such  party's
          reckless disregard of its obligations and duties under this Agreement.

     (c)  The  Indemnified   Parties  will  promptly  notify  the  Fund  of  the
          commencement of any litigation,  proceedings, complaints or actions by
          regulatory authorities against them in connection with the issuance or
          sale of the Contracts or the operation of the Account.

8.4  Indemnification Procedure

     Any person  obligated  to provide  indemnification  under this Article VIII
     ("Indemnifying  Party"  for the  purpose of this  Section  8.4) will not be
     liable  under the  indemnification  provisions  of this  Article  VIII with
     respect to any claim made against a party entitled to indemnification under
     this Article VIII ("Indemnified Party" for the purpose of this Section 8.4)
     unless such Indemnified Party will have notified the Indemnifying  Party in
     writing  within a  reasonable  time after the  summons or other first legal
     process giving information of the nature of the claim will have been served
     upon such Indemnified  Party (or after such party will have received notice
     of such  service  on any  designated  agent),  but  failure  to notify  the
     Indemnifying  Party of any such claim  will not  relieve  the  Indemnifying
     Party from any liability which it may have to the Indemnified Party against
     whom  such   action  is   brought   otherwise   than  on   account  of  the
     indemnification  provision of this Article VIII,  except to the extent that
     the  failure  to notify  results  in the  failure  of actual  notice to the
     Indemnifying  Party  and such  Indemnifying  Party is  damaged  solely as a
     result of failure to give such  notice.  In case any such action is brought
     against the Indemnified  Party, the Indemnifying  Party will be entitled to
     participate,  at its own expense, in the defense thereof.  The Indemnifying
     Party also will be  entitled to assume the defense  thereof,  with  counsel
     satisfactory  to the  party  named in the  action.  After  notice  from the
     Indemnifying  Party to the Indemnified  Party of the  Indemnifying  Party's
     election to assume the defense thereof, the Indemnified Party will bear the
     fees  and  expenses  of any  additional  counsel  retained  by it,  and the
     Indemnifying  Party will not be liable to such party  under this  Agreement
     for any  legal  or  other  expenses  subsequently  incurred  by such  party
     independently  in connection with the defense thereof other than reasonable
     costs  of  investigation,  unless:  (a)  the  Indemnifying  Party  and  the
     Indemnified  Party  will  have  mutually  agreed to the  retention  of such
     counsel;  or (b) the named parties to any such  proceeding  (including  any
     impleaded  parties) include both the Indemnifying Party and the Indemnified
     Party and  representation  of both  parties  by the same  counsel  would be
     inappropriate due to actual or potential  differing interests between them.
     The  Indemnifying  Party  will  not be  liable  for any  settlement  of any
     proceeding  effected  without its written  consent but if settled with such
     consent or if there is a final judgment for the plaintiff, the Indemnifying
     Party agrees to indemnify the  Indemnified  Party from and against any loss
     or liability by reason of such  settlement or judgment.  A successor by law
     of the parties to this  Agreement  will be entitled to the  benefits of the
     indemnification   contained  in  this  Article  VIII.  The  indemnification
     provisions  contained in this Article VIII will survive any  termination of
     this Agreement.

8.5  Indemnification for Failure to Comply with Diversification Requirements

     The Fund and the Adviser acknowledge that any failure (whether  intentional
     or  in  good  faith  or  otherwise)  to  comply  with  the  diversification
     requirements  specified in Article III,  Section 3.3 of this  Agreement may
     result in the Contracts not being treated as variable contracts for federal
     income tax purposes, which would have adverse tax consequences for Contract
     owners  and  could  also  adversely  affect  the  Company's  corporate  tax
     liability.  Accordingly, without in any way limiting the effect of Sections
     8.2(a) and 8.3(a) hereof and without in any way limiting or restricting any
     other  remedies  available  to the Company,  the Fund,  the Adviser and the
     Distributor will pay on a joint and several basis all costs associated with
     or arising out of any failure, or any anticipated or reasonably foreseeable
     failure,  of the Fund or any  Portfolio  to comply with Section 3.3 of this
     Agreement,  including all costs associated with correcting or responding to
     any such failure; such costs may include, but are not limited to, the costs
     involved in creating,  organizing, and registering a new investment company
     as a  funding  medium  for the  Contracts  and/or  the  costs of  obtaining
     whatever  regulatory  authorizations  are required to substitute  shares of
     another  investment  company  for  those of the  failed  Fund or  Portfolio
     (including  but not limited to an order  pursuant  to Section  26(b) of the
     1940 Act);  fees and  expenses of legal  counsel and other  advisors to the
     Company and any federal income taxes or tax penalties (or "toll charges" or
     exactments  or  amounts  paid in  settlement)  incurred  by the  Company in
     connection  with any such failure or anticipated or reasonably  foreseeable
     failure.  Such  indemnification  and  reimbursement  obligation shall be in
     addition to any other indemnification and reimbursement  obligations of the
     Fund, the Adviser and/or the Distributor under this Agreement.

                            ARTICLE IX APPLICABLE LAW

9.1  This  Agreement  will be construed and the  provisions  hereof  interpreted
     under and in accordance with the laws of the State of Delaware.

9.2  This  Agreement will be subject to the provisions of the 1933 Act, the 1934
     Act and the 1940 Act, and the rules and regulations and rulings thereunder,
     including such exemptions from those statutes, rules and regulations as the
     Commission may grant  (including,  but not limited to, the Mixed and Shared
     Funding  Exemptive  Order) and the terms  hereof  will be  interpreted  and
     construed in accordance therewith.


                              ARTICLE X TERMINATION

10.1 This Agreement will terminate:

     (a)  at the option of any party,  with or without  cause,  with  respect to
          one,  some or all of the  Portfolios,  upon  six (6)  month's  advance
          written notice to the other parties or, if later,  upon receipt of any
          required  exemptive  relief or orders from the SEC,  unless  otherwise
          agreed in a separate written agreement among the parties; or

     (b)  at the  option  of the  Company,  upon  written  notice  to the  other
          parties,  with respect to any Portfolio if shares of the Portfolio are
          not reasonably  available to meet the requirements of the Contracts as
          determined in good faith by the Company; or

     (c)  at the  option  of the  Company,  upon  written  notice  to the  other
          parties,  with  respect  to  any  Portfolio  in the  event  any of the
          Portfolio's  shares are not  registered,  issued or sold in accordance
          with applicable state and/or federal law or such law precludes the use
          of such shares as the  underlying  investment  media of the  Contracts
          issued or to be issued by Company; or

     (d)  at the option of the Fund,  upon written  notice to the other parties,
          upon  institution  of formal  proceedings  against  the Company by the
          NASD,  the  Commission,  the Insurance  Commission of any state or any
          other  regulatory  body  regarding  the  Company's  duties  under this
          Agreement or related to the sale of the Contracts,  the administration
          of the Contracts, the operation of the Account, or the purchase of the
          Fund shares,  provided that the Fund  determines in its sole judgment,
          exercised  in good  faith,  that  any  such  proceeding  would  have a
          material  adverse  effect on the  Company's  ability  to  perform  its
          obligations under this Agreement; or

     (e)  at the  option  of the  Company,  upon  written  notice  to the  other
          parties,  upon institution of formal  proceedings  against the Fund or
          the Adviser by the NASD,  the  Commission  or any state  securities or
          insurance  department or any other regulatory body,  provided that the
          Company determines in its sole judgment, exercised in good faith, that
          any such proceeding would have a material adverse effect on the Fund's
          or the  Adviser's  ability  to  perform  its  obligations  under  this
          Agreement; or

     (f)  at the  option  of the  Company,  upon  written  notice  to the  other
          parties,  if the Fund  ceases to  qualify  as a  Regulated  Investment
          Company  under  Subchapter  M of the Code,  or under any  successor or
          similar  provision,  or if the  Company  reasonably  and in good faith
          believes that the Fund may fail to so qualify; or

     (g)  at the  option  of the  Company,  upon  written  notice  to the  other
          parties,  with respect to any  Portfolio if the Fund fails to meet the
          diversification requirements specified in Section 3.3 hereof or if the
          Company  reasonably  and in good faith  believes  the Fund may fail to
          meet such requirements; or

     (h)  at the option of any party to this  Agreement,  upon written notice to
          the  other  parties,  upon  another  party's  material  breach  of any
          provision of this Agreement; or

     (i)  at the option of the Company,  if the Company  determines  in its sole
          judgment  exercised  in good faith that either the Fund or the Adviser
          has suffered a material adverse change in its business,  operations or
          financial condition since the date of this Agreement or is the subject
          of  material  adverse  publicity  which is likely  to have a  material
          adverse impact upon the business and  operations of the Company,  such
          termination  to be  effective  sixty (60) days'  after  receipt by the
          other parties of written notice of the election to terminate; or

     (j)  at the  option  of the Fund or the  Adviser,  if the  Fund or  Adviser
          respectively,  determines in its sole judgment exercised in good faith
          that the  Company  has  suffered  a  material  adverse  change  in its
          business,  operations  or financial  condition  since the date of this
          Agreement  or is the subject of material  adverse  publicity  which is
          likely  to have a  material  adverse  impact  upon  the  business  and
          operations  of  the  Fund  or  the  Adviser,  such  termination  to be
          effective  sixty (60)  days'  after  receipt  by the other  parties of
          written notice of the election to terminate; or

     (k)  at the option of the Company or the Fund upon receipt of any necessary
          regulatory  approvals and/or the vote of the Contract owners having an
          interest in the Account (or any  sub-account) to substitute the shares
          of another investment company for the corresponding Portfolio's shares
          of the Fund in  accordance  with the terms of the  Contracts for which
          those  Portfolio  shares had been selected to serve as the  underlying
          portfolio. The Company will give sixty (60) days' prior written notice
          to the Fund of the date of any proposed  vote or other action taken to
          replace the Fund's shares or of the filing of any required  regulatory
          approval(s); or

     (1)  at the  option of the  Company or the Fund upon a  determination  by a
          majority of the Fund Board,  or a majority of the  disinterested  Fund
          Board members,  that an irreconcilable  material conflict exists among
          the  interests  of:  (1) all  Contract  owners of  variable  insurance
          products  of all  separate  accounts;  or  (2)  the  interests  of the
          Participating  Insurance  Companies investing in the Fund as set forth
          in Article VII of this Agreement; or

     (m)  at the  option of the Fund in the event any of the  Contracts  are not
          issued or sold in accordance with applicable federal and/or state law.
          Termination will be effective immediately upon such occurrence without
          notice.

10.2 Notice Requirement

     (a)  No termination of this Agreement,  except a termination  under Section
          10.1 (m) of this  Agreement,  will be  effective  unless and until the
          party  terminating  this  Agreement  gives prior written notice to all
          other parties of its intent to terminate,  which notice will set forth
          the basis for the termination.

     (b)  In the event that any  termination of this Agreement is based upon the
          provisions of Article VII, such prior written  notice will be given in
          advance of the  effective  date of  termination  as  required  by such
          provisions.

10.3 Effect of Termination

     Notwithstanding  any termination of this  Agreement,  the Fund, the Adviser
     and the  Distributor  will, at the option of the Company,  continue to make
     available  additional  shares  of  the  Fund  pursuant  to  the  terms  and
     conditions of this Agreement,  for all Contracts in effect on the effective
     date of termination of this Agreement (hereinafter referred to as "Existing
     Contracts").  Specifically,  without limitation, the owners of the Existing
     Contracts  will be permitted to reallocate  investments  in the  Designated
     Portfolios  (as  in  effect  on  such  date),  redeem  investments  in  the
     Designated  Portfolios and/or invest in the Designated  Portfolios upon the
     making of additional  purchase payments under the Existing  Contracts.  The
     parties  agree that this  Section  10.3 will not apply to any  terminations
     under Article VII and the effect of such Article VII  terminations  will be
     governed by Article VII of this Agreement.

9.4  Surviving Provisions

     Notwithstanding any termination of this Agreement, each party's obligations
     under  Article  VIII to  indemnify  other  parties  will survive and not be
     affected by any termination of this Agreement. In addition, with respect to
     Existing Contracts,  all provisions of this Agreement also will survive and
     not be affected by any termination of this Agreement.

                               ARTICLE XI NOTICES

     Any notice will be deemed duly given when sent by  registered  or certified
     mail to the other  party at the address of such party set forth below or at
     such other  address as such party may from time to time  specify in writing
     to the other parties.

                  If to the Company:
                  Cova Financial Services Life Insurance Company
                  One Tower Lane
                  Suite 3000
                  Oakbrook Terrace IL  60181
                  Attn: General Counsel

                  If to the Fund:
                  INVESCO Variable Investment Funds, Inc.
                  7800 E. Union Avenue
                  Denver, Colorado  80217-3706
                  Attn: General Counsel

                  If to the Adviser:
                  INVESCO Funds Group, Inc.
                  7800 E. Union Avenue
                  Denver, Colorado  80217-3706
                  Attn: General Counsel

                  If to the Distributor:
                  INVESCO Distributors, Inc.
                  7800 E. Union Avenue
                  Denver, Colorado  80217-3706
                  Attn: General Counsel

                           ARTICLE XII - MISCELLANEOUS

12.1 All persons  dealing  with the Fund must look solely to the property of the
     Fund for the  enforcement  of any claims  against  the Fund as neither  the
     directors,  officers,  agents or shareholders assume any personal liability
     for obligations entered into on behalf of the Fund.

12.2 The Fund and the Adviser  acknowledge  that the identities of the customers
     of  the  Company  or any of its  affiliates  (collectively  the  "Protected
     Parties"  for  purposes  of  this  Section  12.2),  information  maintained
     regarding  those  customers,  and  all  computer  programs  and  procedures
     developed by the Protected  Parties or any of their  employees or agents in
     connection  with  the  Company's  performance  of  its  duties  under  this
     Agreement are the valuable property of the Protected Parties.  The Fund and
     the  Adviser  agree  that if  they  come  into  possession  of any  list or
     compilation of the identities of or other  information  about the Protected
     Parties' customers,  or any other property of the Protected Parties,  other
     than such information as may be independently  developed or compiled by the
     Fund or the Adviser  from  information  supplied  to them by the  Protected
     Parties' customers who also maintain accounts directly with the Fund or the
     Adviser, the Fund and the Adviser will hold such information or property in
     confidence and refrain from using,  disclosing or distributing  any of such
     information or other property except: (a) with the Company' s prior written
     consent;  or (b) as required by law or judicial  process.  The Fund and the
     Adviser  acknowledge that any breach of the agreements in this Section 12.2
     would result in immediate and irreparable harm to the Protected Parties for
     which there would be no adequate  remedy at law and agree that in the event
     of such a breach,  the  Protected  Parties  will be entitled  to  equitable
     relief by way of temporary and permanent injunctions, as well as such other
     relief as any court of competent jurisdiction deems appropriate.

12.3 The captions in this  Agreement are included for  convenience  of reference
     only and in no way  define or  delineate  any of the  provisions  hereof or
     otherwise affect their construction or effect.

12.4 This Agreement may be executed  simultaneously in two or more counterparts,
     each of which taken together will constitute one and the same instrument.

12.5 If any provision of this  Agreement will be held or made invalid by a court
     decision,  statute, rule or otherwise,  the remainder of the Agreement will
     not be affected thereby.

11.6 This  Agreement  will not be assigned by any party hereto without the prior
     written consent of all the parties.

11.7 The rights,  remedies  and  obligations  contained  in this  Agreement  are
     cumulative  and  are in  addition  to any  and  all  rights,  remedies  and
     obligations,  at law or in equity, which the parties hereto are entitled to
     under state and federal law.

11.8 The parties to this  Agreement  acknowledge  and agree that this  Agreement
     shall not be exclusive in any respect.

12.9 Each party to this  Agreement  will cooperate with each other party and all
     appropriate  governmental  authorities  (including  without  limitation the
     Commission,  the NASD and state insurance  regulators) and will permit each
     other and such  authorities  reasonable  access to its books and records in
     connection with any  investigation or inquiry relating to this Agreement or
     the transactions contemplated hereby.

12.10Each party  represents  that the execution  and delivery of this  Agreement
     and the consummation of the transactions contemplated herein have been duly
     authorized by all necessary  corporate or board action,  as applicable,  by
     such party and when so executed and delivered  this  Agreement  will be the
     valid and binding  obligation of such party  enforceable in accordance with
     its terms.

12.11The parties to this  Agreement  may amend the  schedules to this  Agreement
     from time to time to reflect  changes in or relating to the Contracts,  the
     Accounts or the  Portfolios of the Fund or other  applicable  terms of this
     Agreement.

IN WITNESS  WHEREOF,  each of the parties hereto has caused this Agreement to be
executed in its name and behalf by its duly  authorized  representative  and its
seal to be hereunder affixed hereto as of the date specified below.

COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY

By: ______________________________



INVESCO VARIABLE INVESTMENT FUNDS, INC.

By: ______________________________
     Ronald L. Grooms
     Treasurer


INVESCO FUNDS GROUP, INC.

By: ______________________________
     Ronald L. Grooms
     Senior Vice President


INVESCO DISTRIBUTORS, INC.

By: ______________________________
     Ronald L. Grooms
     Senior Vice President

SCHEDULE A

The  following  Separate  Accounts and  Associated  Contracts of Cova  Financial
Services Life Insurance  Company are permitted in accordance with the provisions
of this Agreement to invest in Portfolios of the Fund shown in Schedule B:

Contracts Funded by Separate Account                 Name of Separate Account
- ------------------------------------                 ------------------------

Navigator Variable Annuity                    Cova Variable Annuity Account One










                             PARTICIPATION AGREEMENT
                                   SCHEDULE B

The  Separate  Account(s)  shown  on  Schedule  A may  invest  in the  following
Portfolios of the Fund.

INVESCO VIF  Dynamics Fund
INVESCO VIF  High Yield Fund



                             PARTICIPATION AGREEMENT
                                   SCHEDULE C
                             PROXY VOTING PROCEDURES


The following is a list of procedures and corresponding responsibilities for the
handling of proxies and voting  instructions  relating to the Fund.  The defined
terms  herein shall have the meanings  assigned in the  Participation  Agreement
except that the term "Company"  shall also include the department or third party
assigned by the Company to perform the steps delineated below.

1.   The  proxy  proposals  are  given  to the  Company  by the Fund as early as
     possible  before  the date set by the Fund for the  shareholder  meeting to
     enable the Company to consider and prepare for the  solicitation  of voting
     instructions   from  owners  of  the  Contracts   and  to  facilitate   the
     establishment of tabulation  procedures.  At this time the Fund will inform
     the Company of the Record,  Mailing  and Meeting  dates.  This will be done
     verbally approximately two months before meeting.

2.   Promptly  after the Record Date,  the Company will perform a "tape run", or
     other  activity,  which will  generate the names,  addresses  and number of
     units  which  are  attributed  to  each  contract  owner/policyholder  (the
     "Customer")  as of the Record  Date.  Allowance  should be made for account
     adjustments  made  after  this date that  could  affect  the  status of the
     Customers' accounts as of the Record Date.

     Note:  The  number of proxy  statements  is  determined  by the  activities
     described in this Step #2. The Company will use its best efforts to call in
     the number of  Customers  to the Fund , as soon as  possible,  but no later
     than two weeks after the Record Date.

3.   The Fund's  Annual  Report  must be sent to each  Customer  by the  Company
     either  before  or  together  with  the   Customers'   receipt  of  voting,
     instruction  solicitation  material.  The Fund will provide the last Annual
     Report to the Company pursuant to the terms of Section 6.2 of the Agreement
     to which this Schedule relates.

4.   The text and format for the Voting Instruction Cards ("Cards" or "Card") is
     provided to the Company by the Fund.  The Company,  at its  expense,  shall
     produce  and  personalize  the Voting  Instruction  Cards.  The Fund or its
     affiliate must approve the Card before it is printed.  Allow  approximately
     2-4  business  days for  printing  information  on the  Cards.  Information
     commonly found on the Cards includes:

     *    name (legal name as found on account registration)

     *    address

     *    Fund or account number

     *    coding to state number of units

     *    individual  Card number for use in tracking and  verification of votes
          (already on Cards as printed by the Fund).

     (This and related steps may occur later in the chronological process due to
     possible uncertainties relating to the proposals.)

12.  During this time, the Fund will develop,  produce and pay for the Notice of
     Proxy and the Proxy  Statement (one  document).  Printed and folded notices
     and  statements  will be sent  to  Company  for  insertion  into  envelopes
     (envelopes and return  envelopes are provided and paid for by the Company).
     Contents of envelope sent to Customers by the Company will include:

     *    Voting Instruction Card(s)

     *    one proxy notice and statement (one document)

     *    return envelope (postage pre-paid by Company) addressed to the Company
          or its tabulation agent

     *    "urge buckslip" - optional, but recommended.  (This is a small, single
          sheet of paper that requests  Customers to vote as quickly as possible
          and that their vote is  important.  One copy will be  supplied  by the
          Fund.)

     *    cover letter - optional, supplied by Company and reviewed and approved
          in advance by the Fund

12.  The above  contents  should be received by the  Company  approximately  3-5
     business days before mail date. Individual in charge at Company reviews and
     approves  the  contents of the mailing  package to ensure  correctness  and
     completeness. Copy of this approval sent to the Fund.

13.  Package mailed by the Company.

     *    The Fund must allow at least a 15-day solicitation time to the Company
          as the shareowner. (A 5-week period is recommended.) Solicitation time
          is calculated as calendar days from (but NOT  including,) the meeting,
          counting backwards.

14.  Collection and tabulation of Cards begins.  Tabulation  usually takes place
     in another department or another vendor depending on process used. An often
     used procedure is to sort Cards on arrival by proposal into vote categories
     of all yes, no, or mixed replies, and to begin data entry.

     Note:  Postmarks are not generally needed. A need for postmark  information
     would be due to an insurance  company's internal procedure and has not been
     required by the Fund in the past.

15.  Signatures on Card checked against legal name on account registration which
     was printed on the Card. Note: For Example, if the account  registration is
     under  "John A.  Smith,  Trustee,"  then that is the exact legal name to be
     printed on the Card and is the signature needed on the Card.

16.  If Cards are  mutilated,  or for any reason are illegible or are not signed
     properly,  they are sent back to Customer with an explanatory  letter and a
     new  Card  and  return  envelope.   The  mutilated  or  illegible  Card  is
     disregarded  and  considered  to be  NOT  RECEIVED  for  purposes  of  vote
     tabulation.  Any  Cards  that  have  been  "kicked  out"  (e.g.  mutilated,
     illegible) of the procedure are "hand verified,"  i.e.,  examined as to why
     they did not complete the system.  Any questions on those Cards are usually
     remedied individually.

17.  There are various control  procedures  used to ensure proper  tabulation of
     votes and accuracy of that  tabulation.  The most  prevalent is to sort the
     Cards as they first arrive into  categories  depending  upon their vote; an
     estimate  of how the vote is  progressing  may then be  calculated.  If the
     initial  estimates  and the actual vote do not  coincide,  then an internal
     audit of that vote should occur. This may entail a recount.

18.  The actual  tabulation of votes is done in units which is then converted to
     shares. (It is very important that the Fund receives the tabulations stated
     in terms of a  percentage  and the number of SHARES.)  The Fund must review
     and approve tabulation format.

19.  Final  tabulation in shares is verbally given by the Company to the Fund on
     the morning of the meeting not later than 10:00 a.m. Eastern time. The Fund
     may request an earlier  deadline if reasonable and if required to calculate
     the vote in time for the meeting.

20.  A  Certification  of  Mailing  and  Authorization  to Vote  Shares  will be
     required  from the Company as well as an  original  copy of the final vote.
     The Fund will provide a standard form for each Certification.

21.  The Company will be required to box and archive the Cards received from the
     Customers.  In the  event  that  any  vote is  challenged  or if  otherwise
     necessary for legal,  regulatory,  or accounting purposes, the Fund will be
     permitted reasonable access to such Cards.

22.  All  approvals  and  "signing-off'  may be done orally,  but must always be
     followed up in writing.




                             PARTICIPATION AGREEMENT
                                      AMONG
                 COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY,
                         PIMCO VARIABLE INSURANCE TRUST,
                                       AND
                          PIMCO FUNDS DISTRIBUTORS LLC

         THIS AGREEMENT, dated as of the 15th day of November, 1999 by and among
Cova Financial Services Life Insurance Company, (the "Company"), a Missouri life
insurance  company,  on its own  behalf and on behalf of each  segregated  asset
account of the  Company  set forth on  Schedule A hereto as may be amended  from
time to time (each  account  hereinafter  referred to as the  "Account"),  PIMCO
Variable  Insurance Trust (the "Fund"),  a Delaware  business  trust,  and PIMCO
Funds  Distributors  LLC  (the  "Underwriter"),  a  Delaware  limited  liability
company.

         WHEREAS,  the  Fund  engages  in  business  as an  open-end  management
investment  company  and is  available  to act as  the  investment  vehicle  for
separate  accounts  established for variable life insurance and variable annuity
contracts  (the  "Variable  Insurance  Products")  to be  offered  by  insurance
companies  which have entered into  participation  agreements  with the Fund and
Underwriter ("Participating Insurance Companies");

         WHEREAS, the shares of beneficial interest of the Fund are divided into
several series of shares,  each  designated a "Portfolio" and  representing  the
interest in a particular managed portfolio of securities and other assets;

         WHEREAS,  the  Fund has  obtained  an order  from  the  Securities  and
Exchange Commission (the "SEC") granting  Participating  Insurance Companies and
variable annuity and variable life insurance  separate accounts  exemptions from
the  provisions of sections  9(a),  13(a),  15(a),  and 15(b) of the  Investment
Company Act of 1940,  as amended,  (the "1940  Act") and Rules  6e-2(b)(15)  and
6e-3(T)(b)(15)  thereunder,  if and to the extent  necessary to permit shares of
the Fund to be sold to and held by variable  annuity and variable life insurance
separate accounts of both affiliated and unaffiliated  life insurance  companies
(the "Mixed and Shared Funding Exemptive Order");

         WHEREAS,  the Fund is registered as an open-end  management  investment
company under the 1940 Act and shares of the Portfolios are registered under the
Securities Act of 1933, as amended (the "1933 Act");

         WHEREAS,  Pacific Investment Management Company (the "Adviser"),  which
serves as investment  adviser to the Fund,  is duly  registered as an investment
adviser under the federal Investment Advisers Act of 1940, as amended;

         WHEREAS,  the Company has issued or will issue  certain  variable  life
insurance and/or variable annuity contracts supported wholly or partially by the
Account (the  "Contracts"),  and said Contracts are listed in Schedule A hereto,
as it may be amended from time to time by mutual written agreement;

         WHEREAS, the Account is duly established and maintained as a segregated
asset  account,  duly  established  by the  Company,  on the date shown for such
Account on Schedule A hereto, to set aside and invest assets attributable to the
aforesaid Contracts;

         WHEREAS,  the Underwriter,  which serves as distributor to the Fund, is
registered as a broker dealer with the SEC under the Securities  Exchange Act of
1934,  as amended  (the "1934  Act"),  and is a member in good  standing  of the
National Association of Securities Dealers, Inc. (the "NASD"); and

         WHEREAS,  to the extent  permitted  by  applicable  insurance  laws and
regulations,  the Company intends to purchase shares in the Portfolios listed in
Schedule  A hereto,  as it may be  amended  from time to time by mutual  written
agreement  (the  "Designated  Portfolios")  on behalf of the Account to fund the
aforesaid  Contracts,  and the  Underwriter is authorized to sell such shares to
the Account at net asset value;

         NOW, THEREFORE, in consideration of their mutual promises, the Company,
the Fund and the Underwriter agree as follows:

ARTICLE I.  Sale of Fund Shares

                  The Fund has granted to the Underwriter exclusive authority to
distribute the Fund's shares, and has agreed to instruct, and has so instructed,
the  Underwriter  to make available to the Company for purchase on behalf of the
Account Fund shares of those Designated  Portfolios selected by the Underwriter.
Pursuant to such  authority and  instructions,  and subject to Article X hereof,
the  Underwriter  agrees to make available to the Company for purchase on behalf
of the Account,  shares of those Designated  Portfolios  listed on Schedule A to
this  Agreement,  such purchases to be effected at net asset value in accordance
with Section 1.3 of this  Agreement.  Notwithstanding  the  foregoing,  (i) Fund
series  (other than those listed on Schedule A) in existence  now or that may be
established  in the future will be made  available  to the  Company  only as the
Underwriter  may so  provide,  and (ii) the Board of  Trustees  of the Fund (the
"Board") may suspend or terminate the offering of Fund shares of any  Designated
Portfolio or class  thereof,  if such action is required by law or by regulatory
authorities  having  jurisdiction  or if,  in the sole  discretion  of the Board
acting in good faith and in light of its fiduciary  duties under federal and any
applicable  state laws,  suspension  or  termination  is  necessary  in the best
interests of the shareholders of such Designated Portfolio.

1.2. The Fund shall  redeem,  at the Company's  request,  any full or fractional
Designated  Portfolio shares held by the Company on behalf of the Account,  such
redemptions to be effected at net asset value in accordance  with Section 1.3 of
this Agreement.  Notwithstanding the foregoing, (i) the Company shall not redeem
Fund  shares  attributable  to  Contract  owners  except  in  the  circumstances
permitted  in  Section  10.3 of this  Agreement,  and (ii)  the  Fund may  delay
redemption of Fund shares of any Designated Portfolio to the extent permitted by
the 1940 Act, and any rules, regulations or orders thereunder.

1.3.     Purchase and Redemption Procedures

(a)  The  Fund  hereby  appoints  the  Company  as an  agent of the Fund for the
     limited purpose of receiving purchase and redemption  requests on behalf of
     the  Account  (but not with  respect to any Fund shares that may be held in
     the  general  account  of the  Company)  for  shares  of  those  Designated
     Portfolios made available hereunder, based on allocations of amounts to the
     Account or subaccounts  thereof under the Contracts and other  transactions
     relating to the  Contracts or the Account.  Receipt of any such request (or
     relevant transactional  information therefor) on any day the New York Stock
     Exchange is open for trading and on which the Fund calculates its net asset
     value pursuant to the rules of the SEC (a "Business Day") by the Company as
     such limited  agent of the Fund prior to the time that the Fund  ordinarily
     calculates  its net asset value as described  from time to time in the Fund
     Prospectus  (which as of the date of  execution  of this  Agreement is 4:00
     p.m.  Eastern  Time)  shall  constitute  receipt  by the Fund on that  same
     Business Day,  provided  that the Fund  receives  notice of such request by
     9:00 a.m. Eastern Time on the next following Business Day.

(b)  The Company shall pay for shares of each  Designated  Portfolio on the same
     day  that it  notifies  the Fund of a  purchase  request  for such  shares.
     Payment for  Designated  Portfolio  shares  shall be made in federal  funds
     transmitted  to the Fund by wire to be  received  by the Fund by 4:00  p.m.
     Eastern  Time on the day the Fund is notified of the  purchase  request for
     Designated  Portfolio shares (unless the Fund determines and so advises the
     Company that sufficient proceeds are available from redemption of shares of
     other  Designated  Portfolios  effected  pursuant  to  redemption  requests
     tendered by the Company on behalf of the Account). If federal funds are not
     received on time,  such funds will be invested,  and  Designated  Portfolio
     shares  purchased  thereby will be issued,  as soon as practicable  and the
     Company shall promptly, upon the Fund's request, reimburse the Fund for any
     charges,  costs,  fees,  interest or other expenses incurred by the Fund in
     connection  with any advances to, or borrowing or overdrafts  by, the Fund,
     or any  similar  expenses  incurred by the Fund,  as a result of  portfolio
     transactions  effected by the Fund based upon such purchase  request.  Upon
     receipt  of  federal  funds so  wired,  such  funds  shall  cease to be the
     responsibility  of the Company and shall become the  responsibility  of the
     Fund.

(c)  Payment  for  Designated  Portfolio  shares  redeemed by the Account or the
     Company shall be made in federal funds  transmitted  by wire to the Company
     or any other  designated  person on the next Business Day after the Fund is
     properly notified of the redemption order of such shares (unless redemption
     proceeds  are to be applied to the  purchase of shares of other  Designated
     Portfolios in accordance  with Section  1.3(b) of this  Agreement),  except
     that the Fund reserves the right to redeem  Designated  Portfolio shares in
     assets other than cash and to delay payment of  redemption  proceeds to the
     extent  permitted  under  Section  22(e)  of the  1940  Act and  any  Rules
     thereunder,  and in accordance with the procedures and policies of the Fund
     as described in the then  current  prospectus.  The Fund shall not bear any
     responsibility  whatsoever  for the proper  disbursement  or  crediting  of
     redemption proceeds by the Company;  the Company alone shall be responsible
     for such action.

(d)      Any purchase or redemption request for Designated Portfolio shares held
         or to be held in the Company's general account shall be effected at the
         net asset value per share next  determined  after the Fund's receipt of
         such request, provided that, in the case of a purchase request, payment
         for Fund shares so requested  is received by the Fund in federal  funds
         prior to close of business for  determination of such value, as defined
         from time to time in the Fund Prospectus.

1.4.  The Fund shall use its best  efforts to make the net asset value per share
for each Designated Portfolio available to the Company by 7:00 p.m. Eastern Time
each Business Day, and in any event, as soon as reasonably practicable after the
net asset value per share for such Designated Portfolio is calculated, and shall
calculate such net asset value in accordance with the Fund's Prospectus.  In the
event  the Fund is unable to meet the 7:00 p.m.  time  stated  herein,  it shall
provide  additional  time for the Company to place  orders on the next  Business
Day, as outlined in section  1.3(a),  for the purchase and redemption of shares.
Such  additional  time shall equal the  additional  time which the Fund takes to
make the net asset  value  available  to the  Company.  Neither  the  Fund,  any
Designated  Portfolio,  the  Underwriter,  nor any of their  affiliates shall be
liable for any  information  provided to the Company  pursuant to this Agreement
which information is based on incorrect  information  supplied by the Company or
any other Participating Insurance Company to the Fund or the Underwriter.

1.5. The Fund shall  furnish  notice (by wire or  telephone  followed by written
confirmation)  to the Company as soon as  reasonably  practicable  of any income
dividends  or capital gain  distributions  payable on any  Designated  Portfolio
shares. The Company,  on its behalf and on behalf of the Account,  hereby elects
to receive all such dividends and distributions as are payable on any Designated
Portfolio shares in the form of additional shares of that Designated  Portfolio.
The Company  reserves the right, on its behalf and on behalf of the Account,  to
revoke  this  election  and to  receive  all such  dividends  and  capital  gain
distributions  in cash. The Fund shall notify the Company promptly of the number
of  Designated  Portfolio  shares so issued as  payment  of such  dividends  and
distributions.

1.6.  Issuance and  transfer of Fund shares  shall be by book entry only.  Stock
certificates  will not be issued to the  Company or the  Account.  Purchase  and
redemption orders for Fund shares shall be recorded in an appropriate ledger for
the Account or the appropriate subaccount of the Account.

1.7. (a) The parties hereto  acknowledge  that the  arrangement  contemplated by
this  Agreement  is not  exclusive;  the  Fund's  shares  may be sold  to  other
insurance  companies  (subject  to Section 1.8 hereof) and the cash value of the
Contracts may be invested in other investment companies, provided, however, that
until this  Agreement  is  terminated  pursuant to Article X, the Company  shall
promote the  Designated  Portfolios on the same basis as other funding  vehicles
available under the Contracts.

     The Company  shall not,  without  prior notice to the  Underwriter  (unless
otherwise required by applicable law), take any action to operate the Account as
a management investment company under the 1940 Act.

(c) The Company  shall not,  without  prior  notice to the  Underwriter  (unless
otherwise  required by  applicable  law),  induce  Contract  owners to change or
modify the Fund or change the Fund's distributor or investment adviser.

(d) The Company  shall not,  without prior notice to the Fund,  induce  Contract
owners to vote on any matter submitted for  consideration by the shareholders of
the Fund in a manner other than as  recommended  by the Board of Trustees of the
Fund.

1.8. The Underwriter  and the Fund shall sell Fund shares only to  Participating
Insurance  Companies  and  their  separate  accounts  and to  persons  or  plans
("Qualified Persons") that communicate to the Underwriter and the Fund that they
qualify to purchase  shares of the Fund under Section  817(h)(4) of the Internal
Revenue Code of 1986,  as amended (the  "Code") and the  regulations  thereunder
without  impairing  the  ability  of  the  Account  to  consider  the  portfolio
investments  of the Fund as  constituting  investments  of the  Account  for the
purpose of satisfying the  diversification  requirements of Section 817(h).  The
Underwriter and the Fund shall not sell Fund shares to any insurance  company or
separate account unless an agreement complying with Article VI of this Agreement
is in effect to govern such sales,  to the extent  required.  The Company hereby
represents and warrants that it and the Account are Qualified Persons.

1.9 The Fund will provide  notice of any material  error in  calculation  of net
asset value per share,  dividend or capital  gain  information  of a  Designated
Portfolio as soon as reasonably  practical  after  discovery  thereof.  Any such
notice will state for each day for which an error occurred, the incorrect price,
the correct price,  and the reason for the price change.  The Fund will make the
Company and the Account whole for any payments or  adjustments  to the number of
shares in the  Account  that are  reasonably  demonstrated  to be  required as a
result of pricing errors.



ARTICLE II.  Representations and Warranties

                  The Company  represents  and warrants  that the  Contracts (a)
are, or prior to issuance will be, registered under the 1933 Act, or (b) are not
registered because they are properly exempt from registration under the 1933 Act
or will be offered  exclusively in  transactions  that are properly  exempt from
registration  under the 1933 Act. The Company  further  represents  and warrants
that the  Contracts  will be  issued  and  sold in  compliance  in all  material
respects  with all  applicable  federal  securities  and  state  securities  and
insurance  laws and that the sale of the Contracts  shall comply in all material
respects with state  insurance  suitability  requirements.  The Company  further
represents  and warrants that it is an insurance  company duly  organized and in
good standing under applicable law, that it has legally and validly  established
the Account prior to any issuance or sale thereof as a segregated  asset account
under Missouri  insurance  laws, and that it (a) has registered or, prior to any
issuance  or  sale  of  the  Contracts,  will  register  the  Account  as a unit
investment trust in accordance with the provisions of the 1940 Act to serve as a
segregated  investment  account for the Contracts,  or alternatively (b) has not
registered the Account in proper  reliance upon an exclusion  from  registration
under the 1940 Act.  The Company  shall  register  and qualify the  Contracts or
interests  therein as  securities  in  accordance  with the laws of the  various
states only if and to the extent deemed advisable by the Company.

2.2. The Fund  represents  and warrants  that Fund shares sold  pursuant to this
Agreement  shall be registered  under the 1933 Act, duly authorized for issuance
and sold in compliance  with  applicable  state and federal  securities laws and
that the Fund is and shall remain  registered under the 1940 Act. The Fund shall
amend the registration  statement for its shares under the 1933 Act and the 1940
Act from time to time as required in order to effect the continuous  offering of
its  shares.  The  Fund  shall  register  and  qualify  the  shares  for sale in
accordance  with the laws of the various states only if and to the extent deemed
advisable by the Fund or the Underwriter.

2.3. The Fund may make  payments to finance  distribution  expenses  pursuant to
Rule 12b-1 under the 1940 Act. Prior to financing distribution expenses pursuant
to Rule  12b-1,  the  Fund  will  have the  Board,  a  majority  of whom are not
interested  persons of the Fund,  formulate  and approve a plan pursuant to Rule
12b-1 under the 1940 Act to finance distribution expenses.

2.4.  The  Fund  makes  no  representations  as to  whether  any  aspect  of its
operations,  including,  but not  limited  to,  investment  policies,  fees  and
expenses,  complies with the insurance and other  applicable laws of the various
states.

2.5. The Fund  represents  that it is lawfully  organized  and validly  existing
under the laws of the State of Delaware  and that it does and will comply in all
material respects with the 1940 Act.

2.6.  The  Underwriter  represents  and  warrants  that it is a  member  in good
standing of the NASD and is  registered  as a  broker-dealer  with the SEC.  The
Underwriter  further represents that it will sell and distribute the Fund shares
in accordance with any applicable state and federal securities laws.

2.7.  The Fund  and the  Underwriter  represent  and  warrant  that all of their
trustees/directors,   officers,   employees,   investment  advisers,  and  other
individuals or entities dealing with the money and/or securities of the Fund are
and shall  continue  to be at all times  covered by a blanket  fidelity  bond or
similar  coverage  for the  benefit  of the Fund in an amount  not less than the
minimum coverage as required  currently by Rule 17g-1 of the 1940 Act or related
provisions as may be  promulgated  from time to time.  The aforesaid  bond shall
include coverage for larceny and embezzlement and shall be issued by a reputable
bonding company.

2.8. The Company  represents and warrants that all of its  directors,  officers,
employees, and other individuals/entities  employed or controlled by the Company
dealing with the money and/or securities of the Account are covered by a blanket
fidelity bond or similar  coverage for the benefit of the Account,  in an amount
not less than $5 million.  The aforesaid bond includes  coverage for larceny and
embezzlement and is issued by a reputable bonding company. The Company agrees to
hold for the  benefit of the Fund and to pay to the Fund any  amounts  lost from
larceny,  embezzlement  or other  events  covered by the  aforesaid  bond to the
extent such amounts  properly  belong to the Fund  pursuant to the terms of this
Agreement.  The Company agrees to make all  reasonable  efforts to see that this
bond or another bond containing these provisions is always in effect, and agrees
to notify the Fund and the Underwriter in the event that such coverage no longer
applies.

ARTICLE III.  Prospectuses and Proxy Statements; Voting

                  The Underwriter  shall provide the Company with as many copies
of the Fund's current  prospectus  (describing  only the  Designated  Portfolios
listed on Schedule A) or, to the extent  permitted,  the Fund's  profiles as the
Company  may  reasonably  request.  The Fund shall bear the  expense of printing
copies of the current  prospectus  and profiles for the  Contracts  that will be
distributed to existing Contract owners,  and the Company shall bear the expense
of  printing  copies of the  Fund's  prospectus  and  profiles  that are used in
connection  with offering the Contracts  issued by the Company.  If requested by
the  Company  in  lieu  thereof,  the  Fund  shall  provide  such  documentation
(including a final copy of the new prospectus on diskette at the Fund's expense)
and other  assistance as is  reasonably  necessary in order for the Company once
each year (or more frequently if the prospectus for the Fund is amended) to have
the  prospectus for the Contracts and the Fund's  prospectus or profile  printed
together in one document with other funds  available  under the  Contracts.  The
allocation  of the expenses of such  printing will be governed by Section 5.3 of
this agreement.

3.2. The Fund's  prospectus shall state that the current Statement of Additional
Information  ("SAI")  for the Fund is  available,  and the  Underwriter  (or the
Fund), at its expense,  shall provide a reasonable  number of copies of such SAI
free of charge to the  Company  for itself  and for any owner of a Contract  who
requests such SAI.

3.3. The Fund shall  provide the Company with  information  regarding the Fund's
expenses,  which  information may include a table of fees and related  narrative
disclosure for use in any prospectus or other descriptive document relating to a
Contract.  The  Company  agrees  that it will use such  information  in the form
provided.  The  Company  shall  provide  prior  written  notice of any  proposed
modification  of such  information,  which  notice  will  describe in detail the
manner in which the Company proposes to modify the information,  and agrees that
it may not modify such  information  in any way without the prior consent of the
Fund.

3.4.  The Fund,  at its  expense,  shall  provide the Company with copies of its
proxy  material,   reports  to  shareholders,   and  other   communications   to
shareholders  in such  quantity  as the  Company  shall  reasonably  require for
distributing to Contract owners.

3.5. The Company shall:

     (i)  solicit voting instructions from Contract owners;

     (ii) vote the Fund shares in  accordance  with  instructions  received from
          Contract owners; and

     (iii)vote Fund shares for which no  instructions  have been received in the
          same   proportion   as  Fund  shares  of  such   portfolio  for  which
          instructions have been received,

so long as and to the extent that the SEC continues to interpret the 1940 Act to
require  pass-through  voting  privileges for variable contract owners or to the
extent otherwise  required by law. The Company will vote Fund shares held in any
segregated asset account in the same proportion as Fund shares of such portfolio
for which voting  instructions  have been received from Contract owners,  to the
extent permitted by law.

3.6.  Participating  Insurance  Companies shall be responsible for assuring that
each  of  their  separate  accounts  participating  in  a  Designated  Portfolio
calculates  voting  privileges as required by the Shared Funding Exemptive Order
and consistent with any reasonable standards that the Fund may adopt and provide
in writing.

ARTICLE IV.  Sales Material and Information

4.1. The Company shall furnish,  or shall cause to be furnished,  to the Fund or
its designee,  each piece of sales literature or other promotional material that
the Company develops and in which the Fund (or a Designated  Portfolio  thereof)
or the Adviser or the  Underwriter  is named at least 15 Business  Days prior to
its  intended  use.  . No such  material  shall be used  unless  the Fund or its
designee  objects  to its use  within ten  Business  Days after  receipt of such
material.  The Fund or its designee  reserves the right to reasonably  object to
the continued use of any such sales literature or other promotional  material in
which  the  Fund (or a  Designated  Portfolio  thereof)  or the  Adviser  or the
Underwriter  is  named,  and no such  material  shall be used if the Fund or its
designee so object.

4.2. The Company shall not give any information or make any  representations  or
statements  on behalf of the Fund or  concerning  the Fund or the Adviser or the
Underwriter  in  connection  with  the  sale of the  Contracts  other  than  the
information  or  representations  contained  in the  registration  statement  or
prospectus  or SAI for the  Fund  shares,  as such  registration  statement  and
prospectus  or SAI may be  amended  or  supplemented  from  time to time,  or in
reports  or proxy  statements  for the  Fund,  or in sales  literature  or other
promotional material approved by the Fund or its designee or by the Underwriter,
except with the  permission  of the Fund or the  Underwriter  or the designee of
either.

4.3. The Fund and the Underwriter, or their designee, shall furnish, or cause to
be  furnished,  to  the  Company,  each  piece  of  sales  literature  or  other
promotional  material  that it  develops  and in which the  Company,  and/or its
Account,  is named at least 15 Business  Days prior to its intended use. No such
material shall be used unless the Company objects to its use within ten Business
Days  after  receipt  of such  material.  The  Company  reserves  the  right  to
reasonably  object to the  continued  use of any such sales  literature or other
promotional  material in which the Company  and/or its Account is named,  and no
such material shall be used if the Company so objects.

4.4. The Fund and the  Underwriter  shall not give any  information  or make any
representations on behalf of the Company or concerning the Company, the Account,
or the Contracts  other than the information or  representations  contained in a
registration statement,  prospectus (which shall include an offering memorandum,
if any,  if the  Contracts  issued by the Company or  interests  therein are not
registered under the 1933 Act), or SAI for the Contracts,  as such  registration
statement,  prospectus, or SAI may be amended or supplemented from time to time,
or in  published  reports  for the  Account  which are in the  public  domain or
approved  by the  Company  for  distribution  to  Contract  owners,  or in sales
literature  or  other  promotional  material  approved  by  the  Company  or its
designee, except with the permission of the Company.

4.5.  The Fund will  provide to the  Company at least one  complete  copy of all
registration statements,  prospectuses,  SAIs, reports, proxy statements,  sales
literature  and  other  promotional  materials,   applications  for  exemptions,
requests for no-action  letters,  and all  amendments to any of the above,  that
relate to the Fund or its shares,  promptly after the filing of such document(s)
with the SEC or other regulatory authorities.

4.6.  The Company  will  provide to the Fund at least one  complete  copy of all
registration   statements,   prospectuses   (which  shall  include  an  offering
memorandum,  if any, if the Contracts issued by the Company or interests therein
are not registered under the 1933 Act), SAIs, reports,  solicitations for voting
instructions, sales literature and other promotional materials, applications for
exemptions,  requests for no-action  letters,  and all  amendments to any of the
above, that relate to the Contracts or the Account, promptly after the filing of
such document(s) with the SEC or other regulatory authorities. The Company shall
provide  to the  Fund  and the  Underwriter  any  complaints  received  from the
Contract owners pertaining to the Fund or the Designated Portfolio.

4.7.  The Fund will  provide  the Company  with as much notice as is  reasonably
practicable of any proxy solicitation for any Designated  Portfolio,  and of any
material change in the Fund's  registration  statement,  particularly any change
resulting  in a change  to the  registration  statement  or  prospectus  for any
Account.  The Fund will work with the  Company  so as to enable  the  Company to
solicit  proxies from Contract  owners,  or to make changes to its prospectus or
registration  statement,  in an orderly  manner.  The Fund will make  reasonable
efforts  to attempt  to have  changes  affecting  Contract  prospectuses  become
effective simultaneously with the annual updates for such prospectuses.

4.8.  For purposes of this Article IV, the phrase  "sales  literature  and other
promotional  materials"  includes,  but is not limited to, any of the  following
that refer to the Fund or any  affiliate  of the Fund:  advertisements  (such as
material  published,  or designed  for use in, a newspaper,  magazine,  or other
periodical, radio, television,  telephone or tape recording,  videotape display,
signs or billboards,  motion pictures,  or other public media), sales literature
(i.e.,  any written  communication  distributed or made  generally  available to
customers  or  the  public,  including  brochures,  circulars,  reports,  market
letters,  form  letters,  seminar  texts,  reprints  or  excerpts  of any  other
advertisement,  sales literature, or published article), educational or training
materials or other  communications  distributed or made  generally  available to
some or all agents or  employees,  and  registration  statements,  prospectuses,
SAIs,  shareholder  reports,  proxy  materials,  and  any  other  communications
distributed or made generally available with regard to the Fund.

ARTICLE V.  Fees and Expenses

                  The  Fund  and  the  Underwriter  shall  pay no  fee or  other
compensation to the Company under this Agreement, except that if the Fund or any
Portfolio  adopts  and  implements  a plan  pursuant  to Rule  12b-1 to  finance
distribution  expenses,  then the Fund or  Underwriter  may make payments to the
Company or to the  underwriter  for the Contracts if and in amounts agreed to by
the Underwriter in writing,  and such payments will be made out of existing fees
otherwise payable to the Underwriter,  past profits of the Underwriter, or other
resources  available  to  the  Underwriter.  Currently,  no  such  payments  are
contemplated.

5.2. All expenses incident to performance by the Fund under this Agreement shall
be paid by the Fund. The Fund shall see to it that all its shares are registered
and authorized for issuance in accordance  with  applicable  federal law and, if
and to the extent deemed  advisable by the Fund, in accordance  with  applicable
state laws prior to their sale. The Fund shall bear the expenses for the cost of
registration and  qualification of the Fund's shares,  preparation and filing of
the Fund's prospectus and registration  statement,  proxy materials and reports,
setting the prospectus in type, setting in type and printing the proxy materials
and reports to  shareholders  (including the costs of printing a prospectus that
constitutes  an annual  report),  the  preparation of all statements and notices
required by any federal or state law,  and all taxes on the issuance or transfer
of the Fund's shares.

5.3.  For the  initial  12-month  period  following  the  effective  date of the
agreement,  the Fund shall  contribute a maximum of $5,000 in aggregate  towards
the  expenses of the  combined  printing of the Fund's  prospectus  to owners of
Contracts  issued by the Company to such Contract  owners,  with any  additional
expenses  to be  borne by the  Company.  The  Company  shall  bear all  printing
expenses of such combined  documents where used for  distribution to prospective
purchasers.  The Fund and the  Company  may agree at a future date to adjust the
amount  contributed  by the Fund for expenses  described  under this Section 5.3
relating to the printing of a combined  prospectus for existing Contract owners.
The Fund shall bear the expense of  distributing  the Fund's proxy  materials to
owners of the Contracts.



ARTICLE VI.  Diversification and Qualification

                  The Fund will  invest its assets in such a manner as to ensure
that the  Contracts  will be treated as  annuity  or life  insurance  contracts,
whichever is appropriate,  under the Code and the regulations  issued thereunder
(or any successor provisions). Without limiting the scope of the foregoing, each
Designated  Portfolio  has  complied  and will  continue to comply with  Section
817(h)  of the  Code  and  Treasury  Regulation  ss.1.817-5,  and  any  Treasury
interpretations  thereof,  relating  to  the  diversification  requirements  for
variable annuity,  endowment, or life insurance contracts, and any amendments or
other modifications or successor  provisions to such Section or Regulations.  In
the  event  of a  breach  of this  Article  VI by the  Fund,  it will  take  all
reasonable  steps (a) to notify the Company of such breach and (b) to adequately
diversify the Fund so as to achieve  compliance within the grace period afforded
by Regulation 1.817-5.

6.2.  The  Fund  represents  that  it is or  will be  qualified  as a  Regulated
Investment  Company  under  Subchapter M of the Code,  and that it will maintain
such qualification  (under Subchapter M or any successor or similar  provisions)
and that it will notify the Company  immediately  upon having a reasonable basis
for  believing  that it has ceased to so qualify or that it might not so qualify
in the future.

6.3. The Company represents that the Contracts are currently, and at the time of
issuance  shall be, treated as life  insurance or annuity  insurance  contracts,
under  applicable  provisions  of the  Code,  and  that  it will  maintain  such
treatment, and that it will notify the Fund and the Underwriter immediately upon
having a  reasonable  basis for  believing  the  Contracts  have ceased to be so
treated or that they might not be so treated in the future.  The Company  agrees
that any prospectus  offering a contract that is a "modified endowment contract"
as that  term is  defined  in  Section  7702A of the Code (or any  successor  or
similar  provision),  shall  identify  such  contract  as a  modified  endowment
contract.

ARTICLE VII.  Potential Conflicts

The following  provisions shall apply only upon issuance of the Mixed and Shared
Funding  Order  and the sale of shares of the Fund to  variable  life  insurance
separate accounts, and then only to the extent required under the 1940 Act.

7.1.  The  Board  will  monitor  the  Fund  for the  existence  of any  material
irreconcilable  conflict  between the  interests of the  Contract  owners of all
separate accounts investing in the Fund. An irreconcilable material conflict may
arise for a variety of reasons,  including: (a) an action by any state insurance
regulatory  authority;  (b) a change in applicable  federal or state  insurance,
tax, or securities  laws or  regulations,  or a public  ruling,  private  letter
ruling,  no-action or interpretative letter, or any similar action by insurance,
tax, or securities  regulatory  authorities;  (c) an  administrative or judicial
decision in any relevant proceeding;  (d) the manner in which the investments of
any Portfolio are being managed;  (e) a difference in voting  instructions given
by variable annuity contract and variable life insurance contract owners; or (f)
a decision  by an insurer to  disregard  the  voting  instructions  of  contract
owners.  The Board shall  promptly  inform the Company if it determines  that an
irreconcilable material conflict exists and the implications thereof.

7.2. The Company will report any potential or existing  conflicts of which it is
aware to the  Board.  The  Company  will  assist the Board in  carrying  out its
responsibilities  under  the  Mixed  and  Shared  Funding  Exemptive  Order,  by
providing the Board with all information  reasonably  necessary for the Board to
consider any issues raised. This includes,  but is not limited to, an obligation
by the Company to inform the Board whenever  Contract owner voting  instructions
are disregarded.

7.3.  If it is  determined  by a  majority  of the Board,  or a majority  of its
disinterested  members,  that a material  irreconcilable  conflict  exists,  the
Company and other Participating  Insurance Companies shall, at their expense and
to the  extent  reasonably  practicable  (as  determined  by a  majority  of the
disinterested  Board  members),  take whatever  steps are necessary to remedy or
eliminate  the  irreconcilable  material  conflict,  up to  and  including:  (1)
withdrawing  the assets  allocable to some or all of the separate  accounts from
the Fund or any Portfolio and reinvesting such assets in a different  investment
medium,  including  (but not  limited  to)  another  Portfolio  of the Fund,  or
submitting the question whether such segregation should be implemented to a vote
of all affected  contract owners and, as appropriate,  segregating the assets of
any appropriate group (i.e.,  annuity contract owners,  life insurance  contract
owners,  or  variable  contract  owners of one or more  Participating  Insurance
Companies) that votes in favor of such segregation,  or offering to the affected
contract owners the option of making such a change;  and (2)  establishing a new
registered management investment company or managed separate account.

7.4. If a material  irreconcilable  conflict arises because of a decision by the
Company to  disregard  Contract  owner  voting  instructions  and that  decision
represents a minority  position or would  preclude a majority  vote, the Company
may be required, at the Fund's election, to withdraw the Account's investment in
the Fund and terminate this  Agreement  with respect to each Account;  provided,
however,  that such  withdrawal and  termination  shall be limited to the extent
required by the foregoing  material  irreconcilable  conflict as determined by a
majority of the  disinterested  members of the Board.  Any such  withdrawal  and
termination  must take place within six (6) months after the Fund gives  written
notice that this provision is being  implemented,  and until the end of that six
month  period the Fund shall  continue  to accept  and  implement  orders by the
Company for the purchase (and redemption) of shares of the Fund.

7.5. If a material  irreconcilable  conflict  arises because a particular  state
insurance  regulator's  decision  applicable to the Company  conflicts  with the
majority of other state regulators,  then the Company will withdraw the affected
Account's  investment in the Fund and terminate  this  Agreement with respect to
such Account  within six months  after the Board  informs the Company in writing
that it has determined that such decision has created an irreconcilable material
conflict;  provided,  however,  that such  withdrawal and  termination  shall be
limited to the extent required by the foregoing material irreconcilable conflict
as determined by a majority of the disinterested members of the Board. Until the
end of the  foregoing six month  period,  the Fund shall  continue to accept and
implement  orders by the Company for the purchase (and  redemption) of shares of
the Fund.

7.6.  For purposes of Section 7.3 through 7.6 of this  Agreement,  a majority of
the  disinterested  members of the Board shall  determine  whether any  proposed
action adequately remedies any irreconcilable material conflict, but in no event
will the Fund be required to establish a new funding  medium for the  Contracts.
The Company  shall not be  required  by Section  7.3 to  establish a new funding
medium  for the  Contract  if an offer to do so has been  declined  by vote of a
majority of Contract owners materially  adversely affected by the irreconcilable
material  conflict.  In the event that the Board  determines  that any  proposed
action does not adequately remedy any irreconcilable material conflict, then the
Company will  withdraw the Account's  investment in the Fund and terminate  this
Agreement  within six (6) months after the Board  informs the Company in writing
of the foregoing  determination;  provided,  however,  that such  withdrawal and
termination  shall be  limited  to the  extent  required  by any  such  material
irreconcilable conflict as determined by a majority of the disinterested members
of the Board.

7.7. If and to the extent the Mixed and Shared  Funding  Exemption  Order or any
amendment  thereto  contains terms and  conditions  different from Sections 3.4,
3.5, 3.6, 7.1,  7.2, 7.3, 7.4, and 7.5 of this  Agreement,  then the Fund and/or
the Participating Insurance Companies, as appropriate,  shall take such steps as
may be necessary to comply with the Mixed and Shared  Funding  Exemptive  Order,
and Sections 3.4, 3.5, 3.6, 7.1, 7.2, 7.3, 7.4 and 7.5 of this  Agreement  shall
continue in effect only to the extent  that terms and  conditions  substantially
identical  to such  Sections  are  contained  in the  Mixed and  Shared  Funding
Exemptive  Order or any amendment  thereto.  If and to the extent that Rule 6e-2
and Rule  6e-3(T) are  amended,  or Rule 6e-3 is adopted,  to provide  exemptive
relief from any  provision of the 1940 Act or the rules  promulgated  thereunder
with  respect  to mixed or shared  funding  (as  defined in the Mixed and Shared
Funding Exemptive Order) on terms and conditions materially different from those
contained in the Mixed and Shared  Funding  Exemptive  Order,  then (a) the Fund
and/or the Participating  Insurance Companies,  as appropriate,  shall take such
steps as may be necessary to comply with Rules 6e-2 and 6e-3(T), as amended, and
Rule 6e-3, as adopted, to the extent such rules are applicable; and (b) Sections
3.5,  3.6,  7.1.,  7.2, 7.3, 7.4, and 7.5 of this  Agreement  shall  continue in
effect only to the extent that terms and conditions  substantially  identical to
such Sections are contained in such Rule(s) as so amended or adopted.

ARTICLE VIII.  Indemnification

     Indemnification By the Company

     8.1(a).  The Company agrees to indemnify and hold harmless the Fund and the
Underwriter and each of its trustees/directors and officers, and each person, if
any, who controls  the Fund or  Underwriter  within the meaning of Section 15 of
the 1933 Act or who is under common control with the Underwriter  (collectively,
the "Indemnified  Parties" for purposes of this Section 8.1) against any and all
losses, claims, damages,  liabilities (including amounts paid in settlement with
the written  consent of the Company) or  litigation  (including  legal and other
expenses), to which the Indemnified Parties may become subject under any statute
or  regulation,  at common law or  otherwise,  insofar as such  losses,  claims,
damages, liabilities or expenses (or actions in respect thereof) or settlements:

     (i)  arise out of or are based upon any untrue  statement or alleged untrue
          statements  of  any  material  fact  contained  in  the   registration
          statement,  prospectus (which shall include a written description of a
          Contract  that is not  registered  under the 1933 Act), or SAI for the
          Contracts or contained in the  Contracts or sales  literature  for the
          Contracts (or any amendment or supplement to any of the foregoing), or
          arise out of or are based upon the omission or the alleged omission to
          state  therein  a  material  fact  required  to be stated  therein  or
          necessary to make the statements therein not misleading, provided that
          this  agreement  to  indemnify  shall not apply as to any  Indemnified
          Party if such  statement  or omission  or such  alleged  statement  or
          omission was made in reliance upon and in conformity with  information
          furnished  to the  Company  by or on behalf of the Fund for use in the
          registration statement,  prospectus or SAI for the Contracts or in the
          Contracts or sales  literature  (or any  amendment or  supplement)  or
          otherwise for use in connection with the sale of the Contracts or Fund
          shares; or

     (ii) arise out of or as a result of  statements or  representations  (other
          than  statements  or  representations  contained  in the  registration
          statement,  prospectus,  SAI,  or  sales  literature  of the  Fund not
          supplied  by the  Company or persons  under its  control)  or wrongful
          conduct of the  Company or its agents or persons  under the  Company's
          authorization or control,  with respect to the sale or distribution of
          the Contracts or Fund Shares; or

     (iii)arise out of any untrue  statement  or alleged  untrue  statement of a
          material fact contained in a registration statement,  prospectus, SAI,
          or sales literature of the Fund or any amendment thereof or supplement
          thereto  or the  omission  or  alleged  omission  to state  therein  a
          material fact  required to be stated  therein or necessary to make the
          statements  therein not misleading if such a statement or omission was
          made in  reliance  upon  information  furnished  to the  Fund by or on
          behalf of the Company; or

     (iv) arise as a result of any  material  failure by the  Company to provide
          the  services  and  furnish  the  materials  under  the  terms of this
          Agreement (including a failure, whether unintentional or in good faith
          or otherwise, to comply with the qualification  requirements specified
          in Article VI of this Agreement); or

     (v)  arise out of or result from any material breach of any  representation
          and/or  warranty made by the Company in this Agreement or arise out of
          or result  from any other  material  breach of this  Agreement  by the
          Company; or

     (vi) as limited by and in accordance with the provisions of Sections 8.1(b)
          and 8.1(c) hereof.

     8.1(b).  The  Company  shall  not  be  liable  under  this  indemnification
provision with respect to any losses, claims, damages, liabilities or litigation
to which an  Indemnified  Party  would  otherwise  be  subject by reason of such
Indemnified Party's willful  misfeasance,  bad faith, or gross negligence in the
performance of such Indemnified  Party's duties or by reason of such Indemnified
Party's reckless disregard of its obligations or duties under this Agreement.

     8.1(c).  The  Company  shall  not  be  liable  under  this  indemnification
provision  with  respect to any claim made against an  Indemnified  Party unless
such  Indemnified  Party shall have  notified  the  Company in writing  within a
reasonable   time  after  the  summons  or  other  first  legal  process  giving
information  of the  nature  of the  claim  shall  have  been  served  upon such
Indemnified Party (or after such Indemnified Party shall have received notice of
such service on any designated  agent), but failure to notify the Company of any
such claim shall not relieve the Company from any liability which it may have to
the  Indemnified  Party  against whom such action is brought  otherwise  than on
account of this  indemnification  provision.  In case any such action is brought
against an Indemnified  Party, the Company shall be entitled to participate,  at
its own  expense,  in the  defense of such  action.  The  Company  also shall be
entitled to assume the defense thereof,  with counsel  satisfactory to the party
named  in the  action.  After  notice  from  the  Company  to such  party of the
Company's  election to assume the defense thereof,  the Indemnified  Party shall
bear the fees and  expenses of any  additional  counsel  retained by it, and the
Company will not be liable to such party under this  Agreement  for any legal or
other expenses  subsequently  incurred by such party independently in connection
with the defense thereof other than reasonable costs of investigation.

     8.1(d).  The  Indemnified  Parties will promptly  notify the Company of the
commencement  of any litigation or proceedings  against them in connection  with
the issuance or sale of the Fund shares or the Contracts or the operation of the
Fund.

     8.2. Indemnification by the Underwriter

     8.2(a).  The Underwriter  agrees to indemnify and hold harmless the Company
and each of its directors and officers and each person, if any, who controls the
Company  within the  meaning of  Section 15 of the 1933 Act  (collectively,  the
"Indemnified  Parties"  for  purposes of this  Section  8.2) against any and all
losses, claims, damages,  liabilities (including amounts paid in settlement with
the written consent of the Underwriter) or litigation (including legal and other
expenses) to which the Indemnified  Parties may become subject under any statute
or  regulation,  at common law or  otherwise,  insofar as such  losses,  claims,
damages, liabilities or expenses (or actions in respect thereof) or settlements:

     (i)  arise out of or are based upon any untrue  statement or alleged untrue
          statement of any material fact contained in the registration statement
          or prospectus or SAI or sales literature of the Fund (or any amendment
          or supplement to any of the  foregoing),  or arise out of or are based
          upon the omission or the alleged  omission to state therein a material
          fact required to be stated therein or necessary to make the statements
          therein not  misleading,  provided  that this  agreement  to indemnify
          shall  not  apply as to any  Indemnified  Party if such  statement  or
          omission or such  alleged  statement  or omission was made in reliance
          upon and in conformity with  information  furnished to the Underwriter
          or Fund by or on behalf  of the  Company  for use in the  registration
          statement,  prospectus or SAI for the Fund or in sales  literature (or
          any amendment or supplement)  or otherwise for use in connection  with
          the sale of the Contracts or Fund shares; or

     (ii) arise out of or as a result of  statements or  representations  (other
          than  statements  or  representations  contained  in the  registration
          statement,  prospectus,  SAI or sales literature for the Contracts not
          supplied by the  Underwriter or persons under its control) or wrongful
          conduct of the Fund or  Underwriter  or persons  under their  control,
          with  respect to the sale or  distribution  of the  Contracts  or Fund
          shares; or

     (iii)arise out of any untrue  statement  or alleged  untrue  statement of a
          material fact contained in a registration statement,  prospectus,  SAI
          or sales literature  covering the Contracts,  or any amendment thereof
          or supplement  thereto,  or the omission or alleged  omission to state
          therein a material fact required to be stated  therein or necessary to
          make the  statement  or  statements  therein not  misleading,  if such
          statement or omission was made in reliance upon information  furnished
          to the Company by or on behalf of the Fund or the Underwriter; or

     (iv) arise as a result of any  failure  by the Fund or the  Underwriter  to
          provide the services and furnish the materials under the terms of this
          Agreement  (including a failure of the Fund, whether  unintentional or
          in good faith or  otherwise,  to comply with the  diversification  and
          other  qualification  requirements  specified  in  Article  VI of this
          Agreement); or

     (v)  arise out of or result from any material breach of any  representation
          and/or warranty made by the Underwriter in this Agreement or arise out
          of or result from any other  material  breach of this Agreement by the
          Underwriter;

as limited by and in  accordance  with the  provisions  of  Sections  8.2(b) and
8.2(c) hereof.

     8.2(b).  The  Underwriter  shall not be liable  under this  indemnification
provision with respect to any losses, claims, damages, liabilities or litigation
to which an  Indemnified  Party  would  otherwise  be  subject by reason of such
Indemnified Party's willful  misfeasance,  bad faith, or gross negligence in the
performance or such Indemnified  Party's duties or by reason of such Indemnified
Party's reckless  disregard of obligations and duties under this Agreement or to
the Company or the Account, whichever is applicable.

     8.2(c).  The  Underwriter  shall not be liable  under this  indemnification
provision  with  respect to any claim made against an  Indemnified  Party unless
such  Indemnified  Party shall have notified the Underwriter in writing within a
reasonable   time  after  the  summons  or  other  first  legal  process  giving
information  of the  nature  of the  claim  shall  have  been  served  upon such
Indemnified Party (or after such Indemnified Party shall have received notice of
such service on any designated  agent), but failure to notify the Underwriter of
any such claim shall not relieve the Underwriter from any liability which it may
have to the Indemnified Party against whom such action is brought otherwise than
on account of this indemnification provision. In case any such action is brought
against the Indemnified  Party, the Underwriter will be entitled to participate,
at its own  expense,  in the  defense  thereof.  The  Underwriter  also shall be
entitled to assume the defense thereof,  with counsel  satisfactory to the party
named in the  action.  After  notice from the  Underwriter  to such party of the
Underwriter's  election to assume the defense  thereof,  the  Indemnified  Party
shall bear the fees and expenses of any additional  counsel  retained by it, and
the  Underwriter  will not be liable to such party under this  Agreement for any
legal or other expenses  subsequently  incurred by such party  independently  in
connection   with  the  defense   thereof   other  than   reasonable   costs  of
investigation.

     The Company agrees promptly to notify the  Underwriter of the  commencement
of any litigation or proceedings  against it or any of its officers or directors
in connection with the issuance or sale of the Contracts or the operation of the
Account.

     8.3. Indemnification By the Fund

     8.3(a). The Fund agrees to indemnify and hold harmless the Company and each
of its directors and officers and each person,  if any, who controls the Company
within the meaning of Section 15 of the 1933 Act (collectively, the "Indemnified
Parties" for  purposes of this Section 8.3) against any and all losses,  claims,
expenses,  damages,  liabilities  (including amounts paid in settlement with the
written consent of the Fund) or litigation  (including legal and other expenses)
to which the  Indemnified  Parties may be required to pay or may become  subject
under any statute or  regulation,  at common law or  otherwise,  insofar as such
losses,  claims,  expenses,  damages,  liabilities  or  expenses  (or actions in
respect thereof) or settlements, are related to the operations of the Fund and:

     (i)  arise as a result of any failure by the Fund to provide  the  services
          and furnish the materials under the terms of this Agreement (including
          a failure,  whether  unintentional  or in good faith or otherwise,  to
          comply with the diversification  and other qualification  requirements
          specified in Article VI of this Agreement); or

     (ii) arise out of or result from any material breach of any  representation
          and/or  warranty made by the Fund in this Agreement or arise out of or
          result from any other material breach of this Agreement by the Fund;

as limited by and in  accordance  with the  provisions  of  Sections  8.3(b) and
8.3(c) hereof.

     8.3(b). The Fund shall not be liable under this  indemnification  provision
with respect to any losses, claims, damages,  liabilities or litigation to which
an Indemnified  Party would  otherwise be subject by reason of such  Indemnified
Party's willful  misfeasance,  bad faith, or gross negligence in the performance
of such  Indemnified  Party's  duties or by reason of such  Indemnified  Party's
reckless  disregard of  obligations  and duties  under this  Agreement or to the
Company, the Fund, the Underwriter or the Account, whichever is applicable.

     8.3(c). The Fund shall not be liable under this  indemnification  provision
with  respect  to any claim  made  against  an  Indemnified  Party  unless  such
Indemnified  Party shall have  notified the Fund in writing  within a reasonable
time after the summons or other first legal process  giving  information  of the
nature of the claim shall have been served upon such Indemnified Party (or after
such  Indemnified  Party  shall  have  received  notice of such  service  on any
designated  agent),  but  failure to notify the Fund of any such claim shall not
relieve the Fund from any liability which it may have to the  Indemnified  Party
against  whom  such  action  is  brought  otherwise  than  on  account  of  this
indemnification  provision.  In case any such  action  is  brought  against  the
Indemnified  Parties,  the Fund  will be  entitled  to  participate,  at its own
expense,  in the defense thereof.  The Fund also shall be entitled to assume the
defense  thereof,  with counsel  satisfactory  to the party named in the action.
After  notice  from the Fund to such party of the Fund's  election to assume the
defense thereof,  the Indemnified  Party shall bear the fees and expenses of any
additional counsel retained by it, and the Fund will not be liable to such party
under this  Agreement for any legal or other expenses  subsequently  incurred by
such party  independently  in  connection  with the defense  thereof  other than
reasonable costs of investigation.

     8.3(d).  The Company and the Underwriter  agree promptly to notify the Fund
of the  commencement  of any  litigation or proceeding  against it or any of its
respective officers or directors in connection with the Agreement,  the issuance
or  sale  of the  Contracts,  the  operation  of the  Account,  or the  sale  or
acquisition of shares of the Fund.

ARTICLE IX.  Applicable Law

     This  Agreement  shall be construed and the provisions  hereof  interpreted
under and in accordance with the laws of the State of California.

9.2. This  Agreement  shall be subject to the  provisions of the 1933,  1934 and
1940 Acts, and the rules and regulations and rulings thereunder,  including such
exemptions  from  those  statutes,  rules and  regulations  as the SEC may grant
(including,  but not limited to, any Mixed and Shared Funding  Exemptive  Order)
and the terms hereof shall be interpreted and construed in accordance therewith.
If, in the future, the Mixed and Shared Funding Exemptive Order should no longer
be necessary under applicable law, then Article VII shall no longer apply.

ARTICLE X. Termination

     This  Agreement  shall continue in full force and effect until the first to
occur of:

     (a)  termination  by any party,  for any reason with respect to some or all
          Designated  Portfolios,  by three (3) months  advance  written  notice
          delivered to the other parties; or

     (b)  termination  by the  Company  by  written  notice  to the Fund and the
          Underwriter based upon the Company's  determination that shares of the
          Fund are not  reasonably  available  to meet the  requirements  of the
          Contracts; or

     (c)  termination  by the  Company  by  written  notice  to the Fund and the
          Underwriter in the event any of the Designated  Portfolio's shares are
          not registered,  issued or sold in accordance  with  applicable  state
          and/or federal law or such law precludes the use of such shares as the
          underlying investment media of the Contracts issued or to be issued by
          the Company; or

     (d)  termination  by the  Fund or  Underwriter  in the  event  that  formal
          administrative  proceedings are instituted  against the Company by the
          NASD,  the SEC, the  Insurance  Commissioner  or like  official of any
          state or any other  regulatory  body  regarding the  Company's  duties
          under this  Agreement  or related  to the sale of the  Contracts,  the
          operation  of any  Account,  or the  purchase  of the  Fund's  shares;
          provided, however, that the Fund or Underwriter determines in its sole
          judgment  exercised  in  good  faith,  that  any  such  administrative
          proceedings  will have a material  adverse  effect upon the ability of
          the Company to perform its obligations under this Agreement; or

     (e)  termination  by the  Company in the event that  formal  administrative
          proceedings  are  instituted  against the Fund or  Underwriter  by the
          NASD, the SEC, or any state securities or insurance  department or any
          other regulatory body; provided,  however, that the Company determines
          in  its  sole  judgment   exercised  in  good  faith,  that  any  such
          administrative  proceedings  will have a material  adverse effect upon
          the  ability of the Fund or  Underwriter  to perform  its  obligations
          under this Agreement; or

     (f)  termination  by the  Company  by  written  notice  to the Fund and the
          Underwriter with respect to any Designated Portfolio in the event that
          such  Portfolio  ceases to qualify as a Regulated  Investment  Company
          under  Subchapter  M or  fails  to  comply  with  the  Section  817(h)
          diversification requirements specified in Article VI hereof, or if the
          Company reasonably believes that such Portfolio may fail to so qualify
          or comply; or

     (g)  termination  by the  Fund or  Underwriter  by  written  notice  to the
          Company   in  the  event   that  the   Contracts   fail  to  meet  the
          qualifications specified in Article 6.3 hereof; or

     (h)  termination by either the Fund or the Underwriter by written notice to
          the  Company,  if  either  one or both of the Fund or the  Underwriter
          respectively,  shall  determine,  in their sole judgment  exercised in
          good faith, that the Company has suffered a material adverse change in
          its business, operations,  financial condition, or prospects since the
          date  of  this  Agreement  or  is  the  subject  of  material  adverse
          publicity; or

     (i)  termination  by the  Company  by  written  notice  to the Fund and the
          Underwriter,  if the Company  shall  determine,  in its sole  judgment
          exercised in good faith,  that the Fund,  Adviser,  or the Underwriter
          has suffered a material  adverse  change in its business,  operations,
          financial  condition or prospects  since the date of this Agreement or
          is the subject of material adverse publicity; or

     (j)  termination  by the  Company  upon any  substitution  of the shares of
          another   investment  company  or  series  thereof  for  shares  of  a
          Designated  Portfolio of the Fund in accordance  with the terms of the
          Contracts,  provided that the Company has given at least 45 days prior
          written   notice  to  the  Fund  and   Underwriter   of  the  date  of
          substitution; or

     (k)  termination  by any  party  in the  event  that  the  Fund's  Board of
          Trustees determines that a material  irreconcilable conflict exists as
          provided in Article VII.

10.2.  Notwithstanding  any  termination  of this  Agreement,  the  Fund and the
Underwriter  shall,  at the option of the  Company,  continue to make  available
additional  shares of the Fund  pursuant  to the terms  and  conditions  of this
Agreement,  for all Contracts in effect on the effective  date of termination of
this Agreement  (hereinafter  referred to as "Existing  Contracts"),  unless the
Underwriter requests that the Company seek an order pursuant to Section 26(b) of
the 1940 Act to permit the  substitution  of other  securities for the shares of
the Designated Portfolios in which case additional shares will be made available
until the order of substitution is granted.  The Underwriter agrees to split the
cost of seeking such an order,  and the Company agrees that it shall  reasonably
cooperate   with  the   Underwriter   and  seek  such  an  order  upon  request.
Specifically,  the  owners  of  the  Existing  Contracts  may  be  permitted  to
reallocate investments in the Fund, redeem investments in the Fund and/or invest
in the Fund upon the making of additional  purchase  payments under the Existing
Contracts  (subject to any such election by the Underwriter).  The parties agree
that this Section 10.2 shall not apply to any terminations under Article VII and
the effect of such Article VII terminations  shall be governed by Article VII of
this Agreement. The parties further agree that this Section 10.2 shall not apply
to any terminations under Section 10.1(g) of this Agreement.

10.3. The Company shall not redeem Fund shares attributable to the Contracts (as
opposed to Fund shares attributable to the Company's assets held in the Account)
except (i) as  necessary  to  implement  Contract  owner  initiated  or approved
transactions,  (ii) as required by state and/or  federal laws or  regulations or
judicial or other legal precedent of general application  (hereinafter  referred
to as a "Legally Required Redemption"),  (iii) upon 45 days prior written notice
to the Fund and  Underwriter,  as  permitted  by an order of the SEC pursuant to
Section 26(b) of the 1940 Act, but only if a  substitution  of other  securities
for the shares of the Designated  Portfolios is consistent with the terms of the
Contracts,  or (iv) as permitted under the terms of the Contract.  Upon request,
the Company will  promptly  furnish to the Fund and the  Underwriter  reasonable
assurance  that any  redemption  pursuant  to  clause  (ii)  above is a  Legally
Required  Redemption.  Furthermore,  except in cases where  permitted  under the
terms of the  Contacts,  the  Company  shall not  prevent  Contract  owners from
allocating  payments  to a  Portfolio  that was  otherwise  available  under the
Contracts without first giving the Fund or the Underwriter 45 days notice of its
intention to do so.

10.4. Notwithstanding any termination of this Agreement, each party's obligation
under Article VIII to indemnify the other parties shall survive.

ARTICLE XI.  Notices

     Any notice shall be sufficiently given when sent by registered or certified
mail to the other  party at the address of such party set forth below or at such
other  address  as such  party may from time to time  specify  in writing to the
other party.

         If to the Fund:                  PIMCO  Variable Insurance Trust
                                          840 Newport Center Drive, Suite 300
                                          Newport Beach, CA 92660

         If to the Company:               Cova Financial Life Insurance Company
                                          One Tower Lane, Suite 3000
                                          Oakbrook Terrace, IL  60181
                                          Attention:  General Counsel

         If to Underwriter:               PIMCO Funds Distributors LLC
                                          2187 Atlantic Street
                                          Stamford, CT 06902


ARTICLE XII.  Miscellaneous

                  All  persons  dealing  with the Fund must  look  solely to the
property  of the  Fund,  and in the case of a  series  company,  the  respective
Designated Portfolios listed on Schedule A hereto as though each such Designated
Portfolio had separately contracted with the Company and the Underwriter for the
enforcement  of any claims  against the Fund. The parties agree that neither the
Board,  officers,  agents  or  shareholders  of the  Fund  assume  any  personal
liability or responsibility for obligations  entered into by or on behalf of the
Fund.

12.2.  Subject to the  requirements  of legal process and regulatory  authority,
each party hereto  shall treat as  confidential  the names and  addresses of the
owners  of  the  Contracts  and  all   information   reasonably   identified  as
confidential  in writing by any other party  hereto and,  except as permitted by
this  Agreement,  shall not  disclose,  disseminate  or  utilize  such names and
addresses and other confidential information without the express written consent
of the  affected  party  until such time as such  information  has come into the
public domain.

12.3. The captions in this  Agreement are included for  convenience of reference
only and in no way define or delineate any of the provisions hereof or otherwise
affect their construction or effect.

12.4. This Agreement may be executed simultaneously in two or more counterparts,
each of which taken together shall constitute one and the same instrument.

12.5.  If any  provision  of this  Agreement  shall be held or made invalid by a
court decision, statute, rule or otherwise, the remainder of the Agreement shall
not be affected thereby.

12.6.  Each  party  hereto  shall  cooperate  with  each  other  party  and  all
appropriate  governmental authorities (including without limitation the SEC, the
NASD,  and  state  insurance  regulators)  and  shall  permit  such  authorities
reasonable  access to its books and records in connection with any investigation
or inquiry relating to this Agreement or the transactions  contemplated  hereby.
Notwithstanding  the  generality  of the  foregoing,  each party hereto  further
agrees to furnish the Missouri  Insurance  Commissioner  with any information or
reports in connection  with services  provided under this  Agreement  which such
Commissioner  may request in order to  ascertain  whether the  variable  annuity
operations of the Company are being  conducted in a manner  consistent  with the
Missouri  variable  annuity laws and regulations and any other applicable law or
regulations.

12.7.  The rights,  remedies and  obligations  contained in this  Agreement  are
cumulative and are in addition to any and all rights, remedies, and obligations,
at law or in equity,  which the parties  hereto are  entitled to under state and
federal laws.

12.8. This Agreement or any of the rights and  obligations  hereunder may not be
assigned by any party without the prior written consent of all parties hereto.

12.9. The Company shall furnish, or shall cause to be furnished,  to the Fund or
its designee copies of the following reports:

     (a)  the Company's  annual statement  (prepared under statutory  accounting
          principles)  and annual  report  (prepared  under  generally  accepted
          accounting principles) filed with any state or federal regulatory body
          or otherwise made available to the public,  as soon as practicable and
          in any event within 90 days after the end of each fiscal year; and

     (b)  any registration statement (without exhibits) and financial reports of
          the Company filed with the Securities  and Exchange  Commission or any
          state insurance  regulatory,  as soon as practicable  after the filing
          thereof.



         IN  WITNESS  WHEREOF,  each  of the  parties  hereto  has  caused  this
Agreement  to be executed  in its name and on its behalf by its duly  authorized
representative  and its  seal to be  hereunder  affixed  hereto  as of the  date
specified below.

COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY:

                                             By its authorized officer

                                             By:_______________________

                                             Name:_____________________

                                             Title:____________________

                                             Date:_____________________



PIMCO VARIABLE INSURANCE TRUST

                                             By its authorized officer

                                             By: _____________________

                                             Name:    Brent R. Harris

                                             Title:   Chairman

                                             Date:_____________________

PIMCO FUNDS DISTRIBUTORS LLC

                                             By its authorized officer

                                             By:______________________________

                                             Name:    Newton B. Schott, Jr.

                                             Title:   Executive Vice President

                                             Date:____________________________





                                   Schedule A



PIMCO VARIABLE INSURANCE TRUST PORTFOLIOS:

PIMCO Total Return Bond Portfolio

PIMCO High Yield Bond Portfolio

PIMCO Low Duration Bond Portfolio

PIMCO StocksPLUS Growth and Income Portfolio



Separate Account:  Cova Variable Annuity Account One

Dated _________________, 199___.







                             PARTICIPATION AGREEMENT

     PARTICIPATION  AGREEMENT  (the  "Agreement")  made by and  between  SCUDDER
VARIABLE LIFE  INVESTMENT  FUND (the "Fund"),  a  Massachusetts  business  trust
created  under a Declaration  of Trust dated March 15, 1985, as amended,  with a
principal place of business in Boston, Massachusetts and Cova Financial Services
Life Insurance Company, a Missouri corporation (the "Company"), with a principal
place of  business in  Oakbrook,  Illinois  on behalf of Cova  Variable  Annuity
Account One, a separate  account of the Company,  and any other separate account
of the Company as  designated  by the Company  from time to time,  upon  written
notice to the Fund in accordance with Section 9 herein (each, an "Account").

     WHEREAS,  the Fund acts as the investment vehicle for the separate accounts
established for variable life insurance  policies and variable annuity contracts
(collectively referred to herein as "Variable Insurance Products") to be offered
by  insurance  companies  which  have  entered  into  participation   agreements
substantially identical to this Agreement  ("Participating Insurance Companies")
and their affiliated insurance companies; and

     WHEREAS, the beneficial interest in the Fund is divided into several series
of shares of beneficial  interest without par value  ("Shares"),  and additional
series  of  Shares  may  be  established,  each  designated  a  "Portfolio"  and
representing the interest in a particular managed portfolio of securities; and

     WHEREAS, each Portfolio of the Fund, except the Money Market Portfolio,  is
divided  into two  classes of Shares,  and  additional  classes of Shares may be
established; and

     WHEREAS, the Parties desire to evidence their agreement as to certain other
matters,

     NOW THEREFORE,  in  consideration of the foregoing and the mutual covenants
and agreements hereinafter contained, the parties hereto agree as follows:

     1.   Duty of Fund to Sell.

     The Fund shall make its Shares available for purchase at the applicable net
asset value per Share by Participating  Insurance Companies and their affiliates
and separate  accounts on those days on which the Fund  calculates its net asset
value  pursuant to rules of the Securities  and Exchange  Commission;  provided,
however,  that the  Trustees  of the  Fund  may  refuse  to sell  Shares  of any
Portfolio to any person,  or suspend or terminate  the offering of Shares of any
Portfolio, if such action is required by law or by regulatory authorities having
jurisdiction  or is, in the sole  discretion of the  Trustees,  necessary in the
best interest of the shareholders of any Portfolio.

     2. Fund Materials.

     The Fund,  at its expense,  shall  provide the Company or its designee with
camera-ready copy or computer diskette versions of all prospectuses,  statements
of additional  information,  annual and semi-annual  reports and proxy materials
(collectively, "Fund Materials") to be printed and distributed by the Company or
its broker/dealer to the Company's  existing or prospective  contract owners, as
appropriate.  The Company  agrees to bear the cost of printing and  distributing
such Fund Materials.

     3. Requirement to Execute Participation Agreement; Requests.

     Each  Participating  Insurance Company shall, prior to purchasing Shares in
the Fund, execute and deliver a participation  agreement in a form substantially
identical to this Agreement.

     The Fund shall make available,  upon written request from the Participating
Insurance  Company given in accordance  with Paragraph 9, to each  Participating
Insurance  Company which has executed an Agreement  and which  Agreement has not
been  terminated  pursuant to Paragraph 7 (i) a list of all other  Participating
Insurance  Companies,  and (ii) a copy of the Agreement as executed by any other
Participating Insurance Company.

     The Fund  shall also make  available  upon  request  to each  Participating
Insurance  Company which has executed an Agreement  and which  Agreement has not
been terminated pursuant to Paragraph 7, the net asset value of any Portfolio of
the Fund as of any date upon which the Fund  calculates  the net asset  value of
its Portfolios for the purpose of purchase and redemption of Shares.

     4. Indemnification.

     (a) The Company  agrees to indemnify and hold harmless the Fund and each of
its Trustees and officers and each person,  if any, who controls the Fund within
the meaning of Section 15 of the  Securities Act of 1933 (the "Act") against any
and all losses, claims, damages,  liabilities or litigation (including legal and
other expenses),  arising out of the acquisition of any Shares by any person, to
which the Fund or such  Trustees,  officers  or  controlling  person  may become
subject  under the Act,  under any other  statute,  at common law or  otherwise,
which  (i)  may be  based  upon  any  wrongful  act by the  Company,  any of its
employees or representatives, any affiliate of or any person acting on behalf of
the Company or a principal underwriter of its insurance products, or (ii) may be
based upon any untrue  statement or alleged untrue  statement of a material fact
contained in a  registration  statement  or  prospectus  covering  Shares or any
amendment  thereof or supplement  thereto or the omission or alleged omission to
state therein a material fact required to be stated therein or necessary to make
the  statements  therein not misleading if such a statement or omission was made
in reliance upon information  furnished to the Fund by the Company, or (iii) may
be based on any untrue  statement or alleged untrue statement of a material fact
contained in a registration  statement or prospectus covering insurance products
sold by the Company or any insurance company which is an affiliate  thereof,  or
any  amendments or supplement  thereto,  or the omission or alleged  omission to
state therein a material fact required to be stated therein or necessary to make
the statement or statements  therein not  misleading,  unless such  statement or
omission was made in reliance upon information  furnished to the Company or such
affiliate by or on behalf of the Fund; provided, however, that in no case (i) is
the  Company's  indemnity  in favor of a Trustee or officer or any other  person
deemed to protect such Trustee or officer or other person  against any liability
to which any such  person  would  otherwise  be  subject  by  reason of  willful
misfeasance,  bad faith, or gross negligence in the performance of his duties or
by reason of his  reckless  disregard  of  obligations  and  duties  under  this
Agreement  or (ii) is the  Company to be liable  under its  indemnity  agreement
contained in this Paragraph 4 with respect to any claim made against the Fund or
any person indemnified unless the Fund or such person, as the case may be, shall
have notified the Company in writing pursuant to Paragraph 9 within a reasonable
time after the summons or other first legal process  giving  information  of the
nature of the claims  shall have been  served  upon the Fund or upon such person
(or after the Fund or such person shall have received  notice of such service on
any designated agent), but failure to notify the Company of any such claim shall
not  relieve  the  Company  from any  liability  which it has to the Fund or any
person  against  whom such  action is brought  otherwise  than on account of its
indemnity agreement contained in this Paragraph 4. The Company shall be entitled
to  participate,  at its own expense,  in the defense,  or, if it so elects,  to
assume the defense of any suit brought to enforce any such liability, but, if it
elects to assume the defense,  such defense shall be conducted by counsel chosen
by it and  satisfactory  to the Fund,  to its officers and  Trustees,  or to any
controlling person or persons, defendant or defendants in the suit. In the event
that the  Company  elects to assume the defense of any such suit and retain such
counsel,  the Fund, such officers and Trustees or controlling person or persons,
defendant  or  defendants  in the suit,  shall bear the fees and expenses of any
additional  counsel retained by them, but, in case the Company does not elect to
assume the defense of any such suit, the Company will  reimburse the Fund,  such
officers and Trustees or controlling person or persons,  defendant or defendants
in such suit,  for the reasonable  fees and expenses of any counsel  retained by
them. The Company agrees  promptly to notify the Fund pursuant to Paragraph 9 of
the commencement of any litigation or proceedings  against it in connection with
the issue and sale of any Shares.

     (b) The Fund agrees to indemnify  and hold harmless the Company and each of
its  directors  and officers  and each person,  if any, who controls the Company
within the meaning of Section 15 of the Act against any and all losses,  claims,
damages, liabilities or litigation (including legal and other expenses) to which
it or such  directors,  officers or controlling  person may become subject under
the Act, under any other statute, at common law or otherwise, arising out of the
acquisition of any Shares by any person which (i) may be based upon any wrongful
act by  the  Fund,  any  of its  employees  or  representatives  or a  principal
underwriter  of the Fund,  or (ii) may be based  upon any  untrue  statement  or
alleged  untrue  statement  of a  material  fact  contained  in  a  registration
statement or prospectus  covering Shares or any amendment  thereof or supplement
thereto or the  omission or alleged  omission to state  therein a material  fact
required to be stated  therein or necessary to make the  statements  therein not
misleading  unless  such  statement  or  omission  was  made  in  reliance  upon
information  furnished  to the Fund by the  Company or (iii) may be based on any
untrue  statement or alleged untrue  statement of a material fact contained in a
registration  statement or prospectus  covering  insurance  products sold by the
Company,  or any  amendment or  supplement  thereto,  or the omission or alleged
omission  to state  therein a material  fact  required  to be stated  therein or
necessary to make the statement or statements  therein not  misleading,  if such
statement or omission  was made in reliance  upon  information  furnished to the
Company by or on behalf of the Fund; provided,  however,  that in no case (i) is
the  Fund's  indemnity  in favor of a director  or  officer or any other  person
deemed to protect such director or officer or other person against any liability
to which any such  person  would  otherwise  be  subject  by  reason of  willful
misfeasance,  bad faith, or gross negligence in the performance of his duties or
by reason of his  reckless  disregard  of  obligations  and  duties  under  this
Agreement  or (ii) is the  Fund  to be  liable  under  its  indemnity  agreement
contained  in this  Paragraph  4 with  respect to any claims  made  against  the
Company or any such director,  officer or  controlling  person unless it or such
director, officer or controlling person, as the case may be, shall have notified
the Fund in writing  pursuant to Paragraph 9 within a reasonable  time after the
summons or other first legal  process  giving  information  of the nature of the
claim  shall  have  been  served  upon  it or upon  such  director,  officer  or
controlling  person  (or  after  the  Company  or  such  director,   officer  or
controlling  person shall have received notice of such service on any designated
agent),  but  failure to notify the Fund of any claim  shall not relieve it from
any  liability  which it may have to the  person  against  whom  such  action is
brought otherwise than on account of its indemnity  agreement  contained in this
Paragraph.  The Fund will be entitled to  participate  at its own expense in the
defense,  or, if it so  elects,  to assume the  defense  of any suit  brought to
enforce any such liability,  but if the Fund elects to assume the defense,  such
defense  shall be  conducted  by counsel  chosen by it and  satisfactory  to the
Company, its directors,  officers or controlling person or persons, defendant or
defendants,  in the suit.  In the event the Fund elects to assume the defense of
any such suit and retain such counsel, the Company,  its directors,  officers or
controlling  person or persons,  defendant or defendants in the suit, shall bear
the fees and expenses of any additional  counsel  retained by them, but, in case
the Fund  does  not  elect to  assume  the  defense  of any such  suit,  it will
reimburse  the  Company or such  directors,  officers or  controlling  person or
persons,  defendant  or  defendants  in the suit,  for the  reasonable  fees and
expenses of any counsel retained by them. The Fund agrees promptly to notify the
Company  pursuant  to  Paragraph  9 of the  commencement  of any  litigation  or
proceedings against it or any of its officers or Trustees in connection with the
issuance or sale of any Shares.

     The  provisions  of this  Section 4 shall  survive the  termination  of the
Agreement.

     5. Procedure for Resolving Irreconcilable Conflicts.

     (a) The  Trustees of the Fund will monitor the  operations  of the Fund for
the existence of any material irreconcilable conflict among the interests of all
the  contract  holders and policy  owners of Variable  Insurance  Products  (the
"Participants")   of  all  separate   accounts   investing   in  the  Fund.   An
irreconcilable  material  conflict may arise,  among other things,  from: (a) an
action by any state insurance regulatory  authority;  (b) a change in applicable
insurance  laws or  regulations;  (c) a tax ruling or  provision of the Internal
Revenue Code or the regulations  thereunder;  (d) any other development relating
to the  tax  treatment  of  insurers,  contract  holders  or  policy  owners  or
beneficiaries  of  Variable  Insurance  Products;  (e) the  manner  in which the
investments  of any  Portfolio  are being  managed;  (f) a difference  in voting
instructions  given by variable annuity contract  holders,  on the one hand, and
variable life  insurance  policy  owners,  on the other hand, or by the contract
holders or policy owners of different  participating insurance companies; or (g)
a decision by an insurer to override the voting instructions of Participants.

     (b) The Company will be responsible for reporting any potential or existing
conflicts  to the  Trustees of the Fund.  The Company  will be  responsible  for
assisting  the  Trustees  in  carrying  out their  responsibilities  under  this
Paragraph  5(b)  and  Paragraph   5(a),  by  providing  the  Trustees  with  all
information reasonably necessary for the Trustees to consider the issues raised.
The Fund will also request its investment  adviser to report to the Trustees any
such conflict which comes to the attention of the adviser.

     (c) If it is  determined  by a majority of the  Trustees of the Fund,  or a
majority of its disinterested  Trustees, that a material irreconcilable conflict
exists  involving the Company,  the Company  shall,  at its expense,  and to the
extent reasonably  practicable (as determined by a majority of the disinterested
Trustees),  take whatever  steps are  necessary to eliminate the  irreconcilable
material conflict,  including withdrawing the assets allocable to some or all of
the  separate  accounts  from the Fund or any  Portfolio  or class  thereof  and
reinvesting  such assets in a different  investment  medium,  including  another
Portfolio of the Fund or class  thereof,  offering to the affected  Participants
the  option  of  making  such a change  or  establishing  a new  funding  medium
including a registered investment company.

     For purposes of this  Paragraph  5(c), the Trustees,  or the  disinterested
Trustees, shall determine whether or not any proposed action adequately remedies
any  irreconcilable  material  conflict.  In the event of a determination of the
existence of an irreconcilable  material conflict,  the Trustees shall cause the
Fund to take such action,  such as the  establishment  of one or more additional
Portfolios or classes,  as they in their sole discretion  determine to be in the
interest of all shareholders and Participants in view of all applicable factors,
such as cost, feasibility, tax, regulatory and other considerations. In no event
will the Fund be  required  by this  Paragraph  5(c) to  establish a new funding
medium for any variable contract or policy.

     The Company shall not be required by this Paragraph 5(c) to establish a new
funding medium for any variable contract or policy if an offer to do so has been
declined  by a vote  of a  majority  of the  Participants  materially  adversely
affected by the material irreconcilable  conflict. The Company will recommend to
its  Participants  that they decline an offer to establish a new funding  medium
only if the Company believes it is in the best interest of the Participants.

     (d) The  Trustees'  determination  of the  existence  of an  irreconcilable
material  conflict and its  implications  promptly shall be  communicated to all
Participating Insurance Companies by written notice thereof delivered or mailed,
first class postage prepaid.

     6. Voting Privileges.

     The Company shall be responsible for assuring that its separate  account or
accounts  participating  in the Fund  shall use a  calculation  method of voting
procedures substantially the same as the following: those Participants permitted
to give  instructions  and the  number of Shares for which  instructions  may be
given  will be  determined  as of the  record  date for the  Fund  shareholders'
meeting,  which shall not be more than 60 days  before the date of the  meeting.
Whether  or  not  voting   instructions  are  actually  given  by  a  particular
Participant, all Fund shares held in any separate account or sub-account thereof
and attributable to policies will be voted for, against, or withheld from voting
on any proposition in the same proportion as (i) the aggregate  record date cash
value held in such sub-account for policies giving  instructions,  respectively,
to vote for, against,  or withhold votes on such proposition,  bears to (ii) the
aggregate  record date cash value held in the  sub-account  for all policies for
which voting instructions are received.  Participants  continued in effect under
lapse options will not be permitted to give voting instructions.  Shares held in
any other insurance  company general or separate account or sub-account  thereof
will be voted in the proportion  specified in the second preceding  sentence for
shares attributable to policies.

     7. Duration and Termination.

     This Agreement shall continue in effect as set forth below.  This Agreement
may be  terminated  at any time,  at the option of either of the  Company or the
Fund, when neither the Company,  any insurance  company nor the separate account
or accounts of such insurance company which is an affiliate thereof which is not
a  Participating  Insurance  Company  own  any  Shares  of  the  Fund  or may be
terminated by either party to the Agreement upon a  determination  by a majority
of the  Trustees  of the Fund,  or a  majority  of its  disinterested  Trustees,
following  certification  thereof by a Participating  Insurance Company given in
accordance  with Paragraph 9 that an  irreconcilable  conflict  exists among the
interests of (i) all contract  holders and policy holders of Variable  Insurance
Products of all separate  accounts or (ii) the  interests  of the  Participating
Insurance  Companies  investing in the Fund. If this Agreement is so terminated,
the Fund may,  at any time  thereafter,  automatically  redeem the Shares of any
Portfolio held by a Participating Shareholder.

     8. Compliance.

     The Fund will comply with the provisions of Section 4240(a) of the New York
Insurance  Law.  Each  Portfolio of the Fund will comply with the  provisions of
Section  817(h) of the Internal  Revenue Code of 1986,  as amended (the "Code"),
relating to  diversification  requirements for variable  annuity,  endowment and
life insurance contracts.  Specifically,  each Portfolio will comply with either
(i) the  requirement  of  Section  817(h)(1)  of the  Code  that its  assets  be
adequately diversified,  or (ii) the "Safe Harbor for Diversification" specified
in Section  817(h)(2) of the Code. The Fund will notify the Company  immediately
upon having a  reasonable  basis for  believing  that a Portfolio  has ceased to
comply with the requirements of Section 817(h) of the Code or that the Portfolio
might not so comply in the future.

     The provisions of Paragraphs 5 and 6 of this Agreement shall be interpreted
in a manner  consistent  with any Rule or order of the  Securities  and Exchange
Commission under the Investment  Company Act of 1940, as amended,  applicable to
the parties hereto.

     No Shares of any Portfolio of the Fund may be sold to the general public.

     9. Notices.

     Any notice shall be sufficiently given when sent by registered or certified
mail to the other  party at the address of such party set forth below or at such
other  address  as such  party may from time to time  specify  in writing to the
other party.

     If to the Fund:

                  Scudder Variable Life Investment Fund
                  Two International Place
                  Boston, Massachusetts  02110
                  (617) 295-4548
                  Attn:  William M. Thomas

     If to the Company:

                  Cova Financial Services Life Insurance Company
                  One Tower Lane
                  Suite 3000
                  Oakbrook, Illinois  60181
                  Attn:  General Counsel

     10. Massachusetts Law to Apply.

     This  Agreement  shall be construed and the provisions  hereof  interpreted
under and in accordance with the laws of The Commonwealth of Massachusetts.

     11. Miscellaneous.

     The name "Scudder  Variable Life Investment Fund" is the designation of the
Trustees for the time being under a  Declaration  of Trust dated March 15, 1985,
as  amended,  and all  persons  dealing  with the Fund must  look  solely to the
property  of the Fund for the  enforcement  of any  claims  against  the Fund as
neither the  Trustees,  officers,  agents or  shareholders  assume any  personal
liability for obligations entered into on behalf of the Fund. No Portfolio shall
be liable for any obligations properly attributable to any other Portfolio.

     The captions in this  Agreement are included for  convenience  of reference
only and in no way define or delineate any of the provisions hereof or otherwise
affect  their   construction   or  effect.   This   Agreement  may  be  executed
simultaneously in two or more  counterparts,  each of which taken together shall
constitute one and the same instrument.

     12. This Agreement or any of the rights and  obligations  hereunder may not
be  assigned  by any party  without  the prior  written  consent of all  parties
hereto.

     12. Entire Agreement.

     This Agreement  incorporates the entire  understanding  and agreement among
the  parties  hereto,  and  supersedes  any and  all  prior  understandings  and
agreements between the parties hereto with respect to the subject matter hereof.

     IN WITNESS WHEREOF, each of the parties hereto has caused this Agreement to
be executed in its name and behalf by its duly authorized representative and its
seal to be hereunder affixed hereto as of the ____ day of __________, 1999.

SEAL                                                 SCUDDER VARIABLE LIFE
                                                       INVESTMENT FUND


By:________________________________
                                               William M. Thomas
                                               President


SEAL                                           COVA FINANCIAL SERVICES LIFE
                                                 INSURANCE COMPANY

                                               By:______________________________

                                               Its:_____________________________









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

April 28, 2000


Board of Directors
Cova Financial Services Life Insurance Company
One Tower Lane, Suite 3000
Oakbrook Terrace, IL 60181-4644

RE:  Opinion of Counsel - Cova Variable Annuity Account One

Gentlemen:

You have requested our Opinion of Counsel in connection with the filing with the
Securities  and  Exchange   Commission  of  a  Post-Effective   Amendment  to  a
Registration  Statement on Form N-4 for the Individual Flexible Purchase Payment
Deferred  Variable  Annuity  Contracts  (the  "Contracts")  to be issued by Cova
Financial  Services  Life  Insurance  Company  and its  separate  account,  Cova
Variable Annuity Account One.

We have made such  examination  of the law and have  examined  such  records and
documents as in our judgment are necessary or appropriate to enable us to render
the opinions expressed below.

We are of the following opinions:

     1. Cova Variable  Annuity  Account One is a Unit  Investment  Trust as that
term is defined  in  Section  4(2) of the  Investment  Company  Act of 1940 (the
"Act"), and is currently registered with the Securities and Exchange Commission,
pursuant to Section 8(a) of the Act.

     2. Upon the acceptance of purchase  payments made by an Owner pursuant to a
Contract issued in accordance with the Prospectus  contained in the Registration
Statement and upon  compliance  with  applicable  law, such an Owner will have a
legally-issued,  fully  paid,  non-assessable  contractual  interest  under such
Contract.

You may use  this  opinion  letter,  or a copy  thereof,  as an  exhibit  to the
Registration Statement.

We  consent to the  reference  to our Firm under the  caption  "Legal  Opinions"
contained in the Statement of Additional  Information  which forms a part of the
Registration Statement.

Sincerely,

BLAZZARD, GRODD & HASENAUER, P.C.


By: /s/RAYMOND A. O'HARA III
    -----------------------------
    Raymond A. O'Hara III



                             Consent of Independent Auditors


The Board of Directors
Cova Financial Services Life Insurance Company


We consent to the use of our reports on the consolidated financial statements of
Cova Financial  Services Life Insurance  Company and subsidiaries  (the Company)
dated February 4, 2000, and on the financial  statements of the  sub-accounts of
Cova Variable  Annuity Account One dated March 20, 2000, and to the reference to
our firm under the heading "Experts" in the Statement of Additional Information,
in the Post-Effective  Amendment No. 6 to the Registration  Statement (Form N-4,
File No. 333-34741) of Cova Variable Annuity Account One.

                                               /s/ KPMG LLP
                                              ---------------
                                                 KPMG LLP


Chicago, Illinois
April 28, 2000





<TABLE>
<CAPTION>
       Cova Variable Annuity Account One
       Standard 1 Year Return Data
       As of 12/31/99


                      Sub-Account                Transaction     Amount        Unit       Unit Balance   Transaction      Unit
                                                                               Value         Before         Units        Balance
                                                                                          Transaction                     After
                                                                                                                       Transaction

     6 Cova Lord Abbett G&I
<S>    <C>   <C>                                                  <C>                                           <C>          <C>
       12/31/1998                                purchase         1,000.00            -               -    #DIV/0!      #DIV/0!
       12/31/1999                                annual fee     #DIV/0!       39.456928     #DIV/0!        #DIV/0!      #DIV/0!
       12/31/1999                                surrender fee      (45.00)   39.456928     #DIV/0!           (1.1405)  #DIV/0!

     8 Cova Bond Debenture
       12/31/1998                                purchase         1,000.00    13.496500               -       74.0933      74.0933
       12/31/1999                                annual fee          (1.02)   13.765381         74.0933       (0.0741)     74.0192
       12/31/1999                                surrender fee      (45.00)   13.765381         74.0192       (3.2691)     70.7501

     9 GACC Money Market
       12/31/1998                                purchase         1,000.00    11.109943               -       90.0095      90.0095
       12/31/1999                                annual fee          (1.04)   11.525358         90.0095       (0.0902)     89.9193
       12/31/1999                                surrender fee      (45.00)   11.525358         89.9193       (3.9044)     86.0149

    11 Cova Developing Growth
       12/31/1998                                purchase         1,000.00    11.067854               -       90.3518      90.3518
       12/31/1999                                annual fee          (1.31)   14.452868         90.3518       (0.0906)     90.2612
       12/31/1999                                surrender fee      (45.00)   14.452868         90.2612       (3.1136)     87.1476

    12 Cova Large Cap Research
       12/31/1998                                purchase         1,000.00    11.825550               -       84.5627      84.5627
       12/31/1999                                annual fee          (1.24)   14.635627         84.5627       (0.0847)     84.4780
       12/31/1999                                surrender fee      (45.00)   14.635627         84.4780       (3.0747)     81.4033

    13 Cova Mid-Cap Value
       12/31/1998                                purchase         1,000.00    10.437949               -       95.8043      95.8043
       12/31/1999                                annual fee          (1.04)   10.875538         95.8043       (0.0956)     95.7087
       12/31/1999                                surrender fee      (45.00)   10.875538         95.7087       (4.1377)     91.5710

    15 Cova Quality Bond
       12/31/1998                                purchase         1,000.00    11.914489               -       83.9314      83.9314
       12/31/1999                                annual fee          (0.97)   11.567155         83.9314       (0.0839)     83.8475
       12/31/1999                                surrender fee      (45.00)   11.567155         83.8475       (3.8903)     79.9572

    16 Cova Small Cap Stock
       12/31/1998                                purchase         1,000.00    12.582860               -       79.4732      79.4732
       12/31/1999                                annual fee          (1.43)   17.932441         79.4732       (0.0797)     79.3935
       12/31/1999                                surrender fee      (45.00)   17.932441         79.3935       (2.5094)     76.8841
    17 Cova Large Cap Stock
       12/31/1998                                purchase         1,000.00    19.428499               -       51.4708      51.4708
       12/31/1999                                annual fee          (1.16)   22.548941         51.4708       (0.0514)     51.4194
       12/31/1999                                surrender fee      (45.00)   22.548941         51.4194       (1.9957)     49.4237

    18 Cova Select Equity
       12/31/1998                                purchase         1,000.00    16.987204               -       58.8678      58.8678
       12/31/1999                                annual fee          (1.08)   18.384654         58.8678       (0.0587)     58.8091
       12/31/1999                                surrender fee      (45.00)   18.384654         58.8091       (2.4477)     56.3614

    19 Cova Int'l Equity
       12/31/1998                                purchase         1,000.00    12.889315               -       77.5836      77.5836
       12/31/1999                                annual fee          (1.27)   16.333906         77.5836       (0.0778)     77.5058
       12/31/1999                                surrender fee      (45.00)   16.333906         77.5058       (2.7550)     74.7508

    20 Cova Balanced
       12/31/1998                                purchase         1,000.00    11.767845               -       84.9773      84.9773
       12/31/1999                                annual fee          (1.06)   12.432529         84.9773       (0.0853)     84.8920
       12/31/1999                                surrender fee      (45.00)   12.432529         84.8920       (3.6195)     81.2725

    22 Cova Equity Income
       12/31/1998                                purchase         1,000.00    12.068849               -       82.8579      82.8579
       12/31/1999                                annual fee          (1.01)   12.202725         82.8579       (0.0828)     82.7751
       12/31/1999                                surrender fee      (45.00)   12.202725         82.7751       (3.6877)     79.0874

    23 Cova G&I Equity
       12/31/1998                                purchase         1,000.00    12.188331               -       82.0457      82.0457
       12/31/1999                                annual fee          (1.15)   13.966013         82.0457       (0.0823)     81.9634
       12/31/1999                                surrender fee      (45.00)   13.966013         81.9634       (3.2221)     78.7413

    24 Russell Multi-Style Equity
       12/31/1998                                purchase         1,000.00    12.694810               -       78.7723      78.7723
       12/31/1999                                annual fee          (1.16)   14.667724         78.7723       (0.0791)     78.6932
       12/31/1999                                surrender fee      (45.00)   14.667724         78.6932       (3.0680)     75.6252

    25 Russell Aggressive Equity
       12/31/1998                                purchase         1,000.00     9.963254               -      100.3688     100.3688
       12/31/1999                                annual fee          (1.05)   10.422234        100.3688       (0.1007)    100.2681
       12/31/1999                                surrender fee      (45.00)   10.422234        100.2681       (4.3177)     95.9504

    26 Russell Non-U.S.
       12/31/1998                                purchase         1,000.00    11.142092               -       89.7498      89.7498
       12/31/1999                                annual fee          (1.32)   14.652149         89.7498       (0.0901)     89.6597
       12/31/1999                                surrender fee      (45.00)   14.652149         89.6597       (3.0712)     86.5885

    27 Russell Core Bond
       12/31/1998                                purchase         1,000.00    10.591175               -       94.4182      94.4182
       12/31/1999                                annual fee          (0.98)   10.380043         94.4182       (0.0944)     94.3238
       12/31/1999                                surrender fee      (45.00)   10.380043         94.3238       (4.3352)     89.9886
    28 Russell Real Estate Securities
       12/31/1998                                purchase         1,000.00            -               -    #DIV/0!      #DIV/0!
       12/31/1999                                annual fee     #DIV/0!        9.388124     #DIV/0!        #DIV/0!      #DIV/0!
       12/31/1999                                surrender fee      (45.00)    9.388124     #DIV/0!           (4.7933)  #DIV/0!

    30 AIM V.I. Value
       12/31/1998                                purchase         1,000.00    13.060203               -       76.5685      76.5685
       12/31/1999                                annual fee          (1.28)   16.729131         76.5685       (0.0765)     76.4920
       12/31/1999                                surrender fee      (45.00)   16.729131         76.4920       (2.6899)     73.8021

    31 AIM V.I. Capital Appreciation
       12/31/1998                                purchase         1,000.00    11.770729               -       84.9565      84.9565
       12/31/1999                                annual fee          (1.43)   16.785351         84.9565       (0.0852)     84.8713
       12/31/1999                                surrender fee      (45.00)   16.785351         84.8713       (2.6809)     82.1904

    32 AIM V.I. Int'l Equity
       12/31/1998                                purchase         1,000.00    11.391449               -       87.7851      87.7851
       12/31/1999                                annual fee          (1.53)   17.416663         87.7851       (0.0878)     87.6973
       12/31/1999                                surrender fee      (45.00)   17.416663         87.6973       (2.5837)     85.1136

    35 Alliance Premier Growth
       12/31/1998                                purchase         1,000.00    14.595485               -       68.5143      68.5143
       12/31/1999                                annual fee          (1.30)   19.043436         68.5143       (0.0683)     68.4460
       12/31/1999                                surrender fee      (45.00)   19.043436         68.4460       (2.3630)     66.0830

    36 Alliance Real Estate Investment
       12/31/1998                                purchase         1,000.00     7.988435               -      125.1810     125.1810
       12/31/1999                                annual fee          (0.94)    7.474763        125.1810       (0.1258)    125.0552
       12/31/1999                                surrender fee      (45.00)    7.474763        125.0552       (6.0203)    119.0349

    37 Cova Riggs U.S. Gov't Securities
       12/31/1998                                purchase         1,000.00            -               -    #DIV/0!      #DIV/0!
       12/31/1999                                annual fee     #DIV/0!        9.995395     #DIV/0!        #DIV/0!      #DIV/0!
       12/31/1999                                surrender fee      (45.00)    9.995395     #DIV/0!           (4.5021)  #DIV/0!

    38 Cova Riggs Stock
       12/31/1998                                purchase         1,000.00            -               -    #DIV/0!      #DIV/0!
       12/31/1999                                annual fee     #DIV/0!       10.239524     #DIV/0!        #DIV/0!      #DIV/0!
       12/31/1999                                surrender fee      (45.00)   10.239524     #DIV/0!           (4.3947)  #DIV/0!

    39 Liberty Newport Tiger, Variable Series
       12/31/1998                                purchase         1,000.00     9.228765               -      108.3569     108.3569
       12/31/1999                                annual fee          (1.66)   15.290670        108.3569       (0.1086)    108.2483
       12/31/1999                                surrender fee      (45.00)   15.290670        108.2483       (2.9430)    105.3053

    40 Goldman Sachs G&I
       12/31/1998                                purchase         1,000.00     9.908613               -      100.9223     100.9223
       12/31/1999                                annual fee          (1.04)   10.299328        100.9223       (0.1010)    100.8213
       12/31/1999                                surrender fee      (45.00)   10.299328        100.8213       (4.3692)     96.4521
    41 Goldman Sachs Int'l Equity
       12/31/1998                                purchase         1,000.00    11.402925               -       87.6968      87.6968
       12/31/1999                                annual fee          (1.30)   14.826563         87.6968       (0.0877)     87.6091
       12/31/1999                                surrender fee      (45.00)   14.826563         87.6091       (3.0351)     84.5740

    42 Goldman Sachs Global Income
       12/31/1998                                purchase         1,000.00    10.781765               -       92.7492      92.7492
       12/31/1999                                annual fee          (0.98)   10.524196         92.7492       (0.0931)     92.6561
       12/31/1999                                surrender fee      (45.00)   10.524196         92.6561       (4.2759)     88.3802

    44 Kemper Dreman High Return
       12/31/1998                                purchase         1,000.00    10.487302               -       95.3534      95.3534
       12/31/1999                                annual fee          (0.88)    9.187195         95.3534       (0.0958)     95.2576
       12/31/1999                                surrender fee      (45.00)    9.187195         95.2576       (4.8981)     90.3595

    45 Kemper Small Cap Growth
       12/31/1998                                purchase         1,000.00    11.676086               -       85.6451      85.6451
       12/31/1999                                annual fee          (1.33)   15.493396         85.6451       (0.0858)     85.5593
       12/31/1999                                surrender fee      (45.00)   15.493396         85.5593       (2.9045)     82.6548

    46 Kemper Small Cap Value
       12/31/1998                                purchase         1,000.00     8.753222               -      114.2436     114.2436
       12/31/1999                                annual fee          (1.01)    8.872647        114.2436       (0.1138)    114.1298
       12/31/1999                                surrender fee      (45.00)    8.872647        114.1298       (5.0718)    109.0580

    47 Kemper Government Securities
       12/31/1998                                purchase         1,000.00    10.556498               -       94.7284      94.7284
       12/31/1999                                annual fee          (0.99)   10.480981         94.7284       (0.0945)     94.6339
       12/31/1999                                surrender fee      (45.00)   10.480981         94.6339       (4.2935)     90.3404

    48 MFS Bond
       12/31/1998                                purchase         1,000.00    10.491811               -       95.3124      95.3124
       12/31/1999                                annual fee          (0.97)   10.184471         95.3124       (0.0952)     95.2172
       12/31/1999                                surrender fee      (45.00)   10.184471         95.2172       (4.4185)     90.7987

    49 MFS Research
       12/31/1998                                purchase         1,000.00    12.172796               -       82.1504      82.1504
       12/31/1999                                annual fee          (1.22)   14.890281         82.1504       (0.0819)     82.0685
       12/31/1999                                surrender fee      (45.00)   14.890281         82.0685       (3.0221)     79.0464

    50 MFS Growth with Income
       12/31/1998                                purchase         1,000.00    12.066568               -       82.8736      82.8736
       12/31/1999                                annual fee          (1.05)   12.695264         82.8736       (0.0827)     82.7909
       12/31/1999                                surrender fee      (45.00)   12.695264         82.7909       (3.5446)     79.2463

    51 MFS Emerging Growth
       12/31/1998                                purchase         1,000.00    13.233235               -       75.5673      75.5673
       12/31/1999                                annual fee          (1.74)   23.059667         75.5673       (0.0755)     75.4918
       12/31/1999                                surrender fee      (45.00)   23.059667         75.4918       (1.9515)     73.5403
    52 MFS / F&C Emerging Markets Equity
       12/31/1998                                purchase         1,000.00     6.571830               -      152.1646     152.1646
       12/31/1999                                annual fee          (1.36)    8.954559        152.1646       (0.1519)    152.0127
       12/31/1999                                surrender fee      (45.00)    8.954559        152.0127       (5.0254)    146.9873

    53 MFS High Income
       12/31/1998                                purchase         1,000.00     9.845193               -      101.5724     101.5724
       12/31/1999                                annual fee          (1.05)   10.334082        101.5724       (0.1016)    101.4708
       12/31/1999                                surrender fee      (45.00)   10.334082        101.4708       (4.3545)     97.1163

    54 MFS Global Governments
       12/31/1998                                purchase         1,000.00    10.669943               -       93.7212      93.7212
       12/31/1999                                annual fee          (0.96)   10.258675         93.7212       (0.0936)     93.6276
       12/31/1999                                surrender fee      (45.00)   10.258675         93.6276       (4.3865)     89.2411

    55 Oppenheimer Capital Appreciation
       12/31/1998                                purchase         1,000.00    12.232731               -       81.7479      81.7479
       12/31/1999                                annual fee          (1.40)   17.087450         81.7479       (0.0819)     81.6660
       12/31/1999                                surrender fee      (45.00)   17.087450         81.6660       (2.6335)     79.0325

    56 Oppenheimer Main Street G&I
       12/31/1998                                purchase         1,000.00    10.326519               -       96.8381      96.8381
       12/31/1999                                annual fee          (1.20)   12.393263         96.8381       (0.0968)     96.7413
       12/31/1999                                surrender fee      (45.00)   12.393263         96.7413       (3.6310)     93.1103

    57 Oppenheimer High Income
       12/31/1998                                purchase         1,000.00     9.893828               -      101.0731     101.0731
       12/31/1999                                annual fee          (1.03)   10.174699        101.0731       (0.1012)    100.9719
       12/31/1999                                surrender fee      (45.00)   10.174699        100.9719       (4.4227)     96.5492

    58 Oppenheimer Bond
       12/31/1998                                purchase         1,000.00    10.533011               -       94.9396      94.9396
       12/31/1999                                annual fee          (0.97)   10.228856         94.9396       (0.0948)     94.8448
       12/31/1999                                surrender fee      (45.00)   10.228856         94.8448       (4.3993)     90.4455

    59 Oppenheimer Strategic Bond
       12/31/1998                                purchase         1,000.00    10.151332               -       98.5092      98.5092
       12/31/1999                                annual fee          (1.01)   10.293168         98.5092       (0.0981)     98.4111
       12/31/1999                                surrender fee      (45.00)   10.293168         98.4111       (4.3718)     94.0393

    60 Putnam VT G&I
       12/31/1998                                purchase         1,000.00    11.382650               -       87.8530      87.8530
       12/31/1999                                annual fee          (1.00)   11.402482         87.8530       (0.0877)     87.7653
       12/31/1999                                surrender fee      (45.00)   11.402482         87.7653       (3.9465)     83.8188

    61 Putman VT New Value
       12/31/1998                                purchase         1,000.00    10.483517               -       95.3878      95.3878
       12/31/1999                                annual fee          (0.99)   10.365439         95.3878       (0.0955)     95.2923
       12/31/1999                                surrender fee      (45.00)   10.365439         95.2923       (4.3414)     90.9509
    62 Putnam VT Vista
       12/31/1998                                purchase         1,000.00    11.785702               -       84.8486      84.8486
       12/31/1999                                annual fee          (1.51)   17.769589         84.8486       (0.0850)     84.7636
       12/31/1999                                surrender fee      (45.00)   17.769589         84.7636       (2.5324)     82.2312

    63 Putnam VT Int'l Growth
       12/31/1998                                purchase         1,000.00    11.707003               -       85.4190      85.4190
       12/31/1999                                annual fee          (1.58)   18.486388         85.4190       (0.0855)     85.3335
       12/31/1999                                surrender fee      (45.00)   18.486388         85.3335       (2.4342)     82.8993

    64 Putnam VT Int'l New Opportunities
       12/31/1998                                purchase         1,000.00    11.402252               -       87.7020      87.7020
       12/31/1999                                annual fee          (2.00)   22.820083         87.7020       (0.0876)     87.6144
       12/31/1999                                surrender fee      (45.00)   22.820083         87.6144       (1.9719)     85.6425

    67 Templeton International Securities
       12/31/1998                                purchase         1,000.00     9.144522               -      109.3551     109.3551
       12/31/1999                                annual fee          (1.22)   11.147003        109.3551       (0.1094)    109.2457
       12/31/1999                                surrender fee      (45.00)   11.147003        109.2457       (4.0370)    105.2087

    68 Templeton Developing Markets Securities
       12/31/1998                                purchase         1,000.00     7.552448               -      132.4074     132.4074
       12/31/1999                                annual fee          (1.52)   11.457935        132.4074       (0.1327)    132.2747
       12/31/1999                                surrender fee      (45.00)   11.457935        132.2747       (3.9274)    128.3473

    69 Mutual Shares Securities
       12/31/1998                                purchase         1,000.00     9.310282               -      107.4081     107.4081
       12/31/1999                                annual fee          (1.12)   10.413095        107.4081       (0.1076)    107.3005
       12/31/1999                                surrender fee      (45.00)   10.413095        107.3005       (4.3215)    102.9790

    71 Fidelity VIP Growth
       12/31/1998                                purchase         1,000.00    13.077878               -       76.4650      76.4650
       12/31/1999                                annual fee          (1.36)   17.723853         76.4650       (0.0767)     76.3883
       12/31/1999                                surrender fee      (45.00)   17.723853         76.3883       (2.5390)     73.8493

    72 Fidelity VIP II Contrafund
       12/31/1998                                purchase         1,000.00    12.357373               -       80.9233      80.9233
       12/31/1999                                annual fee          (1.23)   15.140886         80.9233       (0.0812)     80.8421
       12/31/1999                                surrender fee      (45.00)   15.140886         80.8421       (2.9721)     77.8700

    73 Fidelity VIP III Growth Opportunities
       12/31/1998                                purchase         1,000.00    11.742360               -       85.1618      85.1618
       12/31/1999                                annual fee          (1.03)   12.073401         85.1618       (0.0853)     85.0765
       12/31/1999                                surrender fee      (45.00)   12.073401         85.0765       (3.7272)     81.3493

    75 Fidelity VIP III Growth & Income
       12/31/1998                                purchase         1,000.00    12.202502               -       81.9504      81.9504
       12/31/1999                                annual fee          (1.08)   13.135609         81.9504       (0.0822)     81.8682
       12/31/1999                                surrender fee      (45.00)   13.135609         81.8682       (3.4258)     78.4424

    76 Fidelity VIP Equity-Income
       12/31/1998                                purchase         1,000.00    10.626607               -       94.1034      94.1034
       12/31/1999                                annual fee          (1.05)   11.141767         94.1034       (0.0942)     94.0092
       12/31/1999                                surrender fee      (45.00)   11.141767         94.0092       (4.0389)     89.9703








       Cova Variable Annuity Account One
       Standard 1 Year Returns
       12/31/1999

                      Sub-Account                                 Total       Account     12/31/1999       Initial      Inception
                                                                 Return        Value          AUV         Investment      Date


     6 Cova Lord Abbett G&I                                (1)                                                            1/8/1999
     8 Cova Bond Debenture                                          -2.61%       973.90       13.765381      1,000.00     5/1/1996
     9 GACC Money Market                                            -0.86%       991.35       11.525358      1,000.00     6/3/1996
    11 Cova Developing Growth                                       25.95%     1,259.53       14.452868      1,000.00    8/20/1997
    12 Cova Large Cap Research                                      19.14%     1,191.39       14.635627      1,000.00    8/20/1997
    13 Cova Mid-Cap Value                                           -0.41%       995.88       10.875538      1,000.00    8/20/1997
    15 Cova Quality Bond                                            -7.51%       924.88       11.567155      1,000.00     5/1/1996
    16 Cova Small Cap Stock                                         37.87%     1,378.72       17.932441      1,000.00     5/1/1996
    17 Cova Large Cap Stock                                         11.45%     1,114.45       22.548941      1,000.00     5/1/1996
    18 Cova Select Equity                                            3.62%     1,036.18       18.384654      1,000.00     5/1/1996
    19 Cova Int'l Equity                                            22.10%     1,220.97       16.333906      1,000.00     5/1/1996
    20 Cova Balanced                                                 1.04%     1,010.42       12.432529      1,000.00     7/1/1997
    22 Cova Equity Income                                           -3.49%       965.08       12.202725      1,000.00     7/1/1997
    23 Cova G&I Equity                                               9.97%     1,099.70       13.966013      1,000.00     7/1/1997
    24 Russell Multi-Style Equity                                   10.93%     1,109.25       14.667724      1,000.00   12/31/1997
    25 Russell Aggressive Equity                                               1,000.02       10.422234      1,000.00   12/31/1997
    26 Russell Non-U.S.                                             26.87%     1,268.71       14.652149      1,000.00   12/31/1997
    27 Russell Core Bond                                            -6.59%       934.09       10.380043      1,000.00   12/31/1997
    28 Russell Real Estate Securities                      (1)                                                            7/1/1999
    30 AIM V.I. Value                                               23.46%     1,234.64       16.729131      1,000.00   12/31/1997
    31 AIM V.I. Capital Appreciation                                37.96%     1,379.59       16.785351      1,000.00   12/31/1997
    32 AIM V.I. Int'l Equity                                        48.24%     1,482.39       17.416663      1,000.00   12/31/1997
    35 Alliance Premier Growth                                      25.85%     1,258.45       19.043436      1,000.00   12/31/1997
    36 Alliance Real Estate Investment                             -11.02%       889.76        7.474763      1,000.00   12/31/1997
    37 Cova Riggs U.S. Gov't Securities                    (1)                                                           11/2/1999
    38 Cova Riggs Stock                                    (1)                                                           11/2/1999
    39 Liberty Newport Tiger, Variable Series                       61.02%     1,610.19       15.290670      1,000.00   12/31/1997
    40 Goldman Sachs G&I                                            -0.66%       993.39       10.299328      1,000.00    1/29/1998
    41 Goldman Sachs Int'l Equity                                   25.39%     1,253.94       14.826563      1,000.00    1/29/1998
    42 Goldman Sachs Global Income                                  -6.99%       930.13       10.524196      1,000.00    1/29/1998
    43 Templeton Global Income Securities                  (1)                                                            3/1/1999
    44 Kemper Dreman High Return                                   -16.99%       830.15        9.187195      1,000.00    5/15/1998
    45 Kemper Small Cap Growth                                      28.06%     1,280.60       15.493396      1,000.00   12/31/1997
    46 Kemper Small Cap Value                                       -3.24%       967.63        8.872647      1,000.00   12/31/1997
    47 Kemper Government Securities                                 -5.31%       946.86       10.480981      1,000.00   12/31/1997
    48 MFS Bond                                                     -7.53%       924.74       10.184471      1,000.00    5/15/1998
    49 MFS Research                                                 17.70%     1,177.02       14.890281      1,000.00   12/31/1997
    50 MFS Growth with Income                                        0.60%     1,006.05       12.695264      1,000.00   12/31/1997
    51 MFS Emerging Growth                                          69.58%     1,695.81       23.059667      1,000.00   12/31/1997
    52 MFS / F&C Emerging Markets Equity                            31.62%     1,316.21        8.954559      1,000.00   12/31/1997
    53 MFS High Income                                               0.36%     1,003.61       10.334082      1,000.00   12/31/1997
    54 MFS Global Governments                                       -8.45%       915.50       10.258675      1,000.00   12/31/1997
    55 Oppenheimer Capital Appreciation                             35.05%     1,350.46       17.087450      1,000.00   12/31/1997
    56 Oppenheimer Main Street G&I                                  15.39%     1,153.94       12.393263      1,000.00   12/31/1997
    57 Oppenheimer High Income                                      -1.76%       982.36       10.174699      1,000.00   12/31/1997
    58 Oppenheimer Bond                                             -7.49%       925.15       10.228856      1,000.00   12/31/1997
    59 Oppenheimer Strategic Bond                                   -3.20%       967.96       10.293168      1,000.00   12/31/1997
    60 Putnam VT G&I                                                -4.43%       955.74       11.402482      1,000.00   12/31/1997
    61 Putman VT New Value                                          -5.73%       942.75       10.365439      1,000.00   12/31/1997
    62 Putnam VT Vista                                              46.12%     1,461.21       17.769589      1,000.00   12/31/1997
    63 Putnam VT Int'l Growth                                       53.25%     1,532.51       18.486388      1,000.00   12/31/1997
    64 Putnam VT Int'l New Opportunities                            95.44%     1,954.37       22.820083      1,000.00   12/31/1997
    65 Franklin Small Cap                                  (1)                                                            3/1/1999
    66 Templeton Growth Securities                         (1)                                                           1/19/1999
    67 Templeton International Securities                           17.28%     1,172.76       11.147003      1,000.00     5/1/1998
    68 Templeton Developing Markets Securities                      47.06%     1,470.60       11.457935      1,000.00     5/1/1998
    69 Mutual Shares Securities                                      7.23%     1,072.33       10.413095      1,000.00     5/1/1998
    71 Fidelity VIP Growth                                          30.89%     1,308.89       17.723853      1,000.00    2/17/1998
    72 Fidelity VIP II Contrafund                                   17.90%     1,179.02       15.140886      1,000.00    2/17/1998
    73 Fidelity VIP III Growth Opportunities                        -1.78%       982.16       12.073401      1,000.00    2/17/1998
    75 Fidelity VIP III Growth & Income                              3.04%     1,030.39       13.135609      1,000.00    2/17/1998
    76 Fidelity VIP Equity-Income                                    0.24%     1,002.43       11.141767      1,000.00    2/17/1998
    99 Franklin Large Cap Growth Securities                (1)                                                            3/1/1999
   140 American Century VP Income & Growth                 (1)                                                          11/19/1999
   141 American Century VP Int'l                           (1)                                                          11/19/1999
   142 American Century VP Value                           (1)                                                          11/19/1999
   160 Dreyfus Stock Index                                 (1)                                                          11/19/1999
   161 Dreyfus VIF Disciplined Stock                       (1)                                                          11/19/1999
   162 Dreyfus VIF Capital Appreciation                    (1)                                                          11/19/1999
   180 INVESCO VIF Dynamics                                (1)                                                          11/19/1999
   181 INVESCO VIF High Yield                              (1)                                                          11/19/1999
   210 PIMCO High Yield Bond                               (1)                                                          11/19/1999
   211 PIMCO Low Duration Bond                             (1)                                                          11/19/1999
   212 PIMCO StocksPLUS G&I                                (1)                                                          11/19/1999
   213 PIMCO Total Return Bond                             (1)                                                          11/19/1999
   230 Scudder Int'l                                       (1)                                                          11/19/1999

    (1)Sub-account has not been in existence for 1 year.
       Cova Variable Annuity Account One
       Standard Inception to Date Return Data
       As of 12/31/99


                      Sub-Account                Transaction     Amount        Unit       Unit Balance   Transaction      Unit
                                                                               Value         Before         Units        Balance
                                                                                          Transaction                     After
                                                                                                                       Transaction

     6 Cova Lord Abbett G&I                                           0.98  yrs
       1/8/1999                                  purchase         1,000.00    35.903757               -       27.8522      27.8522
       12/31/1999                                annual fee          (1.10)   39.456928         27.8522       (0.0279)     27.8243
       12/31/1999                                surrender fee      (50.00)   39.456928         27.8243       (1.2672)     26.5571

     8 Cova Bond Debenture                                            3.67  yrs
       5/1/1996                                  purchase         1,000.00    10.097690               -       99.0326      99.0326
       5/1/1997                                  annual fee          (1.14)   11.516923         99.0326       (0.0990)     98.9336
       5/1/1998                                  annual fee          (1.34)   13.535615         98.9336       (0.0990)     98.8346
       5/3/1999                                  annual fee          (1.36)   13.805909         98.8346       (0.0985)     98.7361
       12/31/1999                                annual fee          (1.36)   13.765381         98.7361       (0.0988)     98.6373
       12/31/1999                                surrender fee      (45.00)   13.765381         98.6373       (3.2691)     95.3682

     9 GACC Money Market                                              3.58  yrs
       6/3/1996                                  purchase         1,000.00    10.000000               -      100.0000     100.0000
       6/3/1997                                  annual fee          (1.04)   10.410578        100.0000       (0.0999)     99.9001
       6/3/1998                                  annual fee          (1.08)   10.858145         99.9001       (0.0995)     99.8006
       6/3/1999                                  annual fee          (1.12)   11.271281         99.8006       (0.0994)     99.7012
       12/31/1999                                annual fee          (1.15)   11.525358         99.7012       (0.0998)     99.6014
       12/31/1999                                surrender fee      (45.00)   11.525358         99.6014       (3.9044)     95.6970

    11 Cova Developing Growth                                         2.36  yrs
       8/20/1997                                 purchase         1,000.00    10.000000               -      100.0000     100.0000
       8/20/1998                                 annual fee          (0.98)    9.823023        100.0000       (0.0998)     99.9002
       8/20/1999                                 annual fee          (1.22)   12.172305         99.9002       (0.1002)     99.8000
       12/31/1999                                annual fee          (1.44)   14.452868         99.8000       (0.0996)     99.7004
       12/31/1999                                surrender fee      (45.00)   14.452868         99.7004       (3.1136)     96.5868

    12 Cova Large Cap Research                                        2.36  yrs
       8/20/1997                                 purchase         1,000.00    10.000000               -      100.0000     100.0000
       8/20/1998                                 annual fee          (1.05)   10.537316        100.0000       (0.0996)     99.9004
       8/20/1999                                 annual fee          (1.29)   12.925442         99.9004       (0.0998)     99.8006
       12/31/1999                                annual fee          (1.46)   14.635627         99.8006       (0.0998)     99.7008
       12/31/1999                                surrender fee      (45.00)   14.635627         99.7008       (3.0747)     96.6261





    13 Cova Mid-Cap Value                                             2.36  yrs
       8/20/1997                                 purchase         1,000.00    10.000000               -      100.0000     100.0000
       8/20/1998                                 annual fee          (0.99)    9.919404        100.0000       (0.0998)     99.9002
       8/20/1999                                 annual fee          (1.14)   11.429524         99.9002       (0.0997)     99.8005
       12/31/1999                                annual fee          (1.09)   10.875538         99.8005       (0.1002)     99.7003
       12/31/1999                                surrender fee      (45.00)   10.875538         99.7003       (4.1377)     95.5626

    15 Cova Quality Bond                                              3.67  yrs
       5/1/1996                                  purchase         1,000.00     9.897228               -      101.0384     101.0384
       5/1/1997                                  annual fee          (1.05)   10.405141        101.0384       (0.1009)    100.9375
       5/1/1998                                  annual fee          (1.15)   11.356198        100.9375       (0.1013)    100.8362
       5/3/1999                                  annual fee          (1.19)   11.809700        100.8362       (0.1008)    100.7354
       12/31/1999                                annual fee          (1.17)   11.567155        100.7354       (0.1011)    100.6343
       12/31/1999                                surrender fee      (45.00)   11.567155        100.6343       (3.8903)     96.7440

    16 Cova Small Cap Stock                                           3.67  yrs
       5/1/1996                                  purchase         1,000.00    10.512560               -       95.1243      95.1243
       5/1/1997                                  annual fee          (0.99)   10.358427         95.1243       (0.0956)     95.0287
       5/1/1998                                  annual fee          (1.42)   14.969970         95.0287       (0.0949)     94.9338
       5/3/1999                                  annual fee          (1.20)   12.606262         94.9338       (0.0952)     94.8386
       12/31/1999                                annual fee          (1.70)   17.932441         94.8386       (0.0948)     94.7438
       12/31/1999                                surrender fee      (45.00)   17.932441         94.7438       (2.5094)     92.2344

    17 Cova Large Cap Stock                                           3.67  yrs
       5/1/1996                                  purchase         1,000.00    10.003025               -       99.9698      99.9698
       5/1/1997                                  annual fee          (1.22)   12.198198         99.9698       (0.1000)     99.8698
       5/1/1998                                  annual fee          (1.75)   17.502632         99.8698       (0.1000)     99.7698
       5/3/1999                                  annual fee          (2.15)   21.572882         99.7698       (0.0997)     99.6701
       12/31/1999                                annual fee          (2.25)   22.548941         99.6701       (0.0998)     99.5703
       12/31/1999                                surrender fee      (45.00)   22.548941         99.5703       (1.9957)     97.5746

    18 Cova Select Equity                                             3.67  yrs
       5/1/1996                                  purchase         1,000.00    10.083890               -       99.1681      99.1681
       5/1/1997                                  annual fee          (1.14)   11.445501         99.1681       (0.0996)     99.0685
       5/1/1998                                  annual fee          (1.60)   16.125129         99.0685       (0.0992)     98.9693
       5/3/1999                                  annual fee          (1.84)   18.567838         98.9693       (0.0991)     98.8702
       12/31/1999                                annual fee          (1.82)   18.384654         98.8702       (0.0990)     98.7712
       12/31/1999                                surrender fee      (45.00)   18.384654         98.7712       (2.4477)     96.3235

    19 Cova Int'l Equity                                              3.67  yrs
       5/1/1996                                  purchase         1,000.00    10.214899               -       97.8962      97.8962
       5/1/1997                                  annual fee          (1.09)   11.135715         97.8962       (0.0979)     97.7983
       5/1/1998                                  annual fee          (1.28)   13.138587         97.7983       (0.0974)     97.7009
       5/3/1999                                  annual fee          (1.33)   13.586693         97.7009       (0.0979)     97.6030
       12/31/1999                                annual fee          (1.59)   16.333906         97.6030       (0.0973)     97.5057
       12/31/1999                                surrender fee      (45.00)   16.333906         97.5057       (2.7550)     94.7507



    20 Cova Balanced                                                  2.50  yrs
       7/1/1997                                  purchase         1,000.00    10.000000               -      100.0000     100.0000
       7/1/1998                                  annual fee          (1.12)   11.236058        100.0000       (0.0997)     99.9003
       7/1/1999                                  annual fee          (1.26)   12.590207         99.9003       (0.1001)     99.8002
       12/31/1999                                annual fee          (1.24)   12.432529         99.8002       (0.0997)     99.7005
       12/31/1999                                surrender fee      (45.00)   12.432529         99.7005       (3.6195)     96.0810

    22 Cova Equity Income                                             2.50  yrs
       7/1/1997                                  purchase         1,000.00    10.000000               -      100.0000     100.0000
       7/1/1998                                  annual fee          (1.24)   12.418195        100.0000       (0.0999)     99.9001
       7/1/1999                                  annual fee          (1.34)   13.363970         99.9001       (0.1003)     99.7998
       12/31/1999                                annual fee          (1.22)   12.202725         99.7998       (0.1000)     99.6998
       12/31/1999                                surrender fee      (45.00)   12.202725         99.6998       (3.6877)     96.0121

    23 Cova G&I Equity                                                2.50  yrs
       7/1/1997                                  purchase         1,000.00    10.000000               -      100.0000     100.0000
       7/1/1998                                  annual fee          (1.19)   11.941375        100.0000       (0.0997)     99.9003
       7/1/1999                                  annual fee          (1.39)   13.889347         99.9003       (0.1001)     99.8002
       12/31/1999                                annual fee          (1.39)   13.966013         99.8002       (0.0995)     99.7007
       12/31/1999                                surrender fee      (45.00)   13.966013         99.7007       (3.2221)     96.4786

    24 Russell Multi-Style Equity                                     2.00  yrs
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee          (1.27)   12.694810        100.0000       (0.1000)     99.9000
       12/31/1999                                annual fee          (1.47)   14.667724         99.9000       (0.1002)     99.7998
       12/31/1999                                surrender fee      (45.00)   14.667724         99.7998       (3.0680)     96.7318

    25 Russell Aggressive Equity                                      2.00  yrs
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee          (1.00)    9.963254        100.0000       (0.1004)     99.8996
       12/31/1999                                annual fee          (1.04)   10.422234         99.8996       (0.0998)     99.7998
       12/31/1999                                surrender fee      (45.00)   10.422234         99.7998       (4.3177)     95.4821

    26 Russell Non-U.S.                                               2.00  yrs
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee          (1.11)   11.142092        100.0000       (0.0996)     99.9004
       12/31/1999                                annual fee          (1.46)   14.652149         99.9004       (0.0996)     99.8008
       12/31/1999                                surrender fee      (45.00)   14.652149         99.8008       (3.0712)     96.7296

    27 Russell Core Bond                                              2.00  yrs
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee          (1.06)   10.591175        100.0000       (0.1001)     99.8999
       12/31/1999                                annual fee          (1.04)   10.380043         99.8999       (0.1002)     99.7997
       12/31/1999                                surrender fee      (45.00)   10.380043         99.7997       (4.3352)     95.4645

    28 Russell Real Estate Securities                                 0.50  yrs
       7/1/1999                                  purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1999                                annual fee          (0.94)    9.388124        100.0000       (0.1001)     99.8999
       12/31/1999                                surrender fee      (50.00)    9.388124         99.8999       (5.3259)     94.5740
    30 AIM V.I. Value                                                 2.00  yrs
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee          (1.31)   13.060203        100.0000       (0.1003)     99.8997
       12/31/1999                                annual fee          (1.67)   16.729131         99.8997       (0.0998)     99.7999
       12/31/1999                                surrender fee      (45.00)   16.729131         99.7999       (2.6899)     97.1100

    31 AIM V.I. Capital Appreciation                                  2.00  yrs
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee          (1.18)   11.770729        100.0000       (0.1002)     99.8998
       12/31/1999                                annual fee          (1.68)   16.785351         99.8998       (0.1001)     99.7997
       12/31/1999                                surrender fee      (45.00)   16.785351         99.7997       (2.6809)     97.1188

    32 AIM V.I. Int'l Equity                                          2.00  yrs
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee          (1.14)   11.391449        100.0000       (0.1001)     99.8999
       12/31/1999                                annual fee          (1.74)   17.416663         99.8999       (0.0999)     99.8000
       12/31/1999                                surrender fee      (45.00)   17.416663         99.8000       (2.5837)     97.2163

    35 Alliance Premier Growth                                        2.00  yrs
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee          (1.46)   14.595485        100.0000       (0.1000)     99.9000
       12/31/1999                                annual fee          (1.90)   19.043436         99.9000       (0.0998)     99.8002
       12/31/1999                                surrender fee      (45.00)   19.043436         99.8002       (2.3630)     97.4372

    36 Alliance Real Estate Investment                                2.00  yrs
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee          (0.80)    7.988435        100.0000       (0.1001)     99.8999
       12/31/1999                                annual fee          (0.75)    7.474763         99.8999       (0.1003)     99.7996
       12/31/1999                                surrender fee      (45.00)    7.474763         99.7996       (6.0203)     93.7793

    37 Cova Riggs U.S. Gov't Securities                               0.16  yrs
       11/2/1999                                 purchase         1,000.00    10.130899               -       98.7079      98.7079
       12/31/1999                                annual fee          (0.99)    9.995395         98.7079       (0.0990)     98.6089
       12/31/1999                                surrender fee      (50.00)    9.995395         98.6089       (5.0023)     93.6066

    38 Cova Riggs Stock                                               0.16  yrs
       11/2/1999                                 purchase         1,000.00    10.082728               -       99.1795      99.1795
       12/31/1999                                annual fee          (1.02)   10.239524         99.1795       (0.0996)     99.0799
       12/31/1999                                surrender fee      (50.00)   10.239524         99.0799       (4.8830)     94.1969

    39 Liberty Newport Tiger, Variable Series                         2.00  yrs
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee          (0.92)    9.228765        100.0000       (0.0997)     99.9003
       12/31/1999                                annual fee          (1.53)   15.290670         99.9003       (0.1001)     99.8002
       12/31/1999                                surrender fee      (45.00)   15.290670         99.8002       (2.9430)     96.8572




    40 Goldman Sachs G&I                                              1.92  yrs
       1/29/1998                                 purchase         1,000.00    10.000000               -      100.0000     100.0000
       1/29/1999                                 annual fee          (1.00)    9.973396        100.0000       (0.1003)     99.8997
       12/31/1999                                annual fee          (1.03)   10.299328         99.8997       (0.1000)     99.7997
       12/31/1999                                surrender fee      (45.00)   10.299328         99.7997       (4.3692)     95.4305

    41 Goldman Sachs Int'l Equity                                     1.92  yrs
       1/29/1998                                 purchase         1,000.00    10.000000               -      100.0000     100.0000
       1/29/1999                                 annual fee          (1.16)   11.581610        100.0000       (0.1002)     99.8998
       12/31/1999                                annual fee          (1.48)   14.826563         99.8998       (0.0998)     99.8000
       12/31/1999                                surrender fee      (45.00)   14.826563         99.8000       (3.0351)     96.7649

    42 Goldman Sachs Global Income                                    1.92  yrs
       1/29/1998                                 purchase         1,000.00    10.000000               -      100.0000     100.0000
       1/29/1999                                 purchase            (1.09)   10.874138        100.0000       (0.1002)     99.8998
       12/31/1999                                annual fee          (1.05)   10.524196         99.8998       (0.0998)     99.8000
       12/31/1999                                surrender fee      (45.00)   10.524196         99.8000       (4.2759)     95.5241

    43 Templeton Global Income Securities
       3/1/1999                                  purchase         1,000.00    10.050717               -       99.4954      99.4954
       12/31/1999                                annual fee          (0.96)    9.681844         99.4954       (0.0992)     99.3962
       12/31/1999                                surrender fee      (50.00)    9.681844         99.3962       (5.1643)     94.2319

    44 Kemper Dreman High Return                                      1.63  yrs
       5/15/1998                                 purchase         1,000.00    10.000000               -      100.0000     100.0000
       5/17/1999                                 annual fee          (1.11)   11.054279        100.0000       (0.1004)     99.8996
       12/31/1999                                annual fee          (0.92)    9.187195         99.8996       (0.1001)     99.7995
       12/31/1999                                surrender fee      (45.00)    9.187195         99.7995       (4.8981)     94.9014

    45 Kemper Small Cap Growth                                        2.00  yrs
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee          (1.17)   11.676086        100.0000       (0.1002)     99.8998
       12/31/1999                                annual fee          (1.55)   15.493396         99.8998       (0.1000)     99.7998
       12/31/1999                                surrender fee      (45.00)   15.493396         99.7998       (2.9045)     96.8953

    46 Kemper Small Cap Value                                         2.00  yrs
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee          (0.88)    8.753222        100.0000       (0.1005)     99.8995
       12/31/1999                                annual fee          (0.89)    8.872647         99.8995       (0.1003)     99.7992
       12/31/1999                                surrender fee      (45.00)    8.872647         99.7992       (5.0718)     94.7274

    47 Kemper Government Securities                                   2.00  yrs
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee          (1.06)   10.556498        100.0000       (0.1004)     99.8996
       12/31/1999                                annual fee          (1.05)   10.480981         99.8996       (0.1002)     99.7994
       12/31/1999                                surrender fee      (45.00)   10.480981         99.7994       (4.2935)     95.5059



    48 MFS Bond                                                       1.63  yrs
       5/15/1998                                 purchase         1,000.00    10.000000               -      100.0000     100.0000
       5/17/1999                                 annual fee          (1.04)   10.386737        100.0000       (0.1001)     99.8999
       12/31/1999                                annual fee          (1.02)   10.184471         99.8999       (0.1002)     99.7997
       12/31/1999                                surrender fee      (45.00)   10.184471         99.7997       (4.4185)     95.3812

    49 MFS Research                                                   2.00  yrs
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee          (1.22)   12.172796        100.0000       (0.1002)     99.8998
       12/31/1999                                annual fee          (1.49)   14.890281         99.8998       (0.1001)     99.7997
       12/31/1999                                surrender fee      (45.00)   14.890281         99.7997       (3.0221)     96.7776

    50 MFS Growth with Income                                         2.00  yrs
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee          (1.21)   12.066568        100.0000       (0.1003)     99.8997
       12/31/1999                                annual fee          (1.27)   12.695264         99.8997       (0.1000)     99.7997
       12/31/1999                                surrender fee      (45.00)   12.695264         99.7997       (3.5446)     96.2551

    51 MFS Emerging Growth                                            2.00  yrs
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee          (1.32)   13.233235        100.0000       (0.0997)     99.9003
       12/31/1999                                annual fee          (2.30)   23.059667         99.9003       (0.0997)     99.8006
       12/31/1999                                surrender fee      (45.00)   23.059667         99.8006       (1.9515)     97.8491

    52 MFS / F&C Emerging Markets Equity                              2.00  yrs
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee          (0.66)    6.571830        100.0000       (0.1004)     99.8996
       12/31/1999                                annual fee          (0.89)    8.954559         99.8996       (0.0994)     99.8002
       12/31/1999                                surrender fee      (45.00)    8.954559         99.8002       (5.0254)     94.7748

    53 MFS High Income                                                2.00  yrs
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee          (0.98)    9.845193        100.0000       (0.0995)     99.9005
       12/31/1999                                annual fee          (1.03)   10.334082         99.9005       (0.0997)     99.8008
       12/31/1999                                surrender fee      (45.00)   10.334082         99.8008       (4.3545)     95.4463

    54 MFS Global Governments                                         2.00  yrs
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee          (1.07)   10.669943        100.0000       (0.1003)     99.8997
       12/31/1999                                annual fee          (1.02)   10.258675         99.8997       (0.0994)     99.8003
       12/31/1999                                surrender fee      (45.00)   10.258675         99.8003       (4.3865)     95.4138

    55 Oppenheimer Capital Appreciation                               2.00  yrs
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee          (1.22)   12.232731        100.0000       (0.0997)     99.9003
       12/31/1999                                annual fee          (1.71)   17.087450         99.9003       (0.1001)     99.8002
       12/31/1999                                surrender fee      (45.00)   17.087450         99.8002       (2.6335)     97.1667


    56 Oppenheimer Main Street G&I                                    2.00  yrs
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee          (1.03)   10.326519        100.0000       (0.0997)     99.9003
       12/31/1999                                annual fee          (1.24)   12.393263         99.9003       (0.1001)     99.8002
       12/31/1999                                surrender fee      (45.00)   12.393263         99.8002       (3.6310)     96.1692

    57 Oppenheimer High Income                                        2.00  yrs
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee          (0.99)    9.893828        100.0000       (0.1001)     99.8999
       12/31/1999                                annual fee          (1.02)   10.174699         99.8999       (0.1002)     99.7997
       12/31/1999                                surrender fee      (45.00)   10.174699         99.7997       (4.4227)     95.3770

    58 Oppenheimer Bond                                               2.00  yrs
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee          (0.99)    9.893828        100.0000       (0.1001)     99.8999
       12/31/1999                                annual fee          (1.02)   10.228856         99.8999       (0.0997)     99.8002
       12/31/1999                                surrender fee      (45.00)   10.228856         99.8002       (4.3993)     95.4009

    59 Oppenheimer Strategic Bond                                     2.00  yrs
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee          (1.02)   10.151332        100.0000       (0.1005)     99.8995
       12/31/1999                                annual fee          (1.03)   10.293168         99.8995       (0.1001)     99.7994
       12/31/1999                                surrender fee      (45.00)   10.293168         99.7994       (4.3718)     95.4276

    60 Putnam VT G&I                                                  2.00  yrs
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee          (1.14)   11.382650        100.0000       (0.1002)     99.8998
       12/31/1999                                annual fee          (1.14)   11.402482         99.8998       (0.1000)     99.7998
       12/31/1999                                surrender fee      (45.00)   11.402482         99.7998       (3.9465)     95.8533

    61 Putman VT New Value                                            2.00  yrs
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee          (1.05)   10.483517        100.0000       (0.1002)     99.8998
       12/31/1999                                annual fee          (1.04)   10.365439         99.8998       (0.1003)     99.7995
       12/31/1999                                surrender fee      (45.00)   10.365439         99.7995       (4.3414)     95.4581

    62 Putnam VT Vista                                                2.00  yrs
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee          (1.18)   11.785702        100.0000       (0.1001)     99.8999
       12/31/1999                                annual fee          (1.78)   17.769589         99.8999       (0.1002)     99.7997
       12/31/1999                                surrender fee      (45.00)   17.769589         99.7997       (2.5324)     97.2673

    63 Putnam VT Int'l Growth                                         2.00  yrs
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee          (1.17)   11.707003        100.0000       (0.0999)     99.9001
       12/31/1999                                annual fee          (1.85)   18.486388         99.9001       (0.1001)     99.8000
       12/31/1999                                surrender fee      (45.00)   18.486388         99.8000       (2.4342)     97.3658


    64 Putnam VT Int'l New Opportunities                              2.00  yrs
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee          (1.14)   11.402252        100.0000       (0.1000)     99.9000
       12/31/1999                                annual fee          (2.28)   22.820083         99.9000       (0.0999)     99.8001
       12/31/1999                                surrender fee      (45.00)   22.820083         99.8001       (1.9719)     97.8282

    65 Franklin Small Cap
       3/1/1999                                  purchase         1,000.00     8.646100               -      115.6591     115.6591
       12/31/1999                                annual fee          (2.04)   17.679923        115.6591       (0.1154)    115.5437
       12/31/1999                                surrender fee      (50.00)   17.679923        115.5437       (2.8281)    112.7156

    66 Templeton Growth Securities
       1/19/1999                                 purchase         1,000.00    10.419670               -       95.9723      95.9723
       12/31/1999                                annual fee          (1.21)   12.557918         95.9723       (0.0964)     95.8759
       12/31/1999                                surrender fee      (50.00)   12.557918         95.8759       (3.9816)     91.8943

    67 Templeton International Securities                             1.67  yrs
       5/1/1998                                  purchase         1,000.00    10.000000               -      100.0000     100.0000
       5/3/1999                                  annual fee          (1.00)    9.996786        100.0000       (0.1000)     99.9000
       12/31/1999                                annual fee          (1.11)   11.147003         99.9000       (0.0996)     99.8004
       12/31/1999                                surrender fee      (45.00)   11.147003         99.8004       (4.0370)     95.7634

    68 Templeton Developing Markets Securities                        1.67  yrs
       5/1/1998                                  purchase         1,000.00    10.000000               -      100.0000     100.0000
       5/3/1999                                  annual fee          (1.00)    9.972042        100.0000       (0.1003)     99.8997
       12/31/1999                                annual fee          (1.14)   11.457935         99.8997       (0.0995)     99.8002
       12/31/1999                                surrender fee      (45.00)   11.457935         99.8002       (3.9274)     95.8728

    69 Mutual Shares Securities
       5/1/1998                                  purchase         1,000.00    10.262212               -       97.4449      97.4449
       5/1/1999                                  annual fee          (1.00)   10.307081         97.4449       (0.0970)     97.3479
       12/31/1999                                annual fee          (1.01)   10.413095         97.3479       (0.0970)     97.2509
       12/31/1999                                surrender fee      (45.00)   10.413095         97.2509       (4.3215)     92.9294

    71 Fidelity VIP Growth                                            1.87  yrs
       2/17/1998                                 purchase         1,000.00    10.000000               -      100.0000     100.0000
       2/17/1999                                 annual fee          (1.33)   13.296297        100.0000       (0.1000)     99.9000
       12/31/1999                                annual fee          (1.77)   17.723853         99.9000       (0.0999)     99.8001
       12/31/1999                                surrender fee      (45.00)   17.723853         99.8001       (2.5390)     97.2611

    72 Fidelity VIP II Contrafund                                     1.87  yrs
       2/17/1998                                 purchase         1,000.00    10.000000               -      100.0000     100.0000
       2/17/1999                                 annual fee          (1.24)   12.429231        100.0000       (0.0998)     99.9002
       12/31/1999                                annual fee          (1.51)   15.140886         99.9002       (0.0997)     99.8005
       12/31/1999                                surrender fee      (45.00)   15.140886         99.8005       (2.9721)     96.8284




    73 Fidelity VIP III Growth Opportunities                          1.87  yrs
       2/17/1998                                 purchase         1,000.00    10.000000               -      100.0000     100.0000
       2/17/1999                                 annual fee          (1.13)   11.255274        100.0000       (0.1004)     99.8996
       12/31/1999                                annual fee          (1.21)   12.073401         99.8996       (0.1002)     99.7994
       12/31/1999                                surrender fee      (45.00)   12.073401         99.7994       (3.7272)     96.0722

    75 Fidelity VIP III Growth & Income                               1.87  yrs
       2/17/1998                                 purchase         1,000.00    10.000000               -      100.0000     100.0000
       2/17/1999                                 annual fee          (1.21)   12.066871        100.0000       (0.1003)     99.8997
       12/31/1999                                annual fee          (1.31)   13.135609         99.8997       (0.0997)     99.8000
       12/31/1999                                surrender fee      (45.00)   13.135609         99.8000       (3.4258)     96.3742

    76 Fidelity VIP Equity-Income                                     1.87  yrs
       2/17/1998                                 purchase         1,000.00    10.000000               -      100.0000     100.0000
       2/17/1999                                 annual fee          (1.03)   10.322067        100.0000       (0.0998)     99.9002
       12/31/1999                                annual fee          (1.11)   11.141767         99.9002       (0.0996)     99.8006
       12/31/1999                                surrender fee      (45.00)   11.141767         99.8006       (4.0389)     95.7617

    99 Franklin Large Cap Growth Securities
       3/1/1999                                  purchase         1,000.00    10.985852               -       91.0262      91.0262
       12/31/1999                                annual fee          (1.30)   14.307568         91.0262       (0.0909)     90.9353
       12/31/1999                                surrender fee      (50.00)   14.307568         90.9353       (3.4947)     87.4406

   140 American Century VP Income & Growth                            0.12  yrs
       11/19/1999                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1999                                annual fee          (1.03)   10.320209        100.0000       (0.0998)     99.9002
       12/31/1999                                surrender fee      (50.00)   10.320209         99.9002       (4.8449)     95.0553

   141 American Century VP Int'l                                      0.12  yrs
       11/19/1999                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1999                                annual fee          (1.25)   12.514968        100.0000       (0.0999)     99.9001
       12/31/1999                                surrender fee      (50.00)   12.514968         99.9001       (3.9952)     95.9049

   142 American Century VP Value                                      0.12  yrs
       11/19/1999                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1999                                annual fee          (0.96)    9.582238        100.0000       (0.1002)     99.8998
       12/31/1999                                surrender fee      (50.00)    9.582238         99.8998       (5.2180)     94.6818

   160 Dreyfus Stock Index                                            0.12  yrs
       11/19/1999                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1999                                annual fee          (1.03)   10.321607        100.0000       (0.0998)     99.9002
       12/31/1999                                surrender fee      (50.00)   10.321607         99.9002       (4.8442)     95.0560

   161 Dreyfus VIF Disciplined Stock                                  0.12  yrs
       11/19/1999                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1999                                annual fee          (1.03)   10.300470        100.0000       (0.1000)     99.9000
       12/31/1999                                surrender fee      (50.00)   10.300470         99.9000       (4.8541)     95.0459


   162 Dreyfus VIF Capital Appreciation                               0.12  yrs
       11/19/1999                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1999                                annual fee          (1.01)   10.118366        100.0000       (0.0998)     99.9002
       12/31/1999                                surrender fee      (50.00)   10.118366         99.9002       (4.9415)     94.9587

   180 INVESCO VIF Dynamics                                           0.12  yrs
       11/19/1999                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1999                                annual fee          (1.11)   11.142628        100.0000       (0.0996)     99.9004
       12/31/1999                                surrender fee      (50.00)   11.142628         99.9004       (4.4873)     95.4131

   181 INVESCO VIF High Yield                                         0.12  yrs
       11/19/1999                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1999                                annual fee          (1.01)   10.117511        100.0000       (0.0998)     99.9002
       12/31/1999                                surrender fee      (50.00)   10.117511         99.9002       (4.9419)     94.9583

   210 PIMCO High Yield Bond                                          0.12  yrs
       11/19/1999                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1999                                annual fee          (1.01)   10.078000        100.0000       (0.1002)     99.8998
       12/31/1999                                surrender fee      (50.00)   10.078000         99.8998       (4.9613)     94.9385

   211 PIMCO Low Duration Bond                                        0.12  yrs
       11/19/1999                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1999                                annual fee          (1.00)    9.969000        100.0000       (0.1003)     99.8997
       12/31/1999                                surrender fee      (50.00)    9.969000         99.8997       (5.0155)     94.8842

   212 PIMCO StocksPLUS G&I                                           0.12  yrs
       11/19/1999                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1999                                annual fee          (1.03)   10.306817        100.0000       (0.0999)     99.9001
       12/31/1999                                surrender fee      (50.00)   10.306817         99.9001       (4.8512)     95.0489

   213 PIMCO Total Return Bond                                        0.12  yrs
       11/19/1999                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1999                                annual fee          (0.99)    9.875011        100.0000       (0.1003)     99.8997
       12/31/1999                                surrender fee      (50.00)    9.875011         99.8997       (5.0633)     94.8364

   230 Scudder Int'l                                                  0.12  yrs
       11/19/1999                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1999                                annual fee          (1.16)   11.631204        100.0000       (0.0997)     99.9003
       12/31/1999                                surrender fee      (50.00)   11.631204         99.9003       (4.2988)     95.6015










       Cova Variable Annuity Account One
       Standard Since Inception Returns
       12/31/1999

                      Sub-Account                              Annualized     Account     12/31/1999       Initial      Inception
                                                                Inception      Value          AUV         Investment      Date
                                                                 Return

     6 Cova Lord Abbett G&I                                (1)       4.79%     1,047.86       39.456928      1,000.00     1/8/1999
     8 Cova Bond Debenture                                           7.70%     1,312.78       13.765381      1,000.00     5/1/1996
     9 GACC Money Market                                             2.78%     1,102.94       11.525358      1,000.00     6/3/1996
    11 Cova Developing Growth                                       15.15%     1,395.96       14.452868      1,000.00    8/20/1997
    12 Cova Large Cap Research                                      15.79%     1,414.18       14.635627      1,000.00    8/20/1997
    13 Cova Mid-Cap Value                                            1.64%     1,039.29       10.875538      1,000.00    8/20/1997
    15 Cova Quality Bond                                             3.11%     1,119.05       11.567155      1,000.00     5/1/1996
    16 Cova Small Cap Stock                                         14.70%     1,653.99       17.932441      1,000.00     5/1/1996
    17 Cova Large Cap Stock                                         23.98%     2,200.20       22.548941      1,000.00     5/1/1996
    18 Cova Select Equity                                           16.86%     1,770.87       18.384654      1,000.00     5/1/1996
    19 Cova Int'l Equity                                            12.64%     1,547.65       16.333906      1,000.00     5/1/1996
    20 Cova Balanced                                                 7.36%     1,194.53       12.432529      1,000.00     7/1/1997
    22 Cova Equity Income                                            6.54%     1,171.61       12.202725      1,000.00     7/1/1997
    23 Cova G&I Equity                                              12.66%     1,347.42       13.966013      1,000.00     7/1/1997
    24 Russell Multi-Style Equity                                   19.12%     1,418.84       14.667724      1,000.00   12/31/1997
    25 Russell Aggressive Equity                                    -0.24%       995.14       10.422234      1,000.00   12/31/1997
    26 Russell Non-U.S.                                             19.05%     1,417.30       14.652149      1,000.00   12/31/1997
    27 Russell Core Bond                                            -0.45%       990.93       10.380043      1,000.00   12/31/1997
    28 Russell Real Estate Securities                      (1)     -11.21%       887.87        9.388124      1,000.00     7/1/1999
    30 AIM V.I. Value                                               27.46%     1,624.57       16.729131      1,000.00   12/31/1997
    31 AIM V.I. Capital Appreciation                                27.68%     1,630.17       16.785351      1,000.00   12/31/1997
    32 AIM V.I. Int'l Equity                                        30.12%     1,693.18       17.416663      1,000.00   12/31/1997
    35 Alliance Premier Growth                                      36.22%     1,855.54       19.043436      1,000.00   12/31/1997
    36 Alliance Real Estate Investment                             -16.28%       700.98        7.474763      1,000.00   12/31/1997
    37 Cova Riggs U.S. Gov't Securities                    (1)      -6.44%       935.63        9.995395      1,000.00    11/2/1999
    38 Cova Riggs Stock                                    (1)      -3.55%       964.53       10.239524      1,000.00    11/2/1999
    39 Liberty Newport Tiger, Variable Series                       21.70%     1,481.01       15.290670      1,000.00   12/31/1997
    40 Goldman Sachs G&I                                            -0.90%       982.87       10.299328      1,000.00    1/29/1998
    41 Goldman Sachs Int'l Equity                                   20.68%     1,434.69       14.826563      1,000.00    1/29/1998
    42 Goldman Sachs Global Income                                   0.28%     1,005.31       10.524196      1,000.00    1/29/1998
    43 Templeton Global Income Securities                  (1)      -8.77%       912.34        9.681844      1,000.00     3/1/1999
    44 Kemper Dreman High Return                                    -8.07%       871.88        9.187195      1,000.00    5/15/1998
    45 Kemper Small Cap Growth                                      22.53%     1,501.24       15.493396      1,000.00   12/31/1997
    46 Kemper Small Cap Value                                       -8.32%       840.48        8.872647      1,000.00   12/31/1997
    47 Kemper Government Securities                                  0.05%     1,001.00       10.480981      1,000.00   12/31/1997
    48 MFS Bond                                                     -1.76%       971.41       10.184471      1,000.00    5/15/1998
    49 MFS Research                                                 20.04%     1,441.05       14.890281      1,000.00   12/31/1997
    50 MFS Growth with Income                                       10.54%     1,221.98       12.695264      1,000.00   12/31/1997
    51 MFS Emerging Growth                                          50.21%     2,256.37       23.059667      1,000.00   12/31/1997
    52 MFS / F&C Emerging Markets Equity                            -7.88%       848.67        8.954559      1,000.00   12/31/1997
    53 MFS High Income                                              -0.68%       986.35       10.334082      1,000.00   12/31/1997
    54 MFS Global Governments                                       -1.06%       978.82       10.258675      1,000.00   12/31/1997
    55 Oppenheimer Capital Appreciation                             28.85%     1,660.33       17.087450      1,000.00   12/31/1997
    56 Oppenheimer Main Street G&I                                   9.17%     1,191.85       12.393263      1,000.00   12/31/1997
    57 Oppenheimer High Income                                      -1.49%       970.43       10.174699      1,000.00   12/31/1997
    58 Oppenheimer Bond                                             -1.22%       975.84       10.228856      1,000.00   12/31/1997
    59 Oppenheimer Strategic Bond                                   -0.89%       982.25       10.293168      1,000.00   12/31/1997
    60 Putnam VT G&I                                                 4.55%     1,092.97       11.402482      1,000.00   12/31/1997
    61 Putman VT New Value                                          -0.53%       989.47       10.365439      1,000.00   12/31/1997
    62 Putnam VT Vista                                              31.47%     1,728.40       17.769589      1,000.00   12/31/1997
    63 Putnam VT Int'l Growth                                       34.16%     1,799.94       18.486388      1,000.00   12/31/1997
    64 Putnam VT Int'l New Opportunities                            49.41%     2,232.45       22.820083      1,000.00   12/31/1997
    65 Franklin Small Cap                                  (1)      99.28%     1,992.80       17.679923      1,000.00     3/1/1999
    66 Templeton Growth Securities                         (1)      15.40%     1,154.00       12.557918      1,000.00    1/19/1999
    67 Templeton International Securities                            3.99%     1,067.47       11.147003      1,000.00     5/1/1998
    68 Templeton Developing Markets Securities                       5.79%     1,098.50       11.457935      1,000.00     5/1/1998
    69 Mutual Shares Securities                                     -3.23%       967.68       10.413095      1,000.00     5/1/1998
    71 Fidelity VIP Growth                                          33.84%     1,723.84       17.723853      1,000.00    2/17/1998
    72 Fidelity VIP II Contrafund                                   22.72%     1,466.07       15.140886      1,000.00    2/17/1998
    73 Fidelity VIP III Growth Opportunities                         8.26%     1,159.92       12.073401      1,000.00    2/17/1998
    75 Fidelity VIP III Growth & Income                             13.45%     1,265.93       13.135609      1,000.00    2/17/1998
    76 Fidelity VIP Equity-Income                                    3.53%     1,066.95       11.141767      1,000.00    2/17/1998
    99 Franklin Large Cap Growth Securities                         25.11%     1,251.06       14.307568      1,000.00     3/1/1999
   140 American Century VP Income & Growth                 (1)      -1.90%       980.99       10.320209      1,000.00   11/19/1999
   141 American Century VP Int'l                           (1)      20.03%     1,200.25       12.514968      1,000.00   11/19/1999
   142 American Century VP Value                           (1)      -9.27%       907.26        9.582238      1,000.00   11/19/1999
   160 Dreyfus Stock Index                                 (1)      -1.89%       981.13       10.321607      1,000.00   11/19/1999
   161 Dreyfus VIF Disciplined Stock                       (1)      -2.10%       979.02       10.300470      1,000.00   11/19/1999
   162 Dreyfus VIF Capital Appreciation                    (1)      -3.92%       960.83       10.118366      1,000.00   11/19/1999
   180 INVESCO VIF Dynamics                                (1)       6.32%     1,063.15       11.142628      1,000.00   11/19/1999
   181 INVESCO VIF High Yield                              (1)      -3.93%       960.74       10.117511      1,000.00   11/19/1999
   210 PIMCO High Yield Bond                               (1)      -4.32%       956.79       10.078000      1,000.00   11/19/1999
   211 PIMCO Low Duration Bond                             (1)      -5.41%       945.90        9.969000      1,000.00   11/19/1999
   212 PIMCO StocksPLUS G&I                                (1)      -2.04%       979.65       10.306817      1,000.00   11/19/1999
   213 PIMCO Total Return Bond                             (1)      -6.35%       936.51        9.875011      1,000.00   11/19/1999
   230 Scudder Int'l                                       (1)      11.20%     1,111.96       11.631204      1,000.00   11/19/1999

    (1)Returns are not annualized for sub-accounts in existence less than 1 year.












       Cova Variable Annuity Account One
       Non-Standard 1 Year Return Data
       As of 12/31/99


                      Sub-Account                Transaction     Amount        Unit       Unit Balance   Transaction      Unit
                                                                               Value         Before         Units        Balance
                                                                                          Transaction                     After
                                                                                                                       Transaction

     6 Cova Lord Abbett G&I
       12/31/98                                  purchase         1,000.00            -               -    #DIV/0!      #DIV/0!
       12/31/99                                  annual fee                   39.456928     #DIV/0!                 -   #DIV/0!
       12/31/99                                  surrender fee                39.456928     #DIV/0!                 -   #DIV/0!

     8 Cova Bond Debenture
       12/31/98                                  purchase         1,000.00    13.496500               -       74.0933      74.0933
       12/31/99                                  annual fee                   13.765381         74.0933             -      74.0933
       12/31/99                                  surrender fee                13.765381         74.0933             -      74.0933

     9 GACC Money Market
       12/31/98                                  purchase         1,000.00    11.109943               -       90.0095      90.0095
       12/31/99                                  annual fee                   11.525358         90.0095             -      90.0095
       12/31/99                                  surrender fee                11.525358         90.0095             -      90.0095

    11 Cova Developing Growth
       12/31/98                                  purchase         1,000.00    11.067854               -       90.3518      90.3518
       12/31/99                                  annual fee                   14.452868         90.3518             -      90.3518
       12/31/99                                  surrender fee                14.452868         90.3518             -      90.3518

    12 Cova Large Cap Research
       12/31/98                                  purchase         1,000.00    11.825550               -       84.5627      84.5627
       12/31/99                                  annual fee                   14.635627         84.5627             -      84.5627
       12/31/99                                  surrender fee                14.635627         84.5627             -      84.5627

    13 Cova Mid-Cap Value
       12/31/98                                  purchase         1,000.00    10.437949               -       95.8043      95.8043
       12/31/99                                  annual fee                   10.875538         95.8043             -      95.8043
       12/31/99                                  surrender fee                10.875538         95.8043             -      95.8043

    15 Cova Quality Bond
       12/31/98                                  purchase         1,000.00    11.914489               -       83.9314      83.9314
       12/31/99                                  annual fee                   11.567155         83.9314             -      83.9314
       12/31/99                                  surrender fee                11.567155         83.9314             -      83.9314

    16 Cova Small Cap Stock
       12/31/98                                  purchase         1,000.00    12.582860               -       79.4732      79.4732
       12/31/99                                  annual fee                   17.932441         79.4732             -      79.4732
       12/31/99                                  surrender fee                17.932441         79.4732             -      79.4732
    17 Cova Large Cap Stock
       12/31/98                                  purchase         1,000.00    19.428499               -       51.4708      51.4708
       12/31/99                                  annual fee                   22.548941         51.4708             -      51.4708
       12/31/99                                  surrender fee                22.548941         51.4708             -      51.4708

    18 Cova Select Equity
       12/31/98                                  purchase         1,000.00    16.987204               -       58.8678      58.8678
       12/31/99                                  annual fee                   18.384654         58.8678             -      58.8678
       12/31/99                                  surrender fee                18.384654         58.8678             -      58.8678

    19 Cova Int'l Equity
       12/31/98                                  purchase         1,000.00    12.889315               -       77.5836      77.5836
       12/31/99                                  annual fee                   16.333906         77.5836             -      77.5836
       12/31/99                                  surrender fee                16.333906         77.5836             -      77.5836

    20 Cova Balanced
       12/31/1998                                Purchase         1,000.00    11.767845               -       84.9773      84.9773
       12/31/1999                                Annual Fee                   12.432529         84.9773             -      84.9773
       12/31/1999                                Surrender                    12.432529         84.9773             -      84.9773

    22 Cova Equity Income
       12/31/98                                  Purchase         1,000.00    12.068849               -       82.8579      82.8579
       12/31/99                                  Annual Fee                   12.202725         82.8579             -      82.8579
       12/31/99                                  Surrender                    12.202725         82.8579             -      82.8579

    23 Cova G&I Equity
       12/31/98                                  Purchase         1,000.00    12.188331               -       82.0457      82.0457
       12/31/99                                  Annual Fee                   13.966013         82.0457             -      82.0457
       12/31/99                                  Surrender                    13.966013         82.0457             -      82.0457

    24 Russell Multi-Style Equity
       12/31/98                                  purchase         1,000.00    12.694810               -       78.7723      78.7723
       12/31/99                                  annual fee                   14.667724         78.7723             -      78.7723
       12/31/99                                  surrender fee                14.667724         78.7723             -      78.7723

    25 Russell Aggressive Equity
       12/31/98                                  purchase         1,000.00     9.963254               -      100.3688     100.3688
       12/31/99                                  annual fee                   10.422234        100.3688             -     100.3688
       12/31/99                                  surrender fee                10.422234        100.3688             -     100.3688

    26 Russell Non-U.S.
       12/31/98                                  purchase         1,000.00    11.142092               -       89.7498      89.7498
       12/31/99                                  annual fee                   14.652149         89.7498             -      89.7498
       12/31/99                                  surrender fee                14.652149         89.7498             -      89.7498

    27 Russell Core Bond
       12/31/98                                  purchase         1,000.00    10.591175               -       94.4182      94.4182
       12/31/99                                  annual fee                   10.380043         94.4182             -      94.4182
       12/31/99                                  surrender fee                10.380043         94.4182             -      94.4182
    28 Russell Real Estate Securities
       12/31/98                                  purchase         1,000.00            -               -    #DIV/0!      #DIV/0!
       12/31/99                                  annual fee                    9.388124     #DIV/0!                 -   #DIV/0!
       12/31/99                                  surrender fee                 9.388124     #DIV/0!                 -   #DIV/0!

    30 AIM V.I. Value
       12/31/98                                  purchase         1,000.00    13.060203               -       76.5685      76.5685
       12/31/99                                  annual fee                   16.729131         76.5685             -      76.5685
       12/31/99                                  surrender fee                16.729131         76.5685             -      76.5685

    31 AIM V.I. Capital Appreciation
       12/31/98                                  purchase         1,000.00    11.770729               -       84.9565      84.9565
       12/31/99                                  annual fee                   16.785351         84.9565             -      84.9565
       12/31/99                                  surrender fee                16.785351         84.9565             -      84.9565

    32 AIM V.I. Int'l Equity
       12/31/98                                  purchase         1,000.00    11.391449               -       87.7851      87.7851
       12/31/99                                  annual fee                   17.416663         87.7851             -      87.7851
       12/31/99                                  surrender fee                17.416663         87.7851             -      87.7851

    35 Alliance Premier Growth
       12/31/98                                  purchase         1,000.00    14.595485               -       68.5143      68.5143
       12/31/99                                  annual fee                   19.043436         68.5143             -      68.5143
       12/31/99                                  surrender fee                19.043436         68.5143             -      68.5143

    36 Alliance Real Estate Investment
       12/31/98                                  purchase         1,000.00     7.988435               -      125.1810     125.1810
       12/31/99                                  annual fee                    7.474763        125.1810             -     125.1810
       12/31/99                                  surrender fee                 7.474763        125.1810             -     125.1810

    37 Cova Riggs U.S. Gov't Securities
       12/31/98                                  purchase         1,000.00            -               -    #DIV/0!      #DIV/0!
       12/31/99                                  annual fee                    9.995395     #DIV/0!                 -   #DIV/0!
       12/31/99                                  surrender fee                 9.995395     #DIV/0!                 -   #DIV/0!

    38 Cova Riggs Stock
       12/31/98                                  purchase         1,000.00            -               -    #DIV/0!      #DIV/0!
       12/31/99                                  annual fee                   10.239524     #DIV/0!                 -   #DIV/0!
       12/31/99                                  surrender fee                10.239524     #DIV/0!                 -   #DIV/0!

    39 Liberty Newport Tiger, Variable Series
       12/31/98                                  purchase         1,000.00     9.228765               -      108.3569     108.3569
       12/31/99                                  annual fee                   15.290670        108.3569             -     108.3569
       12/31/99                                  surrender fee                15.290670        108.3569             -     108.3569

    40 Goldman Sachs G&I
       12/31/98                                  purchase         1,000.00     9.908613               -      100.9223     100.9223
       12/31/99                                  annual fee                   10.299328        100.9223             -     100.9223
       12/31/99                                  surrender fee                10.299328        100.9223             -     100.9223
    41 Goldman Sachs Int'l Equity
       12/31/98                                  purchase         1,000.00    11.402925               -       87.6968      87.6968
       12/31/99                                  annual fee                   14.826563         87.6968             -      87.6968
       12/31/99                                  surrender fee                14.826563         87.6968             -      87.6968

    42 Goldman Sachs Global Income
       12/31/98
       12/31/99                                  purchase         1,000.00    10.781765               -       92.7492      92.7492
       12/31/99                                  annual fee                   10.524196         92.7492             -      92.7492
                                                 surrender fee                10.524196         92.7492             -      92.7492
    44 Kemper Dreman High Return
       12/31/98                                  purchase         1,000.00    10.487302               -       95.3534      95.3534
       12/31/99                                  annual fee                    9.187195         95.3534             -      95.3534
       12/31/99                                  surrender fee                 9.187195         95.3534             -      95.3534

    45 Kemper Small Cap Growth
       12/31/98                                  purchase         1,000.00    11.676086               -       85.6451      85.6451
       12/31/99                                  annual fee                   15.493396         85.6451             -      85.6451
       12/31/99                                  surrender fee                15.493396         85.6451             -      85.6451

    46 Kemper Small Cap Value
       12/31/98                                  purchase         1,000.00     8.753222               -      114.2436     114.2436
       12/31/99                                  annual fee                    8.872647        114.2436             -     114.2436
       12/31/99                                  surrender fee                 8.872647        114.2436             -     114.2436

    47 Kemper Government Securities
       12/31/98                                  purchase         1,000.00    10.556498               -       94.7284      94.7284
       12/31/99                                  annual fee                   10.480981         94.7284             -      94.7284
       12/31/99                                  surrender fee                10.480981         94.7284             -      94.7284

    48 MFS Bond
       12/31/98                                  purchase         1,000.00    10.491811               -       95.3124      95.3124
       12/31/99                                  annual fee                   10.184471         95.3124             -      95.3124
       12/31/99                                  surrender fee                10.184471         95.3124             -      95.3124

    49 MFS Research
       12/31/98                                  purchase         1,000.00    12.172796               -       82.1504      82.1504
       12/31/99                                  annual fee                   14.890281         82.1504             -      82.1504
       12/31/99                                  surrender fee                14.890281         82.1504             -      82.1504

    50 MFS Growth with Income
       12/31/98                                  purchase         1,000.00    12.066568               -       82.8736      82.8736
       12/31/99                                  annual fee                   12.695264         82.8736             -      82.8736
       12/31/99                                  surrender fee                12.695264         82.8736             -      82.8736

    51 MFS Emerging Growth
       12/31/98                                  purchase         1,000.00    13.233235               -       75.5673      75.5673
       12/31/99                                  annual fee                   23.059667         75.5673             -      75.5673
       12/31/99                                  surrender fee                23.059667         75.5673             -      75.5673
    52 MFS / F&C Emerging Markets Equity
       12/31/98                                  purchase         1,000.00     6.571830               -      152.1646     152.1646
       12/31/99                                  annual fee                    8.954559        152.1646             -     152.1646
       12/31/99                                  surrender fee                 8.954559        152.1646             -     152.1646

    53 MFS High Income
       12/31/98                                  purchase         1,000.00     9.845193               -      101.5724     101.5724
       12/31/99                                  annual fee                   10.334082        101.5724             -     101.5724
       12/31/99                                  surrender fee                10.334082        101.5724             -     101.5724

    54 MFS Global Governments
       12/31/98                                  purchase         1,000.00    10.669943               -       93.7212      93.7212
       12/31/99                                  annual fee                   10.258675         93.7212             -      93.7212
       12/31/99                                  surrender fee                10.258675         93.7212             -      93.7212

    55 Oppenheimer Capital Appreciation
       12/31/98                                  purchase         1,000.00    12.232731               -       81.7479      81.7479
       12/31/99                                  annual fee                   17.087450         81.7479             -      81.7479
       12/31/99                                  surrender fee                17.087450         81.7479             -      81.7479

    56 Oppenheimer Main Street G&I
       12/31/98                                  purchase         1,000.00    10.326519               -       96.8381      96.8381
       12/31/99                                  annual fee                   12.393263         96.8381             -      96.8381
       12/31/99                                  surrender fee                12.393263         96.8381             -      96.8381

    57 Oppenheimer High Income
       12/31/98                                  purchase         1,000.00     9.893828               -      101.0731     101.0731
       12/31/99                                  annual fee                   10.174699        101.0731             -     101.0731
       12/31/99                                  surrender fee                10.174699        101.0731             -     101.0731

    58 Oppenheimer Bond
       12/31/98                                  purchase         1,000.00    10.533011               -       94.9396      94.9396
       12/31/99                                  annual fee                   10.228856         94.9396             -      94.9396
       12/31/99                                  surrender fee                10.228856         94.9396             -      94.9396

    59 Oppenheimer Strategic Bond
       12/31/98                                  purchase         1,000.00    10.151332               -       98.5092      98.5092
       12/31/99                                  annual fee                   10.293168         98.5092             -      98.5092
       12/31/99                                  surrender fee                10.293168         98.5092             -      98.5092

    60 Putnam VT G&I
       12/31/98                                  purchase         1,000.00    11.382650               -       87.8530      87.8530
       12/31/99                                  annual fee                   11.402482         87.8530             -      87.8530
       12/31/99                                  surrender fee                11.402482         87.8530             -      87.8530

    61 Putman VT New Value
       12/31/98                                  purchase         1,000.00    10.483517               -       95.3878      95.3878
       12/31/99                                  annual fee                   10.365439         95.3878             -      95.3878
       12/31/99                                  surrender fee                10.365439         95.3878             -      95.3878
    62 Putnam VT Vista
       12/31/98                                  purchase         1,000.00    11.785702               -       84.8486      84.8486
       12/31/99                                  annual fee                   17.769589         84.8486             -      84.8486
       12/31/99                                  surrender fee                17.769589         84.8486             -      84.8486

    63 Putnam VT Int'l Growth
       12/31/98                                  purchase         1,000.00    11.707003               -       85.4190      85.4190
       12/31/99                                  annual fee                   18.486388         85.4190             -      85.4190
       12/31/99                                  surrender fee                18.486388         85.4190             -      85.4190

    64 Putnam VT Int'l New Opportunities
       12/31/98                                  purchase         1,000.00    11.402252               -       87.7020      87.7020
       12/31/99                                  annual fee                   22.820083         87.7020             -      87.7020
       12/31/99                                  surrender fee                22.820083         87.7020             -      87.7020

    67 Templeton International Securities
       12/31/98                                  purchase         1,000.00     9.144522               -      109.3551     109.3551
       12/31/99                                  annual fee                   11.147003        109.3551             -     109.3551
       12/31/99                                  surrender fee                11.147003        109.3551             -     109.3551

    68 Templeton Developing Markets Securities
       12/31/98                                  purchase         1,000.00     7.552448               -      132.4074     132.4074
       12/31/99                                  annual fee                   11.457935        132.4074             -     132.4074
       12/31/99                                  surrender fee                11.457935        132.4074             -     132.4074

    69 Mutual Shares Securities
       12/31/98                                  purchase         1,000.00     9.310282               -      107.4081     107.4081
       12/31/99                                  annual fee                   10.413095        107.4081             -     107.4081
       12/31/99                                  surrender fee                10.413095        107.4081             -     107.4081

    71 Fidelity VIP Growth
       12/31/98                                  purchase         1,000.00    13.077878               -       76.4650      76.4650
       12/31/99                                  annual fee                   17.723853         76.4650             -      76.4650
       12/31/99                                  surrender fee                17.723853         76.4650             -      76.4650

    72 Fidelity VIP II Contrafund
       12/31/98                                  purchase         1,000.00    12.357373               -       80.9233      80.9233
       12/31/99                                  annual fee                   15.140886         80.9233             -      80.9233
       12/31/99                                  surrender fee                15.140886         80.9233             -      80.9233

    73 Fidelity VIP III Growth Opportunities
       12/31/98                                  purchase         1,000.00    11.742360               -       85.1618      85.1618
       12/31/99                                  annual fee                   12.073401         85.1618             -      85.1618
       12/31/99                                  surrender fee                12.073401         85.1618             -      85.1618

    75 Fidelity VIP III Growth & Income
       12/31/98                                  purchase         1,000.00    12.202502               -       81.9504      81.9504
       12/31/99                                  annual fee                   13.135609         81.9504             -      81.9504
       12/31/99                                  surrender fee                13.135609         81.9504             -      81.9504
    76 Fidelity VIP Equity-Income
       12/31/98                                  purchase         1,000.00    10.626607               -       94.1034      94.1034
       12/31/99                                  annual fee                   11.141767         94.1034             -      94.1034
       12/31/99                                  surrender fee                11.141767         94.1034             -      94.1034








       Cova Variable Annuity Account One
       Non-Standard 1 Year Returns
       12/31/99

                      Sub-Account                                 Total       Account     12/31/1999       Initial      Inception
                                                                 Return        Value          AUV         Investment      Date


     6 Cova Lord Abbett G&I                                (1)                                                            1/8/1999
     8 Cova Bond Debenture                                           1.99%     1,019.92       13.765381      1,000.00     5/1/1996
     9 GACC Money Market                                             3.74%     1,037.39       11.525358      1,000.00     6/3/1996
    11 Cova Developing Growth                                       30.58%     1,305.84       14.452868      1,000.00    8/20/1997
    12 Cova Large Cap Research                                      23.76%     1,237.63       14.635627      1,000.00    8/20/1997
    13 Cova Mid-Cap Value                                            4.19%     1,041.92       10.875538      1,000.00    8/20/1997
    15 Cova Quality Bond                                            -2.92%       970.85       11.567155      1,000.00     5/1/1996
    16 Cova Small Cap Stock                                         42.52%     1,425.15       17.932441      1,000.00     5/1/1996
    17 Cova Large Cap Stock                                         16.06%     1,160.61       22.548941      1,000.00     5/1/1996
    18 Cova Select Equity                                            8.23%     1,082.26       18.384654      1,000.00     5/1/1996
    19 Cova Int'l Equity                                            26.72%     1,267.24       16.333906      1,000.00     5/1/1996
    20 Cova Balanced                                                 5.65%     1,056.48       12.432529      1,000.00     7/1/1997
    22 Cova Equity Income                                            1.11%     1,011.09       12.202725      1,000.00     7/1/1997
    23 Cova G&I Equity                                              14.59%     1,145.85       13.966013      1,000.00     7/1/1997
    24 Russell Multi-Style Equity                                   15.54%     1,155.41       14.667724      1,000.00   12/31/1997
    25 Russell Aggressive Equity                                     4.61%     1,046.07       10.422234      1,000.00   12/31/1997
    26 Russell Non-U.S.                                             31.50%     1,315.03       14.652149      1,000.00   12/31/1997
    27 Russell Core Bond                                            -1.99%       980.06       10.380043      1,000.00   12/31/1997
    28 Russell Real Estate Securities                      (1)                                                            7/1/1999
    30 AIM V.I. Value                                               28.09%     1,280.92       16.729131      1,000.00   12/31/1997
    31 AIM V.I. Capital Appreciation                                42.60%     1,426.02       16.785351      1,000.00   12/31/1997
    32 AIM V.I. Int'l Equity                                        52.89%     1,528.92       17.416663      1,000.00   12/31/1997
    35 Alliance Premier Growth                                      30.48%     1,304.75       19.043436      1,000.00   12/31/1997
    36 Alliance Real Estate Investment                              -6.43%       935.70        7.474763      1,000.00   12/31/1997
    37 Cova Riggs U.S. Gov't Securities                    (1)                                                           11/2/1999
    38 Cova Riggs Stock                                    (1)                                                           11/2/1999
    39 Liberty Newport Tiger, Variable Series                       65.69%     1,656.85       15.290670      1,000.00   12/31/1997
    40 Goldman Sachs G&I                                             3.94%     1,039.43       10.299328      1,000.00    1/29/1998
    41 Goldman Sachs Int'l Equity                                   30.02%     1,300.24       14.826563      1,000.00    1/29/1998
    42 Goldman Sachs Global Income                                  -2.39%       976.11       10.524196      1,000.00    1/29/1998
    43 Templeton Global Income Securities                  (1)                                                            3/1/1999
    44 Kemper Dreman High Return                                   -12.40%       876.03        9.187195      1,000.00    5/15/1998
    45 Kemper Small Cap Growth                                      32.69%     1,326.93       15.493396      1,000.00   12/31/1997
    46 Kemper Small Cap Value                                        1.36%     1,013.64        8.872647      1,000.00   12/31/1997
    47 Kemper Government Securities                                 -0.71%       992.85       10.480981      1,000.00   12/31/1997
    48 MFS Bond                                                     -2.93%       970.71       10.184471      1,000.00    5/15/1998
    49 MFS Research                                                 22.32%     1,223.24       14.890281      1,000.00   12/31/1997
    50 MFS Growth with Income                                        5.21%     1,052.10       12.695264      1,000.00   12/31/1997
    51 MFS Emerging Growth                                          74.26%     1,742.56       23.059667      1,000.00   12/31/1997
    52 MFS / F&C Emerging Markets Equity                            36.26%     1,362.57        8.954559      1,000.00   12/31/1997
    53 MFS High Income                                               4.97%     1,049.66       10.334082      1,000.00   12/31/1997
    54 MFS Global Governments                                       -3.85%       961.46       10.258675      1,000.00   12/31/1997
    55 Oppenheimer Capital Appreciation                             39.69%     1,396.86       17.087450      1,000.00   12/31/1997
    56 Oppenheimer Main Street G&I                                  20.01%     1,200.14       12.393263      1,000.00   12/31/1997
    57 Oppenheimer High Income                                       2.84%     1,028.39       10.174699      1,000.00   12/31/1997
    58 Oppenheimer Bond                                             -2.89%       971.12       10.228856      1,000.00   12/31/1997
    59 Oppenheimer Strategic Bond                                    1.40%     1,013.97       10.293168      1,000.00   12/31/1997
    60 Putnam VT G&I                                                 0.17%     1,001.74       11.402482      1,000.00   12/31/1997
    61 Putman VT New Value                                          -1.13%       988.74       10.365439      1,000.00   12/31/1997
    62 Putnam VT Vista                                              50.77%     1,507.72       17.769589      1,000.00   12/31/1997
    63 Putnam VT Int'l Growth                                       57.91%     1,579.09       18.486388      1,000.00   12/31/1997
    64 Putnam VT Int'l New Opportunities                           100.14%     2,001.37       22.820083      1,000.00   12/31/1997
    65 Franklin Small Cap                                  (1)                                                            3/1/1999
    66 Templeton Growth Securities                         (1)                                                           1/19/1999
    67 Templeton International Securities                           21.90%     1,218.98       11.147003      1,000.00     5/1/1998
    68 Templeton Developing Markets Securities                      51.71%     1,517.12       11.457935      1,000.00     5/1/1998
    69 Mutual Shares Securities                                     11.85%     1,118.45       10.413095      1,000.00     5/1/1998
    71 Fidelity VIP Growth                                          35.53%     1,355.25       17.723853      1,000.00    2/17/1998
    72 Fidelity VIP II Contrafund                                   22.53%     1,225.25       15.140886      1,000.00    2/17/1998
    73 Fidelity VIP III Growth Opportunities                         2.82%     1,028.19       12.073401      1,000.00    2/17/1998
    75 Fidelity VIP III Growth & Income                              7.65%     1,076.47       13.135609      1,000.00    2/17/1998
    76 Fidelity VIP Equity-Income                                    4.85%     1,048.48       11.141767      1,000.00    2/17/1998
    99 Franklin Large Cap Growth Securities                (1)                                                            3/1/1999
   140 American Century VP Income & Growth                 (1)                                                          11/19/1999
   141 American Century VP Int'l                           (1)                                                          11/19/1999
   142 American Century VP Value                           (1)                                                          11/19/1999
   160 Dreyfus Stock Index                                 (1)                                                          11/19/1999
   161 Dreyfus VIF Disciplined Stock                       (1)                                                          11/19/1999
   162 Dreyfus VIF Capital Appreciation                    (1)                                                          11/19/1999
   180 INVESCO VIF Dynamics                                (1)                                                          11/19/1999
   181 INVESCO VIF High Yield                              (1)                                                          11/19/1999
   210 PIMCO High Yield Bond                               (1)                                                          11/19/1999
   211 PIMCO Low Duration Bond                             (1)                                                          11/19/1999
   212 PIMCO StocksPLUS G&I                                (1)                                                          11/19/1999
   213 PIMCO Total Return Bond                             (1)                                                          11/19/1999
   230 Scudder Int'l                                       (1)                                                          11/19/1999

(1)    Sub-account has not been in existence for 1 year.
       Cova Variable Annuity Account One
       Non-Standard Since Inception Return Data
       As of 12/31/99


                      Sub-Account                Transaction     Amount        Unit       Unit Balance   Transaction      Unit
                                                                               Value         Before         Units        Balance
                                                                                          Transaction                     After
                                                                                                                       Transaction

     6 Cova Lord Abbett G&I
       1/8/1999                                  purchase         1,000.00    35.903757               -       27.8522      27.8522
       12/31/1999                                annual fee                   39.456928         27.8522             -      27.8522
       12/31/1999                                surrender fee                39.456928         27.8522             -      27.8522

     8 Cova Bond Debenture
       5/1/1996                                  purchase         1,000.00    10.097690               -       99.0326      99.0326
       5/1/1997                                  annual fee                   11.516923         99.0326             -      99.0326
       5/1/1998                                  annual fee                   13.535615         99.0326             -      99.0326
       5/3/1999                                  annual fee                   13.805909         99.0326             -      99.0326
       12/31/1999                                annual fee                   13.765381         99.0326             -      99.0326
       12/31/1999                                surrender fee                13.765381         99.0326             -      99.0326

     9 GACC Money Market
       6/3/1996                                  purchase         1,000.00    10.000000               -      100.0000     100.0000
       6/3/1997                                  annual fee                   10.410578        100.0000             -     100.0000
       6/3/1998                                  annual fee                   10.858145        100.0000             -     100.0000
       6/3/1999                                  annual fee                   11.271281        100.0000             -     100.0000
       12/31/1999                                annual fee                   11.525358        100.0000             -     100.0000
       12/31/1999                                surrender fee                11.525358        100.0000             -     100.0000

    11 Cova Developing Growth
       8/20/1997                                 purchase         1,000.00    10.000000               -      100.0000     100.0000
       8/20/1998                                 annual fee                    9.823023        100.0000             -     100.0000
       8/20/1999                                 annual fee                   12.172305        100.0000             -     100.0000
       12/31/1999                                annual fee                   14.452868        100.0000             -     100.0000
       12/31/1999                                surrender fee                14.452868        100.0000             -     100.0000

    12 Cova Large Cap Research
       8/20/1997                                 purchase         1,000.00    10.000000               -      100.0000     100.0000
       8/20/1998                                 annual fee                   10.537316        100.0000             -     100.0000
       8/20/1999                                 annual fee                   12.925442        100.0000             -     100.0000
       12/31/1999                                annual fee                   14.635627        100.0000             -     100.0000
       12/31/1999                                surrender fee                14.635627        100.0000             -     100.0000





    13 Cova Mid-Cap Value
       8/20/1997                                 purchase         1,000.00    10.000000               -      100.0000     100.0000
       8/20/1998                                 annual fee                    9.919404        100.0000             -     100.0000
       8/20/1999                                 annual fee                   11.429524        100.0000             -     100.0000
       12/31/1999                                annual fee                   10.875538        100.0000             -     100.0000
       12/31/1999                                surrender fee                10.875538        100.0000             -     100.0000

    15 Cova Quality Bond
       5/1/1996                                  purchase         1,000.00     9.897228               -      101.0384     101.0384
       5/1/1997                                  annual fee                   10.405141        101.0384             -     101.0384
       5/1/1998                                  annual fee                   11.356198        101.0384             -     101.0384
       5/3/1999                                  annual fee                   11.809700        101.0384             -     101.0384
       12/31/1999                                annual fee                   11.567155        101.0384             -     101.0384
       12/31/1999                                surrender fee                11.567155        101.0384             -     101.0384

    16 Cova Small Cap Stock
       5/1/1996                                  purchase         1,000.00    10.512560               -       95.1243      95.1243
       5/1/1997                                  annual fee                   10.358427         95.1243             -      95.1243
       5/1/1998                                  annual fee                   14.969970         95.1243             -      95.1243
       5/3/1999                                  annual fee                   12.606262         95.1243             -      95.1243
       12/31/1999                                annual fee                   17.932441         95.1243             -      95.1243
       12/31/1999                                surrender fee                17.932441         95.1243             -      95.1243

    17 Cova Large Cap Stock
       5/1/1996                                  purchase         1,000.00    10.003025               -       99.9698      99.9698
       5/1/1997                                  annual fee                   12.198198         99.9698             -      99.9698
       5/1/1998                                  annual fee                   17.502632         99.9698             -      99.9698
       5/3/1999                                  annual fee                   21.572882         99.9698             -      99.9698
       12/31/1999                                annual fee                   22.548941         99.9698             -      99.9698
       12/31/1999                                surrender fee                22.548941         99.9698             -      99.9698

    18 Cova Select Equity
       5/1/1996                                  purchase         1,000.00    10.083890               -       99.1681      99.1681
       5/1/1997                                  annual fee                   11.445501         99.1681             -      99.1681
       5/1/1998                                  annual fee                   16.125129         99.1681             -      99.1681
       5/3/1999                                  annual fee                   18.567838         99.1681             -      99.1681
       12/31/1999                                annual fee                   18.384654         99.1681             -      99.1681
       12/31/1999                                surrender fee                18.384654         99.1681             -      99.1681

    19 Cova Int'l Equity
       5/1/1996                                  purchase         1,000.00    10.214899               -       97.8962      97.8962
       5/1/1997                                  annual fee                   11.135715         97.8962             -      97.8962
       5/1/1998                                  annual fee                   13.138587         97.8962             -      97.8962
       5/3/1999                                  annual fee                   13.586693         97.8962             -      97.8962
       12/31/1999                                annual fee                   16.333906         97.8962             -      97.8962
       12/31/1999                                surrender fee                16.333906         97.8962             -      97.8962



    20 Cova Balanced
       7/1/1997                                  purchase         1,000.00    10.000000               -      100.0000     100.0000
       7/1/1998                                  annual fee                   11.236058        100.0000             -     100.0000
       7/1/1999                                  annual fee                   12.590207        100.0000             -     100.0000
       12/31/1999                                annual fee                   12.432529        100.0000             -     100.0000
       12/31/1999                                surrender fee                12.432529        100.0000             -     100.0000

    22 Cova Equity Income
       7/1/1997                                  purchase         1,000.00    10.000000               -      100.0000     100.0000
       7/1/1998                                  annual fee                   12.418195        100.0000             -     100.0000
       7/1/1999                                  annual fee                   13.363970        100.0000             -     100.0000
       12/31/1999                                annual fee                   12.202725        100.0000             -     100.0000
       12/31/1999                                surrender fee                12.202725        100.0000             -     100.0000

    23 Cova G&I Equity
       7/1/1997                                  purchase         1,000.00    10.000000               -      100.0000     100.0000
       7/1/1998                                  annual fee                   11.941375        100.0000             -     100.0000
       7/1/1999                                  annual fee                   13.889347        100.0000             -     100.0000
       12/31/1999                                annual fee                   13.966013        100.0000             -     100.0000
       12/31/1999                                surrender fee                13.966013        100.0000             -     100.0000

    24 Russell Multi-Style Equity
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee                   12.694810        100.0000             -     100.0000
       12/31/1999                                annual fee                   14.667724        100.0000             -     100.0000
       12/31/1999                                surrender fee                14.667724        100.0000             -     100.0000

    25 Russell Aggressive Equity
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee                    9.963254        100.0000             -     100.0000
       12/31/1999                                annual fee                   10.422234        100.0000             -     100.0000
       12/31/1999                                surrender fee                10.422234        100.0000             -     100.0000

    26 Russell Non-U.S.
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee                   11.142092        100.0000             -     100.0000
       12/31/1999                                annual fee                   14.652149        100.0000             -     100.0000
       12/31/1999                                surrender fee                14.652149        100.0000             -     100.0000

    27 Russell Core Bond
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee                   10.591175        100.0000             -     100.0000
       12/31/1999                                annual fee                   10.380043        100.0000             -     100.0000
       12/31/1999                                surrender fee                10.380043        100.0000             -     100.0000

    28 Russell Real Estate Securities
       7/1/1999                                  purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1999                                annual fee                    9.388124        100.0000             -     100.0000
       12/31/1999                                surrender fee                 9.388124        100.0000             -     100.0000
    30 AIM V.I. Value
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee                   13.060203        100.0000             -     100.0000
       12/31/1999                                annual fee                   16.729131        100.0000             -     100.0000
       12/31/1999                                surrender fee                16.729131        100.0000             -     100.0000

    31 AIM V.I. Capital Appreciation
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee                   11.770729        100.0000             -     100.0000
       12/31/1999                                annual fee                   16.785351        100.0000             -     100.0000
       12/31/1999                                surrender fee                16.785351        100.0000             -     100.0000

    32 AIM V.I. Int'l Equity
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee                   11.391449        100.0000             -     100.0000
       12/31/1999                                annual fee                   17.416663        100.0000             -     100.0000
       12/31/1999                                surrender fee                17.416663        100.0000             -     100.0000

    35 Alliance Premier Growth
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee                   14.595485        100.0000             -     100.0000
       12/31/1999                                annual fee                   19.043436        100.0000             -     100.0000
       12/31/1999                                surrender fee                19.043436        100.0000             -     100.0000

    36 Alliance Real Estate Investment
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee                    7.988435        100.0000             -     100.0000
       12/31/1999                                annual fee                    7.474763        100.0000             -     100.0000
       12/31/1999                                surrender fee                 7.474763        100.0000             -     100.0000

    37 Cova Riggs U.S. Gov't Securities
       11/2/1999                                 purchase         1,000.00    10.130899               -       98.7079      98.7079
       12/31/1999                                annual fee                    9.995395         98.7079             -      98.7079
       12/31/1999                                surrender fee                 9.995395         98.7079             -      98.7079

    38 Cova Riggs Stock
       11/2/1999                                 purchase         1,000.00    10.082728               -       99.1795      99.1795
       12/31/1999                                annual fee                   10.239524         99.1795             -      99.1795
       12/31/1999                                surrender fee                10.239524         99.1795             -      99.1795

    39 Liberty Newport Tiger, Variable Series
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee                    9.228765        100.0000             -     100.0000
       12/31/1999                                annual fee                   15.290670        100.0000             -     100.0000
       12/31/1999                                surrender fee                15.290670        100.0000             -     100.0000




    40 Goldman Sachs G&I
       1/29/1998                                 purchase         1,000.00    10.000000               -      100.0000     100.0000
       1/29/1999                                 annual fee                    9.973396        100.0000             -     100.0000
       12/31/1999                                annual fee                   10.299328        100.0000             -     100.0000
       12/31/1999                                surrender fee                10.299328        100.0000             -     100.0000

    41 Goldman Sachs Int'l Equity
       1/29/1998                                 purchase         1,000.00    10.000000               -      100.0000     100.0000
       1/29/1999                                 annual fee                   11.581610        100.0000             -     100.0000
       12/31/1999                                annual fee                   14.826563        100.0000             -     100.0000
       12/31/1999                                surrender fee                14.826563        100.0000             -     100.0000

    42 Goldman Sachs Global Income
       1/29/1998                                 purchase         1,000.00    10.000000               -      100.0000     100.0000
       1/29/1999                                 purchase                     10.874138        100.0000             -     100.0000
       12/31/1999                                annual fee                   10.524196        100.0000             -     100.0000
       12/31/1999                                surrender fee                10.524196        100.0000             -     100.0000

    43 Templeton Global Income Securities
       3/1/1999                                  purchase         1,000.00    10.050717               -       99.4954      99.4954
       12/31/1999                                annual fee                    9.681844         99.4954             -      99.4954
       12/31/1999                                surrender fee                 9.681844         99.4954             -      99.4954

    44 Kemper Dreman High Return
       5/15/1998                                 purchase         1,000.00    10.000000               -      100.0000     100.0000
       5/17/1999                                 annual fee                   11.054279        100.0000             -     100.0000
       12/31/1999                                annual fee                    9.187195        100.0000             -     100.0000
       12/31/1999                                surrender fee                 9.187195        100.0000             -     100.0000

    45 Kemper Small Cap Growth
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee                   11.676086        100.0000             -     100.0000
       12/31/1999                                annual fee                   15.493396        100.0000             -     100.0000
       12/31/1999                                surrender fee                15.493396        100.0000             -     100.0000

    46 Kemper Small Cap Value
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee                    8.753222        100.0000             -     100.0000
       12/31/1999                                annual fee                    8.872647        100.0000             -     100.0000
       12/31/1999                                surrender fee                 8.872647        100.0000             -     100.0000

    47 Kemper Government Securities
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee                   10.556498        100.0000             -     100.0000
       12/31/1999                                annual fee                   10.480981        100.0000             -     100.0000
       12/31/1999                                surrender fee                10.480981        100.0000             -     100.0000



    48 MFS Bond
       5/15/1998                                 purchase         1,000.00    10.000000               -      100.0000     100.0000
       5/17/1999                                 annual fee                   10.386737        100.0000             -     100.0000
       12/31/1999                                annual fee                   10.184471        100.0000             -     100.0000
       12/31/1999                                surrender fee                10.184471        100.0000             -     100.0000

    49 MFS Research
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee                   12.172796        100.0000             -     100.0000
       12/31/1999                                annual fee                   14.890281        100.0000             -     100.0000
       12/31/1999                                surrender fee                14.890281        100.0000             -     100.0000

    50 MFS Growth with Income
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee                   12.066568        100.0000             -     100.0000
       12/31/1999                                annual fee                   12.695264        100.0000             -     100.0000
       12/31/1999                                surrender fee                12.695264        100.0000             -     100.0000

    51 MFS Emerging Growth
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee                   13.233235        100.0000             -     100.0000
       12/31/1999                                annual fee                   23.059667        100.0000             -     100.0000
       12/31/1999                                surrender fee                23.059667        100.0000             -     100.0000

    52 MFS / F&C Emerging Markets Equity
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee                    6.571830        100.0000             -     100.0000
       12/31/1999                                annual fee                    8.954559        100.0000             -     100.0000
       12/31/1999                                surrender fee                 8.954559        100.0000             -     100.0000

    53 MFS High Income
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee                    9.845193        100.0000             -     100.0000
       12/31/1999                                annual fee                   10.334082        100.0000             -     100.0000
       12/31/1999                                surrender fee                10.334082        100.0000             -     100.0000

    54 MFS Global Governments
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee                   10.669943        100.0000             -     100.0000
       12/31/1999                                annual fee                   10.258675        100.0000             -     100.0000
       12/31/1999                                surrender fee                10.258675        100.0000             -     100.0000

    55 Oppenheimer Capital Appreciation
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee                   12.232731        100.0000             -     100.0000
       12/31/1999                                annual fee                   17.087450        100.0000             -     100.0000
       12/31/1999                                surrender fee                17.087450        100.0000             -     100.0000


    56 Oppenheimer Main Street G&I
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee                   10.326519        100.0000             -     100.0000
       12/31/1999                                annual fee                   12.393263        100.0000             -     100.0000
       12/31/1999                                surrender fee                12.393263        100.0000             -     100.0000


    57 Oppenheimer High Income
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee                    9.893828        100.0000             -     100.0000
       12/31/1999                                annual fee                   10.174699        100.0000             -     100.0000
       12/31/1999                                surrender fee                10.174699        100.0000             -     100.0000

    58 Oppenheimer Bond
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee                    9.893828        100.0000             -     100.0000
       12/31/1999                                annual fee                   10.228856        100.0000             -     100.0000
       12/31/1999                                surrender fee                10.228856        100.0000             -     100.0000

    59 Oppenheimer Strategic Bond
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee                   10.151332        100.0000             -     100.0000
       12/31/1999                                annual fee                   10.293168        100.0000             -     100.0000
       12/31/1999                                surrender fee                10.293168        100.0000             -     100.0000

    60 Putnam VT G&I
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee                   11.382650        100.0000             -     100.0000
       12/31/1999                                annual fee                   11.402482        100.0000             -     100.0000
       12/31/1999                                surrender fee                11.402482        100.0000             -     100.0000

    61 Putman VT New Value
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee                   10.483517        100.0000             -     100.0000
       12/31/1999                                annual fee                   10.365439        100.0000             -     100.0000
       12/31/1999                                surrender fee                10.365439        100.0000             -     100.0000

    62 Putnam VT Vista
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee                   11.785702        100.0000             -     100.0000
       12/31/1999                                annual fee                   17.769589        100.0000             -     100.0000
       12/31/1999                                surrender fee                17.769589        100.0000             -     100.0000

    63 Putnam VT Int'l Growth
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee                   11.707003        100.0000             -     100.0000
       12/31/1999                                annual fee                   18.486388        100.0000             -     100.0000
       12/31/1999                                surrender fee                18.486388        100.0000             -     100.0000

    64 Putnam VT Int'l New Opportunities
       12/31/1997                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1998                                annual fee                   11.402252        100.0000             -     100.0000
       12/31/1999                                annual fee                   22.820083        100.0000             -     100.0000
       12/31/1999                                surrender fee                22.820083        100.0000             -     100.0000

    65 Franklin Small Cap
       3/1/1999                                  purchase         1,000.00     8.646100               -      115.6591     115.6591
       12/31/1999                                annual fee                   17.679923        115.6591             -     115.6591
       12/31/1999                                surrender fee                17.679923        115.6591             -     115.6591

    66 Templeton Growth Securities
       1/19/1999                                 purchase         1,000.00    10.419670               -       95.9723      95.9723
       12/31/1999                                annual fee                   12.557918         95.9723             -      95.9723
       12/31/1999                                surrender fee                12.557918         95.9723             -      95.9723

    67 Templeton International Securities
       5/1/1998                                  purchase         1,000.00    10.000000               -      100.0000     100.0000
       5/3/1999                                  annual fee                    9.996786        100.0000             -     100.0000
       12/31/1999                                annual fee                   11.147003        100.0000             -     100.0000
       12/31/1999                                surrender fee                11.147003        100.0000             -     100.0000

    68 Templeton Developing Markets Securities
       5/1/1998                                  purchase         1,000.00    10.000000               -      100.0000     100.0000
       5/3/1999                                  annual fee                    9.972042        100.0000             -     100.0000
       12/31/1999                                annual fee                   11.457935        100.0000             -     100.0000
       12/31/1999                                surrender fee                11.457935        100.0000             -     100.0000

    69 Mutual Shares Securities
       5/1/1998                                  purchase         1,000.00    10.262212               -       97.4449      97.4449
       5/1/1999                                  annual fee                   10.307081         97.4449             -      97.4449
       12/31/1999                                annual fee                   10.413095         97.4449             -      97.4449
       12/31/1999                                surrender fee                10.413095         97.4449             -      97.4449

    71 Fidelity VIP Growth
       2/17/1998                                 purchase         1,000.00    10.000000               -      100.0000     100.0000
       2/17/1999                                 annual fee                   13.296297        100.0000             -     100.0000
       12/31/1999                                annual fee                   17.723853        100.0000             -     100.0000
       12/31/1999                                surrender fee                17.723853        100.0000             -     100.0000

    72 Fidelity VIP II Contrafund
       2/17/1998                                 purchase         1,000.00    10.000000               -      100.0000     100.0000
       2/17/1999                                 annual fee                   12.429231        100.0000             -     100.0000
       12/31/1999                                annual fee                   15.140886        100.0000             -     100.0000
       12/31/1999                                surrender fee                15.140886        100.0000             -     100.0000




    73 Fidelity VIP III Growth Opportunities
       2/17/1998                                 purchase         1,000.00    10.000000               -      100.0000     100.0000
       2/17/1999                                 annual fee                   11.255274        100.0000             -     100.0000
       12/31/1999                                annual fee                   12.073401        100.0000             -     100.0000
       12/31/1999                                surrender fee                12.073401        100.0000             -     100.0000

    75 Fidelity VIP III Growth & Income
       2/17/1998                                 purchase         1,000.00    10.000000               -      100.0000     100.0000
       2/17/1999                                 annual fee                   12.066871        100.0000             -     100.0000
       12/31/1999                                annual fee                   13.135609        100.0000             -     100.0000
       12/31/1999                                surrender fee                13.135609        100.0000             -     100.0000

    76 Fidelity VIP Equity-Income
       2/17/1998                                 purchase         1,000.00    10.000000               -      100.0000     100.0000
       2/17/1999                                 annual fee                   10.322067        100.0000             -     100.0000
       12/31/1999                                annual fee                   11.141767        100.0000             -     100.0000
       12/31/1999                                surrender fee                11.141767        100.0000             -     100.0000

    99 Franklin Large Cap Growth Securities
       3/1/1999                                  purchase         1,000.00    10.985852               -       91.0262      91.0262
       12/31/1999                                annual fee                   14.307568         91.0262             -      91.0262
       12/31/1999                                surrender fee                14.307568         91.0262             -      91.0262

   140 American Century VP Income & Growth
       11/19/1999                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1999                                annual fee                   10.320209        100.0000             -     100.0000
       12/31/1999                                surrender fee                10.320209        100.0000             -     100.0000

   141 American Century VP Int'l
       11/19/1999                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1999                                annual fee                   12.514968        100.0000             -     100.0000
       12/31/1999                                surrender fee                12.514968        100.0000             -     100.0000

   142 American Century VP Value
       11/19/1999                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1999                                annual fee                    9.582238        100.0000             -     100.0000
       12/31/1999                                surrender fee                 9.582238        100.0000             -     100.0000

   160 Dreyfus Stock Index
       11/19/1999                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1999                                annual fee                   10.321607        100.0000             -     100.0000
       12/31/1999                                surrender fee                10.321607        100.0000             -     100.0000

   161 Dreyfus VIF Disciplined Stock
       11/19/1999                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1999                                annual fee                   10.300470        100.0000             -     100.0000
       12/31/1999                                surrender fee                10.300470        100.0000             -     100.0000


   162 Dreyfus VIF Capital Appreciation
       11/19/1999                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1999                                annual fee                   10.118366        100.0000             -     100.0000
       12/31/1999                                surrender fee                10.118366        100.0000             -     100.0000

   180 INVESCO VIF Dynamics
       11/19/1999                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1999                                annual fee                   11.142628        100.0000             -     100.0000
       12/31/1999                                surrender fee                11.142628        100.0000             -     100.0000

   181 INVESCO VIF High Yield
       11/19/1999                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1999                                annual fee                   10.117511        100.0000             -     100.0000
       12/31/1999                                surrender fee                10.117511        100.0000             -     100.0000

   210 PIMCO High Yield Bond
       11/19/1999                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1999                                annual fee                   10.078000        100.0000             -     100.0000
       12/31/1999                                surrender fee                10.078000        100.0000             -     100.0000

   211 PIMCO Low Duration Bond
       11/19/1999                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1999                                annual fee                    9.969000        100.0000             -     100.0000
       12/31/1999                                surrender fee                 9.969000        100.0000             -     100.0000

   212 PIMCO StocksPLUS G&I
       11/19/1999                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1999                                annual fee                   10.306817        100.0000             -     100.0000
       12/31/1999                                surrender fee                10.306817        100.0000             -     100.0000

   213 PIMCO Total Return Bond
       11/19/1999                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1999                                annual fee                    9.875011        100.0000             -     100.0000
       12/31/1999                                surrender fee                 9.875011        100.0000             -     100.0000

   230 Scudder Int'l
       11/19/1999                                purchase         1,000.00    10.000000               -      100.0000     100.0000
       12/31/1999                                annual fee                   11.631204        100.0000             -     100.0000
       12/31/1999                                surrender fee                11.631204        100.0000             -     100.0000










       Cova Variable Annuity Account One
       Non-Standard Since Inception Returns
       12/31/1999

                      Sub-Account                              Annualized     Account     12/31/1999       Initial      Inception
                                                                Inception      Value          AUV         Investment      Date
                                                                 Return

     6 Cova Lord Abbett G&I                                (1)       9.90%     1,098.96       39.456928      1,000.00     1/8/1999
     8 Cova Bond Debenture                                           8.81%     1,363.22       13.765381      1,000.00     5/1/1996
     9 GACC Money Market                                             4.05%     1,152.54       11.525358      1,000.00     6/3/1996
    11 Cova Developing Growth                                       16.86%     1,445.29       14.452868      1,000.00    8/20/1997
    12 Cova Large Cap Research                                      17.48%     1,463.56       14.635627      1,000.00    8/20/1997
    13 Cova Mid-Cap Value                                            3.61%     1,087.55       10.875538      1,000.00    8/20/1997
    15 Cova Quality Bond                                             4.34%     1,168.73       11.567155      1,000.00     5/1/1996
    16 Cova Small Cap Stock                                         15.67%     1,705.81       17.932441      1,000.00     5/1/1996
    17 Cova Large Cap Stock                                         24.80%     2,254.21       22.548941      1,000.00     5/1/1996
    18 Cova Select Equity                                           17.79%     1,823.17       18.384654      1,000.00     5/1/1996
    19 Cova Int'l Equity                                            13.65%     1,599.03       16.333906      1,000.00     5/1/1996
    20 Cova Balanced                                                 9.09%     1,243.25       12.432529      1,000.00     7/1/1997
    22 Cova Equity Income                                            8.28%     1,220.27       12.202725      1,000.00     7/1/1997
    23 Cova G&I Equity                                              14.29%     1,396.60       13.966013      1,000.00     7/1/1997
    24 Russell Multi-Style Equity                                   21.11%     1,466.77       14.667724      1,000.00   12/31/1997
    25 Russell Aggressive Equity                                     2.09%     1,042.22       10.422234      1,000.00   12/31/1997
    26 Russell Non-U.S.                                             21.05%     1,465.21       14.652149      1,000.00   12/31/1997
    27 Russell Core Bond                                             1.88%     1,038.00       10.380043      1,000.00   12/31/1997
    28 Russell Real Estate Securities                      (1)      -6.12%       938.81        9.388124      1,000.00     7/1/1999
    30 AIM V.I. Value                                               29.34%     1,672.91       16.729131      1,000.00   12/31/1997
    31 AIM V.I. Capital Appreciation                                29.56%     1,678.54       16.785351      1,000.00   12/31/1997
    32 AIM V.I. Int'l Equity                                        31.97%     1,741.67       17.416663      1,000.00   12/31/1997
    35 Alliance Premier Growth                                      38.00%     1,904.34       19.043436      1,000.00   12/31/1997
    36 Alliance Real Estate Investment                             -13.54%       747.48        7.474763      1,000.00   12/31/1997
    37 Cova Riggs U.S. Gov't Securities                    (1)      -1.34%       986.62        9.995395      1,000.00    11/2/1999
    38 Cova Riggs Stock                                    (1)       1.56%     1,015.55       10.239524      1,000.00    11/2/1999
    39 Liberty Newport Tiger, Variable Series                       23.66%     1,529.07       15.290670      1,000.00   12/31/1997
    40 Goldman Sachs G&I                                             1.55%     1,029.93       10.299328      1,000.00    1/29/1998
    41 Goldman Sachs Int'l Equity                                   22.76%     1,482.66       14.826563      1,000.00    1/29/1998
    42 Goldman Sachs Global Income                                   2.70%     1,052.42       10.524196      1,000.00    1/29/1998
    43 Templeton Global Income Securities                  (1)      -3.67%       963.30        9.681844      1,000.00     3/1/1999
    44 Kemper Dreman High Return                                    -5.07%       918.72        9.187195      1,000.00    5/15/1998
    45 Kemper Small Cap Growth                                      24.47%     1,549.34       15.493396      1,000.00   12/31/1997
    46 Kemper Small Cap Value                                       -5.81%       887.26        8.872647      1,000.00   12/31/1997
    47 Kemper Government Securities                                  2.38%     1,048.10       10.480981      1,000.00   12/31/1997
    48 MFS Bond                                                      1.13%     1,018.45       10.184471      1,000.00    5/15/1998
    49 MFS Research                                                 22.03%     1,489.03       14.890281      1,000.00   12/31/1997
    50 MFS Growth with Income                                       12.67%     1,269.53       12.695264      1,000.00   12/31/1997
    51 MFS Emerging Growth                                          51.85%     2,305.97       23.059667      1,000.00   12/31/1997
    52 MFS / F&C Emerging Markets Equity                            -5.37%       895.46        8.954559      1,000.00   12/31/1997
    53 MFS High Income                                               1.66%     1,033.41       10.334082      1,000.00   12/31/1997
    54 MFS Global Governments                                        1.29%     1,025.87       10.258675      1,000.00   12/31/1997
    55 Oppenheimer Capital Appreciation                             30.72%     1,708.75       17.087450      1,000.00   12/31/1997
    56 Oppenheimer Main Street G&I                                  11.33%     1,239.33       12.393263      1,000.00   12/31/1997
    57 Oppenheimer High Income                                       0.87%     1,017.47       10.174699      1,000.00   12/31/1997
    58 Oppenheimer Bond                                              1.14%     1,022.89       10.228856      1,000.00   12/31/1997
    59 Oppenheimer Strategic Bond                                    1.46%     1,029.32       10.293168      1,000.00   12/31/1997
    60 Putnam VT G&I                                                 6.78%     1,140.25       11.402482      1,000.00   12/31/1997
    61 Putman VT New Value                                           1.81%     1,036.54       10.365439      1,000.00   12/31/1997
    62 Putnam VT Vista                                              33.30%     1,776.96       17.769589      1,000.00   12/31/1997
    63 Putnam VT Int'l Growth                                       35.96%     1,848.64       18.486388      1,000.00   12/31/1997
    64 Putnam VT Int'l New Opportunities                            51.06%     2,282.01       22.820083      1,000.00   12/31/1997
    65 Franklin Small Cap                                  (1)     104.48%     2,044.84       17.679923      1,000.00     3/1/1999
    66 Templeton Growth Securities                         (1)      20.52%     1,205.21       12.557918      1,000.00    1/19/1999
    67 Templeton International Securities                            6.72%     1,114.70       11.147003      1,000.00     5/1/1998
    68 Templeton Developing Markets Securities                       8.50%     1,145.79       11.457935      1,000.00     5/1/1998
    69 Mutual Shares Securities                            (1)       1.47%     1,014.70       10.413095      1,000.00     5/1/1998
    71 Fidelity VIP Growth                                          35.84%     1,772.39       17.723853      1,000.00    2/17/1998
    72 Fidelity VIP II Contrafund                                   24.86%     1,514.09       15.140886      1,000.00    2/17/1998
    73 Fidelity VIP III Growth Opportunities                        10.61%     1,207.34       12.073401      1,000.00    2/17/1998
    75 Fidelity VIP III Growth & Income                             15.72%     1,313.56       13.135609      1,000.00    2/17/1998
    76 Fidelity VIP Equity-Income                                    5.96%     1,114.18       11.141767      1,000.00    2/17/1998
    99 Franklin Large Cap Growth Securities                (1)      30.24%     1,302.36       14.307568      1,000.00     3/1/1999
   140 American Century VP Income & Growth                 (1)       3.20%     1,032.02       10.320209      1,000.00   11/19/1999
   141 American Century VP Int'l                           (1)      25.15%     1,251.50       12.514968      1,000.00   11/19/1999
   142 American Century VP Value                           (1)      -4.18%       958.22        9.582238      1,000.00   11/19/1999
   160 Dreyfus Stock Index                                 (1)       3.22%     1,032.16       10.321607      1,000.00   11/19/1999
   161 Dreyfus VIF Disciplined Stock                       (1)       3.00%     1,030.05       10.300470      1,000.00   11/19/1999
   162 Dreyfus VIF Capital Appreciation                    (1)       1.18%     1,011.84       10.118366      1,000.00   11/19/1999
   180 INVESCO VIF Dynamics                                (1)      11.43%     1,114.26       11.142628      1,000.00   11/19/1999
   181 INVESCO VIF High Yield                              (1)       1.17%     1,011.75       10.117511      1,000.00   11/19/1999
   210 PIMCO High Yield Bond                               (1)       0.78%     1,007.80       10.078000      1,000.00   11/19/1999
   211 PIMCO Low Duration Bond                             (1)      -0.31%       996.90        9.969000      1,000.00   11/19/1999
   212 PIMCO StocksPLUS G&I                                (1)       3.07%     1,030.68       10.306817      1,000.00   11/19/1999
   213 PIMCO Total Return Bond                             (1)      -1.25%       987.50        9.875011      1,000.00   11/19/1999
   230 Scudder Int'l                                       (1)      16.31%     1,163.12       11.631204      1,000.00   11/19/1999

(1)    Returns are not annualized for sub-accounts in existence less than 1 year.





       Cova Variable Annuity Account One
       Standard 1 Year Return Data
       As of 12/31/99


                      Sub-Account                  Account      Account
                                                    Value        Value
                                                   Before        After
                                                 Transaction  Transaction

     6 Cova Lord Abbett G&I
       12/31/1998                                          -   #DIV/0!
       12/31/1999                                 #DIV/0!      #DIV/0!
       12/31/1999                                 #DIV/0!      #DIV/0!

     8 Cova Bond Debenture
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,019.92     1,018.90
       12/31/1999                                   1,018.90       973.90

     9 GACC Money Market
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,037.39     1,036.35
       12/31/1999                                   1,036.35       991.35

    11 Cova Developing Growth
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,305.84     1,304.53
       12/31/1999                                   1,304.53     1,259.53

    12 Cova Large Cap Research
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,237.63     1,236.39
       12/31/1999                                   1,236.39     1,191.39

    13 Cova Mid-Cap Value
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,041.92     1,040.88
       12/31/1999                                   1,040.88       995.88

    15 Cova Quality Bond
       12/31/1998                                          -     1,000.00
       12/31/1999                                     970.85       969.88
       12/31/1999                                     969.88       924.88

    16 Cova Small Cap Stock
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,425.15     1,423.72
       12/31/1999                                   1,423.72     1,378.72
    17 Cova Large Cap Stock
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,160.61     1,159.45
       12/31/1999                                   1,159.45     1,114.45

    18 Cova Select Equity
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,082.26     1,081.18
       12/31/1999                                   1,081.18     1,036.18

    19 Cova Int'l Equity
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,267.24     1,265.97
       12/31/1999                                   1,265.97     1,220.97

    20 Cova Balanced
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,056.48     1,055.42
       12/31/1999                                   1,055.42     1,010.42

    22 Cova Equity Income
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,011.09     1,010.08
       12/31/1999                                   1,010.08       965.08

    23 Cova G&I Equity
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,145.85     1,144.70
       12/31/1999                                   1,144.70     1,099.70

    24 Russell Multi-Style Equity
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,155.41     1,154.25
       12/31/1999                                   1,154.25     1,109.25

    25 Russell Aggressive Equity
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,046.07     1,045.02
       12/31/1999                                   1,045.02     1,000.02

    26 Russell Non-U.S.
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,315.03     1,313.71
       12/31/1999                                   1,313.71     1,268.71

    27 Russell Core Bond
       12/31/1998                                          -     1,000.00
       12/31/1999                                     980.06       979.09
       12/31/1999                                     979.09       934.09
    28 Russell Real Estate Securities
       12/31/1998                                          -   #DIV/0!
       12/31/1999                                 #DIV/0!      #DIV/0!
       12/31/1999                                 #DIV/0!      #DIV/0!

    30 AIM V.I. Value
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,280.92     1,279.64
       12/31/1999                                   1,279.64     1,234.64

    31 AIM V.I. Capital Appreciation
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,426.02     1,424.59
       12/31/1999                                   1,424.59     1,379.59

    32 AIM V.I. Int'l Equity
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,528.92     1,527.39
       12/31/1999                                   1,527.39     1,482.39

    35 Alliance Premier Growth
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,304.75     1,303.45
       12/31/1999                                   1,303.45     1,258.45

    36 Alliance Real Estate Investment
       12/31/1998                                          -     1,000.00
       12/31/1999                                     935.70       934.76
       12/31/1999                                     934.76       889.76

    37 Cova Riggs U.S. Gov't Securities
       12/31/1998                                          -   #DIV/0!
       12/31/1999                                 #DIV/0!      #DIV/0!
       12/31/1999                                 #DIV/0!      #DIV/0!

    38 Cova Riggs Stock
       12/31/1998                                          -   #DIV/0!
       12/31/1999                                 #DIV/0!      #DIV/0!
       12/31/1999                                 #DIV/0!      #DIV/0!

    39 Liberty Newport Tiger, Variable Series
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,656.85     1,655.19
       12/31/1999                                   1,655.19     1,610.19

    40 Goldman Sachs G&I
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,039.43     1,038.39
       12/31/1999                                   1,038.39       993.39
    41 Goldman Sachs Int'l Equity
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,300.24     1,298.94
       12/31/1999                                   1,298.94     1,253.94

    42 Goldman Sachs Global Income
       12/31/1998                                          -     1,000.00
       12/31/1999                                     976.11       975.13
       12/31/1999                                     975.13       930.13

    44 Kemper Dreman High Return
       12/31/1998                                          -     1,000.00
       12/31/1999                                     876.03       875.15
       12/31/1999                                     875.15       830.15

    45 Kemper Small Cap Growth
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,326.93     1,325.60
       12/31/1999                                   1,325.60     1,280.60

    46 Kemper Small Cap Value
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,013.64     1,012.63
       12/31/1999                                   1,012.63       967.63

    47 Kemper Government Securities
       12/31/1998                                          -     1,000.00
       12/31/1999                                     992.85       991.86
       12/31/1999                                     991.86       946.86

    48 MFS Bond
       12/31/1998                                          -     1,000.00
       12/31/1999                                     970.71       969.74
       12/31/1999                                     969.74       924.74

    49 MFS Research
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,223.24     1,222.02
       12/31/1999                                   1,222.02     1,177.02

    50 MFS Growth with Income
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,052.10     1,051.05
       12/31/1999                                   1,051.05     1,006.05

    51 MFS Emerging Growth
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,742.56     1,740.82
       12/31/1999                                   1,740.82     1,695.81
    52 MFS / F&C Emerging Markets Equity
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,362.57     1,361.21
       12/31/1999                                   1,361.21     1,316.21

    53 MFS High Income
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,049.66     1,048.61
       12/31/1999                                   1,048.61     1,003.61

    54 MFS Global Governments
       12/31/1998                                          -     1,000.00
       12/31/1999                                     961.46       960.50
       12/31/1999                                     960.50       915.50

    55 Oppenheimer Capital Appreciation
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,396.86     1,395.46
       12/31/1999                                   1,395.46     1,350.46

    56 Oppenheimer Main Street G&I
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,200.14     1,198.94
       12/31/1999                                   1,198.94     1,153.94

    57 Oppenheimer High Income
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,028.39     1,027.36
       12/31/1999                                   1,027.36       982.36

    58 Oppenheimer Bond
       12/31/1998                                          -     1,000.00
       12/31/1999                                     971.12       970.15
       12/31/1999                                     970.15       925.15

    59 Oppenheimer Strategic Bond
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,013.97     1,012.96
       12/31/1999                                   1,012.96       967.96

    60 Putnam VT G&I
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,001.74     1,000.74
       12/31/1999                                   1,000.74       955.74

    61 Putman VT New Value
       12/31/1998                                          -     1,000.00
       12/31/1999                                     988.74       987.75
       12/31/1999                                     987.75       942.75
    62 Putnam VT Vista
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,507.72     1,506.21
       12/31/1999                                   1,506.21     1,461.21

    63 Putnam VT Int'l Growth
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,579.09     1,577.51
       12/31/1999                                   1,577.51     1,532.51

    64 Putnam VT Int'l New Opportunities
       12/31/1998                                          -     1,000.00
       12/31/1999                                   2,001.37     1,999.37
       12/31/1999                                   1,999.37     1,954.37

    67 Templeton International Securities
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,218.98     1,217.76
       12/31/1999                                   1,217.76     1,172.76

    68 Templeton Developing Markets Securities
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,517.12     1,515.59
       12/31/1999                                   1,515.59     1,470.60

    69 Mutual Shares Securities
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,118.45     1,117.33
       12/31/1999                                   1,117.33     1,072.33

    71 Fidelity VIP Growth
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,355.25     1,353.90
       12/31/1999                                   1,353.90     1,308.89

    72 Fidelity VIP II Contrafund
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,225.25     1,224.02
       12/31/1999                                   1,224.02     1,179.02

    73 Fidelity VIP III Growth Opportunities
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,028.19     1,027.16
       12/31/1999                                   1,027.16       982.16

    75 Fidelity VIP III Growth & Income
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,076.47     1,075.39
       12/31/1999                                   1,075.39     1,030.39

    76 Fidelity VIP Equity-Income
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,048.48     1,047.43
       12/31/1999                                   1,047.43     1,002.43








       Cova Variable Annuity Account One
       Standard 1 Year Returns
       12/31/1999

                      Sub-Account                Days Since
                                                  Inception


     6 Cova Lord Abbett G&I                              357
     8 Cova Bond Debenture                             1,339
     9 GACC Money Market                               1,306
    11 Cova Developing Growth                            863
    12 Cova Large Cap Research                           863
    13 Cova Mid-Cap Value                                863
    15 Cova Quality Bond                               1,339
    16 Cova Small Cap Stock                            1,339
    17 Cova Large Cap Stock                            1,339
    18 Cova Select Equity                              1,339
    19 Cova Int'l Equity                               1,339
    20 Cova Balanced                                     913
    22 Cova Equity Income                                913
    23 Cova G&I Equity                                   913
    24 Russell Multi-Style Equity                        730
    25 Russell Aggressive Equity                         730
    26 Russell Non-U.S.                                  730
    27 Russell Core Bond                                 730
    28 Russell Real Estate Securities                    183
    30 AIM V.I. Value                                    730
    31 AIM V.I. Capital Appreciation                     730
    32 AIM V.I. Int'l Equity                             730
    35 Alliance Premier Growth                           730
    36 Alliance Real Estate Investment                   730
    37 Cova Riggs U.S. Gov't Securities                   59
    38 Cova Riggs Stock                                   59
    39 Liberty Newport Tiger, Variable Series            730
    40 Goldman Sachs G&I                                 701
    41 Goldman Sachs Int'l Equity                        701
    42 Goldman Sachs Global Income                       701
    43 Templeton Global Income Securities                305
    44 Kemper Dreman High Return                         595
    45 Kemper Small Cap Growth                           730
    46 Kemper Small Cap Value                            730
    47 Kemper Government Securities                      730
    48 MFS Bond                                          595
    49 MFS Research                                      730
    50 MFS Growth with Income                            730
    51 MFS Emerging Growth                               730
    52 MFS / F&C Emerging Markets Equity                 730
    53 MFS High Income                                   730
    54 MFS Global Governments                            730
    55 Oppenheimer Capital Appreciation                  730
    56 Oppenheimer Main Street G&I                       730
    57 Oppenheimer High Income                           730
    58 Oppenheimer Bond                                  730
    59 Oppenheimer Strategic Bond                        730
    60 Putnam VT G&I                                     730
    61 Putman VT New Value                               730
    62 Putnam VT Vista                                   730
    63 Putnam VT Int'l Growth                            730
    64 Putnam VT Int'l New Opportunities                 730
    65 Franklin Small Cap                                305
    66 Templeton Growth Securities                       346
    67 Templeton International Securities                609
    68 Templeton Developing Markets Securities           609
    69 Mutual Shares Securities                          609
    71 Fidelity VIP Growth                               682
    72 Fidelity VIP II Contrafund                        682
    73 Fidelity VIP III Growth Opportunities             682
    75 Fidelity VIP III Growth & Income                  682
    76 Fidelity VIP Equity-Income                        682
    99 Franklin Large Cap Growth Securities              305
   140 American Century VP Income & Growth                42
   141 American Century VP Int'l                          42
   142 American Century VP Value                          42
   160 Dreyfus Stock Index                                42
   161 Dreyfus VIF Disciplined Stock                      42
   162 Dreyfus VIF Capital Appreciation                   42
   180 INVESCO VIF Dynamics                               42
   181 INVESCO VIF High Yield                             42
   210 PIMCO High Yield Bond                              42
   211 PIMCO Low Duration Bond                            42
   212 PIMCO StocksPLUS G&I                               42
   213 PIMCO Total Return Bond                            42
   230 Scudder Int'l                                      42

    (1)Sub-account has not been in existence for
       Cova Variable Annuity Account One
       Standard Inception to Date Return Data
       As of 12/31/99


                      Sub-Account                  Account      Account
                                                    Value        Value
                                                   Before        After
                                                 Transaction  Transaction

     6 Cova Lord Abbett G&I
       1/8/1999                                            -     1,000.00
       12/31/1999                                   1,098.96     1,097.86
       12/31/1999                                   1,097.86     1,047.86

     8 Cova Bond Debenture
       5/1/1996                                            -     1,000.00
       5/1/1997                                     1,140.55     1,139.41
       5/1/1998                                     1,339.13     1,337.79
       5/3/1999                                     1,364.50     1,363.14
       12/31/1999                                   1,359.14     1,357.78
       12/31/1999                                   1,357.78     1,312.78

     9 GACC Money Market
       6/3/1996                                            -     1,000.00
       6/3/1997                                     1,041.06     1,040.02
       6/3/1998                                     1,084.73     1,083.65
       6/3/1999                                     1,124.88     1,123.76
       12/31/1999                                   1,149.09     1,147.94
       12/31/1999                                   1,147.94     1,102.94

    11 Cova Developing Growth
       8/20/1997                                           -     1,000.00
       8/20/1998                                      982.30       981.32
       8/20/1999                                    1,216.02     1,214.80
       12/31/1999                                   1,442.40     1,440.96
       12/31/1999                                   1,440.96     1,395.96

    12 Cova Large Cap Research
       8/20/1997                                           -     1,000.00
       8/20/1998                                    1,053.73     1,052.68
       8/20/1999                                    1,291.26     1,289.97
       12/31/1999                                   1,460.64     1,459.18
       12/31/1999                                   1,459.18     1,414.18





    13 Cova Mid-Cap Value
       8/20/1997                                           -     1,000.00
       8/20/1998                                      991.94       990.95
       8/20/1999                                    1,141.81     1,140.67
       12/31/1999                                   1,085.38     1,084.29
       12/31/1999                                   1,084.29     1,039.29

    15 Cova Quality Bond
       5/1/1996                                            -     1,000.00
       5/1/1997                                     1,051.32     1,050.27
       5/1/1998                                     1,146.27     1,145.12
       5/3/1999                                     1,190.85     1,189.65
       12/31/1999                                   1,165.22     1,164.05
       12/31/1999                                   1,164.05     1,119.05

    16 Cova Small Cap Stock
       5/1/1996                                            -     1,000.00
       5/1/1997                                       985.34       984.35
       5/1/1998                                     1,422.58     1,421.16
       5/3/1999                                     1,196.76     1,195.56
       12/31/1999                                   1,700.69     1,698.99
       12/31/1999                                   1,698.99     1,653.99

    17 Cova Large Cap Stock
       5/1/1996                                            -     1,000.00
       5/1/1997                                     1,219.45     1,218.23
       5/1/1998                                     1,747.98     1,746.23
       5/3/1999                                     2,152.32     2,150.17
       12/31/1999                                   2,247.46     2,245.20
       12/31/1999                                   2,245.20     2,200.20

    18 Cova Select Equity
       5/1/1996                                            -     1,000.00
       5/1/1997                                     1,135.03     1,133.89
       5/1/1998                                     1,597.49     1,595.89
       5/3/1999                                     1,837.65     1,835.81
       12/31/1999                                   1,817.69     1,815.87
       12/31/1999                                   1,815.87     1,770.87

    19 Cova Int'l Equity
       5/1/1996                                            -     1,000.00
       5/1/1997                                     1,090.14     1,089.05
       5/1/1998                                     1,284.93     1,283.65
       5/3/1999                                     1,327.43     1,326.10
       12/31/1999                                   1,594.24     1,592.65
       12/31/1999                                   1,592.65     1,547.65



    20 Cova Balanced
       7/1/1997                                            -     1,000.00
       7/1/1998                                     1,123.61     1,122.49
       7/1/1999                                     1,257.77     1,256.51
       12/31/1999                                   1,240.77     1,239.53
       12/31/1999                                   1,239.53     1,194.53

    22 Cova Equity Income
       7/1/1997                                            -     1,000.00
       7/1/1998                                     1,241.82     1,240.58
       7/1/1999                                     1,335.06     1,333.72
       12/31/1999                                   1,217.83     1,216.61
       12/31/1999                                   1,216.61     1,171.61

    23 Cova G&I Equity
       7/1/1997                                            -     1,000.00
       7/1/1998                                     1,194.14     1,192.95
       7/1/1999                                     1,387.55     1,386.16
       12/31/1999                                   1,393.81     1,392.42
       12/31/1999                                   1,392.42     1,347.42

    24 Russell Multi-Style Equity
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,269.48     1,268.21
       12/31/1999                                   1,465.31     1,463.84
       12/31/1999                                   1,463.84     1,418.84

    25 Russell Aggressive Equity
       12/31/1997                                          -     1,000.00
       12/31/1998                                     996.33       995.33
       12/31/1999                                   1,041.18     1,040.14
       12/31/1999                                   1,040.14       995.14

    26 Russell Non-U.S.
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,114.21     1,113.10
       12/31/1999                                   1,463.76     1,462.30
       12/31/1999                                   1,462.30     1,417.30

    27 Russell Core Bond
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,059.12     1,058.06
       12/31/1999                                   1,036.97     1,035.93
       12/31/1999                                   1,035.93       990.93

    28 Russell Real Estate Securities
       7/1/1999                                            -     1,000.00
       12/31/1999                                     938.81       937.87
       12/31/1999                                     937.87       887.87
    30 AIM V.I. Value
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,306.02     1,304.71
       12/31/1999                                   1,671.24     1,669.57
       12/31/1999                                   1,669.57     1,624.57

    31 AIM V.I. Capital Appreciation
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,177.07     1,175.89
       12/31/1999                                   1,676.85     1,675.17
       12/31/1999                                   1,675.17     1,630.17

    32 AIM V.I. Int'l Equity
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,139.14     1,138.00
       12/31/1999                                   1,739.92     1,738.18
       12/31/1999                                   1,738.18     1,693.18

    35 Alliance Premier Growth
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,459.55     1,458.09
       12/31/1999                                   1,902.44     1,900.54
       12/31/1999                                   1,900.54     1,855.54

    36 Alliance Real Estate Investment
       12/31/1997                                          -     1,000.00
       12/31/1998                                     798.84       798.04
       12/31/1999                                     746.73       745.98
       12/31/1999                                     745.98       700.98

    37 Cova Riggs U.S. Gov't Securities
       11/2/1999                                           -     1,000.00
       12/31/1999                                     986.62       985.63
       12/31/1999                                     985.63       935.63

    38 Cova Riggs Stock
       11/2/1999                                           -     1,000.00
       12/31/1999                                   1,015.55     1,014.53
       12/31/1999                                   1,014.53       964.53

    39 Liberty Newport Tiger, Variable Series
       12/31/1997                                          -     1,000.00
       12/31/1998                                     922.88       921.96
       12/31/1999                                   1,527.54     1,526.01
       12/31/1999                                   1,526.01     1,481.01




    40 Goldman Sachs G&I
       1/29/1998                                           -     1,000.00
       1/29/1999                                      997.34       996.34
       12/31/1999                                   1,028.90     1,027.87
       12/31/1999                                   1,027.87       982.87

    41 Goldman Sachs Int'l Equity
       1/29/1998                                           -     1,000.00
       1/29/1999                                    1,158.16     1,157.00
       12/31/1999                                   1,481.17     1,479.69
       12/31/1999                                   1,479.69     1,434.69

    42 Goldman Sachs Global Income
       1/29/1998                                           -     1,000.00
       1/29/1999                                    1,087.41     1,086.32
       12/31/1999                                   1,051.37     1,050.31
       12/31/1999                                   1,050.31     1,005.31

    43 Templeton Global Income Securities
       3/1/1999                                            -     1,000.00
       12/31/1999                                     963.30       962.34
       12/31/1999                                     962.34       912.34

    44 Kemper Dreman High Return
       5/15/1998                                           -     1,000.00
       5/17/1999                                    1,105.43     1,104.32
       12/31/1999                                     917.80       916.88
       12/31/1999                                     916.88       871.88

    45 Kemper Small Cap Growth
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,167.61     1,166.44
       12/31/1999                                   1,547.79     1,546.24
       12/31/1999                                   1,546.24     1,501.24

    46 Kemper Small Cap Value
       12/31/1997                                          -     1,000.00
       12/31/1998                                     875.32       874.44
       12/31/1999                                     886.37       885.48
       12/31/1999                                     885.48       840.48

    47 Kemper Government Securities
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,055.65     1,054.59
       12/31/1999                                   1,047.05     1,046.00
       12/31/1999                                   1,046.00     1,001.00



    48 MFS Bond
       5/15/1998                                           -     1,000.00
       5/17/1999                                    1,038.67     1,037.63
       12/31/1999                                   1,017.43     1,016.41
       12/31/1999                                   1,016.41       971.41

    49 MFS Research
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,217.28     1,216.06
       12/31/1999                                   1,487.54     1,486.05
       12/31/1999                                   1,486.05     1,441.05

    50 MFS Growth with Income
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,206.66     1,205.45
       12/31/1999                                   1,268.25     1,266.98
       12/31/1999                                   1,266.98     1,221.98

    51 MFS Emerging Growth
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,323.32     1,322.00
       12/31/1999                                   2,303.67     2,301.37
       12/31/1999                                   2,301.37     2,256.37

    52 MFS / F&C Emerging Markets Equity
       12/31/1997                                          -     1,000.00
       12/31/1998                                     657.18       656.52
       12/31/1999                                     894.56       893.67
       12/31/1999                                     893.67       848.67

    53 MFS High Income
       12/31/1997                                          -     1,000.00
       12/31/1998                                     984.52       983.54
       12/31/1999                                   1,032.38     1,031.35
       12/31/1999                                   1,031.35       986.35

    54 MFS Global Governments
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,066.99     1,065.92
       12/31/1999                                   1,024.84     1,023.82
       12/31/1999                                   1,023.82       978.82

    55 Oppenheimer Capital Appreciation
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,223.27     1,222.05
       12/31/1999                                   1,707.04     1,705.33
       12/31/1999                                   1,705.33     1,660.33


    56 Oppenheimer Main Street G&I
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,032.65     1,031.62
       12/31/1999                                   1,238.09     1,236.85
       12/31/1999                                   1,236.85     1,191.85

    57 Oppenheimer High Income
       12/31/1997                                          -     1,000.00
       12/31/1998                                     989.38       988.39
       12/31/1999                                   1,016.45     1,015.43
       12/31/1999                                   1,015.43       970.43

    58 Oppenheimer Bond
       12/31/1997                                          -     1,000.00
       12/31/1998                                     989.38       988.39
       12/31/1999                                   1,021.86     1,020.84
       12/31/1999                                   1,020.84       975.84

    59 Oppenheimer Strategic Bond
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,015.13     1,014.11
       12/31/1999                                   1,028.28     1,027.25
       12/31/1999                                   1,027.25       982.25

    60 Putnam VT G&I
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,138.27     1,137.12
       12/31/1999                                   1,139.11     1,137.97
       12/31/1999                                   1,137.97     1,092.97

    61 Putman VT New Value
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,048.35     1,047.30
       12/31/1999                                   1,035.51     1,034.47
       12/31/1999                                   1,034.47       989.47

    62 Putnam VT Vista
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,178.57     1,177.39
       12/31/1999                                   1,775.18     1,773.40
       12/31/1999                                   1,773.40     1,728.40

    63 Putnam VT Int'l Growth
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,170.70     1,169.53
       12/31/1999                                   1,846.79     1,844.94
       12/31/1999                                   1,844.94     1,799.94


    64 Putnam VT Int'l New Opportunities
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,140.23     1,139.08
       12/31/1999                                   2,279.73     2,277.45
       12/31/1999                                   2,277.45     2,232.45

    65 Franklin Small Cap
       3/1/1999                                            -     1,000.00
       12/31/1999                                   2,044.84     2,042.80
       12/31/1999                                   2,042.80     1,992.80

    66 Templeton Growth Securities
       1/19/1999                                           -     1,000.00
       12/31/1999                                   1,205.21     1,204.00
       12/31/1999                                   1,204.00     1,154.00

    67 Templeton International Securities
       5/1/1998                                            -     1,000.00
       5/3/1999                                       999.68       998.68
       12/31/1999                                   1,113.59     1,112.48
       12/31/1999                                   1,112.48     1,067.47

    68 Templeton Developing Markets Securities
       5/1/1998                                            -     1,000.00
       5/3/1999                                       997.20       996.20
       12/31/1999                                   1,144.64     1,143.50
       12/31/1999                                   1,143.50     1,098.50

    69 Mutual Shares Securities
       5/1/1998                                            -     1,000.00
       5/1/1999                                     1,004.37     1,003.37
       12/31/1999                                   1,013.69     1,012.68
       12/31/1999                                   1,012.68       967.68

    71 Fidelity VIP Growth
       2/17/1998                                           -     1,000.00
       2/17/1999                                    1,329.63     1,328.30
       12/31/1999                                   1,770.61     1,768.84
       12/31/1999                                   1,768.84     1,723.84

    72 Fidelity VIP II Contrafund
       2/17/1998                                           -     1,000.00
       2/17/1999                                    1,242.92     1,241.68
       12/31/1999                                   1,512.58     1,511.07
       12/31/1999                                   1,511.07     1,466.07




    73 Fidelity VIP III Growth Opportunities
       2/17/1998                                           -     1,000.00
       2/17/1999                                    1,125.53     1,124.40
       12/31/1999                                   1,206.13     1,204.92
       12/31/1999                                   1,204.92     1,159.92

    75 Fidelity VIP III Growth & Income
       2/17/1998                                           -     1,000.00
       2/17/1999                                    1,206.69     1,205.48
       12/31/1999                                   1,312.24     1,310.93
       12/31/1999                                   1,310.93     1,265.93

    76 Fidelity VIP Equity-Income
       2/17/1998                                           -     1,000.00
       2/17/1999                                    1,032.21     1,031.18
       12/31/1999                                   1,113.06     1,111.96
       12/31/1999                                   1,111.96     1,066.95

    99 Franklin Large Cap Growth Securities
       3/1/1999                                            -     1,000.00
       12/31/1999                                   1,302.36     1,301.06
       12/31/1999                                   1,301.06     1,251.06

   140 American Century VP Income & Growth
       11/19/1999                                          -     1,000.00
       12/31/1999                                   1,032.02     1,030.99
       12/31/1999                                   1,030.99       980.99

   141 American Century VP Int'l
       11/19/1999                                          -     1,000.00
       12/31/1999                                   1,251.50     1,250.25
       12/31/1999                                   1,250.25     1,200.25

   142 American Century VP Value
       11/19/1999                                          -     1,000.00
       12/31/1999                                     958.22       957.26
       12/31/1999                                     957.26       907.26

   160 Dreyfus Stock Index
       11/19/1999                                          -     1,000.00
       12/31/1999                                   1,032.16     1,031.13
       12/31/1999                                   1,031.13       981.13

   161 Dreyfus VIF Disciplined Stock
       11/19/1999                                          -     1,000.00
       12/31/1999                                   1,030.05     1,029.02
       12/31/1999                                   1,029.02       979.02


   162 Dreyfus VIF Capital Appreciation
       11/19/1999                                          -     1,000.00
       12/31/1999                                   1,011.84     1,010.83
       12/31/1999                                   1,010.83       960.83

   180 INVESCO VIF Dynamics
       11/19/1999                                          -     1,000.00
       12/31/1999                                   1,114.26     1,113.15
       12/31/1999                                   1,113.15     1,063.15

   181 INVESCO VIF High Yield
       11/19/1999                                          -     1,000.00
       12/31/1999                                   1,011.75     1,010.74
       12/31/1999                                   1,010.74       960.74

   210 PIMCO High Yield Bond
       11/19/1999                                          -     1,000.00
       12/31/1999                                   1,007.80     1,006.79
       12/31/1999                                   1,006.79       956.79

   211 PIMCO Low Duration Bond
       11/19/1999                                          -     1,000.00
       12/31/1999                                     996.90       995.90
       12/31/1999                                     995.90       945.90

   212 PIMCO StocksPLUS G&I
       11/19/1999                                          -     1,000.00
       12/31/1999                                   1,030.68     1,029.65
       12/31/1999                                   1,029.65       979.65

   213 PIMCO Total Return Bond
       11/19/1999                                          -     1,000.00
       12/31/1999                                     987.50       986.51
       12/31/1999                                     986.51       936.51

   230 Scudder Int'l
       11/19/1999                                          -     1,000.00
       12/31/1999                                   1,163.12     1,161.96
       12/31/1999                                   1,161.96     1,111.96










       Cova Variable Annuity Account One
       Standard Since Inception Returns
       12/31/1999

                      Sub-Account                Days Since
                                                  Inception


     6 Cova Lord Abbett G&I                              357
     8 Cova Bond Debenture                             1,339
     9 GACC Money Market                               1,306
    11 Cova Developing Growth                            863
    12 Cova Large Cap Research                           863
    13 Cova Mid-Cap Value                                863
    15 Cova Quality Bond                               1,339
    16 Cova Small Cap Stock                            1,339
    17 Cova Large Cap Stock                            1,339
    18 Cova Select Equity                              1,339
    19 Cova Int'l Equity                               1,339
    20 Cova Balanced                                     913
    22 Cova Equity Income                                913
    23 Cova G&I Equity                                   913
    24 Russell Multi-Style Equity                        730
    25 Russell Aggressive Equity                         730
    26 Russell Non-U.S.                                  730
    27 Russell Core Bond                                 730
    28 Russell Real Estate Securities                    183
    30 AIM V.I. Value                                    730
    31 AIM V.I. Capital Appreciation                     730
    32 AIM V.I. Int'l Equity                             730
    35 Alliance Premier Growth                           730
    36 Alliance Real Estate Investment                   730
    37 Cova Riggs U.S. Gov't Securities                   59
    38 Cova Riggs Stock                                   59
    39 Liberty Newport Tiger, Variable Series            730
    40 Goldman Sachs G&I                                 701
    41 Goldman Sachs Int'l Equity                        701
    42 Goldman Sachs Global Income                       701
    43 Templeton Global Income Securities                305
    44 Kemper Dreman High Return                         595
    45 Kemper Small Cap Growth                           730
    46 Kemper Small Cap Value                            730
    47 Kemper Government Securities                      730
    48 MFS Bond                                          595
    49 MFS Research                                      730
    50 MFS Growth with Income                            730
    51 MFS Emerging Growth                               730
    52 MFS / F&C Emerging Markets Equity                 730
    53 MFS High Income                                   730
    54 MFS Global Governments                            730
    55 Oppenheimer Capital Appreciation                  730
    56 Oppenheimer Main Street G&I                       730
    57 Oppenheimer High Income                           730
    58 Oppenheimer Bond                                  730
    59 Oppenheimer Strategic Bond                        730
    60 Putnam VT G&I                                     730
    61 Putman VT New Value                               730
    62 Putnam VT Vista                                   730
    63 Putnam VT Int'l Growth                            730
    64 Putnam VT Int'l New Opportunities                 730
    65 Franklin Small Cap                                305
    66 Templeton Growth Securities                       346
    67 Templeton International Securities                609
    68 Templeton Developing Markets Securities           609
    69 Mutual Shares Securities                          609
    71 Fidelity VIP Growth                               682
    72 Fidelity VIP II Contrafund                        682
    73 Fidelity VIP III Growth Opportunities             682
    75 Fidelity VIP III Growth & Income                  682
    76 Fidelity VIP Equity-Income                        682
    99 Franklin Large Cap Growth Securities              305
   140 American Century VP Income & Growth                42
   141 American Century VP Int'l                          42
   142 American Century VP Value                          42
   160 Dreyfus Stock Index                                42
   161 Dreyfus VIF Disciplined Stock                      42
   162 Dreyfus VIF Capital Appreciation                   42
   180 INVESCO VIF Dynamics                               42
   181 INVESCO VIF High Yield                             42
   210 PIMCO High Yield Bond                              42
   211 PIMCO Low Duration Bond                            42
   212 PIMCO StocksPLUS G&I                               42
   213 PIMCO Total Return Bond                            42
   230 Scudder Int'l                                      42

    (1)Returns are not annualized for sub-account












       Cova Variable Annuity Account One
       Non-Standard 1 Year Return Data
       As of 12/31/99


                      Sub-Account                  Account      Account
                                                    Value        Value
                                                   Before        After
                                                 Transaction  Transaction

     6 Cova Lord Abbett G&I
       12/31/98                                            -   #DIV/0!
       12/31/99                                   #DIV/0!      #DIV/0!
       12/31/99                                   #DIV/0!      #DIV/0!

     8 Cova Bond Debenture
       12/31/98                                            -     1,000.00
       12/31/99                                     1,019.92     1,019.92
       12/31/99                                     1,019.92     1,019.92

     9 GACC Money Market
       12/31/98                                            -     1,000.00
       12/31/99                                     1,037.39     1,037.39
       12/31/99                                     1,037.39     1,037.39

    11 Cova Developing Growth
       12/31/98                                            -     1,000.00
       12/31/99                                     1,305.84     1,305.84
       12/31/99                                     1,305.84     1,305.84

    12 Cova Large Cap Research
       12/31/98                                            -     1,000.00
       12/31/99                                     1,237.63     1,237.63
       12/31/99                                     1,237.63     1,237.63

    13 Cova Mid-Cap Value
       12/31/98                                            -     1,000.00
       12/31/99                                     1,041.92     1,041.92
       12/31/99                                     1,041.92     1,041.92

    15 Cova Quality Bond
       12/31/98                                            -     1,000.00
       12/31/99                                       970.85       970.85
       12/31/99                                       970.85       970.85

    16 Cova Small Cap Stock
       12/31/98                                            -     1,000.00
       12/31/99                                     1,425.15     1,425.15
       12/31/99                                     1,425.15     1,425.15
    17 Cova Large Cap Stock
       12/31/98                                            -     1,000.00
       12/31/99                                     1,160.61     1,160.61
       12/31/99                                     1,160.61     1,160.61

    18 Cova Select Equity
       12/31/98                                            -     1,000.00
       12/31/99                                     1,082.26     1,082.26
       12/31/99                                     1,082.26     1,082.26

    19 Cova Int'l Equity
       12/31/98                                            -     1,000.00
       12/31/99                                     1,267.24     1,267.24
       12/31/99                                     1,267.24     1,267.24

    20 Cova Balanced
       12/31/1998                                          -     1,000.00
       12/31/1999                                   1,056.48     1,056.48
       12/31/1999                                   1,056.48     1,056.48

    22 Cova Equity Income
       12/31/98                                            -     1,000.00
       12/31/99                                     1,011.09     1,011.09
       12/31/99                                     1,011.09     1,011.09

    23 Cova G&I Equity
       12/31/98                                            -     1,000.00
       12/31/99                                     1,145.85     1,145.85
       12/31/99                                     1,145.85     1,145.85

    24 Russell Multi-Style Equity
       12/31/98                                            -     1,000.00
       12/31/99                                     1,155.41     1,155.41
       12/31/99                                     1,155.41     1,155.41

    25 Russell Aggressive Equity
       12/31/98                                            -     1,000.00
       12/31/99                                     1,046.07     1,046.07
       12/31/99                                     1,046.07     1,046.07

    26 Russell Non-U.S.
       12/31/98                                            -     1,000.00
       12/31/99                                     1,315.03     1,315.03
       12/31/99                                     1,315.03     1,315.03

    27 Russell Core Bond
       12/31/98                                            -     1,000.00
       12/31/99                                       980.06       980.06
       12/31/99                                       980.06       980.06
    28 Russell Real Estate Securities
       12/31/98                                            -   #DIV/0!
       12/31/99                                   #DIV/0!      #DIV/0!
       12/31/99                                   #DIV/0!      #DIV/0!

    30 AIM V.I. Value
       12/31/98                                            -     1,000.00
       12/31/99                                     1,280.92     1,280.92
       12/31/99                                     1,280.92     1,280.92

    31 AIM V.I. Capital Appreciation
       12/31/98                                            -     1,000.00
       12/31/99                                     1,426.02     1,426.02
       12/31/99                                     1,426.02     1,426.02

    32 AIM V.I. Int'l Equity
       12/31/98                                            -     1,000.00
       12/31/99                                     1,528.92     1,528.92
       12/31/99                                     1,528.92     1,528.92

    35 Alliance Premier Growth
       12/31/98                                            -     1,000.00
       12/31/99                                     1,304.75     1,304.75
       12/31/99                                     1,304.75     1,304.75

    36 Alliance Real Estate Investment
       12/31/98                                            -     1,000.00
       12/31/99                                       935.70       935.70
       12/31/99                                       935.70       935.70

    37 Cova Riggs U.S. Gov't Securities
       12/31/98                                            -   #DIV/0!
       12/31/99                                   #DIV/0!      #DIV/0!
       12/31/99                                   #DIV/0!      #DIV/0!

    38 Cova Riggs Stock
       12/31/98                                            -   #DIV/0!
       12/31/99                                   #DIV/0!      #DIV/0!
       12/31/99                                   #DIV/0!      #DIV/0!

    39 Liberty Newport Tiger, Variable Series
       12/31/98                                            -     1,000.00
       12/31/99                                     1,656.85     1,656.85
       12/31/99                                     1,656.85     1,656.85

    40 Goldman Sachs G&I
       12/31/98                                            -     1,000.00
       12/31/99                                     1,039.43     1,039.43
       12/31/99                                     1,039.43     1,039.43
    41 Goldman Sachs Int'l Equity
       12/31/98                                            -     1,000.00
       12/31/99                                     1,300.24     1,300.24
       12/31/99                                     1,300.24     1,300.24

    42 Goldman Sachs Global Income
       12/31/98
       12/31/99                                            -     1,000.00
       12/31/99                                       976.11       976.11
                                                      976.11       976.11
    44 Kemper Dreman High Return
       12/31/98                                            -     1,000.00
       12/31/99                                       876.03       876.03
       12/31/99                                       876.03       876.03

    45 Kemper Small Cap Growth
       12/31/98                                            -     1,000.00
       12/31/99                                     1,326.93     1,326.93
       12/31/99                                     1,326.93     1,326.93

    46 Kemper Small Cap Value
       12/31/98                                            -     1,000.00
       12/31/99                                     1,013.64     1,013.64
       12/31/99                                     1,013.64     1,013.64

    47 Kemper Government Securities
       12/31/98                                            -     1,000.00
       12/31/99                                       992.85       992.85
       12/31/99                                       992.85       992.85

    48 MFS Bond
       12/31/98                                            -     1,000.00
       12/31/99                                       970.71       970.71
       12/31/99                                       970.71       970.71

    49 MFS Research
       12/31/98                                            -     1,000.00
       12/31/99                                     1,223.24     1,223.24
       12/31/99                                     1,223.24     1,223.24

    50 MFS Growth with Income
       12/31/98                                            -     1,000.00
       12/31/99                                     1,052.10     1,052.10
       12/31/99                                     1,052.10     1,052.10

    51 MFS Emerging Growth
       12/31/98                                            -     1,000.00
       12/31/99                                     1,742.56     1,742.56
       12/31/99                                     1,742.56     1,742.56
    52 MFS / F&C Emerging Markets Equity
       12/31/98                                            -     1,000.00
       12/31/99                                     1,362.57     1,362.57
       12/31/99                                     1,362.57     1,362.57

    53 MFS High Income
       12/31/98                                            -     1,000.00
       12/31/99                                     1,049.66     1,049.66
       12/31/99                                     1,049.66     1,049.66

    54 MFS Global Governments
       12/31/98                                            -     1,000.00
       12/31/99                                       961.46       961.46
       12/31/99                                       961.46       961.46

    55 Oppenheimer Capital Appreciation
       12/31/98                                            -     1,000.00
       12/31/99                                     1,396.86     1,396.86
       12/31/99                                     1,396.86     1,396.86

    56 Oppenheimer Main Street G&I
       12/31/98                                            -     1,000.00
       12/31/99                                     1,200.14     1,200.14
       12/31/99                                     1,200.14     1,200.14

    57 Oppenheimer High Income
       12/31/98                                            -     1,000.00
       12/31/99                                     1,028.39     1,028.39
       12/31/99                                     1,028.39     1,028.39

    58 Oppenheimer Bond
       12/31/98                                            -     1,000.00
       12/31/99                                       971.12       971.12
       12/31/99                                       971.12       971.12

    59 Oppenheimer Strategic Bond
       12/31/98                                            -     1,000.00
       12/31/99                                     1,013.97     1,013.97
       12/31/99                                     1,013.97     1,013.97

    60 Putnam VT G&I
       12/31/98                                            -     1,000.00
       12/31/99                                     1,001.74     1,001.74
       12/31/99                                     1,001.74     1,001.74

    61 Putman VT New Value
       12/31/98                                            -     1,000.00
       12/31/99                                       988.74       988.74
       12/31/99                                       988.74       988.74
    62 Putnam VT Vista
       12/31/98                                            -     1,000.00
       12/31/99                                     1,507.72     1,507.72
       12/31/99                                     1,507.72     1,507.72

    63 Putnam VT Int'l Growth
       12/31/98                                            -     1,000.00
       12/31/99                                     1,579.09     1,579.09
       12/31/99                                     1,579.09     1,579.09

    64 Putnam VT Int'l New Opportunities
       12/31/98                                            -     1,000.00
       12/31/99                                     2,001.37     2,001.37
       12/31/99                                     2,001.37     2,001.37

    67 Templeton International Securities
       12/31/98                                            -     1,000.00
       12/31/99                                     1,218.98     1,218.98
       12/31/99                                     1,218.98     1,218.98

    68 Templeton Developing Markets Securities
       12/31/98                                            -     1,000.00
       12/31/99                                     1,517.12     1,517.12
       12/31/99                                     1,517.12     1,517.12

    69 Mutual Shares Securities
       12/31/98                                            -     1,000.00
       12/31/99                                     1,118.45     1,118.45
       12/31/99                                     1,118.45     1,118.45

    71 Fidelity VIP Growth
       12/31/98                                            -     1,000.00
       12/31/99                                     1,355.25     1,355.25
       12/31/99                                     1,355.25     1,355.25

    72 Fidelity VIP II Contrafund
       12/31/98                                            -     1,000.00
       12/31/99                                     1,225.25     1,225.25
       12/31/99                                     1,225.25     1,225.25

    73 Fidelity VIP III Growth Opportunities
       12/31/98                                            -     1,000.00
       12/31/99                                     1,028.19     1,028.19
       12/31/99                                     1,028.19     1,028.19

    75 Fidelity VIP III Growth & Income
       12/31/98                                            -     1,000.00
       12/31/99                                     1,076.47     1,076.47
       12/31/99                                     1,076.47     1,076.47
    76 Fidelity VIP Equity-Income
       12/31/98                                            -     1,000.00
       12/31/99                                     1,048.48     1,048.48
       12/31/99                                     1,048.48     1,048.48








       Cova Variable Annuity Account One
       Non-Standard 1 Year Returns
       12/31/99

                      Sub-Account                Days Since
                                                  Inception


     6 Cova Lord Abbett G&I                              357
     8 Cova Bond Debenture                             1,339
     9 GACC Money Market                               1,306
    11 Cova Developing Growth                            863
    12 Cova Large Cap Research                           863
    13 Cova Mid-Cap Value                                863
    15 Cova Quality Bond                               1,339
    16 Cova Small Cap Stock                            1,339
    17 Cova Large Cap Stock                            1,339
    18 Cova Select Equity                              1,339
    19 Cova Int'l Equity                               1,339
    20 Cova Balanced                                     913
    22 Cova Equity Income                                913
    23 Cova G&I Equity                                   913
    24 Russell Multi-Style Equity                        730
    25 Russell Aggressive Equity                         730
    26 Russell Non-U.S.                                  730
    27 Russell Core Bond                                 730
    28 Russell Real Estate Securities                    183
    30 AIM V.I. Value                                    730
    31 AIM V.I. Capital Appreciation                     730
    32 AIM V.I. Int'l Equity                             730
    35 Alliance Premier Growth                           730
    36 Alliance Real Estate Investment                   730
    37 Cova Riggs U.S. Gov't Securities                   59
    38 Cova Riggs Stock                                   59
    39 Liberty Newport Tiger, Variable Series            730
    40 Goldman Sachs G&I                                 701
    41 Goldman Sachs Int'l Equity                        701
    42 Goldman Sachs Global Income                       701
    43 Templeton Global Income Securities                305
    44 Kemper Dreman High Return                         595
    45 Kemper Small Cap Growth                           730
    46 Kemper Small Cap Value                            730
    47 Kemper Government Securities                      730
    48 MFS Bond                                          595
    49 MFS Research                                      730
    50 MFS Growth with Income                            730
    51 MFS Emerging Growth                               730
    52 MFS / F&C Emerging Markets Equity                 730
    53 MFS High Income                                   730
    54 MFS Global Governments                            730
    55 Oppenheimer Capital Appreciation                  730
    56 Oppenheimer Main Street G&I                       730
    57 Oppenheimer High Income                           730
    58 Oppenheimer Bond                                  730
    59 Oppenheimer Strategic Bond                        730
    60 Putnam VT G&I                                     730
    61 Putman VT New Value                               730
    62 Putnam VT Vista                                   730
    63 Putnam VT Int'l Growth                            730
    64 Putnam VT Int'l New Opportunities                 730
    65 Franklin Small Cap                                305
    66 Templeton Growth Securities                       346
    67 Templeton International Securities                609
    68 Templeton Developing Markets Securities           609
    69 Mutual Shares Securities                          609
    71 Fidelity VIP Growth                               682
    72 Fidelity VIP II Contrafund                        682
    73 Fidelity VIP III Growth Opportunities             682
    75 Fidelity VIP III Growth & Income                  682
    76 Fidelity VIP Equity-Income                        682
    99 Franklin Large Cap Growth Securities              305
   140 American Century VP Income & Growth                42
   141 American Century VP Int'l                          42
   142 American Century VP Value                          42
   160 Dreyfus Stock Index                                42
   161 Dreyfus VIF Disciplined Stock                      42
   162 Dreyfus VIF Capital Appreciation                   42
   180 INVESCO VIF Dynamics                               42
   181 INVESCO VIF High Yield                             42
   210 PIMCO High Yield Bond                              42
   211 PIMCO Low Duration Bond                            42
   212 PIMCO StocksPLUS G&I                               42
   213 PIMCO Total Return Bond                            42
   230 Scudder Int'l                                      42

(1)    Sub-account has not been in existence for
       Cova Variable Annuity Account One
       Non-Standard Since Inception Return Data
       As of 12/31/99


                      Sub-Account                  Account      Account
                                                    Value        Value
                                                   Before        After
                                                 Transaction  Transaction

     6 Cova Lord Abbett G&I
       1/8/1999                                            -     1,000.00
       12/31/1999                                   1,098.96     1,098.96
       12/31/1999                                   1,098.96     1,098.96

     8 Cova Bond Debenture
       5/1/1996                                            -     1,000.00
       5/1/1997                                     1,140.55     1,140.55
       5/1/1998                                     1,340.47     1,340.47
       5/3/1999                                     1,367.24     1,367.24
       12/31/1999                                   1,363.22     1,363.22
       12/31/1999                                   1,363.22     1,363.22

     9 GACC Money Market
       6/3/1996                                            -     1,000.00
       6/3/1997                                     1,041.06     1,041.06
       6/3/1998                                     1,085.81     1,085.81
       6/3/1999                                     1,127.13     1,127.13
       12/31/1999                                   1,152.54     1,152.54
       12/31/1999                                   1,152.54     1,152.54

    11 Cova Developing Growth
       8/20/1997                                           -     1,000.00
       8/20/1998                                      982.30       982.30
       8/20/1999                                    1,217.23     1,217.23
       12/31/1999                                   1,445.29     1,445.29
       12/31/1999                                   1,445.29     1,445.29

    12 Cova Large Cap Research
       8/20/1997                                           -     1,000.00
       8/20/1998                                    1,053.73     1,053.73
       8/20/1999                                    1,292.54     1,292.54
       12/31/1999                                   1,463.56     1,463.56
       12/31/1999                                   1,463.56     1,463.56





    13 Cova Mid-Cap Value
       8/20/1997                                           -     1,000.00
       8/20/1998                                      991.94       991.94
       8/20/1999                                    1,142.95     1,142.95
       12/31/1999                                   1,087.55     1,087.55
       12/31/1999                                   1,087.55     1,087.55

    15 Cova Quality Bond
       5/1/1996                                            -     1,000.00
       5/1/1997                                     1,051.32     1,051.32
       5/1/1998                                     1,147.41     1,147.41
       5/3/1999                                     1,193.23     1,193.23
       12/31/1999                                   1,168.73     1,168.73
       12/31/1999                                   1,168.73     1,168.73

    16 Cova Small Cap Stock
       5/1/1996                                            -     1,000.00
       5/1/1997                                       985.34       985.34
       5/1/1998                                     1,424.01     1,424.01
       5/3/1999                                     1,199.16     1,199.16
       12/31/1999                                   1,705.81     1,705.81
       12/31/1999                                   1,705.81     1,705.81

    17 Cova Large Cap Stock
       5/1/1996                                            -     1,000.00
       5/1/1997                                     1,219.45     1,219.45
       5/1/1998                                     1,749.73     1,749.73
       5/3/1999                                     2,156.64     2,156.64
       12/31/1999                                   2,254.21     2,254.21
       12/31/1999                                   2,254.21     2,254.21

    18 Cova Select Equity
       5/1/1996                                            -     1,000.00
       5/1/1997                                     1,135.03     1,135.03
       5/1/1998                                     1,599.10     1,599.10
       5/3/1999                                     1,841.34     1,841.34
       12/31/1999                                   1,823.17     1,823.17
       12/31/1999                                   1,823.17     1,823.17

    19 Cova Int'l Equity
       5/1/1996                                            -     1,000.00
       5/1/1997                                     1,090.14     1,090.14
       5/1/1998                                     1,286.22     1,286.22
       5/3/1999                                     1,330.09     1,330.09
       12/31/1999                                   1,599.03     1,599.03
       12/31/1999                                   1,599.03     1,599.03



    20 Cova Balanced
       7/1/1997                                            -     1,000.00
       7/1/1998                                     1,123.61     1,123.61
       7/1/1999                                     1,259.02     1,259.02
       12/31/1999                                   1,243.25     1,243.25
       12/31/1999                                   1,243.25     1,243.25

    22 Cova Equity Income
       7/1/1997                                            -     1,000.00
       7/1/1998                                     1,241.82     1,241.82
       7/1/1999                                     1,336.40     1,336.40
       12/31/1999                                   1,220.27     1,220.27
       12/31/1999                                   1,220.27     1,220.27

    23 Cova G&I Equity
       7/1/1997                                            -     1,000.00
       7/1/1998                                     1,194.14     1,194.14
       7/1/1999                                     1,388.93     1,388.93
       12/31/1999                                   1,396.60     1,396.60
       12/31/1999                                   1,396.60     1,396.60

    24 Russell Multi-Style Equity
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,269.48     1,269.48
       12/31/1999                                   1,466.77     1,466.77
       12/31/1999                                   1,466.77     1,466.77

    25 Russell Aggressive Equity
       12/31/1997                                          -     1,000.00
       12/31/1998                                     996.33       996.33
       12/31/1999                                   1,042.22     1,042.22
       12/31/1999                                   1,042.22     1,042.22

    26 Russell Non-U.S.
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,114.21     1,114.21
       12/31/1999                                   1,465.21     1,465.21
       12/31/1999                                   1,465.21     1,465.21

    27 Russell Core Bond
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,059.12     1,059.12
       12/31/1999                                   1,038.00     1,038.00
       12/31/1999                                   1,038.00     1,038.00

    28 Russell Real Estate Securities
       7/1/1999                                            -     1,000.00
       12/31/1999                                     938.81       938.81
       12/31/1999                                     938.81       938.81
    30 AIM V.I. Value
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,306.02     1,306.02
       12/31/1999                                   1,672.91     1,672.91
       12/31/1999                                   1,672.91     1,672.91

    31 AIM V.I. Capital Appreciation
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,177.07     1,177.07
       12/31/1999                                   1,678.54     1,678.54
       12/31/1999                                   1,678.54     1,678.54

    32 AIM V.I. Int'l Equity
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,139.14     1,139.14
       12/31/1999                                   1,741.67     1,741.67
       12/31/1999                                   1,741.67     1,741.67

    35 Alliance Premier Growth
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,459.55     1,459.55
       12/31/1999                                   1,904.34     1,904.34
       12/31/1999                                   1,904.34     1,904.34

    36 Alliance Real Estate Investment
       12/31/1997                                          -     1,000.00
       12/31/1998                                     798.84       798.84
       12/31/1999                                     747.48       747.48
       12/31/1999                                     747.48       747.48

    37 Cova Riggs U.S. Gov't Securities
       11/2/1999                                           -     1,000.00
       12/31/1999                                     986.62       986.62
       12/31/1999                                     986.62       986.62

    38 Cova Riggs Stock
       11/2/1999                                           -     1,000.00
       12/31/1999                                   1,015.55     1,015.55
       12/31/1999                                   1,015.55     1,015.55

    39 Liberty Newport Tiger, Variable Series
       12/31/1997                                          -     1,000.00
       12/31/1998                                     922.88       922.88
       12/31/1999                                   1,529.07     1,529.07
       12/31/1999                                   1,529.07     1,529.07




    40 Goldman Sachs G&I
       1/29/1998                                           -     1,000.00
       1/29/1999                                      997.34       997.34
       12/31/1999                                   1,029.93     1,029.93
       12/31/1999                                   1,029.93     1,029.93

    41 Goldman Sachs Int'l Equity
       1/29/1998                                           -     1,000.00
       1/29/1999                                    1,158.16     1,158.16
       12/31/1999                                   1,482.66     1,482.66
       12/31/1999                                   1,482.66     1,482.66

    42 Goldman Sachs Global Income
       1/29/1998                                           -     1,000.00
       1/29/1999                                    1,087.41     1,087.41
       12/31/1999                                   1,052.42     1,052.42
       12/31/1999                                   1,052.42     1,052.42

    43 Templeton Global Income Securities
       3/1/1999                                            -     1,000.00
       12/31/1999                                     963.30       963.30
       12/31/1999                                     963.30       963.30

    44 Kemper Dreman High Return
       5/15/1998                                           -     1,000.00
       5/17/1999                                    1,105.43     1,105.43
       12/31/1999                                     918.72       918.72
       12/31/1999                                     918.72       918.72

    45 Kemper Small Cap Growth
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,167.61     1,167.61
       12/31/1999                                   1,549.34     1,549.34
       12/31/1999                                   1,549.34     1,549.34

    46 Kemper Small Cap Value
       12/31/1997                                          -     1,000.00
       12/31/1998                                     875.32       875.32
       12/31/1999                                     887.26       887.26
       12/31/1999                                     887.26       887.26

    47 Kemper Government Securities
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,055.65     1,055.65
       12/31/1999                                   1,048.10     1,048.10
       12/31/1999                                   1,048.10     1,048.10



    48 MFS Bond
       5/15/1998                                           -     1,000.00
       5/17/1999                                    1,038.67     1,038.67
       12/31/1999                                   1,018.45     1,018.45
       12/31/1999                                   1,018.45     1,018.45

    49 MFS Research
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,217.28     1,217.28
       12/31/1999                                   1,489.03     1,489.03
       12/31/1999                                   1,489.03     1,489.03

    50 MFS Growth with Income
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,206.66     1,206.66
       12/31/1999                                   1,269.53     1,269.53
       12/31/1999                                   1,269.53     1,269.53

    51 MFS Emerging Growth
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,323.32     1,323.32
       12/31/1999                                   2,305.97     2,305.97
       12/31/1999                                   2,305.97     2,305.97

    52 MFS / F&C Emerging Markets Equity
       12/31/1997                                          -     1,000.00
       12/31/1998                                     657.18       657.18
       12/31/1999                                     895.46       895.46
       12/31/1999                                     895.46       895.46

    53 MFS High Income
       12/31/1997                                          -     1,000.00
       12/31/1998                                     984.52       984.52
       12/31/1999                                   1,033.41     1,033.41
       12/31/1999                                   1,033.41     1,033.41

    54 MFS Global Governments
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,066.99     1,066.99
       12/31/1999                                   1,025.87     1,025.87
       12/31/1999                                   1,025.87     1,025.87

    55 Oppenheimer Capital Appreciation
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,223.27     1,223.27
       12/31/1999                                   1,708.75     1,708.75
       12/31/1999                                   1,708.75     1,708.75


    56 Oppenheimer Main Street G&I
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,032.65     1,032.65
       12/31/1999                                   1,239.33     1,239.33
       12/31/1999                                   1,239.33     1,239.33


    57 Oppenheimer High Income
       12/31/1997                                          -     1,000.00
       12/31/1998                                     989.38       989.38
       12/31/1999                                   1,017.47     1,017.47
       12/31/1999                                   1,017.47     1,017.47

    58 Oppenheimer Bond
       12/31/1997                                          -     1,000.00
       12/31/1998                                     989.38       989.38
       12/31/1999                                   1,022.89     1,022.89
       12/31/1999                                   1,022.89     1,022.89

    59 Oppenheimer Strategic Bond
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,015.13     1,015.13
       12/31/1999                                   1,029.32     1,029.32
       12/31/1999                                   1,029.32     1,029.32

    60 Putnam VT G&I
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,138.27     1,138.27
       12/31/1999                                   1,140.25     1,140.25
       12/31/1999                                   1,140.25     1,140.25

    61 Putman VT New Value
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,048.35     1,048.35
       12/31/1999                                   1,036.54     1,036.54
       12/31/1999                                   1,036.54     1,036.54

    62 Putnam VT Vista
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,178.57     1,178.57
       12/31/1999                                   1,776.96     1,776.96
       12/31/1999                                   1,776.96     1,776.96

    63 Putnam VT Int'l Growth
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,170.70     1,170.70
       12/31/1999                                   1,848.64     1,848.64
       12/31/1999                                   1,848.64     1,848.64

    64 Putnam VT Int'l New Opportunities
       12/31/1997                                          -     1,000.00
       12/31/1998                                   1,140.23     1,140.23
       12/31/1999                                   2,282.01     2,282.01
       12/31/1999                                   2,282.01     2,282.01

    65 Franklin Small Cap
       3/1/1999                                            -     1,000.00
       12/31/1999                                   2,044.84     2,044.84
       12/31/1999                                   2,044.84     2,044.84

    66 Templeton Growth Securities
       1/19/1999                                           -     1,000.00
       12/31/1999                                   1,205.21     1,205.21
       12/31/1999                                   1,205.21     1,205.21

    67 Templeton International Securities
       5/1/1998                                            -     1,000.00
       5/3/1999                                       999.68       999.68
       12/31/1999                                   1,114.70     1,114.70
       12/31/1999                                   1,114.70     1,114.70

    68 Templeton Developing Markets Securities
       5/1/1998                                            -     1,000.00
       5/3/1999                                       997.20       997.20
       12/31/1999                                   1,145.79     1,145.79
       12/31/1999                                   1,145.79     1,145.79

    69 Mutual Shares Securities
       5/1/1998                                            -     1,000.00
       5/1/1999                                     1,004.37     1,004.37
       12/31/1999                                   1,014.70     1,014.70
       12/31/1999                                   1,014.70     1,014.70

    71 Fidelity VIP Growth
       2/17/1998                                           -     1,000.00
       2/17/1999                                    1,329.63     1,329.63
       12/31/1999                                   1,772.39     1,772.39
       12/31/1999                                   1,772.39     1,772.39

    72 Fidelity VIP II Contrafund
       2/17/1998                                           -     1,000.00
       2/17/1999                                    1,242.92     1,242.92
       12/31/1999                                   1,514.09     1,514.09
       12/31/1999                                   1,514.09     1,514.09




    73 Fidelity VIP III Growth Opportunities
       2/17/1998                                           -     1,000.00
       2/17/1999                                    1,125.53     1,125.53
       12/31/1999                                   1,207.34     1,207.34
       12/31/1999                                   1,207.34     1,207.34

    75 Fidelity VIP III Growth & Income
       2/17/1998                                           -     1,000.00
       2/17/1999                                    1,206.69     1,206.69
       12/31/1999                                   1,313.56     1,313.56
       12/31/1999                                   1,313.56     1,313.56

    76 Fidelity VIP Equity-Income
       2/17/1998                                           -     1,000.00
       2/17/1999                                    1,032.21     1,032.21
       12/31/1999                                   1,114.18     1,114.18
       12/31/1999                                   1,114.18     1,114.18

    99 Franklin Large Cap Growth Securities
       3/1/1999                                            -     1,000.00
       12/31/1999                                   1,302.36     1,302.36
       12/31/1999                                   1,302.36     1,302.36

   140 American Century VP Income & Growth
       11/19/1999                                          -     1,000.00
       12/31/1999                                   1,032.02     1,032.02
       12/31/1999                                   1,032.02     1,032.02

   141 American Century VP Int'l
       11/19/1999                                          -     1,000.00
       12/31/1999                                   1,251.50     1,251.50
       12/31/1999                                   1,251.50     1,251.50

   142 American Century VP Value
       11/19/1999                                          -     1,000.00
       12/31/1999                                     958.22       958.22
       12/31/1999                                     958.22       958.22

   160 Dreyfus Stock Index
       11/19/1999                                          -     1,000.00
       12/31/1999                                   1,032.16     1,032.16
       12/31/1999                                   1,032.16     1,032.16

   161 Dreyfus VIF Disciplined Stock
       11/19/1999                                          -     1,000.00
       12/31/1999                                   1,030.05     1,030.05
       12/31/1999                                   1,030.05     1,030.05


   162 Dreyfus VIF Capital Appreciation
       11/19/1999                                          -     1,000.00
       12/31/1999                                   1,011.84     1,011.84
       12/31/1999                                   1,011.84     1,011.84

   180 INVESCO VIF Dynamics
       11/19/1999                                          -     1,000.00
       12/31/1999                                   1,114.26     1,114.26
       12/31/1999                                   1,114.26     1,114.26

   181 INVESCO VIF High Yield
       11/19/1999                                          -     1,000.00
       12/31/1999                                   1,011.75     1,011.75
       12/31/1999                                   1,011.75     1,011.75

   210 PIMCO High Yield Bond
       11/19/1999                                          -     1,000.00
       12/31/1999                                   1,007.80     1,007.80
       12/31/1999                                   1,007.80     1,007.80

   211 PIMCO Low Duration Bond
       11/19/1999                                          -     1,000.00
       12/31/1999                                     996.90       996.90
       12/31/1999                                     996.90       996.90

   212 PIMCO StocksPLUS G&I
       11/19/1999                                          -     1,000.00
       12/31/1999                                   1,030.68     1,030.68
       12/31/1999                                   1,030.68     1,030.68

   213 PIMCO Total Return Bond
       11/19/1999                                          -     1,000.00
       12/31/1999                                     987.50       987.50
       12/31/1999                                     987.50       987.50

   230 Scudder Int'l
       11/19/1999                                          -     1,000.00
       12/31/1999                                   1,163.12     1,163.12
       12/31/1999                                   1,163.12     1,163.12










       Cova Variable Annuity Account One
       Non-Standard Since Inception Returns
       12/31/1999

                      Sub-Account                Days Since
                                                  Inception


     6 Cova Lord Abbett G&I                              357
     8 Cova Bond Debenture                             1,339
     9 GACC Money Market                               1,306
    11 Cova Developing Growth                            863
    12 Cova Large Cap Research                           863
    13 Cova Mid-Cap Value                                863
    15 Cova Quality Bond                               1,339
    16 Cova Small Cap Stock                            1,339
    17 Cova Large Cap Stock                            1,339
    18 Cova Select Equity                              1,339
    19 Cova Int'l Equity                               1,339
    20 Cova Balanced                                     913
    22 Cova Equity Income                                913
    23 Cova G&I Equity                                   913
    24 Russell Multi-Style Equity                        730
    25 Russell Aggressive Equity                         730
    26 Russell Non-U.S.                                  730
    27 Russell Core Bond                                 730
    28 Russell Real Estate Securities                    183
    30 AIM V.I. Value                                    730
    31 AIM V.I. Capital Appreciation                     730
    32 AIM V.I. Int'l Equity                             730
    35 Alliance Premier Growth                           730
    36 Alliance Real Estate Investment                   730
    37 Cova Riggs U.S. Gov't Securities                   59
    38 Cova Riggs Stock                                   59
    39 Liberty Newport Tiger, Variable Series            730
    40 Goldman Sachs G&I                                 701
    41 Goldman Sachs Int'l Equity                        701
    42 Goldman Sachs Global Income                       701
    43 Templeton Global Income Securities                305
    44 Kemper Dreman High Return                         595
    45 Kemper Small Cap Growth                           730
    46 Kemper Small Cap Value                            730
    47 Kemper Government Securities                      730
    48 MFS Bond                                          595
    49 MFS Research                                      730
    50 MFS Growth with Income                            730
    51 MFS Emerging Growth                               730
    52 MFS / F&C Emerging Markets Equity                 730
    53 MFS High Income                                   730
    54 MFS Global Governments                            730
    55 Oppenheimer Capital Appreciation                  730
    56 Oppenheimer Main Street G&I                       730
    57 Oppenheimer High Income                           730
    58 Oppenheimer Bond                                  730
    59 Oppenheimer Strategic Bond                        730
    60 Putnam VT G&I                                     730
    61 Putman VT New Value                               730
    62 Putnam VT Vista                                   730
    63 Putnam VT Int'l Growth                            730
    64 Putnam VT Int'l New Opportunities                 730
    65 Franklin Small Cap                                305
    66 Templeton Growth Securities                       346
    67 Templeton International Securities                609
    68 Templeton Developing Markets Securities           609
    69 Mutual Shares Securities                          609
    71 Fidelity VIP Growth                               682
    72 Fidelity VIP II Contrafund                        682
    73 Fidelity VIP III Growth Opportunities             682
    75 Fidelity VIP III Growth & Income                  682
    76 Fidelity VIP Equity-Income                        682
    99 Franklin Large Cap Growth Securities              305
   140 American Century VP Income & Growth                42
   141 American Century VP Int'l                          42
   142 American Century VP Value                          42
   160 Dreyfus Stock Index                                42
   161 Dreyfus VIF Disciplined Stock                      42
   162 Dreyfus VIF Capital Appreciation                   42
   180 INVESCO VIF Dynamics                               42
   181 INVESCO VIF High Yield                             42
   210 PIMCO High Yield Bond                              42
   211 PIMCO Low Duration Bond                            42
   212 PIMCO StocksPLUS G&I                               42
   213 PIMCO Total Return Bond                            42
   230 Scudder Int'l                                      42

(1)    Returns are not annualized for sub-accounts in existence less than 1 year.
</TABLE>



Cova  Corporation,  a  Missouri corporation, is owned by General American Life
Insurance Company, a Missouri company.

General American Life Insurance Company is owned by GenAmerica Corporation, a
Missouri corporation.

GenAmerica Corporation is owned by Metropolitan Life Insurance Company, a New
York company.

Cova  Corporation owns 100% of Cova Financial Services Life Insurance Company,
a  Missouri  company, and Cova Life Management Company, a Delaware company.

Cova  Financial  Services  Life  Insurance  Company owns 100% of First Cova Life
Insurance  Company,  a New York  company,  and  Cova  Financial  Life  Insurance
Company, a California company.

Cova Life Management Company owns 100% of Cova Investment Advisory  Corporation,
an Illinois  corporation,  Cova Investment Allocation  Corporation,  an Illinois
corporation, and Cova Life Sales Company, a Delaware company.


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