COVA VARIABLE LIFE ACCOUNT ONE
S-6EL24/A, 1997-03-24
Previous: COVA VARIABLE LIFE ACCOUNT ONE, N-8B-2/A, 1997-03-24
Next: NEOMAGIC CORP, POS AM, 1997-03-24



                                              Registration  Nos.  333-17963
 -----------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                          PRE-EFFECTIVE AMENDMENT NO. 1

                                       TO

                                    FORM S-6

                FOR REGISTRATION UNDER THE SECURITIES ACT OF 1933
                     OF SECURITIES OF UNIT INVESTMENT TRUSTS

                            REGISTERED ON FORM N-8B-2

A.  Cova  Variable  Life  Account  One
    (Exact  Name  of  Trust)

B.  Cova  Financial  Services  Life  Insurance  Company
    (Name  of  Depositor)

C.  One  Tower  Lane,  Suite  3000
    Oakbrook  Terrace,  Illinois  60181-4644
    (Complete  address  of  depositor's  principal  executive  offices)

D.  Name  and  complete  address  of  agent  for  service:
    Lorry  J.  Stensrud,  President
    Cova  Financial  Services  Life  Insurance  Company
    One  Tower  Lane,  Suite  3000
    Oakbrook  Terrace,  Illinois  60181-4644
    (800)  523-1661

    Copies  to:

    Judith A. Hasenauer                and  Jeffery K. Hoelzel
    Blazzard, Grodd & Hasenauer, P.C.       Vice President,
    P.O. Box 5108                           General Counsel and Secretary
    Westport, CT 06881                      Cova Financial Services
    (203) 226-7866                          Life Insurance Company
                                            One Tower Lane, Suite 3000
                                            Oakbrook Terrace, IL 60181-4644

E.  Modified  Single  Premium  Variable  Life  Insurance  Policies
    (Title and amount of  securities  being  registered)

F.  Proposed  maximum  aggregate  offering  price  to  the  public  of the
    securities  being  registered:

    Continuous  offering

G.  Amount  of  Filing  Fee:  Not  Applicable

H.  Approximate  date  of  proposed  public  offering:

    As soon as practicable after the effective date of this filing.

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

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



                        CROSS REFERENCE TO ITEMS REQUIRED
                                 BY FORM N-8B-2

N-8B-2 Item   Caption in Prospectus
- ------------  ------------------------------
1             The Variable Insurance Policy

2             Other Information; The Company

3             Not Applicable

4             Other Information

5             The Separate Account

6(a)          Not Applicable
 (b)          Not Applicable

7             Not Applicable

8             Not Applicable

9             Legal Proceedings

10            Purchases

11            Investment Options

12            Investment Options

13            Expenses

14            Purchases

15            Purchases

16            Investment Options

17            Access to Your Money

18            Access to Your Money

19            Reports to Owners

20            Not Applicable

21            Access to Your Money

22            Not Applicable

23            Not Applicable

24            Ownership

25            The Company

26            Expenses

27            The Company

28            The Company

29            The Company

30            The Company

31            Not Applicable

32            Not Applicable

33            Not Applicable

34            Not Applicable

35            The Company; Other Information

36            Not Applicable

37            Not Applicable

38            Other Information

39            Other Information

40            Not Applicable

41            Not Applicable

42            Not Applicable

43            Not Applicable

44            Purchases

45            Other Information

46            Access to Your Money

47            Not Applicable

48            Not Applicable

49            Not Applicable

50            Not Applicable

51            The Company; Purchases

52            Investment Options

53            The Separate Account

54            Not Applicable

55            Not Applicable

56            Not Applicable

57            Not Applicable

58            Not Applicable

59            Financial Statements


           THE MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE POLICY

                                    ISSUED BY

                         COVA VARIABLE LIFE ACCOUNT ONE

                                       AND

                 COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY

This prospectus describes the Modified Single Premium Variable Life Insurance
Policy (Policy) offered by Cova Financial Services Life Insurance Company
(Cova).

   The  Policy has been designed to be used for estate and  retirement  planning
and other insurance needs of individuals.    

   
The  Policy  offers  you eight  (8)  investment  portfolios  listed  below.  The
investment  portfolios  are part of Cova Series Trust,  Lord Abbett Series Fund,
Inc. and General American Capital Company.  When you buy a Policy,  you bear the
complete  investment risk. Your Account Value and, under certain  circumstances,
the death  benefit  under the Policy may increase or decrease or the duration of
the  death  benefit  may vary  depending  on the  investment  experience  of the
investment portfolio(s) you select.    

<TABLE>
<CAPTION>
<S>                                                   <C>
COVA SERIES TRUST                                      LORD ABBETT SERIES FUND, INC.
     Managed by J.P. Morgan                                 Managed by Lord, Abbett & Co.
     Investment Management Inc.                                  Growth and Income
          Select Equity
          Small Cap Stock                              GENERAL AMERICAN CAPITAL COMPANY
          Large Cap Stock                                   Managed by Conning Asset Management
          International Equity                              Company
          Quality Bond                                           Money Market
     Managed by Lord, Abbett & Co.
          Bond Debenture
</TABLE>

Please  read this  prospectus  before  investing  and keep it on file for future
reference.  It contains  important  information  about the Cova Modified  Single
Premium Variable Life Insurance Policy.

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

THE PRODUCTS  DESCRIBED  HEREIN ARE NOT DEPOSITS OF, OR  GUARANTEED BY ANY BANK,
NOR INSURED BY THE FEDERAL DEPOSIT  INSURANCE  CORPORATION,  THE FEDERAL RESERVE
BOARD OR ANY OTHER AGENCY,  AND ARE SUBJECT TO INVESTMENT  RISKS,  INCLUDING THE
POSSIBLE LOSS OF THE PRINCIPAL AMOUNT INVESTED.

   March 28, 1997    



                                TABLE OF CONTENTS

                                                                          PAGE

SPECIAL TERMS

SUMMARY

PART I

         1. THE VARIABLE LIFE INSURANCE POLICY
         2. PURCHASES
                  PREMIUMS
                  APPLICATION FOR A POLICY
                  ALLOCATION OF PREMIUMS
                  GRACE PERIOD
                  ACCUMULATION UNIT VALUES
         3. INVESTMENT OPTIONS
                  COVA SERIES TRUST
                  LORD ABBETT SERIES FUND, INC.
                  GENERAL AMERICAN CAPITAL COMPANY
                  TRANSFERS
                  DOLLAR COST AVERAGING PROGRAM
                  AUTOMATIC REBALANCING PROGRAM
                  APPROVED ASSET ALLOCATION PROGRAM
                  SUBSTITUTION
         4. EXPENSES
                  INSURANCE CHARGES
                           MORTALITY AND EXPENSE RISK CHARGE
                           ADMINISTRATIVE CHARGE
                           TAX EXPENSE CHARGE
                           COST OF INSURANCE CHARGE
                  ANNUAL POLICY MAINTENANCE FEE
                  ANNUAL WITHDRAWAL AMOUNT
                  SURRENDER CHARGE
                  NURSING HOME WAIVER
                  DEFERRED PREMIUM TAX CHARGE
                  TRANSFER FEE
                  TAXES
                  INVESTMENT PORTFOLIO EXPENSES
         5. DEATH BENEFIT
                  ACCELERATED DEATH BENEFIT
                  JOINT LIVES
         6. TAXES
                  LIFE INSURANCE IN GENERAL
                  TAKING MONEY OUT OF YOUR POLICY
                  DIVERSIFICATION
         7. ACCESS TO YOUR MONEY
                  LOANS
                           LOAN AMOUNT
                           LOAN ACCOUNT
                           LOAN INTEREST
                           INTEREST CREDITED
                           PREFERRED LOAN
                           EFFECT OF LOAN
                           LOAN REPAYMENTS
                  TOTAL SURRENDER
                  PARTIAL SURRENDERS
                  TERMINATION OF THE POLICY
                  REINSTATEMENT
         8. OTHER INFORMATION
                  COVA
                  THE SEPARATE ACCOUNT
                  DISTRIBUTOR
                  SUSPENSION OF PAYMENTS OR TRANSFERS
                  OWNERSHIP
                           OWNER
                           JOINT OWNER
                           BENEFICIARY
                           ASSIGNMENT
PART II

         THE COMPANY
         VOTING
                  DISREGARD OF VOTING INSTRUCTIONS
         THE SEPARATE ACCOUNT
         LEGAL OPINIONS
         REDUCTION OR ELIMINATION OF SURRENDER CHARGE
         MISSTATEMENT OF AGE OR SEX
         COVA'S RIGHT TO CONTEST
         SETTLEMENT OPTIONS
         TAX STATUS
                  INTRODUCTION
                  DIVERSIFICATION
                  TAX TREATMENT OF THE POLICY
                  POLICY PROCEEDS
                  JOINT LIVES
                  TAX TREATMENT OF LOANS AND SURRENDERS
                  MULTIPLE POLICIES
                  TAX TREATMENT OF ASSIGNMENTS
                  QUALIFIED PLANS
         INCOME TAX WITHHOLDING
         REPORTS TO OWNERS
         LEGAL PROCEEDINGS
         EXPERTS
         FINANCIAL STATEMENTS

APPENDIX A
         ILLUSTRATION OF POLICY VALUES



                                  SPECIAL TERMS

We have tried to make this prospectus as readable and  understandable for you as
possible. By the very nature of the Policy, however,  certain technical words or
terms are  unavoidable.  We have  identified  some of those words or terms.  For
several of these terms we have  provided a  definition.  For the  remainder,  we
believe that you will find an adequate  discussion in the text. For those terms,
we have  identified  them in the  text in  italic  and the page  number  that is
indicated  here is where we believe you will find the best  explanation  for the
word or term.

ACCOUNT  VALUE - The total value of your  policy.  It is equal to the sum of the
Policy  values  allocated to the  investment  portfolios  and the Policy  values
allocated to the Loan Account.

ACCUMULATION UNIT - An accounting unit used to calculate Policy values when they
are allocated to the investment portfolios.

CASH VALUE - Your Policy's  account value less any Surrender Charge and less any
deferred premium tax charge and less any policy maintenance fee.

CASH SURRENDER VALUE - Your Policy's cash value less any  outstanding  loans and
accrued loan interest.

COVERAGE AMOUNT - The coverage amount is used to determine the cost of insurance
charges. It is the difference between the death benefit and the account value.

FACE AMOUNT - The amount of coverage that you have chosen  (unless later reduced
by a partial surrender) and which will be used to determine the death benefit.

MAXIMUM  PREMIUM  LIMIT - This is the maximum  amount of premium  that Cova will
accept  under a Policy.  We can also  refer to this as MPL.  Cova's MPL has been
designed not to exceed the maximum  premium  allowed under the Internal  Revenue
Code for a specified face amount of Insurance for a given age.

POLICY DATE, POLICY  ANNIVERSARY,  POLICY YEAR - The Policy Date is the day your
premium was initially invested in the Money Market Portfolio which may be before
we actually issue the Policy. It is the date from which Policy Anniversaries and
Policy Years are determined.

                                                                          PAGE

Annual Withdrawal Amount
Beneficiary
Business Day
Death Benefit
Insured
Investment Portfolio
Issue Date
Joint Owner
Loan Account
Monthly Deduction
Owner

Net Death Benefit or Death Proceeds
Premium
Processing Date
Right to Examine Period
   Surrender Charge    




                                     SUMMARY

The Prospectus is divided into three sections:  Summary, Part I and Part II. The
sections in this  Summary  correspond  to sections in Part I of this  Prospectus
which  discuss the topics in more  detail.  Even more  detailed  information  is
contained in Part II.

1. THE VARIABLE LIFE INSURANCE POLICY

The variable life insurance  policy  offered by Cova is a contract  between you,
the owner, and Cova, an insurance company.

The  Policy  provides  for the  payment  of  death  proceeds  to  your  selected
beneficiary  upon the death of the insured  which are free from  federal  income
taxes.  The Policy can be used as part of your  estate  planning  or to save for
retirement.  The insured is the person  whose life is insured  under the Policy.
The insured can be the same as the owner but does not have to be.

You can choose among eight (8) investment portfolios which are listed in Item 3.
The investment portfolios are the investment options available under the Policy.
You can allocate  your unloaned  account  value to any or all of the  investment
portfolios. You can transfer between investment portfolios up to 12 times a year
without charge and without being taxed.  If you make more than 12 transfers in a
year, we will charge $25 or 2% of the amount transferred, whichever is less.    
While  the  Policy  is  in  force,   the  account   value  and,   under  certain
circumstances,  the death benefit, will vary, up or down, or the duration of the
death  benefit  may  vary  with the  investment  performance  of the  investment
portfolios you choose.  You are not taxed on the earnings until you surrender or
borrow from your Policy.    

2. PURCHASES

   
You can buy the Policy with a single premium and, under certain conditions,  you
can make additional premiums.  Your registered  representative can help you fill
out the proper forms.  The minimum  initial  premium we will accept is generally
$10,000.  There is no minimum  required for additional  premiums.  However,  the
total of all premiums  paid will be limited to that which is required to qualify
the Policy as life insurance  under the Internal  Revenue Code. We call this the
Maximum  Premium  Limit.  We may also require  additional  information.  In some
circumstances, the insured may be required to provide us with medical records or
a complete paramedical examination.    

3. INVESTMENT OPTIONS

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

MANAGED BY J.P. MORGAN INVESTMENT MANAGEMENT INC.
     Select Equity
     Small Cap Stock
     Large Cap Stock
     International Equity
     Quality Bond

MANAGED BY LORD, ABBETT & CO.
     Bond Debenture
     Growth and Income

MANAGED BY CONNING ASSET MANAGEMENT COMPANY
     Money Market

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

4. EXPENSES

The Policy has both insurance  features and investment  features,  and there are
costs related to each that reduce the return on your investment.

Each year Cova deducts a $30 policy maintenance fee from your Policy.  Cova will
not deduct this charge if the account  value of your Policy is at least  $50,000
at the time the  deduction  is to be made.  If you make a complete  surrender of
your Policy,  the policy  maintenance  fee will be deducted,  regardless of your
account value at that time.

Cova also deducts insurance charges on a monthly basis. For the first ten years,
the total charges are equal,  on an annual basis,  to 1.70% of the value of your
Policy,  with 1/12 of that amount  charged  monthly.  After the tenth year,  the
total for insurance charges is 1.15% annually,  with 1/12 of that amount charged
monthly.

Each month Cova will also  deduct an  additional  insurance  charge to cover the
cost of  insurance.  This  charge  will  depend  upon  the sex,  age and  rating
classification  of the insured and whether your initial  premium was 100% of the
Maximum Premium Limit.

   There  are also daily  investment  charges  which apply to the average  daily
value of the  investment  portfolio  and  vary  depending  upon  the  investment
portfolio. These charges range from .205% to .95%.    

If you take out  more  than the  annual  withdrawal  amount,  Cova may  assess a
surrender charge which ranges from 7.5% of the premium  surrendered in the first
year to 0% in the tenth year.  Each year you may  withdraw up to that sum of the
excess of your account value over  premiums paid which have not been  previously
surrendered;  plus 10% of premiums without  incurring this surrender  charge. We
call this amount the annual withdrawal amount. If you take your money out before
the tenth year, Cova will assess a deferred premium tax charge which ranges from
2.25% of premium  surrendered  in the first year to 0% in the tenth year.  After
the tenth year there is no surrender charge or deferred premium     tax     when
you withdraw your money.

Your Policy could lapse if your Cash Surrender  Value is  insufficient  to cover
any charges due.

5.  DEATH BENEFIT/DEATH PROCEEDS

The Policy provides for a Face Amount of insurance. The actual amount payable to
your  beneficiary is the death benefit less any loans plus accrued loan interest
under the  Policy.  This  amount is called  the death  proceeds.  It may also be
called the net death benefit.

The  death  benefit  will be the  greater  of (1) your  Face  Amount or (2) your
Account Value multiplied by a specified percentage. These percentages vary by
the age of the insured and are shown in your  Policy.  Therefore,  increases  in
your Account Value may increase the death  benefit.  However,  because the death
benefit  will never be less than the Face Amount (so long as the Policy  remains
in force) a decrease in account value may decrease the death benefit,  but never
below the Face Amount.  Also, a partial surrender will reduce the Face Amount in
the same proportion as the Account Value was reduced.

All or part of the death proceeds may be paid in a lump sum or applied under one
of the Settlement Options contained in the Policy.

The Policy is offered on a single life or on a "joint life" basis.  Under "joint
life" coverage, death proceeds are paid after the second insured's death.

At the time of application for a Policy, you designate a beneficiary who is
the person or persons who will receive the death proceeds. You can change your
beneficiary unless you have a designated an irrevocable beneficiary. The

beneficiary does not have to be a natural person.

6. TAXES

Your earnings are not taxed until you take them out. In most cases,  your Policy
will be a modified  endowment  contract  unless it was  exchanged for a contract
issued before June 21, 1988. Money taken out of a modified endowment contract is
considered to come from earnings first and is taxed as income.  Also, 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  withdrawn.  Death  proceeds  are  paid  to  your
beneficiary tax free.

7. ACCESS TO YOUR MONEY

   

Under the Policy you have  access to a portion of your  Account  Value  equal to
earnings  without charge.  You may also withdraw up to 10% of premium each year,
without incurring the Surrender Charge. Premiums withdrawn in excess of this 10%
will incur a Surrender  Charge  during the first 10 years.  However,  a Deferred
Premium Tax Charge will be assessed on all premiums surrendered during the first
ten years. The minimum partial surrender that you can make is $500. You can also
borrow some of your Cash Value. The minimum loan amount is $500.    

8. OTHER INFORMATION

RIGHT TO EXAMINE

If you cancel  your  Policy  within ten days after you  receive it (or  whatever
period is required in your state),  we will return to you the greater of (1) the
premium(s)  you  paid or (2) your  Account  Value  on the day we,  or the  agent
through whom it was purchased,  received the returned  Policy.  Until the end of
the time you are allowed to examine your Policy (10 days or the required  period
in your  state) plus five days,  your  premium  will remain in the Money  Market
Portfolio. After that, we will invest your Account Value as you requested.

WHO SHOULD PURCHASE THE POLICY?

The Policy is designed for an individual who wants:

     --  to create or conserve his/her estate;
     --  to supplement retirement income; and
     --  to retain access to cash through loans and surrenders.

If you  currently  own a  variable  life  insurance  policy  on the  life of the
insured,  you should consider whether the purchase of the Policy is appropriate.
Also, you should carefully consider whether the Policy should be used to replace
an existing Policy on the life of an insured.

Cova will not issue a Policy on insureds older than 90.

ADDITIONAL FEATURES

     --     You  can  arrange  to have a regular  amount of money  automatically
invested in selected investment portfolios each month,  theoretically giving you
a lower  average  cost per unit over time than a single one time  purchase.  The
amount you  selected  will be placed in the Money Market  Portfolio  and will be
transferred to the selected investment  portfolios monthly. We call this feature
Dollar Cost Averaging. There is no additional charge for this feature.    

     --    You can arrange to automatically readjust your unloaned account value
between investment portfolios periodically to keep the allocation you select. We
call this feature Automatic Rebalancing.  There is no additional charge for this
feature.    

     --    In the event the  insured  is  terminally  ill,  you can  request  to
receive up to 50% of the death benefit up to a maximum of $500,000.  If you have
selected  the Joint Life  option,  the  provision  will only be available on the
second life after the death of the first.  We call this feature the  Accelerated
Death Benefit. There is no additional charge for this feature.    

     --    If you or the joint owner are confined in a  qualifying  facility for
90 days or more and if the  confinement  begins after the first policy year, you
can make a full or partial  surrender and we will waive the Surrender Charge. We
call this  feature the Nursing Home Waiver.  There is no  additional  charge for
this feature.    

     -- You can  elect to have the  death  benefit  payable  upon the death of a
second person.  This benefit is written on spouses only. We call this option the
Joint Life Option.

These features may not be available in your state.  They may not be suitable for
your particular situation.

9. 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

If you need policy owner service (such as changes in policy information, inquiry
into policy values, or to make a loan), please contact us at:

     Cova Financial Services Life Insurance Company
     P.O. Box 10366
     Des Moines, IA 50306
     515-243-5834
     800-343-8496


                                     PART I

1. THE VARIABLE LIFE INSURANCE POLICY

This variable life insurance  policy is a contract  between you, the owner,  and
Cova,  an  insurance  company.  This kind of policy  is most  commonly  used for
retirement and/or estate planning.

   During the insured's lifetime, you can select among the investment portfolios
offered in the Policy.  (There are  currently  eight (8)  investment  portfolios
offered.  They are  listed in Item 3.) You can  transfer  between  them up to 12
times a year without  charge.  The Account Value and, under some  circumstances,
the death  benefit will go up or down or the  duration of the death  benefit may
vary depending upon the investment experience of the investment portfolio(s) you
select.  This gives you the  opportunity to capture the upside  potential of the
market. It also means you could lose money.    

While  your money  remains in the  Policy,  you pay no current  income  taxes on
earnings or gains. This is called tax-deferred accumulation. It helps your money
grow  faster.  Subject to some  limitations,  you may take money out at any time
through loans or partial  surrenders.  Any money you take out, however, is taxed
as earnings  until all earnings  have been  removed from the Policy.  If you are
younger  than  age 59 1/2  when  you  take  money  out,  you may  also  incur an
additional 10% federal tax penalty.  If you purchased a Policy in exchange for a
policy  issued  prior to June 21,  1988,  different  tax rules may  apply.  (See
Section 6. Taxes.  Part II also  contains more  detailed  information  regarding
taxes.)

Because this is a life insurance policy,  it provides a death benefit,  which is
an amount  greater than your Account  Value.  When the insured  dies,  the death
benefit  (minus  any  loans  and  any  accrued  loan  interest)  is paid to your
beneficiary  free from federal income tax. The tax-free  death benefit  combined
with the ability to use your money while you're  alive,  makes this an excellent
way to  accumulate  money you don't  think  you'll  use in your  lifetime  and a
tax-efficient way to provide for those you leave behind.

2. PURCHASES

PREMIUMS

   Premiums  are the monies you give us to buy the Policy.  The minimum  initial
premium we will accept is generally $10,000.  When you apply for the Policy, you
request a specific  amount of insurance.  We call this amount the Face Amount of
the Policy. Your initial premium must be 80%, 90% or 100% of the Maximum Premium
Limit (MPL). The Internal  Revenue Code (Code) has established  certain criteria
which  must be met in order  for a life  insurance  policy  to  qualify  as life
insurance under the Code. The MPL satisfies one of the criteria.  Cova's MPL has
been designed not to exceed the Maximum Premium Limit allowed under the Code for
a specified Face Amount of insurance for a given age.    

You can invest  additional  premiums up to the MPL.  However,  if the additional
premium  increases  the amount of  insurance,  we will  require  evidence of the
insurability of the insured. If all of your premiums totaled $1,000,000 or more,
you will need Cova's prior approval  before you add premiums.  If the additional
premium would cause the Policy to fail to meet the criteria  established  by the
Code to qualify as life  insurance,  Cova will send the  premium  back within 60
days of the anniversary of the Policy Date (Policy Anniversary).  The amount and
frequency of  additional  premiums  will affect the Account Value of your Policy
and may affect the amount or duration of your insurance.

APPLICATION FOR A POLICY

In order to  purchase a Policy,  you must  submit an  application  to Cova which
requests some information regarding the proposed insured. In some cases, we will
ask for additional information.  We may request that the insured provide us with
medical records or possibly require other medical tests.

Cova will not issue a Policy if the insured is over age 90.

Cova will review all the  information  it has about the  insured  and  determine
whether or not the insured meets Cova's  standards for issuing the Policy.  This
process is called underwriting.  If the insured meets all of Cova's underwriting
requirements,  we will issue a Policy.  There are several  underwriting  classes
under which the Policy may be issued.

During the underwriting  period, which could be up to 60 days or longer from the
time the  application is signed,  we offer fixed  insurance  called  conditional
insurance. The initial premium must be submitted with the application before the
conditional insurance is provided.  The conditional insurance is effective up to
60 days from when the  application  was signed.  For  applicants  65 or younger,
conditional  insurance  will be for the  lesser  of  $500,000  plus the  initial
premium paid or the amount of insurance  applied for. If the  applicant is 66 or
older, the conditional insurance will be the lesser of $200,000 plus the initial
premium paid or the amount of insurance  applied for. The conditional  insurance
is subject to a number of  restrictions  and is only  applicable if the proposed
insured was an acceptable risk for the insurance applied for.

ALLOCATION OF PREMIUMS

When you  purchase a Policy,  we will  initially  invest your money in the Money
Market  Portfolio.  After 15 days from the issue date (or the period required in
your  state  plus  five  days),  we will  allocate  your  Account  Value  to the
investment  portfolios  as you  requested  in the  application.  All  allocation
directions must be in whole  percentages.  If you make additional  premiums,  we
will  allocate  them in the same way as your  first  premium  unless you tell us
otherwise.

If you change your mind about owning a Policy,  you can cancel it within 10 days
after  receiving  it (or the period  required  in your  state  (Right to Examine
Period)).  When you cancel the Policy  within  this time  period,  Cova will not
assess a Surrender Charge or a deferred  premium tax charge.  Cova will give you
back the greater of your premium payment or your Account Value.

If your application for the Policy is in good order, Cova will invest your first
premium in the Money Market Portfolio two days after it is received, EVEN IF OUR
UNDERWRITING  IS NOT YET COMPLETE  AND THE POLICY IS NOT YET ISSUED.  The day we
invest your premium in the Money Market Portfolio is called the Policy Date. The
money will stay in the Money Market  Portfolio for 15 days after the issue date.
(In some states,  the period may be longer.) At the end of that period,  we will
re-allocate those funds as you selected in the application.

If as a result of underwriting review, Cova does not issue you a Policy, we will
return to you your premium, plus interest required by your state.

If we do  issue a  Policy,  on the  issue  date,  we  will  deduct  the  monthly
deductions for the period from the Policy Date through the next processing date.

GRACE PERIOD

Your  Policy  will  stay in  effect  as long as your  Cash  Surrender  Value  is
sufficient to cover the Monthly Deductions.  If the Cash Surrender Value of your
Policy is not enough to cover these deductions to be made from the Policy,  Cova
will mail you a notice. You will have 61 days from the time the notice is mailed
to you to send to Cova the required  premium  payment.  This is called the Grace
Period.  If the premium is not paid by the end of the Grace  Period,  the Policy
will terminate without value.

ACCUMULATION UNIT VALUES

The value of your Policy that is invested in the investment  portfolios  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 Policy, we
use a unit of measure we call an Accumulation  Unit. (An Accumulation Unit works
like a share of a mutual fund.)

Every  business day we determine the value of an  Accumulation  Unit for each of
the  investment  portfolios.  The  value of an  Accumulation  Unit for any given
business day is  determined by  multiplying a factor we call the net  investment
factor times the value of an Accumulation Unit for the previous business day. We
do this for each  investment  portfolio.  The net investment  factor is a number
that  reflects  the change (up or down) in an  underlying  investment  portfolio
share.  Our business days are each day that the New York Stock  Exchange is open
for business.  Our business day closes when the New York Stock Exchange  closes,
usually 4:00 P.M. Eastern time.

The value of an Accumulation Unit may go up or down from day to day.

When you make a premium payment,  we credit your Policy with Accumulation Units.
The number of  Accumulation  Units credited is determined by dividing the amount
of premiums  allocated to an  investment  portfolio  divided by the value of the
Accumulation Unit for that investment portfolio.

We calculate the value of an  Accumulation  Unit for each  investment  portfolio
after the New York  Stock  Exchange  closes  each day and then  apply it to your
Policy.

When Cova assesses the monthly  deductions and for the annual policy maintenance
fee we do so by deducting  Accumulation  Units from your  Policy.  When you have
selected more than one  investment  portfolio,  we make the  deductions pro rata
from all of the investment portfolios.

3. INVESTMENT OPTIONS

The Policy  offers  eight (8)  investment  portfolios  which are  listed  below.
Additional investment portfolios may be available in the future.

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

COVA SERIES TRUST

Cova Series Trust is managed by Cova Investment Advisory  Corporation,  which is
an indirect subsidiary of Cova. Cova Series Trust is a mutual fund with multiple
portfolios. Each investment portfolio has a different investment objective. Cova
Investment  Advisory  Corporation has engaged  subadvisers to provide investment
advice  for the  individual  investment  portfolios.  The  following  investment
portfolios are available under the Policy:

     J.P. MORGAN INVESTMENT MANAGEMENT INC. IS THE SUB-ADVISER TO THE
     FOLLOWING PORTFOLIOS:
     Select Equity Portfolio
     Small Cap Stock Portfolio
     Large Cap Stock Portfolio
     International Equity Portfolio
     Quality Bond Portfolio

     LORD, ABBETT & CO. IS THE SUB-ADVISER TO THE FOLLOWING PORTFOLIO:
     Bond Debenture Portfolio

LORD ABBETT SERIES FUND, INC.

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

     Growth and Income Portfolio

GENERAL AMERICAN CAPITAL COMPANY

General American Capital Company is a mutual fund with multiple portfolios. Only
the following  portfolio is available under the Policy and is managed by Conning
Asset Management Company:

     Money Market Portfolio

TRANSFERS

You can transfer money among the eight (8) investment portfolios.

You can make 12 transfers  every Policy Year without charge while the insured is
alive.  If you make more than 12  transfers  in a year,  there is a transfer fee
deducted.  (We measure years from your Policy Date.) The fee is $25 per transfer
or, if less, 2% of the amount transferred. The following apply to any transfer:

     1.  the minimum amount which you can transfer is $500 or your entire
value in the investment portfolio.

     2.  your request for transfer must clearly state the amount to be
transferred and which investment portfolios are involved in the transfer.

     3.  if a transfer fee applies, the charge will be deducted from the
amount transferred.

You can make  transfers by  telephone.  Prior to making a transfer by telephone,
you will need to complete a     written      pre-authorization  form. If you own
the Policy 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 to 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   records  all   telephone
instructions.

We have reserved the right to modify your transfer  rights if we decide that the
exercise of this right by you, your  authorized  agent, or any owner is or would
be  disadvantageous to other owners. We have also reserved the right to restrict
transfers to a maximum of 12 per year and to restrict  transfers from being made
on consecutive business days.

DOLLAR COST AVERAGING PROGRAM

The Dollar Cost Averaging  Program allows you to  systematically  transfer a set
amount each month from the Money Market Portfolio 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.

You must have at least  $5,000  in the Money  Market  Portfolio  (or the  amount
required to  complete  your  program,  if more) in order to  participate  in the
Dollar Cost Averaging Program.

All Dollar Cost  Averaging  transfers  will be made on the 15th day of the month
unless you  indicated  otherwise on the  application.  If this is not a business
day, then the transfer will be made the next business day.

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

AUTOMATIC REBALANCING PROGRAM

Once  your  money  has been  allocated  among  the  investment  portfolios,  the
performance of each portfolio may cause your allocation to shift. You can direct
us to automatically  readjust your non-loaned  Account Value between  investment
portfolios to keep the blend you selected.  You can tell us whether to rebalance
quarterly,  semi-annually  or annually.  We will measure  these periods from the
Policy Date. The transfer date will be the 1st business day after the end of the
period you selected.  If you participate in the Automatic  Rebalancing  Program,
the transfers  made under the program are not taken into account in  determining
any transfer fee.

You  cannot  participate  in  both  the  Dollar  Cost  Averaging  and  Automatic
Rebalancing Programs at the same time.

APPROVED ASSET ALLOCATION PROGRAM

Cova recognizes the value to certain owners of having available, on a continuous
basis,  advice for the allocation of your money among the investment  portfolios
available  under the Policy.  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.

Even though Cova  permits the use of approved  asset  allocation  programs,  the
Policy was not designed for professional market timing  organizations.  Repeated
patterns  of  frequent  transfers  are  disruptive  to  the  operations  of  the
investment  portfolios,   and  should  Cova  become  aware  of  such  disruptive
practices, we may modify the transfer privilege either on an individual or class
basis.

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.

SUBSTITUTION

Cova may elect 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.  Cova may also limit further  investment in an investment  portfolio if it
deems it inappropriate.

4. EXPENSES

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

INSURANCE CHARGES

Each month, Cova will make certain deductions from your Policy on the processing
date. The processing  date is the day each month that we deduct certain  charges
from your Policy. The first processing date is the issue date. The issue date is
the date on which we issue you a  Policy.  After  that,  it is the same day each
month as the Policy Date.

The  insurance  charges  are:  (1)  mortality  and  expense  risk  charge;   (2)
administrative charge; (3) tax expense charge; and (4) cost of insurance charge.
Collectively,  we refer to these charges as the monthly  deduction.     When you
have selected more than one investment portfolio, we make the deduction pro rata
from all of the investment portfolios you have selected.    

MORTALITY  AND  EXPENSE  RISK  CHARGE.  For the first ten years,  this charge is
equal,  on an annual basis, to .90%, 1/12 of which is charged each month, of the
Account  Value of your Policy  invested in the  investment  portfolios.  For the
eleventh  year and  after,  the charge is .75%,  1/12 of which is  charged  each
month. This charge cannot be increased.

ADMINISTRATIVE CHARGE. This charge is equal, on an annual basis, to .40%, 1/12
of which is charged each month, of the Account Value of your Policy. This

charge cannot be increased.

TAX EXPENSE CHARGE.  This deduction is the sum of the premium tax charge and the
federal tax charge. It is deducted monthly for the first ten years. It is equal,
on an annual  basis,  to .40% (.15% for  federal tax charge and .25% for premium
tax charge),  1/12 of which is charged each month,  of the Account Value of your
Policy.

This  charge  compensates  Cova for its  expenses  incurred  for  federal  taxes
incurred  as a result of issuing the Policy.  It also  compensates  Cova for the
state and local  premium  taxes it  incurred  as a result of issuing the Policy.
Premium  taxes range from 0% to 4%. You will be assessed  the premium tax charge
regardless  of what  the  total  actual  premium  tax is in your  state or local
jurisdiction.  If you  surrender  all or part of your Policy during the first 10
years, Cova will charge a deferred premium tax charge. See below.

COST OF INSURANCE CHARGE. This charge provides the death benefit for the
month.

The cost of insurance charge is determined by multiplying the Coverage Amount by
the cost of insurance  rate. The Coverage  Amount is the difference  between the
death benefit and the Account  Value.  The cost of insurance  rate is based upon
the sex, age, rate  classification  of the insured and whether you paid 100%, or
90%, or 80% of the MPL.  The rate  classification  of the insured is  determined
through our underwriting process.

The Policy  provides that for standard  risks,  the guaranteed cost of insurance
rate is based on the 1980  Commissioners  Standard Ordinary Mortality Table, age
last birthday (1980 CSO Table).  For substandard  risks,  the guaranteed cost of
insurance  rate will be higher and will be based upon a multiple of the 1980 CSO
Table. The multiple will be based on the insured's  substandard  rating.  Tables
setting  forth the  guaranteed  cost of  insurance  rates are  included  in each
Policy.

Cova can use rates that are less than the  guaranteed  cost of  insurance  rates
shown in the  Policy.  Cova  refers to these as the  current  cost of  insurance
rates.

If  100%  of the  MPL is  paid,  Cova's  current  cost  of  insurance  rate is a
percentage of the Account Value.  The basis and amount of this charge may change
in the future, but can never be more than the guaranteed cost of insurance rates
contained in the Policy. For a better understanding of how the cost of insurance
rate and the other charges affect policy values, you should request personalized
illustrations from your registered representative.

ANNUAL POLICY MAINTENANCE FEE

   Every year on the Policy Anniversary,  currently Cova deducts $30 as a policy
maintenance fee. This charge cannot be increased once the Policy is issued. Cova
will not deduct this charge,  if when the deduction is to be made,  your Account
Value is $50,000  or more.  Cova may some time in the  future  discontinue  this
practice for new policies  issued and deduct the charge.  If you make a complete
surrender  of  your  Policy,  the  policy  maintenance  fee  will  be  deducted,
regardless of your Account Value at that time.  When you have selected more than
one  investment  portfolio,  we  make  the  deduction  prorata  from  all of the
investment portfolios you have selected.    

ANNUAL WITHDRAWAL AMOUNT

While the Policy is in force,  prior to the death of the  insured  and after the
expiration  of the  Right to  Examine  Period,  you can make a total or  partial
surrender of the Account Value of your Policy up to the Cash Surrender  Value. A
surrender  may be subject to a  surrender  charge  and a  deferred  premium  tax
charge.

When you request a surrender, we will determine what portion, if any, is part of
your annual withdrawal amount. The annual withdrawal amount is equal to:

     1.  the excess of the Account Value over premiums paid which have not
been previously surrendered. Neither the surrender charge nor deferred premium
tax charge are assessed on this amount; and

     2.  on a non-cumulative basis, 10% of your premium payments each year.
This portion of the annual withdrawal amount is subject to the deferred
premium tax charge.

SURRENDER CHARGE

During the first 10 years,  the surrender charge is assessed against any premium
surrendered,  which is not part of the annual withdrawal  amount.  The surrender
charge, which is a percent of premiums surrendered, is shown in the table below:

<TABLE>
<CAPTION>
<S>                             <C>                           <C>                    <C>
       Policy Year              Surrender Charge              Policy Year            Surrender Charge
       -----------              ----------------              -----------            ----------------
            1                         7.5%                         6                      4.0%
            2                         7.5%                         7                      3.0%
            3                         7.5%                         8                      2.0%
            4                         6.0%                         9                      1.0%
            5                         5.0%                         10+                      0%
</TABLE>

NURSING HOME WAIVER

If you or the joint owner, if any, are confined in a qualifying  facility for 90
days or more and if the confinement  begins after the first ten years, under the
Nursing Home Waiver rider, you can make a full or partial  surrender and we will
waive the surrender  charge.  The Nursing Home Waiver goes into effect after the
first Policy Anniversary.

DEFERRED PREMIUM TAX CHARGE

When you purchase a Policy there are various premium taxes assessed by state and
local  governmental  entities that we must pay on the Policy.  You are charged a
portion  of that each  month for the first ten years as part of the tax  expense
charge.  (See the  discussion of the Tax Expense Charge in Section 4 above.) The
deferred  premium tax charge enables Cova to collect that portion of the premium
tax charge it has not  collected  when you surrender all or part of your Policy.
The deferred  premium tax charge is assessed only on premiums  surrendered  from
the Policy during the first ten years. The deferred premium tax charge, which is
a percent of premiums surrendered, is shown in the table below:

<TABLE>
<CAPTION>
<S>                             <C>                         <C>                        <C>
                                Deferred Premium                                        Deferred Premium
     Policy Year                   Tax Charge               Policy Year                    Tax Charge
     -----------                ----------------            -----------                 -------------
          1                          2.25%                       6                           1.00%
          2                          2.00%                       7                           .75%
          3                          1.75%                       8                           .50%
          4                          1.50%                       9                           .25%
          5                          1.25%                       10+                           0%
</TABLE>

TRANSFER FEE

You can make 12 free  transfers  every  year.  We measure a year from the Policy
Date.  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 we do
assess a transfer fee, it will be deducted from the amount transferred.

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.

TAXES

Cova may  assess a charge  against a Policy  for any taxes  attributable  to the
Separate Account. Cova does not expect to incur such taxes.

INVESTMENT PORTFOLIO EXPENSES

   
There are  deductions  from and  expenses  paid out of the assets of the various
investment portfolios, which are summarized below. See the fund prospectuses for
a complete description.

                          INVESTMENT PORTFOLIO EXPENSES

  (as a percentage of the average daily net assets of an investment portfolio)

<TABLE>
<CAPTION>
                                                                           Other Expenses
                                                                           (after expense
                                                                          reimbursement for
                                       Management         12b-1           certain Portfolios -           Total Portfolio
                                         Fees             Fees            see Note 1 below)             Annual Expenses
                                         ----             ----            -----------------             ---------------
<S>                                    <C>                <C>              <C>                          <C>                      
COVA SERIES TRUST (1)

 Managed by J.P. Morgan
 Investment Management Inc.
   Select Equity (2)                    .75%             - -                    .10%                         .85%
   Small Cap Stock (2)                  .85%             - -                    .10%                         .95%
   Large Cap Stock (2)                  .65%                                    .10%                         .75%
   International Equity (2)             .85%             - -                    .10%                         .95%
   Quality Bond (2)                     .55%             - -                    .10%                         .65%

 Managed by Lord, Abbett & Co.
   Bond Debenture (2)                   .75%             - -                    .10%                         .85%

LORD ABBETT SERIES FUND, INC.
 Managed by Lord, Abbett & Co.
   Growth and Income (3)                .50%             .00%                   .02%                         .52%

GENERAL AMERICAN CAPITAL COMPANY
 Managed by Conning Asset Management
 Company
   Money Market                         .205%             - -                    .00%                        .205%
</TABLE>

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

(2) The Portfolio commenced regular investment operations on April 2, 1996.

(3)   The Growth and Income Portfolio of Lord Abbett Series Fund, Inc. has a
12b-1 plan which provides for payments to Lord, Abbett & Co. for remittance to
a life insurance company for certain distribution expenses (see the Fund
Prospectus). The 12b-1 plan provides that such remittances, in the aggregate,
will not exceed .15% on an annual basis, of the daily net asset value of
shares of the Growth and Income Portfolio. The 12b-1 plan was implemented on
or about June 28, 1996. No payments were made in 1996 under the 12b-1
plan.    

5. DEATH BENEFIT

The primary purpose of the Policy is to provide death benefit  protection on the
life of the  insured.  While the Policy is in force,  if the insured  dies,  the
beneficiary(ies)  will receive the death proceeds.  The death proceeds equal the
death benefit under the Policy less any loans and accrued loan interest.

The death benefit is the greater of: (1) the Face Amount of the Policy;  and (2)
the minimum  death  benefit.  The  minimum  death  benefit is the Account  Value
multiplied by a percentage. Cova has included the minimum death benefit in order
to assure that the Policy will continue to qualify as life  insurance  under the
Internal Revenue Code.

You can  choose  to have  the  death  proceeds  paid  in a lump  sum or  under a
Settlement  Option.  If you have not made a choice before the insured dies,  the
beneficiary  will choose the method of  payment.  If a method of payment has not
been  chosen  within 90 days after  receiving  proof of death,  Cova may pay the
death proceeds in a lump sum.

The death benefit payable during the grace period is the death benefit in effect
immediately prior to the start of the grace period less any loans,  accrued loan
interest and any overdue deductions. See discussion of grace period above.

ACCELERATED DEATH BENEFIT

If the insured is terminally  ill,  under the  Accelerated  Death Benefit rider,
Cova  will  pre-pay a portion  of the  death  benefit.  You may elect to have an
Accelerated  Death Benefit of up to 50% of the death benefit but no greater than
$500,000.

You can only elect to receive an Accelerated Death Benefit once. The Accelerated
Death Benefit must first be used to repay any outstanding loans and accrued loan
interest.  After repayment of the  outstanding  loans and accrued loan interest,
any  remaining  amount will be paid as a lump sum or under a payment  plan.  The
subsequent  amount  available for loans or surrenders or as a death benefit will
be reduced by the amount of the Accelerated Death Benefit,     plus     interest
accrued at the Policy loan interest rate.

   
This benefit may not be available in your state or may have different
provisions in your state.    

JOINT LIVES

Cova offers a rider to the Policy that  provides  that the death benefit will be
paid only upon the death of a second  person.  This option is only  available to
spouses.

The cost of insurance  charge reflects the  anticipated  life expectancy of both
insureds.  It also  reflects  the fact that the death  benefit is payable at the
death of the last surviving insured.

If you wish to reinstate a lapsed Policy with a Joint Life rider attached,  both
insureds must be alive and provide satisfactory evidence of insurability.

The  Policy  provisions  regarding  misstatement  of age  or  sex,  suicide  and
incontestability apply to both insureds.

If a Joint Life rider is issued in conjunction with the Policy,  the Accelerated
Death Benefit will only be payable on the terminal illness of the last surviving
insured.

This benefit may not be available in your state.

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 person. You
should consult your own tax adviser about your own circumstances. Cova has
included in Part II an additional discussion regarding taxes.

LIFE INSURANCE IN GENERAL

Life insurance, such as the Policy, is a means of providing for death protection
and setting aside money for future needs.  Congress recognized the importance of
such planning and provided  special rules in the Internal  Revenue Code for life
insurance.

Simply stated, these rules provide that you will not be taxed on the earnings on
the money held in your life  insurance  policy until you take the money out. The
beneficiaries  are not taxed when they receive the death proceeds upon the death
of the insured.

You, as the owner,  will not be taxed on  increases  in the value of your Policy
until a  distribution  occurs - either  as a  surrender  or as a loan.  When you
receive a  distribution,  you are taxed on the amount of the withdrawal  that is
earnings.

TAKING MONEY OUT OF YOUR POLICY

For tax purposes,  your Policy will be treated as a modified endowment contract,
unless under certain  circumstances  it was exchanged for a policy issued before
June 21, 1988. Consequently if you make a withdrawal or a loan from your Policy,
the Code treats it as first coming from  earnings  and then from your  premiums.
These earnings are included in taxable income.

The Code also provides that any amount  received from an insurance  policy which
is included  in income may be subject to a 10%  penalty.  The  penalty  will not
apply if the income  received is: (1) paid on or after the taxpayer  reaches age
59 1/2;  (2) paid if the  taxpayer  becomes  totally  disabled  (as that term is
defined in the Code);  or (3) in a series of  substantially  equal payments made
annually (or more  frequently)  for the life or life expectancy of the taxpayer.
If you  purchased a Policy in  exchange  for a policy  issued  prior to June 21,
1988,  different  tax  rules may  apply.  See "Tax  Status"  in Part II for more
details.

DIVERSIFICATION

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

Under current federal tax law, it is unclear 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 investments,  it
will result in the loss of the favorable  tax  treatment  for the Policy.  It is
unknown to what extent owners are permitted to select investment portfolios,  to
make  transfers  among  the  investment  portfolios  or the  number  and type of
investment  portfolios  owners may select  from.  If guidance  from the Internal
Revenue  Service  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 policy,  could be treated as the owner of the
investment  portfolios.  Due to the  uncertainty in this area, Cova reserves the
right to modify the Policy in an attempt to maintain favorable tax treatment.

7. ACCESS TO YOUR MONEY

The Cash Surrender Value in your Policy is available:  (1) by making a surrender
(either a partial  or a  complete  surrender)  or (2) by taking a loan from your
Policy.

LOANS

You may borrow  money  from Cova while the Policy is still in force.  The Policy
will be the only security Cova will require for a Policy loan. You cannot borrow
against your Policy until the end of the Right to Examine  Period and you cannot
borrow if the Policy is in a grace period.  Loans are  considered  distributions
from the Policy for tax  purposes and the portion of the loan that has come from
earnings  will be taxable to you and may be subject to a 10%  penalty  tax.  See
"Tax Status" in Part II for more details.

LOAN AMOUNT. The maximum loan amount is equal to: 90% of the Account Value,
less loan interest due on the next Policy Anniversary, the surrender charge,
the policy maintenance fee, if any, and the deferred premium tax charge, if
any.

The minimum loan amount is $500.  If total loans equal or exceed the Cash Value,
the Policy will terminate at the end of the grace period if an appropriate  loan
repayment is not received by Cova.

LOAN ACCOUNT. When you make a loan, a portion of your Account Value equal to the
loan will be transferred  on a pro rata basis from the investment  portfolios to
the loan account.  The loan account is a portion of Cova's general  account that
contains Account Values attributable to Policy loans.

LOAN  INTEREST.  Loan  interest  due on the Policy loan will  accrue  daily at a
current rate of 6.0% per annum. The loan interest is due each Policy Anniversary
and if not paid will become part of the loan.  When that  happens,  a portion of
the account value equal to the loan interest due is  transferred,  on a pro rata
basis, from the investment portfolios to the loan account.

INTEREST CREDITED. Amounts held in the loan account will be credited daily
with interest, at a current rate of 4.0% per annum.

PREFERRED LOAN.    The part of your loan equal to earnings is the Preferred
Loan. A preferred loan will be credited interest daily at a current rate of
6.0% per annum. It will accrue loan interest daily at a current rate of 6.0%
per annum.    

EFFECT OF LOAN.  When you make a loan  against  your  Policy,  Cova will  redeem
Accumulation Units from the investment  portfolios equal to the loan request and
transfer that amount to the loan account.

A Policy  loan,  whether  or not  repaid,  will have a  permanent  effect on the
Policy.  This is  because  the loan  account  does not  share in the  investment
results of the  investment  portfolio(s).  If it is not repaid,  the Policy loan
will reduce the amount of death benefit and Cash Value.

LOAN  REPAYMENTS.  You can  repay all or part of a loan at any time  while  your
Policy is in force and the insured is alive.  There is no minimum loan repayment
amount.  If you want to repay a loan in full,  the loan repayment must equal the
loan plus all the accrued loan interest.

When you repay a loan, Cova will transfer the amount held in the loan account to
the investment portfolios according to your most recent instructions.

Unless you tell Cova otherwise, any payment Cova receives from you will go first
to pay any interest due,  then to repay any loan,  and then will be considered a
premium payment.

TOTAL SURRENDER

You can terminate your Policy by telling Cova in writing.  Cova will pay you the
Cash Surrender Value. When that happens, the Policy will be terminated and there
will be no  other  benefits.  When  you  make a  total  surrender  there  may be
surrender  charges and deferred  premium tax charges and the policy  maintenance
fee will be deducted.

PARTIAL SURRENDERS

You can  surrender  some of the Cash  Surrender  Value by  making a  request  in
writing to Cova. The minimum amount you can surrender is $500,  unless your Cash
Surrender Value is less. Cova requires that you maintain a minimum Account Value
in your Policy of at least $5,000 after you make a partial surrender.  If you do
not, the Policy will  terminate and Cova will send you the entire Cash Surrender
Value.  When you make a surrender,  there may be surrender  charges and deferred
premium tax charges.

When you make a  partial  surrender,  the Face  Amount  of your  Policy  will be
reduced.  The Face  Amount is reduced in the same  proportion  that the  Account
Value is reduced by the partial  surrender.  When you make a partial  surrender,
the amount of the  surrender is deducted on a pro rata basis from Account  Value
allocated to the investment portfolios.

TERMINATION OF THE POLICY

Your Policy will terminate if (1) you make a total surrender of the Policy,  (2)
the grace period has ended, or (3) the insured has died.

REINSTATEMENT

If your  Policy  terminates  while the  insured  is still  alive you can have it
reinstated  provided  the  Policy  did not  terminate  because  you made a total
surrender.  You can only  reinstate  your Policy within 5 years after the end of
the grace period.

When you reinstate your Policy you must provide Cova with satisfactory  evidence
of insurability and you must either repay any outstanding loan and
accrued interest or you must reinstate the loan along with any accrued interest.
You must also pay a sufficient  premium to (1) cover all the monthly  deductions
and any policy  maintenance fee that were unpaid during the grace period and (2)
be  sufficient  to keep the Policy in force for at least 2 months after the date
of reinstatement.

When you reinstate your Policy, the Face Amount of the reinstated Policy will be
the Face  Amount  of your  original  Policy at the time the  Policy  terminated,
unless you direct Cova otherwise. You cannot select a Face Amount that is larger
than that.  The Account  Value  adjusted for the past due charges of your Policy
when you reinstate it will be the Account Value at the time of termination  plus
the additional  premium paid at the time of reinstatement.  The past due monthly
deductions  and policy  maintenance  fee,  if any,  will be  deducted  from this
amount.  The surrender  charge,  if any, and the deferred premium tax charge, if
any, are based on the number of policy years from the original Policy Date.

The  effective  date  of the  reinstated  Policy  is the  next  processing  date
following Cova's approval of your application for reinstatement.

8. 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 Service Life Insurance Company in 1985. On June 1, 1995,
a wholly-owned  subsidiary of General American Life Insurance  Company purchased
Cova,  which on that  date  changed  its name to Cova  Financial  Services  Life
Insurance Company.

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

THE SEPARATE ACCOUNT

Cova has  established  a  separate  account,  Cova  Variable  Life  Account  One
(Separate Account), to hold the assets that underlie the Policies.

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  Policies,  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 those assets are credited to or against the Policies
and not against any other Policies 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 Policies. Life

Sales is an affiliate of Cova.

   

Commissions will be paid to broker-dealers who sell the Policies. Broker-dealers
will be paid  commissions up to 5.5% of premiums and a trail commission equal to
 .25% for years two through nine which  increases to .40% in year 10.  Sometimes,
Cova enters into an agreement with the  broker-dealer  to pay the  broker-dealer
persistency bonuses, in addition to the standard commission.
    

SUSPENSION OF PAYMENTS OR TRANSFERS

Cova may be required to suspend or postpone any  payments 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 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.

OWNERSHIP

OWNER. You, as the owner of the Policy, have all of the rights under the Policy.
If you die  while  the  Policy  is still in force  and the  insured  is  living,
ownership  passes to a successor  owner or if none, then your estate becomes the
owner.

JOINT OWNER. The Policy can be owned by joint owners. Authorization of both
joint owners is required for all Policy changes except for telephone
transfers.

BENEFICIARY.  The beneficiary is the person(s) or entity you name to receive any
death benefit.  The beneficiary is named at the time the Policy is issued unless
changed at a later date.  Unless an irrevocable  beneficiary has been named, you
can change the  beneficiary  at any time before the insured dies. If there is an
irrevocable  beneficiary,  all Policy  changes except  premium  allocations  and
transfers require the consent of the beneficiary.

ASSIGNMENT. You can assign the Policy.


                                     PART II
                                MORE INFORMATION

THE COMPANY

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

General American is a St. Louis-based mutual company with more than $250 billion
of life insurance in force and  approximately $19 billion in assets. It provides
life and health insurance,  retirement plans, and related financial  services to
individual and groups.

   On April 1, 1996, Cova contributed initial capital to the Large Cap Stock and
Quality  Bond  Portfolios,  by making a  capital  contribution  through  another
Separate  Account.  As of December  31,  1996,  the capital  contributed  to the
Quality Bond Portfolio represented approximately 36% of the total assets of such
Portfolio and the capital  contributed to the Large Cap Stock  Portfolio by Cova
represented  approximately  75% of the  total  assets  of such  Portfolio.  Cova
currently intends to remove these assets from the Portfolios on a pro rata basis
in proportion to money invested in the  Portfolios by both variable  annuity and
variable life contract owners.    

Executive Officers and Directors of Cova

     The directors and executive officers of Cova and their principal
occupations for the past five years are as follows:    

<TABLE>
<CAPTION>
<S>                                          <C>
Name                                         Principal Occupation During the Past Five Years
- ---------------------------                  -----------------------------------------------
                      
William A. Anthony*                          Vice  President of Cova
                                             1989 to present;  Vice  President
                                             of Cova  Financial  Life  Insurance
                                             Company  (CFLIC)  1989 to present;
                                             Vice   President   of   Cova   Life
                                             Management  Company (CLMC) 1989 to
                                             present

John W. Barber***                            Director of Cova  June, 1995 to present;
                                             Director of First Cova Life Insurance Company
                                             (FCLIC)  June, 1995 to present; Director of
                                             CFLIC  June, 1995 to present; Vice President
                                             and Controller of General American Life Insurance
                                             Company  December, 1984 to present; President
                                             and Director of Equity Intermediary Company 
                                             October, 1988 to present.
 
Jerome P. Darga*                             Vice   President   and
                                             Assistant  Secretary of Cova  1992
                                             to  present;   Vice  President  and
                                             Assistant Secretary of CFLIC  1992
                                             to  present;   Vice  President  and
                                             Assistant Secretary of CLMC  1992
                                             to present.

Judy M. Drew*                                Vice President of Cova  1988 to present;
                                             Vice President of CFLIC  1988 to present;
                                             Vice President of FCLIC  1992 to present;
                                             Senior Vice President of CLMC  1996 to
                                             present, prior thereto Vice President from 1989
                                             to 1996;  President, COO and Director of Cova
                                             Life Sales Company (CLSC)  1988 to present.

Patricia E. Gubbe*                           Vice President of Cova  1989 to present;
                                             Vice President of CFLIC  1989 to present;
                                             Vice President of FCLIC  1992 to present;
                                             First Vice President of CLMC  1996 to
                                             present, prior thereto Vice President from 1989
                                             to 1996; Vice President and Chief Compliance
                                             Officer of CLSC  1989 to present.

Philip A. Haley*                             Vice President of Cova  1990 to present;
                                             Vice President of CFLIC  1990 to present;
                                             Vice President of FCLIC  1992 to present;
                                             Vice President of CLSC  1991 to present;
                                             Senior Vice President of CLMC  1996 to
                                             present; prior thereto Vice President from 1989
                                             to 1996.
 
Christopher S. Harden*                       Vice President of Cova 
                                             1991 to present;  Vice President of
                                             CFLIC  1991 to present; First Vice
                                             President   of   CLMC    1996   to
                                             present,    prior    thereto   Vice
                                             President  1991 to 1996.

Jeffery K. Hoelzel*                          Secretary and Director of Cova  1993 to
                                             present; Secretary and Director of CFLIC  1993
                                             to present; Secretary and Director FCLIC  1993
                                             to present; Secretary and Director of Cova
                                             Investment Advisory Corporation (Advisory) 
                                             1993 to present; Secretary and Director of
                                             Cova  Investment  Allocation  Corp.
                                             (Allocation)    1994  to  present;
                                             Secretary   of   CLSC    1993   to
                                             present;   Senior  Vice  President,
                                             General   Counsel,   Secretary  and
                                             Director of CLMC  1993 to present;
                                             Senior  Vice  President,  Secretary
                                             and  Director of Cova Series  Trust
                                             (Trust)  1996 to present. Prior to
                                             joining the Cova organization,  Mr.
                                             Hoelzel  was  an  associate  at the
                                             Chicago law firm of Lord, Bissell &
                                             Brook.

Robert J. Hopson*                            Vice President, Chief Actuary and Director of
                                             Cova  1991 to present; Vice President, Chief
                                             Actuary and Director of CFLIC  1991 to
                                             present; Vice President, Chief Actuary and
                                             Director of FCLIC  1992 to present;
                                             Senior Vice President, Chief Actuary and Director
                                             of CLMC  1996 to present, prior thereto Vice
                                             President and Director from 1993 to 1996 and Vice
                                             President from 1991 to 1993.

Thomas E. Hughes, Jr.**                      Treasurer and Director of Cova  June, 1995 to
                                             present; Treasurer and Director of CFLIC  June,
                                             1995 to present; Treasurer of FCLIC  June, 1995
                                             to present; Corporate Actuary and Treasurer of
                                             General American Life Insurance Company 
                                             October, 1994 to present.  Formerly, Executive
                                             Vice President  Group Pensions General
                                             American Life Insurance Company  March, 1990 to
                                             October, 1994. In addition to the Cova companies,
                                             Director of the following General American
                                             subsidiary companies: Paragon Life Insurance
                                             Company and RGA Reinsurance Company  October,
                                             1994 to present.  Treasurer of the following
                                             General American subsidiary companies: Paragon
                                             Life Insurance Company, General Life Insurance
                                             Company of America, General Life Insurance
                                             Company, General American Holding Company, Red
                                             Oak Realty Company, Gen Mark Incorporated,
                                             Walnut Street Securities, Inc., Walnut Street
                                             Adviser's Inc., White Oak Royalty Company,
                                             Walnut Street Funds, Inc., and RGA Reinsurance
                                             Company  October, 1994 to present.
 
Douglas E. Jacobs*                           Vice President of Cova 
                                             1985 to present;  Vice President of
                                             CFLIC    1985  to  present;   Vice
                                             President   of   CLMC    1985   to
                                             present.

William C. Mair*                             Vice President, Controller and Director of Cova
                                             since 1995 to present, prior thereto Vice
                                             President, Controller, Treasurer and Director.
                                             Vice President, Controller and Director of CFLIC
                                             since 1995 to present, prior thereto Vice
                                             President, Controller, Treasurer and Director;
                                             Vice President, Controller and Director of FCLIC 
                                             from 1992 to present; Vice President, Treasurer,
                                             Controller and Director of Advisory  1993 to
                                             present; Vice President, Treasurer, Controller
                                             and Director of Allocation  1994 to present;
                                             Director of CLSC  1992 to present; Senior Vice
                                             President,Treasurer, Controller and Director of
                                             CLMC  1989 to present; Vice President,
                                             Treasurer, Controller, Chief Financial Officer,
                                             Chief Accounting Officer and Director of Trust 

                                             1996 to present.

Matthew P. McCauley**                        Assistant Secretary and Director of Cova  June,
                                             1995 to present; Assistant Secretary and Director
                                             of CFLIC  June, 1995 to present; Assistant
                                             Secretary and Director of FCLIC  June, 1995 to
                                             present; Associate General Counsel and Vice
                                             President of General American Life Insurance
                                             Company  1973 to present; Also, Director, Vice
                                             President, General Counsel and Secretary for
                                             several other General American subsidiaries;
                                             including Equity Intermediary Company, Red Oak
                                             Realty Company, and White Oak Royalty Company;
                                             General American Holding Company and Paragon
                                             Life Insurance Company.  General Counsel and
                                             Secretary, Reinsurance Group of America,
                                             Incorporated.  Director and Secretary, General
                                             American Capital Company.  General Counsel and
                                             Secretary, Conning Corporation. General Counsel,
                                             Conning Asset Management Company.  Director of
                                             RGA Reinsurance Company, Walnut Street
                                             Securities, Inc. Secretary to the Walnut Street
                                             Funds, Inc.

Leonard M. Rubenstein**                      Chairman of the Board of Directors of Cova,
                                             CFLIC, FCLIC, and CLMC  January, 1996 to
                                             present; Director of Advisory and Allocation from
                                             1995 to present; Chairman of Board of Advisory
                                             and Allocation  January, 1996 to present;
                                             Executive Vice President and Director of General
                                             American Life Insurance Company  1992 to
                                             present. Mr. Rubenstein also holds various
                                             positions with the General American subsidiaries
                                             as follows: Director and Treasurer of General
                                             American Capital Company; Senior Vice President 
                                             Investments, Treasurer and Director of
                                             Reinsurance Group of America, Incorporated;
                                             Director of Paragon Life Insurance Company;
                                             Director of General American Holding Company;
                                             Chief Executive Officer, Chairman and Director
                                             for Conning Corporation; Director of the
                                             following: General Life Insurance Company,
                                             Security Equity Life Insurance Company, BHIF
                                             America de Vida Seguros S.A. (Chile), Manatial
                                             Seguros de Vida, S.A. (Argentina), Red Oak
                                             Realty Company, General Life Insurance Company
                                             of America; RGA Reinsurance Company;
                                             Secretary and Director for RGA Sud America S.A.

Myron H. Sandberg*                           Vice President of Cova  1985 to present; Vice
                                             President of CFLIC  1985 to present; and CLMC 
                                             1989 to present.

John W. Schaus*                              Vice President of Cova 
                                             1988 to present;  Vice President of
                                             CFLIC  1988 to present; and CLMC 
                                             1989 to present.

Lorry J. Stensrud*                           President and Director of Cova from June, 1995
                                             to present, prior thereto Executive Vice
                                             President; President and Director of CFLIC from
                                             June, 1995 to present, prior thereto Executive
                                             Vice President; President and Director of FCLIC
                                             from June, 1995 to present, prior thereto
                                             Executive Vice President; President and Director
                                             of CLMC from June, 1995 to present, prior thereto
                                             Executive Vice President only; President and
                                             Director of Advisory from 1993 to present;
                                             President and Director of Allocation from 1994 to
                                             present. Director of CLSC from 1989 to
                                             present; President, Chief Executive Officer and
                                             Director of Trust  1996 to present.

  * Business Address:                        Cova, One Tower Lane, Suite 3000, Oakbrook
                                             Terrace, IL 60181
 ** Business Address:                        General American, 700 S. Market Street, St. Louis,
                                             MO 63101
*** Business Address:                        General American, 13045 Tesson Ferry Road,
                                             St. Louis, MO 63128    
</TABLE>

VOTING

In accordance with its view of present applicable law, Cova will vote the shares
of the investment  portfolios at special  meetings of shareholders in accordance
with instructions received from owners having a voting interest.  Cova will vote
shares for which it has not received  instructions  in the same proportion as it
votes  shares for which it has received  instructions.  Cova will vote shares it
owns in the  same  proportion  as it votes  shares  for  which  it has  received
instructions. The funds do not hold regular meetings of shareholders.

If the  Investment  Company Act of 1940 or any regulation  thereunder  should be
amended or if the present  interpretation thereof should change, and as a result
Cova  determines that it is permitted to vote the shares of the funds in its own
right, it may elect to do so.

The voting  interests of the owner in the funds will be  determined  as follows:
owners  may cast one vote for each $100 of  Account  Value of a Policy  which is
allocated to an investment  portfolio on the record date.  Fractional  votes are
counted.

The number of shares which a person has a right to vote will be determined as of
the date to be chosen by Cova not more than sixty (60) days prior to the meeting
of the fund. Voting  instructions will be solicited by written  communication at
least fourteen (14) days prior to such meeting.

Each owner having such a voting interest will receive  periodic reports relating
to the investment portfolios in which he or she has an interest,  proxy material
and a form with which to give such voting instructions.

DISREGARD  OF VOTING  INSTRUCTIONS.  Cova may,  when  required to do so by state
insurance  authorities,  vote shares of the funds without regard to instructions
from owners if such  instructions  would require the shares to be voted to cause
an investment portfolio to make, or refrain from making, investments which would
result in changes in the  sub-classification  or  investment  objectives  of the
investment portfolio.  Cova may also disapprove changes in the investment policy
initiated by owners or trustees of the funds, if such  disapproval is reasonable
and is based on a good faith determination by Cova that the change would violate
state or federal law or the change would not be consistent  with the  investment
objectives of the investment portfolios or which varies from the general quality
and nature of  investments  and investment  techniques  used by other funds with
similar  investment  objectives  underlying other variable  contracts offered by
Cova or of an  affiliated  company.  In the  event  Cova does  disregard  voting
instructions,  a summary of this  action and the reasons for such action will be
included in the next semi-annual report to owners.

THE SEPARATE ACCOUNT

Cova has  established  the  separate  account,  Cova  Variable  Life Account One
(Separate Account), to hold the assets that underlie the Policies.  The Board of
Directors of Cova adopted a resolution to establish  the Separate  Account under
Missouri  insurance law on February 24, 1987.  The Separate  Account has not yet
commenced  operations.  Cova  has  registered  the  Separate  Account  with  the
Securities  Exchange  Commission as a unit investment trust under the Investment
Company Act of 1940.

The investment program of the Separate Account will not be changed without the
approval by the Insurance Commissioner of the state of Missouri.  If required,
the approval process is on file with the Commissioner of the state in which this
Policy is issued.

If the New York Stock  Exchange is closed  (except for holidays and weekends) or
trading is  restricted  due to an  emergency  as defined by the  Securities  and
Exchange  Commission  so that Cova cannot  value  Accumulation  Units,  Cova may
postpone all procedures which require valuation of the Accumulation Units
until valuation is possible.

LEGAL OPINIONS

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

REDUCTION OR ELIMINATION OF SURRENDER CHARGE

The amount of the surrender  charge on the Policies may be reduced or eliminated
when sales of the Policies are made to  individuals or to a group of individuals
in a manner that  results in savings of sales  expenses.  The  entitlement  to a
reduction of the surrender  charge will be determined by Cova 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 Policies with
fewer sales contacts.

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

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

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

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

The  surrender  charge  may be  eliminated  when the  Policies  are issued to an
officer, director or employee of Cova or any of its affiliates. In no event will
any  reduction or  elimination  of the surrender  charge be permitted  where the
reduction or elimination will be unfairly discriminatory to any person.

MISSTATEMENT OF AGE OR SEX

If the age or sex of the  insured(s)  has been  incorrectly  stated,  the  death
benefit  will be  adjusted  to reflect  the death  benefit  that would have been
provided  by the last cost of  insurance  at the  correct  age and/or sex of the
insured.

COVA'S RIGHT TO CONTEST

Cova cannot contest the validity of the Policy except in the case of fraud after
it has been in effect  during  the  insured's  lifetime  for two years  from the
Policy Date. If the Policy is reinstated,  the two-year  period is measured from
the date of  reinstatement.  In addition,  if the insured commits suicide in the
two-year  period,  or such period as specified in state law, the benefit payable
will be limited to premiums paid less Debt and less any surrenders.

SETTLEMENT OPTIONS

The Cash Surrender Value or the death proceeds may be paid in a lump sum or
may be applied to one of the Settlement Options. The Settlement Options are:

     Option 1: Life Annuity
     Option 2: Life Annuity with 5, 10 or 20 years guaranteed
     Option 3: Joint and Last Survivor Annuity
     Option 4: Payments for a Designated Period

You or the  beneficiary  can select to have the  Settlement  Options  payable on
either a fixed or variable basis.

TAX STATUS

NOTE: The following  description is based upon Cova's  understanding  of current
federal  income tax law  applicable  to life  insurance in general.  Cova 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. Section 7702 of the Internal Revenue Code of 1986, as amended ("Code"),
defines  the term "life  insurance  contract"  for  purposes  of the Code.  Cova
believes  that the  Policies  to be  issued  will  qualify  as  "life  insurance
contracts"  under  Section  7702.  Cova does not guarantee the tax status of the
Policies. Purchasers bear the complete risk that the Policies may not be treated
as "life  insurance"  under federal income tax laws.  Purchasers  should consult
their own tax  advisers.  It should be  further  understood  that the  following
discussion  is not  exhaustive  and that  special  rules not  described  in this
Prospectus may be applicable in certain situations.

INTRODUCTION.  The discussion  contained  herein is general in nature and is not
intended as tax advice.  Each person  concerned  should  consult a competent tax
adviser.  No attempt is made to consider any applicable state or other tax laws.
Moreover,  the discussion  herein is based upon Cova's  understanding of current
federal income tax laws as they are currently interpreted.  No representation is
made regarding the likelihood of  continuation  of those current  federal income
tax laws or of the current interpretations by the Internal Revenue Service.

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

DIVERSIFICATION.  Section  817(h) of the Code  imposes  certain  diversification
standards on the underlying assets of variable life insurance policies. The Code
provides  that a  variable  life  insurance  policy  will not be treated as life
insurance 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 Policy as a life  insurance  contract  would result in imposition of federal
income tax to the owner with  respect to earnings  allocable to the Policy prior
to the receipt of payments  under the  Policy.  The Code  contains a safe harbor
provision which provides that life insurance  policies such as the Policies meet
the  diversification  requirements  if,  as of the  close of each  quarter,  the
underlying assets meet the diversification  standards for a regulated investment
company and no more than fifty-five (55%) percent of the total assets consist of
cash, cash items, U.S.  Government  securities and securities of other regulated
investment  companies.  There is an exception for securities  issued by the U.S.
Treasury in connection with variable life insurance policies.

On March 2, 1989,  the  Treasury  Department  issued  Regulations  (Treas.  Reg.
Section  1.817-5),  which  established  diversification   requirements  for  the
investment  portfolios  underlying variable contracts such as the Policies.  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: (i) no more than 55% of the value of the total assets
of the portfolio is represented by any one investment;  (ii) no more than 70% of
the  value of the  total  assets  of the  portfolio  is  represented  by any two
investments;  (iii) no more  than 80% of the  value of the  total  assets of the
portfolio is represented by any three investments;  and (iv) no more than 90% of
the  value of the total  assets  of the  portfolio  is  represented  by any four
investments.  For  purposes of these  Regulations,  all  securities  of the same
issuer are treated as a single investment.

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".

Cova intends that each  investment  portfolio  underlying  the Policies  will be
managed by the managers 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 Policy.  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 Policy 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.

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  owner  being
retroactively determined to be the owner of the assets of the Separate Account.

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

TAX  TREATMENT  OF THE POLICY.  The Policy has been  designed to comply with the
definition  of life  insurance  contained in Section 7702 of the Code.  Although
some interim  guidance has been  provided  and  proposed  regulations  have been
issued,  final  regulations  have not  been  adopted.  Section  7702 of the Code
requires  the  use  of  reasonable  mortality  and  other  expense  charges.  In
establishing these charges,  Cova has relied on the interim guidance provided in
IRS Notice 88-128 and proposed  regulations  issued on July 5, 1991.  Currently,
there is even less guidance as to a Policy  issued on a  substandard  risk basis
and thus it is even less clear  whether a Policy issued on such basis would meet
the requirements of Section 7702 of the Code.

While Cova has  attempted to comply with Section  7702,  the law in this area is
very complex and unclear. There is a risk, therefore,  that the Internal Revenue
Service  will not concur with Cova's  interpretations  of Section 7702 that were
made in determining such  compliance.  In the event the Policy is determined not
to so comply,  it would not  qualify for the  favorable  tax  treatment  usually
accorded life insurance policies.  Owners should consult their tax advisers with
respect to the tax consequences of purchasing the Policy.

POLICY PROCEEDS.  Loan proceeds and/or surrender  payments from the Policies are
fully  taxable to the extent of income in the Policy and may  further be subject
to an additional  10% federal  income tax penalty.  (See "Tax Treatment of Loans
and Surrenders".)  Otherwise,  the Policy should receive the same federal income
tax treatment as any other type of life  insurance.  As such,  the death benefit
thereunder is excludable from the gross income of the beneficiary  under Section
101(a) of the Code and any benefits  paid under the  Accelerated  Death  Benefit
Rider shall be excludable  from gross income under  Section  101(g) of the Code.
Furthermore,  the  owner is not  deemed  to be in  constructive  receipt  of the
account value or Cash Surrender Value,  including  increments  thereon,  under a
Policy until surrender  thereof.  If the death proceeds are to be paid under one
of the  Settlement  Options,  the payments  will be prorated  between the amount
attributable   to  the  death  benefit   which  will  be  excludable   from  the
beneficiary's  income  and the amount  attributable  to  interest  which will be
includable in the beneficiary's income.

Federal,  state and local  estate,  inheritance  and other tax  consequences  of
ownership,  or receipt of Policy proceeds,  depend on the  circumstances of each
Policy owner or beneficiary.  Owners and beneficiaries  should consult their tax
adviser.

JOINT LIVES.  The Policy may be issued with a Joint Life Rider providing for the
payment of the death benefit upon the death of the last surviving insured. While
Cova believes  that a Policy issued on this basis  complies with Section 7702 of
the Code, such  circumstances are not directly  addressed in either Section 7702
or the  regulations  issued  thereunder.  In the absence of  regulation or other
guidelines,  there is some  uncertainty as to whether a Policy with such a joint
life feature meets the requirements of Section 7702 of the Code.

TAX  TREATMENT  OF LOANS  AND  SURRENDERS.  The Code  alters  the tax  treatment
accorded to loans and certain  distributions  from life insurance policies which
are  deemed  to  be  "modified  endowment   contracts".   The  Policy's  premium
requirements  are such that  Policies  issued on or after June 21,  1988 will be
treated as modified  endowment  contracts.  A Policy  received in exchange for a
modified endowment contract is also a modified endowment contract  regardless of
whether it meets the 7-pay test.

However,  an exchange under Section 1035 of the code of a life insurance  policy
entered into before June 21, 1988 for the Policy will not cause the Policy to
be treated as a modified endowment  contract if no additional  premiums are paid
and there is no increase in benefits as a result of the exchange.

A Policy  that was  entered  into  prior to June 21,  1988 may be deemed to be a
modified  endowment  contract if it is materially  changed and fails to meet the
7-pay test.  A Policy  fails to meet the 7-pay test when the  cumulative  amount
paid under the Policy at any time  during the first 7 Policy  Years  exceeds the
sum of the net level  premiums which would have been paid on or before such time
if the Policy  provided for paid-up  future  benefits after the payment of seven
(7) level annual  premiums.  A material change would include any increase in the
future benefits  provided under a policy unless the increase is attributable to:
(1) the  payment of  premiums  necessary  to fund the lowest  death  benefit and
qualified  additional  benefits  payable in the first seven policy years; or (2)
the crediting of interest or other earnings (including  policyholder  dividends)
with respect to such premiums.

Assuming  that the Policy  will be treated  as a  modified  endowment  contract,
surrenders  and/or  loan  proceeds  are  taxable  to the extent of income in the
Policy. Such distributions are deemed to be on a last-in, first-out basis, which
means the taxable income is distributed  first.  Loan proceeds and/or  surrender
payments  may also be subject to an  additional  10% federal  income tax penalty
applied to the income portion of such distribution. The penalty shall not apply,
however,  to any  distribution:  (1)  made on or after  the  date on  which  the
taxpayer reaches age 59 1/2; (2) which is attributable to the taxpayer  becoming
disabled  (within the meaning of Section  72(m)(7) of the Code); or (3) which is
part of a  series  of  substantially  equal  periodic  payments  made  not  less
frequently  than annually for the life (or life  expectancy)  of the taxpayer or
the  joint  lives  (or  joint  life  expectancies)  of  such  taxpayer  and  his
beneficiary. Furthermore, only under limited circumstances will interest paid on
Policy loans be tax deductible.

Policy owners should seek competent tax advice on the tax consequences of taking
loans, making a partial or total surrender or making any material  modifications
to their Policies.

MULTIPLE  POLICIES.  The Code further provides that multiple modified  endowment
contracts that are issued within a calendar year period to the same owner by one
company or its  affiliates  are treated as one modified  endowment  contract for
purposes of determining the taxable portion of any loans or distributions.  Such
treatment may result in adverse tax  consequences  including more rapid taxation
of the loans or distributed  amounts from such combination of contracts.  Policy
owners should  consult a tax adviser prior to purchasing  more than one modified
endowment contract in any calendar year period.

TAX  TREATMENT  OF  ASSIGNMENTS.  An  assignment  of a Policy  or the  change of
ownership of a Policy may be a taxable  event.  Policy owners  should  therefore
consult competent tax advisers should they wish to assign or change the owner of
their Policies.

QUALIFIED PLANS. The Policies may be used in conjunction with certain  qualified
plans.  Because the rules governing such use are complex, a purchaser should not
do so until he has consulted a competent qualified plans consultant.

INCOME TAX WITHHOLDING

All distributions or the portion thereof which is includable in gross income
of the Policy owner are subject to federal income tax withholding. However,
the Policy owner in most cases may elect not to have taxes withheld. The
Policy owner may be required to pay penalties  under the estimated tax rules, if
the Policy owner's withholding and estimated tax payments are insufficient.

REPORTS TO OWNERS

Cova will send to each  owner  semi-annual  and annual  reports of the  Separate
Account. Within 30 days after each Policy Anniversary,  an annual statement will
be sent to each  owner.  The  statement  will show the  current  amount of death
benefit payable under the Policy,  the current  Account Value,  the current Cash
Surrender  Value,  current  debt  and  will  show  all  transactions  previously
confirmed.  The statement will also show premiums paid and all charges  deducted
during the Policy Year.

Confirmations  will  be  mailed  to  Policy  owners  within  seven  days  of the
transaction of: (a) the receipt of premium;  (b) any transfer between investment
portfolios;  (c)  any  loan,  interest  repayment,  or loan  repayment;  (d) any
surrender; (e) exercise of the free look privilege; and (f) payment of the death
benefit  under the Policy.  Upon  request a Policy  owner shall be entitled to a
receipt of premium payment.

LEGAL PROCEEDINGS

There are no legal  proceedings to which the Separate Account or the Distributor
is a party or to which the assets of the Separate  Account are subject.  Cova is
not involved in any litigation that is of material importance in relation to its
total assets or that relates to the Separate Account.

EXPERTS

   The  consolidated  financial  statements  of Cova as of December 31, 1996 and
1995 and for each of the years in the three-year period ended December 31, 1996,
included  herein,  have been  included in reliance upon the reports of KPMG Peat
Marwick LLP,  independent  certified  public  accountants,  appearing  elsewhere
herein,  and upon the  authority  of said  firm as  experts  in  accounting  and
auditing.    

FINANCIAL STATEMENTS

   
There are no financial statements for the Separate Account because it has not
yet commenced operations.    


COVA FINANCIAL SERVICES
LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Consolidated Financial Statements

December 31, 1996, 1995 and 1994

(With Independent Auditors' Report Thereon)

















<PAGE>






                         INDEPENDENT AUDITORS' REPORT


The Board of Directors and Shareholder
Cova Financial Services Life Insurance Company:


We have audited the accompanying consolidated balance sheets of Cova Financial
Services Life Insurance Company and subsidiaries (a wholly owned subsidiary of
Cova Corporation) as of December 31, 1996 and 1995, and the related
consolidated  statements of income, shareholders equity and cash flows for the
year  ended December 31, 1996 and the period from June 1, 1995 to December 31,
1995  (Successor  periods),  and from January 1, 1995 to May 31, 1995, and for
the  year  ended  December 31, 1994 (Predecessor periods).  These consolidated
financial  statements are the responsibility of the Company's management.  Our
responsibility is to express an opinion on these consolidated financial
statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of
material misstatement.  An audit includes examining, on a test basis, evidence
supporting  the amounts and disclosures in the financial statements.  An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation.  We believe that our audits provide a reasonable basis
for our opinion.

In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Cova
Financial  Services Life Insurance Company and subsidiaries as of December 31,
1996  and  1995,  and the results of their operations and their cash flows for
the Successor periods, in conformity with generally accepted accounting
principles.  Also, in our opinion, the aforementioned Predecessor consolidated
financial  statements present fairly, in all material respects, the results of
their  operations  and their cash flows for the Predecessor periods presented,
in conformity with generally accepted accounting principles.






St. Louis, Missouri
March 7, 1997



<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Consolidated Balance Sheets

December 31, 1996 and 1995
(In thousands of dollars)
<TABLE>

<CAPTION>

                 ASSETS                                       1996         
1995

<S>                                                   <C>         <C>
Investments:
  Debt securities available for sale at market
(cost of $952,817 in 1996 and $583,868 in 1995)       $  949,611  $  594,556
  Mortgage loans (net)                                   244,103      77,472
  Policy loans                                            22,336      19,125
  Short-term investments at cost which approximates
    market                                                 4,404       7,859
                                                      ----------  ----------

Total investments                                      1,220,454     699,012
                                                      ----------  ----------

Cash and cash equivalents - interest bearing              38,322      59,312
Cash - non-interest bearing                                5,501       2,944
Receivable from sale of securities                         1,064          --
Accrued investment income                                 15,011       9,116
Deferred policy acquisition costs                         49,833      14,468
Present value of future profits                           46,389      38,155
Goodwill                                                  20,849      23,358
Federal and state income taxes recoverable                 1,461         397
Deferred tax benefits (net)                               13,537      13,556
Receivable from OakRe                                  1,973,813   2,391,982
Reinsurance receivables                                    3,504       8,891
Other assets                                               2,205       2,425
Separate account assets                                  641,871     410,449
                                                      ----------  ----------

Total Assets                                          $4,033,814  $3,674,065
                                                      ==========  ==========
</TABLE>

See accompanying notes to consolidated financial statements.
(continued)

<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Consolidated Balance Sheets (Continued)

December 31, 1996 and 1995
(In thousands of dollars)
<TABLE>

<CAPTION>

LIABILITIES AND SHAREHOLDERS EQUITY                   1996         1995

<S>                                           <C>          <C>
Policyholder deposits                         $3,135,325   $3,033,763 
Future policy benefits                            32,342       28,071 
Payable on purchase of securities                 15,978        5,327 
Accounts payable and other liabilities            19,764       20,143 
Future purchase price payable to OakRe            16,051       23,967 
Guaranty fund assessments                         12,409       14,259 
Separate account liabilities                     626,901      410,449 
                                              -----------  -----------

Total Liabilities                              3,858,770    3,535,979 
                                              -----------  -----------

Shareholders equity:
  Common stock, $2 par value.  (Authorized
5,000,000 shares; issued and outstanding
2,899,446 shares in 1996 and 1995)                 5,799        5,799 
  Additional paid-in capital                     166,491      129,586 
  Retained earnings                                3,538          (63)
  Net unrealized appreciation/(depreciation)
    on securities, net of tax                       (784)       2,764 
                                              -----------  -----------

Total Shareholders Equity                        175,044      138,086 
                                              -----------  -----------

Total Liabilities and Shareholders Equity     $4,033,814   $3,674,065 
                                              ===========  ===========
</TABLE>


See accompanying notes to consolidated financial statements.

<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Consolidated Statements of Income

Years ended December 31, 1996, 1995, and 1994
(In thousands of dollars)
<TABLE>

<CAPTION>
                                                       THE COMPANY             PREDECESSOR
                                                             7 MONTHS      5 MONTHS
                                                               ENDED        ENDED
                                                    1996      12/31/95     5/31/95       1994

<S>                                                 <C>      <C>       <C>         <C>
Revenues:
  Premiums                                          $ 3,154  $   921   $   1,097   $    2,787 
  Net investment income                              70,629   24,188      92,486      277,616 
  Net realized gain (loss) on sale of investments       472    1,324     (12,414)    (101,361)
  Separate Account charges                            7,205    2,957       1,818        3,992 
  Other income                                        1,320      725       1,037        2,713 
                                                    -------  --------  ----------  -----------

Total revenues                                       82,780   30,115      84,024      185,747 
                                                    -------  --------  ----------  -----------

Benefits and expenses:
  Interest on policyholder deposits                  50,100   17,706      97,867      249,905 
  Current and future policy benefits                  5,130    1,785       1,830        5,259 
  Operating and other expenses                       14,573    7,126      12,777       24,479 
  Amortization of purchased intangible assets         2,332    3,030          --           -- 
  Amortization of deferred acquisition costs          4,389      100      11,157      125,357 
                                                    -------  --------  ----------  -----------

Total Benefits and Expenses                          76,524   29,747     123,631      405,000 
                                                    -------  --------  ----------  -----------

Income/(loss) before income taxes                     6,256      368     (39,607)    (219,253)
                                                    -------  --------  ----------  -----------
Income Taxes:
  Current                                             1,740    1,011     (16,404)     (46,882)
  Deferred                                              915     (580)      6,340      (30,118)
                                                    -------  --------  ----------  -----------

Total income tax expense/(benefit)                    2,655      431     (10,064)     (77,000)
                                                    -------  --------  ----------  -----------

Net Income/(Loss)                                   $ 3,601  $   (63)  $ (29,543)  $(142,253))
                                                    =======  ========  ==========  ===========
</TABLE>


See accompanying notes to consolidated financial statements.

<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Consolidated Statements of Shareholders Equity

Years ended December 31, 1996, 1995 and 1994
(In thousands of dollars)
<TABLE>

<CAPTION>
                                                     THE COMPANY                PREDECESSOR
                                                             7 MONTHS      5 MONTHS
                                                              ENDED          ENDED
                                                     1996    12/31/95       5/31/95     1994

<S>                                                <C>        <C>        <C>        <C>
Common stock ($2 par value common stock;
  Authorized 5,000,000 shares; issued and
    outstanding 2,899,446 in 1996, 1995 and 1994
      Balance at beg. of period)                   $  5,799   $  5,799   $  5,799   $   5,632 
  Par value of additional shares issued                  --         --         --         167 
                                                   ---------  ---------             ----------

Balance at end of period                              5,799      5,799      5,799       5,799 
                                                   ---------  ---------  ---------  ----------

Additional paid-in capital:
  Balance at beginning of period                    129,586    137,749    136,534     120,763 
Adjustment to reflect purchase acquisition
  indicated in note 2                                    --    (52,163)        --          -- 
Capital contribution                                 36,905     44,000      1,215      15,771 
                                                   ---------  ---------  ---------  ----------

Balance at end of period                            166,491    129,586    137,749     136,534 
                                                   ---------  ---------  ---------  ----------

Retained earnings/(deficit):
  Balance at beginning of period                        (63)   (36,441)     1,506     143,759 
Adjustment to reflect purchase acquisition               --     36,441         --          -- 
   indicated in note 2
 Net income/(loss)                                    3,601        (63)   (29,543)   (142,253)
 Dividends to shareholder                                --         --     (8,404)         -- 
                                                   ---------  ---------  ---------  ----------

Balance at end of period                           $  3,538   $    (63)  $(36,441)  $   1,506 
                                                   ---------  ---------  ---------  ----------
</TABLE>

See accompanying notes to consolidated financial statements.
(Continued)

<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Consolidated Statements of Shareholders Equity (Continued)

Years ended December 31, 1996, 1995 and 1994
(In thousands of dollars)

<TABLE>

<CAPTION>
                                                          THE COMPANY            PREDECESSOR
                                                                 7 MONTHS   5 MONTHS
                                                                   ENDED     ENDED
                                                         1996    12/31/95   5/31/95     1994

<S>                                                          <C>        <C>        <C>         <C>
Net unrealized appreciation/(depreciation)of   securities:
 Balance at beginning of period                                 2,764   $(28,837)  $ (65,228)  $    (321)
 Adjustment to reflect purchase acquisition
   indicated in note 2                                             --     28,837          --          -- 
 Implementation of change in accounting for
    marketable debt and equity securities,
      net of effects of deferred taxes
       of $18,375 and deferred acquisition
          costs of $42,955                                         --         --          --      34,125 
 Change in unrealized appreciation/(depreciation)
    of debt and equity securities                             (13,915)    10,724     178,010    (357,502)
 Change in deferred Federal income taxes                        1,910     (1,489)    (18,458)     53,324 
 Change in deferred acquisition costs attributable
    to unrealized losses/(gains)                                1,561         --    (123,161)    205,146 
 Change in present value of future profits
    attributable to unrealized losses/(gains)                   6,896     (6,471)         --          -- 
                                                             ---------  ---------              ----------
 Balance at end of period                                        (784)     2,764     (28,837)    (65,228)
                                                             ---------  ---------  ----------  ----------

 Total Shareholders Equity                                   $175,044   $138,086   $  78,270   $  78,611 
                                                             =========  =========  ==========  ==========
</TABLE>

See accompanying notes to consolidated financial statements.

<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Consolidated Statements of Cash Flows

Years ended December 31, 1996, 1995 and 1994
(In thousands of dollars)
<TABLE>

<CAPTION>

                                                      THE COMPANY            PREDECESSOR
                                                            7 MONTHS    5 MONTHS
                                                              ENDED       ENDED
                                                  1996       12/31/95    5/31/95      1994


<S>                                              <C>         <C>         <C>          <C>
Cash flows from operating activities:
  Interest and dividend receipts                 $  68,622   $  18,744   $  131,439   $   309,856 
  Premiums received                                  3,154         921        1,097         2,787 
  Insurance and annuity benefit payments            (3,729)     (2,799)      (1,809)       (3,755)
  Operating disbursements                          (17,158)    (10,480)      (9,689)      (26,023)
  Taxes on income refunded (paid)                   (3,016)         60       48,987        17,032 
  Commissions and acquisition costs paid           (36,735)    (17,456)     (23,872)      (26,454)
  Other                                                937         529        1,120           836 
                                                 ----------  ----------  -----------  ------------

Net cash provided by/(used in) operating
  activities                                        12,075     (10,481)     147,273       274,279 
                                                 ----------  ----------  -----------  ------------

Cash flows from investing activities:
  Cash used for the purchase of investment
    securities                                    (715,274)   (875,994)    (575,891)   (1,935,353)
  Proceeds from investment securities sold and
    matured                                        262,083     253,814    2,885,053     3,040,474 
  Other                                            (14,166)        179       (8,557)       (8,185)
                                                 ----------  ----------  -----------  ------------

Net cash provided by/(used in) investing
  activities                                     $(467,357)  $(622,003)  $2,300,605   $ 1,096,936 
                                                 ----------  ----------  -----------  ------------
</TABLE>

See accompanying notes to consolidated financial statements.
(Continued)

<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Consolidated Statements of Cash Flows (Continued)

Years ended December 31, 1996, 1995 and 1994
(In thousands of dollars)

<TABLE>

<CAPTION>
                                                     THE COMPANY             PREDECESSOR
                                                            7 MONTHS     5 MONTHS
                                                              ENDED        ENDED
                                                  1996       12/31/95     5/31/95     1994

<S>                                          <C>         <C>         <C>            <C>
Cash flows from financing activities:
  Policyholder deposits                      $ 446,784   $ 132,752   $    130,660   $  274,960 
  Transfers from/(to) OakRe                    574,010     628,481     (3,048,531)          -- 
  Transfer to Separate Accounts               (119,592)    (37,946)        (4,835)     (33,548)
  Return of policyholder deposits             (491,025)   (436,271)      (290,586)    (608,868)
  Dividends to Shareholder                          --          --         (8,404)          -- 
  Capital contributions received                20,000      44,000          1,215       15,938 
                                             ----------  ----------  -------------  -----------

Net cash provided by/(used in) financing
  activities                                   430,177     331,016     (3,220,481)    (351,518)
                                             ----------  ----------  -------------  -----------

Increase/(decrease) in cash and cash
  equivalents                                  (25,105)   (301,468)      (772,603)   1,019,697 

Cash and cash equivalents at beginning of
  period                                        62,256     363,724      1,136,327      116,630 
CFLIC contributed cash (Note 9)                  6,672          --             --           -- 
Cash and cash equivalents at end of period   $  43,823   $  62,256   $    363,724   $1,136,327 
                                             ==========  ==========  =============  ===========
</TABLE>


See accompanying notes to consolidated financial statements.

(Continued)

<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Consolidated Statements of Cash Flows, Continued
(In thousands of dollars)
<TABLE>

<CAPTION>
                                                       THE COMPANY          PREDECESSOR
                                                              7 MONTHS   5 MONTHS
                                                                ENDED      ENDED
                                                    1996      12/31/95    5/31/95    1994

<S>                                                  <C>        <C>        <C>        <C>
Reconciliation of net income/(loss)to net cash
 provided by operating activities:
   Net income/(loss)                                 $  3,601   $    (63)  $(29,543)  $(142,253)
   Adjustments to reconcile net income/(loss)
     to net cash provided by operating activities:
       Increase/(decrease) in future policy
         benefits (net of reinsurance)                    680     (1,013)        11       1,494 
       Increase/(decrease) in payables and accrued
           liabilities                                  2,900       (392)   (10,645)      3,830 
       Decrease/(increase) in accrued investment
           income                                      (4,778)    (7,904)    32,010      21,393 
       Amortization of intangible assets                6,721      3,831     11,309     125,722 
       Amortization and accretion of securities
           premiums and discounts                       2,751        307      2,410       3,635 
       Recapture commissions paid to OakRe             (4,483)    (4,777)        --          -- 
       Net realized losson sale of
           investments                                   (472)    (1,324)    12,414     101,361 
       Interest accumulated on policyholder
           deposits                                    50,100     17,706     97,867     249,905 
       Investment expenses paid                         1,151        642      2,373       7,296 
       Decrease/(Increase)in guaranty assessments          --       (104)     5,070        (935)
       Increase/(decrease) in current and deferred
           Federal income taxes                          (351)       491     38,923     (59,263)
       Separate account net loss                       (2,008)         1          1           2 
       Deferral of acquisition costs                  (34,803)   (14,568)   (13,354)    (30,024)
       Other                                           (8,934)    (3,314)    (1,573)     (7,884)
                                                                           ---------  ----------

Net cash provided by operating activities            $ 12,075   $(10,481)  $147,273   $ 274,279 
                                                     =========  =========  =========  ==========
</TABLE>

See accompanying notes to consolidated financial statements.

<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

December 31, 1996, 1995 and 1994

(1)  NATURE OF BUSINESS AND ORGANIZATION

     NATURE OF THE BUSINESS

Cova  Financial Services Life Insurance Company (CFSLIC) and subsidiaries (the
Company), formerly  Xerox Financial Services Life Insurance Company (the
Predecessor),  market and service single premium deferred annuities, immediate
annuities, variable annuities, and single premium whole-life insurance
policies.  The Company is licensed to do business in 47 states and the
District of Columbia.  Most of the policies issued present no significant
mortality  nor  longevity risk to the Company, but rather represent investment
deposits by the policyholders.  Life insurance policies provide policy
beneficiaries  with mortality benefits amounting to a multiple, which declines
with age, of the original premium.

Under  the deferred annuity contracts, interest rates credited to policyholder
deposits  are guaranteed by the Company for periods from one to ten years, but
in no case may renewal rates be less than 3%.  The Company may assess
surrender  fees  against  amounts  withdrawn prior to scheduled rate reset and
adjust  account  values  based on current crediting rates.  Policyholders also
may incur certain Federal income tax penalties on withdrawals.

Although the Company markets its products through numerous distributors,
including regional brokerage firms, national brokerage firms and banks,
approximately  66%,  59%  and 57% of the companies sales have been through two
specific  brokerage firms, A.G. Edwards & Sons, Incorporated. and Edward Jones
& Company in 1996, 1995 and 1994, respectively.

     ORGANIZATION

Prior to June 1, 1995 Xerox Financial Services, Inc. (XFSI) owned 100% or
2,899,446  shares  of  the  Predecessor.  XFSI is a wholly owned subsidiary of
Xerox Corporation.

On  June  1,  1995  XFSI sold 100% of the issued and outstanding shares of the
Predecessor to Cova Corporation, a subsidiary of General American Life
Insurance  Company  (GALIC),  a  Missouri domiciled life insurance company, in
exchange  for  approximately $91.4 million in cash and $22.7 million in future
payables.  In  conjunction  with  this Agreement, the Predecessor also entered
into a financing reinsurance transaction that caused OakRe Life Insurance
Company(OakRe),a subsidiary of the Predecessor, to assume the economic
benefits  and  risks  of the existing single premium deferred annuity deposits
(SPDAs) of Cova Financial Services Life Insurance Company, which had an
aggregate  carrying  value  at June 1, 1995 of $2,982.0 million.  In exchange,
the  Predecessor  transferred  specifically  identified assets to OakRe with a
market value at June 1, 1995 of $2,986.0 million. Ownership of OakRe was
retained by XFSI subsequent to the sale of the Predecessor and other
affiliates.  The Receivable from OakRe to the Company that was created by this
transaction will be liquidated over the remaining crediting rate guaranty
periods (which will be substantially expired in four years) by the transfer of
cash in the amount of the then current account value, less a recapture
commission fee to OakRe on policies retained beyond their 30-day no-fee
surrender  window  by  the Company, upon the next crediting rate reset date of
each annuity policy.  The Company may then reinvest that cash for those
policies  that  are  retained  and thereafter assume the benefits and risks of
those deposits.




COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

In  the  event that both OakRe and XFSI default on the receivable, the Company
may draw funds from a standby bank irrevocable letter of credit established by
XFSI  in  the  amount  of $500 million.  No funds were drawn on this letter of
credit during the periods ending December 31, 1996 and 1995.

In  substance, terms of the agreement have allowed the seller, XFSI, to retain
substantially all of the existing financial benefits and risks of the existing
business,  while  the  purchaser,  GALIC, obtained the corporate operating and
product  licenses,  marketing  and administrative capabilities of the Company,
and  access  to  the  retention of the policyholder deposit base that persists
beyond the next crediting rate reset date.

The  Company  owns 100% of the outstanding shares of First Cova Life Insurance
Company  (a  New  York domiciled insurance company) (FCLIC) and Cova Financial
Life  Insurance  Company  (a California domiciled insurance company) (CFLIC). 
Ownership  of  Cova  Financial Life Insurance Company was obtained on December
31,  1996  as  the  result of a capital contribution by Cova Corporation.  The
Company has presented  the consolidated financial position and results of
operations  for  its subsidiaries from the dates of actual ownership (see note
9).

(2)  CHANGE IN ACCOUNTING

Upon closing the sale, the Company restated its financial statements in
accordance with "push down purchase accounting", which allocates the net
purchase  price  for  the  Company and its then sole subsidiary FCLIC of $91.4
million  according  to the fair values of the acquired assets and liabilities,
including the estimated present value of future profits.  These allocated
values were dependent upon policies in force and market conditions at the time
of  closing,  however,  these  allocations were not finalized until 1996.  The
table below summarizes the final allocation of purchase price:
<TABLE>

<CAPTION>
(In Millions)                                                                 

<S>                                <C>             June 1, 1995
                                   --------------
Assets acquired:
  Debt securities                  $         32.4
  Policy loans                               18.3
  Cash and cash equivalents                 363.7
  Present value of future profits            47.4
  Goodwill                                   20.5
  Deferred tax benefit                       24.9
  Receivable from OakRe                   2,969.0
  Other assets                                5.9
  Separate account assets                   332.7
                                   --------------
                                          3,814.8
                                   --------------
Liabilities assumed:
  Policyholder deposits                   3,299.2
  Future policy benefits                     27.2
  Future purchase price payable              22.7
  Deferred Federal income taxes              12.6
  Other liabilities                          29.0
  Separate account liabilities              332.7
                                   --------------
                                          3,723.4
                                   --------------
Adjusted purchase price            $         91.4
                                   ==============
</TABLE>




<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

In addition to revaluing all material tangible assets and liabilities to their
respective estimated market values as of the closing date of the sale, the
Company also recorded in its financial statements the excess of cost over fair
value of net assets acquired (goodwill) as well as the present value of future
profits to be derived from the purchased and reinsured business. These amounts
were determined in accordance with the purchase method of accounting. This new
basis of accounting resulted in an increase in shareholders equity of $13.1
million in 1995 reflecting the application of push down purchase accounting. 
The Companys consolidated financial statements subsequent to June 1, 1995
reflect this new basis of accounting.

All amounts for periods ended before June 1, 1995 are labeled Predecessor and
are based on predecessor historical costs.  The periods ending on or after
such date are labeled The Company, and are based on the new cost basis of the
Company or fair values at June 1, 1995 and subsequent results of operations.

(3)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
     SECURITIES

Investments in all debt securities and those equity securities with readily
determinable market values are classified into one of three categories:
held-to-maturity, trading, or available-for-sale. Classification of
investments is based on management's current intent. All debt and equity
securities at December 31, 1996 and 1995 were classified as
available-for-sale. Securities available-for-sale are carried at market value,
with unrealized holding gains and losses reported as a separate component of
stockholders equity, net of deferred effects of income tax and related effects
on deferred acquisition costs.

Amortization of the discount or premium from the purchase of mortgage-backed
bonds is recognized using a level-yield method which considers the estimated
timing and amount of prepayments of the underlying mortgage loans.  Actual
prepayment experience is periodically reviewed and effective yields are
recalculated when differences arise between the prepayments previously
anticipated and the actual prepayments received and currently anticipated. 
When such a difference occurs, the net investment in the mortgage-backed bond
is adjusted to the amount that would have existed had the new effective yield
been applied since the acquisition of the bond, with a corresponding charge or
credit to interest income (the "retrospective method").

A realized loss is recognized and charged against income if the Company's
carrying value in a particular investment in the available-for-sale category
has experienced a significant decline in market value that is deemed to be
other than temporary.

Investment income is recorded when earned.  Realized capital gains and losses
on the sale of investments are determined on the basis of specific costs of
investments and are credited or charged to income.  Gains or losses on
financial future or option contracts which qualify as hedges of investments
are treated as basis adjustments and are recognized in income over the life of
the hedged investments.

     MORTGAGE LOANS AND OTHER INVESTED ASSETS

Mortgage loans and policy loans are carried at their unpaid principal
balances.  Real estate is carried at cost less accumulated depreciation. 
Other invested assets are carried at lower of cost or market.



<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

Real estate reserves are established when declines in collateral values,
estimated in light of current economic conditions and calculated in conformity
with Statement of Financial Accounting Standards No. 114, Accounting by
Creditors for Impairment of a Loan (SFAS 114), indicate a likelihood of loss. 
Prior to 1995, the Company evaluated its real estate-related assets (including
accrued interest) by estimating the probabilities of loss utilizing various
projections that included several factors relating to the borrower, property,
term of the loan, tenant composition, rental rates, other supply and demand
factors and overall economic conditions.  Generally, at that time, the reserve
was based upon the excess of the loan amount over the estimated future cash
flows from the loan.

In 1995, the Company adopted Statement of Financial Accounting Standards No.
118, Accounting by Creditors for Impairment of a Loan -- Income Recognition
and Disclosures (SFAS 118).  SFAS 118 amends SFAS 114, providing clarification
of income recognition issues and requiring additional disclosures relating to
impaired loans.  The adoption of SFAS 114 and 118 had no effect on the
Companys financial position or results of operations at or for the period
ended December 31, 1995. The Company had no impaired loans, but did establish
a valuation allowance for potential losses on mortgage loans of $88 thousand
at December 31, 1996.

Prior to 1995, when an investment supported by real estate collateral was
deemed "in-substance" foreclosed, the investment was reclassified as real
estate and recorded at its fair value, with any reduction in carrying value
recorded as a realized loss.  The change in this valuation was recorded as a
realized capital gain or loss in the statements of income.

     CASH AND CASH EQUIVALENTS

Cash and cash equivalents include currency and demand deposits in banks, US
Treasury bills, money market accounts, and commercial paper with maturities
under 90 days, which are not otherwise restricted.

SEPARATE ACCOUNT ASSETS

The separate account investments are assigned to the policyholders in the
separate accounts, and are not guaranteed or supported by the other general
investments of the Company.  The Company earns mortality and expense risk fees
from the separate accounts and assesses withdrawal charges in the event of
early withdrawals.  Separate accounts assets are valued at fair market value.

In order to provide for optimum policyholder returns, and to allow for the
replication of the investment performance of existing cloned mutual funds, the
Company has periodically transferred capital to the separate account to
provide for the initial purchase of investments in new portfolios.  As
additional funds have been received through policyholder deposits, the Company
has periodically reduced its capital investment in the separate accounts.  As
of December 31, 1996, approximately $15.0 million of capital investments
remained within the separate accounts.

<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

     DEFERRED POLICY ACQUISITION COSTS

The costs of acquiring new business which vary with and are directly related
to the production of new business, principally commissions, premium taxes,
sales costs, and certain policy issuance and underwriting costs, are deferred.
 These deferred costs are amortized in proportion to estimated future gross
profits derived from investment income, realized gains and losses on sales of
securities, unrealized securities gains and losses, interest credited to
accounts, surrender fees, mortality costs, and policy maintenance expenses. 
The estimated gross profit streams are periodically reevaluated and the
unamortized balance of deferred acquisition costs is adjusted to the amount
that would have existed had the actual experience and revised estimates been
known and applied from the inception of the policies and contracts.  The
amortization and adjustments resulting from unrealized gains and losses is not
recognized currently in income but as an offset to the unrealized gains and
losses reflected as a separate component of equity.

The components of deferred policy acquisition costs are shown below.  The
effects on deferred policy acquisition costs of the consolidation of CFLIC
(see note 9) with the Company are presented separately.


<TABLE>

<CAPTION>
                                              THE COMPANY             PREDECESSOR
                                                      7 MONTHS    5 MONTHS
                                                        ENDED       ENDED
(In Thousands)                    1996     12/31/95    5/31/95      1994

<S>                                         <C>       <C>        <C>         <C>
Deferred policy acquisition costs,
  beginning of period                       $14,468   $ 92,398   $ 213,362   $ 146,504 
Effects of push down purchase
  accounting                                     --    (92,398)         --          -- 
Commissions and expenses deferred            34,803     14,568      13,354      30,025 
Amortization                                 (4,389)      (100)    (11,157)   (125,357)
Deferred policy acquisition costs
 attributable to unrealized gains/(losses)    1,561         --    (123,161)    162,190 
Effects on deferred policy acquisition
  costs of CFLIC consolidation                3,390         --          --          -- 
                                            --------                                   
Deferred policy acquistion costs,
  end of period                             $49,833   $ 14,468   $  92,398   $ 213,362 
                                            ========  =========  ==========  ==========
</TABLE>


     PURCHASE RELATED INTANGIBLE ASSETS AND LIABILITIES

In accordance with the purchase method of accounting for business
combinations, two intangible assets and a future payable related to accrued
purchase price consideration were established as of the purchase date:

     PRESENT VALUE OF FUTURE PROFITS

As of June 1, 1995 the Company established an intangible asset which
represents the present value of future profits to be derived from both the
purchased and transferred blocks of business. Certain estimates were utilized
in the computation of this asset including estimates of future policy
retention, investment income, interest credited to policyholders, surrender
fees, mortality costs, and policy maintenance costs discounted at a pre-tax
rate of 18% (12% net after tax).




<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

In addition, as the Company has the option of retaining its SPDA policies
after they reach their next interest rate reset date and are recaptured from
OakRe, a component of this asset represents estimates of future profits on
recaptured business. This asset will be amortized in proportion to estimated
future gross profits derived from investment income, realized gains and losses
on sales of securities, unrealized securities gains and losses, interest
credited to accounts, surrender fees, mortality costs, and policy maintenance
expenses.  The estimated gross profit streams are periodically reevaluated and
the unamortized balance of present value of future profits will be adjusted to
the amount that would have existed had the actual experience and revised
estimates been known and applied from the inception.  The amortization and
adjustments resulting from unrealized gains and losses is not recognized
currently in income but as an offset to the unrealized gains and losses
reflected as a separate component of equity.  The amortization period is the
remaining life of the policies, which is estimated to be 20 years from the
date of original policy issue.

Based on current assumptions, amortization of the original in-force PVFP
asset, expressed as a percentage of the original in-force asset, are projected
to be 6.8%, 5.8%, 4.6%, 4.5% and 4.7% for the years ended December 31, 1997
through 2001, respectively.  Actual amortization incurred during these years
may be more or less as assumptions are modified to incorporate actual results.

During 1996, the Company adjusted its original purchase accounting to include
a revised estimate of the ultimate renewal (recapture) rate.  This adjustment
resulted in a re-allocation of the net purchased intangible asset between
present value of future profits, goodwill and the future payable.  This final
allocation and the resulting impact on inception to date amortization was
recorded, in its entirety, in 1996.  No restatement of the June 1, 1995
opening Balance Sheet was made.

The components of present value of future profits are below.  The effects on
present value of future profits of the consolidation of CFLIC (see note 9)
with the Company are presented separately.
<TABLE>

<CAPTION>
                                                                        The Company
                                                                             7 Months
Ended
(In Thousands)                                                        1996     
12/31/95

<S>                                                                <C>       <C>
Present value of future profits - beginning of period               38,155    46,709 
Interest added                                                       3,274     1,941 
Net amortization                                                    (3,747)   (4,024)
Present value of future profits attributable to unrealized gains     6,896    (6,471)
Adjustment due to revised push down purchase accounting                698        -- 
Effects on present value of future profits of CFLIC consolidation    1,113        -- 
Present value of future profits - end of period                    $46,389   $38,155 
</TABLE>

                                                                Future payable

    Pursuant to the financial reinsurance agreement with OakRe, the receivable
from OakRe becomes due in installments when the SPDA policies reach their next
crediting rate reset date.  For any recaptured policies that continue in force
 into the next guarantee period, the Company will pay a commission to OakRe of
        1.75% up to 40% of policy account values originally reinsured and 3.5%
   thereafter. On policies that are recaptured and subsequently exchanged to a
 variable annuity policy, the Company will pay a commission to OakRe of 0.50%.
                                                                   (continued)


<PAGE>
               COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
                               (a wholly owned subsidiary of Cova Corporation)

                                    Notes to Consolidated Financial Statements

   The Company has recorded a future payable that represents the present value
        ofthe anticipated future commission payments payable to OakRe over the
        remaining life of the financial reinsurance agreement discounted at an
     estimated borrowing rate of 6.5%.  This liability represents a contingent
  purchase price payable for the policies transferred to OakRe on the purchase
date and has been pushed down to the Company through the financial reinsurance
       agreement.  The Company expects that this payable will be substantially
                                                extinguished by the year 2000.

   The components of this future payable are below.  The effects on the future
       payable of the consolidation of CFLIC (see note 9) with the Company are
                                                         presented separately.
<TABLE>

<CAPTION>
                                                              The Company
                                                                 7 Months
Ended
(In Thousands)                                              1996     12/31/95

<S>                                                      <C>       <C>
Future payable - beginning of period                     $23,967   $27,797 
Interest added                                               943       947 
Payments to OakRe                                         (4,483)   (4,777)
Adjustment due to revised push down purchase accounting   (5,059)       -- 
Effects on future payable of CFLIC consolidation             683        -- 
                                                         --------          
Future payable - end of period                           $16,051   $23,967 
                                                         ========  ========
</TABLE>


<PAGE>
               COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
                               (a wholly owned subsidiary of Cova Corporation)

                                    Notes to Consolidated Financial Statements

                                                                      Goodwill

     Under the push down method of purchase accounting, the excess of purchase
   price over the fair value of tangible and intangible assets and liabilities
 acquired is established as an asset and referred to as Goodwill.  The Company
    has elected to amortize goodwill on the straight line basis over a 20 year
period.  The components of goodwill are below.  The effects on goodwill of the
consolidation of CFLIC (see note 9) with the Company are presented separately.

<TABLE>

<CAPTION>

<S>                                                       <C>                   <C>
(In Thousands)                                                   The Company
                                                          --------------------                  
                                                                                 7 Months Ended 
                                                                         1996          12/31/95 
                                                                                ----------------
Goodwill - beginning of period                            $            23,358   $        24,060 
Amortization                                                             (916)             (702)
Adjustment due to revised push down purchase accounting
                                                                       (3,626)               -- 
Effects on goodwill of CFLIC consolidation                              2,033                -- 
                                                          --------------------                  

Goodwill - end of period                                  $            20,849   $        23,358 
</TABLE>


     Deferred Tax Assets and Liabilities

XFSI and GALIC agreed to file an election to treat the acquisition of the
Company as an asset acquisition under the provisions of Internal Revenue Code
Section 338(h)(10).  As a result of that election, the tax basis of the
Companys assets as of the date of acquisition were revalued based upon fair
market values.  The principal effect of the election was to establish a tax
asset on the tax-basis balance sheet of approximately $35.3 million for the
value of the business acquired that is amortizable for tax purposes over ten
to fifteen years.

     POLICYHOLDER DEPOSITS

The Company recognizes its liability for policy amounts that are not subject
to policyholder mortality nor longevity risk at the stated contract value,
which is the sum of the original deposit and accumulated interest, less any
withdrawals.  The average weighted interest crediting rate on the Companys
policyholder deposits as of December 31, 1996 was 5.77%.

     FUTURE POLICY BENEFITS

Reserves are held for future annuity benefits that subject the Company to
risks to make payments contingent upon the continued survival of an individual
or couple (longevity risk).  These reserves are valued at the present value of
estimated future benefits discounted for interest, expenses, and mortality. 
The assumed mortality is the 1983 Individual Annuity Mortality Tables
discounted at 5.50% to 8.50%, depending upon year of issue.

Current mortality benefits payable are recorded for reported claims and
estimates of amounts incurred but not reported.
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

     PREMIUM REVENUE

The Company recognizes premium revenue at the time of issue on annuity
policies that subject it to longevity risks.

The Company currently assesses no explicit life insurance premium for its
commitment to make payments in excess of its recorded liability that are
contingent upon policyholder mortality.  Benefits paid in excess of the
recorded liability are recognized when incurred as the amounts are not
material to the financial statements.

Amounts collected on policies not subject to any mortality or longevity risk
are recorded as increases in the policyholder deposits liability.

     FEDERAL INCOME TAXES

Prior to June 1,1995 the revenues and expenses of the Predecessor were
included in a consolidated Federal income tax return with its parent company
and other affiliates.  Allocations of Federal income taxes were based upon
separate return calculations.

Subsequent to June 1, 1995, the Company filed its own separate income tax
return, independent from its ultimate parent, GALIC.

Deferred tax assets and liabilities are recognized for the future tax
consequences attributable to differences between the financial statement
carrying amount of existing assets and liabilities and their respective tax
bases and operating loss and tax credit carry forwards.  Deferred tax assets
and liabilities are measured using enacted tax rates expected to apply to
taxable income in the years in which those temporary differences are expected
to be recovered or settled.  The effect on deferred tax assets and liabilities
of a change in tax rates is recognized in income to the period that includes
the enactment date.

     RISKS AND UNCERTAINTIES

In preparing the consolidated financial statements, management is required to
make estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosures of contingent assets and liabilities as of the
date of the balance sheet and revenues and expenses for the period.  Actual
results could differ significantly from those estimates.

The following elements of the consolidated financial statements are most
affected by the use of estimates and assumptions:

      -   Investment market valuation
      -   Amortization of deferred policy acquisition costs
      -   Amortization of present value of future profits
      -   Recoverability of Goodwill

The market value of the Company's investments is subject to the risk that
interest rates will change and cause a temporary increase or decrease in the
liquidation value of debt securities.  To the extent that fluctuations in
interest rates cause the cash flows of assets and liabilities to change, the
Company might have to liquidate assets prior to their maturity and recognize a
gain or loss.  Interest rate exposure for the investment portfolio is managed
through asset/liability management techniques which attempt to control the
risks presented by differences in the probable cash flows and reinvestment of
assets with the timing of crediting rate changes in the Company's policies and
contracts.  Changes in the estimated prepayments of mortgage-backed securities
also may cause retrospective changes in the amortization period of securities
and the related recognition of income.


COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

The amortization of deferred acquisition costs is based on estimates of
long-term future gross profits from existing policies.  These gross profits
are dependent upon policy retention and lapses, the spread between investment
earnings and crediting rates, and the level of maintenance expenses.  Changes
in circumstances or estimates may cause retrospective adjustment to the
periodic amortization expense and the carrying value of the deferred expense.

In a similar manner, the amortization of present value of future profits is
based on estimates of long-term future profits from existing and recaptured
policies.

These gross profits are dependent upon policy retention and lapses, the spread
between investment earnings and crediting rates, and the level of maintenance
expenses.  Changes in circumstances or estimates may cause retrospective
adjustment to the periodic amortization expense and the carrying value of the
asset.

In accordance with Statement of Financial Accounting Standards No. 121,
Accounting for the Impairment of Long Lived Assets and for Long Lived Assets
to be Disposed of (SFAS 121), which was adopted by the Company in the fourth
quarter of 1995, the Company has considered the recoverability of Goodwill and
has concluded that no circumstances have occurred which would give rise to
impairment of Goodwill for the period ending December 31, 1996.

     FAIR VALUE OF FINANCIAL INSTRUMENTS

Statement of Financial Accounting Standard No. 107, "Disclosures About Fair
Value of Financial Instruments" (SFAS #107) applies fair value disclosure
practices with regard to financial instruments, both assets and liabilities,
for  which it is practical to estimate fair value.  In cases where quoted
market prices are not readily available, fair values are based on estimates
that use present value or other valuation techniques.

These techniques are significantly affected by the assumptions used, including
the discount rate and estimates of future cash flows.  Although fair value
estimates are calculated using assumptions that management believes are
appropriate, changes in assumptions could cause these estimates to vary
materially.  In that regard, the derived fair value estimates cannot be
substantiated by comparison to independent markets and, in many cases, might
not be realized in the immediate settlement of the instruments.  SFAS #107
excludes certain financial instruments and all nonfinancial instruments from
its disclosure requirements.  Because of this, and further because a value of
a business is also based upon its anticipated earning power, the aggregate
fair value amounts presented do not represent the underlying value of the
Company.

The Predecessor adopted Statement of Financial Accounting Standard No. 119,
"Disclosure about Derivative Financial Instruments and Fair Value of Financial
Instruments" (SFAS #119), as of December 31, 1994. SFAS #119 requires
increased disclosures about derivative financial instruments including the
amount, nature, and terms of all derivative financial instruments as well as
disclosure of the purposes for which derivative financial instruments are
held, end-of-period fair values and any net gains or losses arising from
trading of derivative financial instruments.

The following methods and assumptions were used by the Company in estimating
its fair value disclosures for financial instruments:

     CASH AND CASH EQUIVALENTS, SHORT-TERM INVESTMENTS
     AND ACCRUED INVESTMENT INCOME:

The carrying values amounts reported in the balance sheets for these
instruments approximate their fair values.  Short-term debt securities are
considered "available for sale."



<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

     INVESTMENT SECURITIES (INCLUDING MORTGAGE-BACKED SECURITIES):

Fair values for debt securities are based on quoted market prices, where
available.  For debt securities not actively traded, fair value estimates are
obtained from independent pricing services.  In some cases, such as private
placements and certain mortgage-backed securities, fair values are estimated
by discounting expected future cash flows using a current market rate
applicable to the yield, credit quality and maturity of the investments.  (See
note 4 for fair value disclosures).  Fair values for mortgages are based on
management estimates and incorporate independent appraisals of underlying real
property.  As of December 31, 1996, fair value of the Companys mortgage loans
are equivalent to their carrying value.

    INTEREST RATE SWAPS AND FINANCIAL FUTURES CONTRACTS:

The fair value of interest rate swaps and financial futures contracts are the
amounts the Company would receive or pay to terminate the contracts at the
reporting date, thereby taking into account the current unrealized gains or
losses of open contracts.  Amounts are based on quoted market prices or
pricing models or formulas using current assumptions.  (See note 6 for fair
value disclosures).

     INVESTMENT CONTRACTS:

The Company's policy contracts require the beneficiaries to commence receipt
of payments by the later of age 85 or 10 years after purchase, and
substantially all permit earlier surrenders, generally subject to fees and
adjustments.  Fair values for the Company's liabilities for investment type
contracts (Policyholder Deposits) are estimated as the amount payable on
demand.  As of December 31, 1996 and 1995 the cash surrender value of
policyholder funds on deposit were approximately $29.1 million and $2.2
million less than their stated carrying value, respectively.  Of the contracts
permitting surrender, 90% provide the option to surrender without fee or
adjustment during the 30 days following reset of guaranteed crediting rates. 
The Company has not determined a practical method to determine the present
value of this option.

All of the Company's deposit obligations are fully guaranteed by the acquirer,
GALIC, and the receivable from OakRe equal to the SPDA obligations is
guaranteed by OakRe's parent, XFSI.

     REINSURANCE:

The impact of reinsurance on the December 31, 1996 financial statements is not
considered material.

The financing reinsurance agreement entered into with OakRe does not meet the
conditions for reinsurance accounting under Generally Accepted Accounting
Principles (GAAP).  The net assets initially transferred to OakRe were
established as a receivable and are subsequently increased as interest is
accrued on the underlying liabilities and decreased as funds are transferred
back to the Company when policies reach their crediting rate reset date or
benefits are claimed.

     OTHER

Certain 1994 and 1995 amounts have been reclassified to conform to the 1996
presentation.




<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

(4)  INVESTMENTS

The Company's investments in debt and equity securities are considered
available for sale and carried at estimated fair value, with the aggregate
unrealized appreciation or depreciation being recorded as a separate component
of shareholder equity. The carrying value and amortized cost of investments at
December 31, 1996 and 1995 were as follows:
<TABLE>

<CAPTION>
                                                           1996
                                                       GROSS      GROSS     ESTIMATED
                                          CARRYING   UNREALIZED UNREALIZED    FAIR    
AMORTIZED
                                            VALUE       GAINS    LOSSES      VALUE       COST
                                                (in thousands of dollars)

<S>                                      <C>         <C>     <C>       <C>         <C>
Debt Securities:
  US. Government Treasuries              $    7,175  $   29     ($50)  $    7,175  $    7,196
  Collateralized mortgage obligations       382,335     985   (2,721)     382,335     384,071
  Corporate, state, municipalities, and
    political subdivisions                  560,101   3,971   (5,427)     560,101     561,557

Total debt securities                       949,611   4,985   (8,198)     949,611     952,824

Mortgage loans                              244,103      --       --      244,103     244,103
Policy loans                                 22,336      --       --       22,336      22,336
Short term investments                        4,404      21       --        4,404       4,383

Total investments                        $1,220,454  $5,006  ($8,198)  $1,220,454  $1,223,646
Companys beneficial interest in
 separate accounts                       $   14,970      --       --   $   14,970          --
</TABLE>

<TABLE>

<CAPTION>
                                                                                     1995
                                                        GROSS      GROSS     ESTIMATED
                                           CARRYING  UNREALIZED  UNREALIZED    FAIR   
AMORTIZED
                                             VALUE     GAINS      LOSSES      VALUE     
COST
                                                 (in thousands of dollars)

<S>                                      <C>       <C>      <C>        <C>       <C>
Debt Securities:
  US. Government Treasuries              $  4,307  $   156        --   $  4,307  $  4,151
  Collateralized mortgage obligations     252,148    4,344  $   (237)   252,148   248,041
  Corporate, state, municipalities, and
    political subdivisions                338,101    7,261      (836)   338,101   331,676
                                         --------  -------  ---------  --------  --------

Total debt securities                     594,556   11,761    (1,073)   594,556   583,868
                                         --------  -------  ---------  --------  --------

Mortgage loans                             77,472       --        --     77,472    77,472
Policy loans                               19,125       --        --     19,125    19,125
Short term investments                      7,859       36        --      7,859     7,823
                                         --------  -------  ---------  --------  --------

Total investments                        $699,012  $11,797  $ (1,073)  $699,012  $688,288
                                         ========  =======  =========  ========  ========
<FN>
As of December 31, 1996, the Company had no impaired investments. The Company did
establish a valuation allowance for potential losses on mortgage loans of $88 thousand as
of December 31, 1996.
</TABLE>


COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements


The amortized cost and estimated market value of debt securities at December
31, 1996, by contractual maturity, are shown below.  Expected maturities will
differ from contractual maturities because borrowers may have the right to
call or prepay obligations with or without call or prepayment penalties. 
Maturities of mortgage-backed securities will be substantially shorter than
their contractual maturity because they require monthly principal installments
and mortgagees may prepay principal.
<TABLE>

<CAPTION>
                                                 1996
                                                    ESTIMATED
                                          AMORTIZED   MARKET
                                            COST      VALUE

<S>                                      <C>       <C>
(in thousands of dollars)
Due after one year through five years    $233,232  $234,493
Due after five years through ten years    283,884   281,155
Due after ten years                        51,630    51,628
Mortgage-backed securities                384,078   382,335

Total                                    $952,824  $949,611
<FN>
At December 31, 1996, approximately 98.7% of the Company's debt securities are
investment grade or are non-rated but considered to be of investment grade. 
Of the 1.3% non-investment grade debt securities, all are rated as BB+.
</TABLE>


Included in debt securities in 1994 and the first five months of 1995 are
investments in interest-only mortgage-backed stripped securities (IOs) and
similar IOettes.  Accounting for investments in "high risk" (interest only)
collateralized mortgage obligations (CMOs), is in accordance with the
provisions of EITF Nos. 89-4 and 93-18.  An effective yield is calculated for
each high risk CMO based on the current amortized cost of the investment and
the current estimate of future cash flow.  The recalculated effective yield is
used to record interest income in subsequent periods (the "prospective
method").  If the anticipated cash flow for any "high risk" CMO discounted at
the comparable risk-free rate is less than the unamortized cost, an impairment
loss is recorded and the unamortized cost adjusted.  The write-down is treated
as a realized loss.  Write-downs of $3,341,163 were recorded in 1994.  No IOs
or IOettes were held by the Company at December 31, 1996 or 1995.  The
weighted average of the effective yield that was used to accrue interest
income in 1994 was 11.88%.

The Company participates in a securities lending program whereby certain
securities are loaned to third parties, primarily major brokerage firms.  The
agreement with a custodian bank facilitating such lending requires a minimum
of 102% of the initial market value of the domestic loaned securities to be
maintained in a collateral pool.  To further minimize the credit risk related
to this lending program, the Company monitors the financial condition of the
counter parties to these agreements.  Securities loaned at December 31, 1996
had market values totaling $16,612,411.  Cash, letters of credit, and
government securities of $17,251,070 was held by the custodian bank as
collateral to secure this agreement.  Income on the Companys security lending
program in 1996 was immaterial.

No debt securities were non-income producing during the years ended December
31, 1996 and 1995.



<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

Information related to troubled debt restructurings during 1994 is as follows:
<TABLE>

<CAPTION>
                                                                       THE
PREDECESSOR
                                                    DEBT      MORTGAGE
                                                 SECURITIES    LOANS     TOTAL
                                                   (in thousands of dollars)

<S>                                            <C>     <C>  <C>
Aggregate carrying value at December 31, 1994  $3,306  --  $3,306
Gross interest income included in net income
  during 1994                                     205  --     205
Gross interest income that would have been
  earned during 1994 if there had been no
  restructuring                                   538  --     538
</TABLE>


The components of net investment income, realized capital gains/(losses) and
unrealized gains/(losses) were as follows:
<TABLE>

<CAPTION>
                                                   THE COMPANY           PREDECESSOR
                                                          7 MONTHS   5 MONTHS
                                                           ENDED      ENDED
                                                 1996     12/31/95   5/31/95    1994
                                                     (in thousands of dollars)

<S>                                               <C>       <C>       <C>        <C>
Income on debt securities                         $53,632   $19,629   $ 63,581   $        267,958 
Income on equity securities                            --        --        302                645 
Income on short-term investments                    2,156     2,778     28,060             11,705 
Income on cash on deposit                              --        --         --                316 
Income on interest rate swaps                          --        --        377               (244)
Income on policy loans                              1,454       868        624              1,376 
Interest on mortgage loans                         13,633     1,444        248              1,162 
Income on foreign exchange                             --        --        184               (433)
Income of real estate                                  --        --      1,508              3,278 
Income on separate account investments                772        --         (1)                 2 
Miscellaneous interest                                133       109        (24)              (853)
                                                            --------  ---------  -----------------

Total investment income                            71,780    24,828     94,859            284,912 
                                                                      ---------                   
Investment expenses                                (1,151)     (640)    (2,373)            (7,296)
                                                  --------  --------  ---------                   

Net investment income                             $70,629   $24,188   $ 92,486   $        277,616 
                                                  ========  ========  =========  =================

Realized capital gains/(losses) were as follows:
  Debt securities                                     469   $ 1,344   $(16,749)  $        (79,300)
  Mortgage loans                                        4        --      1,431             (3,452)
  Equity securities                                    --        --       (423)               (76)
  Real estate                                          --        --       (124)                -- 
  Short-term investments                               (1)      (20)    (1,933)              (282)
  Other assets                                         --        --        (76)               147 
  Interest rate swaps                                  --        --      5,460         -- (18,398)
                                                                      ---------  -----------------

Net realized gains/(losses) on investments        $   472   $ 1,324   $(12,414)  $       (101,361)
                                                  ========  ========  =========  =================
</TABLE>


COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements


<TABLE>

<CAPTION>
                                                     THE COMPANY           PREDECESSOR
                                                           7 MONTHS    5 MONTHS
                                                             ENDED      ENDED
                                                     1996   12/31/95   5/31/95      1994
                                                                                 (In thousands
of dollars)

<S>                                                    <C>       <C>       <C>        <C>
Unrealized gains/(losses) were as follows:
  Debt securities                                      ($3,213)  $10,688   $(85,410)  $(261,947)
  Short-term investments                                    21        36        879        (594)
  Effects on deferred acquisition costs amortization     1,561        --     39,030     162,190 
  Effects on present value of future profits               425    (6,471)        --          -- 
Unrealized gains/(losses) before income tax             (1,206)    4,253    (45,501)   (100,351)
Unrealized income tax benefit/(expense)                    422    (1,489)    16,664      35,123 

Net unrealized gains (losses) on investments             ($784)  $ 2,764   $(28,837)   ($65,228)
                                                                 ========  =========  ==========
</TABLE>


        Proceeds from sales of investments in debt securities during 1996 were
    $223,430,495.  Gross gains of $1,158,518 and gross losses of $687,126 were
     realized on those sales.  Included in these amounts were $28,969 of gross
                gains realized on the sale of non-investment grade securities.

  Proceeds from sales of investments in debt securities for the Company during
   1995 were $214,811,186, and for the Predecessor were $2,786,998,780.  Gross
 gains of $1,533,501 and gross losses of $190,899 were realized by the Company
     on its sales.   Included in these amounts for the Company are $373,768 of
     gross gains realized on the sale of non-investment grade securities.  The
Predecessor realized gross gains of $9,499,191 and gross losses of $26,249,279
   on its sales.  Included in these amounts are $6,367,297  of gross gains and
       $7,607,167 of gross losses realized on the sale of non-investment grade
                                                                   securities.

        Proceeds from sales of investments in debt securities during 1994 were
  $3,081,863,341.  Gross gains of $59,472,808 and gross losses of $136,394,109
    were realized on those sales.  Included in these amounts are $6,455,887 of
            gross gains and $6,692,683 of gross losses realized on the sale of
                                              non-investment grade securities.

  Unrealized appreciation/(depreciation) of debt securities for the Company in
       1996 and 1995, and the Predecessor in 1995 and 1994 were $(13,900,000),
       $10,688,000, $176,537,000, and $(357,401,000), respectively. Unrealized
     appreciation/(depreciation)of debt securities is calculated as the change
      between the cost and market values of debt securities for the years then
                                                                        ended.

 Securities with a book value of approximately $7,032,267 at December 31, 1996
                were deposited with government authorities as required by law.




<PAGE>
               COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
                               (a wholly owned subsidiary of Cova Corporation)

                                    Notes to Consolidated Financial Statements

                       (5)  SECURITIES GREATER THAN 10% OF SHAREHOLDERS EQUITY

  As of December 31, 1996 the Company held the following individual securities
                                    which exceeded 10% of shareholders equity:
<TABLE>

<CAPTION>

                                 LONG-TERM DEBT                       CARRYING
                                    SECURITIES                           VALUE

<S>                          <C>
Countrywide Mtg. 1993-12 A4  $19,347,536
FNMA Remic Tr 1996-50 A1      19,104,500
</TABLE>


As of December 31, 1995 the Company held the following individual securities
which exceeded 10% of shareholders equity:
<TABLE>

<CAPTION>
      LONG-TERM DEBT                      CARRYING
        SECURITIES                         VALUE


<S>                          <C>
Countrywide Mtg. 1993-12 A4  $18,726,875
American Airlines             15,080,392
</TABLE>


                        (6)  FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK

                                                   FINANCIAL FUTURES CONTRACTS

Futures  contracts  are  contracts for delayed delivery of securities in which
the  seller  agrees to make delivery at a specified future date for a specific
price.    Gains or losses are realized in daily cash settlements.  Risks arise
from the possible inability of counter parties to meet the terms of their
contracts  and  from  movements in securities values and interest rates.  When
future  contracts  are designated as hedges, additional risks arise due to the
possibility that the futures contract will provide an imperfect correlation to
the hedged security.

The  Company  periodically enters into financial futures contracts in order to
hedge  its  short  term  investment spread risks encountered during occasional
periods  of  unusually  large recapture activity.  Gains and losses from these
anticipatory  hedges are applied to the cost basis of the assets acquired with
recaptured funds.  In 1996, $381,105 in net losses were recorded as basis
adjustments to hedged debt securities.

In order to limit its exposure to market fluctuations while it holds temporary
seed  money  investments within the separate account (see note 3), the Company
has  adopted a hedging policy that involves holdings of futures contracts.  As
of  December  31, 1996, the Company held 35 S&P 500 index futures contracts, 5
5-year T-Note futures contracts and 10 10-year T-Note futures contracts with a
total  notional  face  amount  of $14,528,750 and a total fair market value of
$14,652,969.  Collateral requirements set by the Chicago Board of Trade
averaged  $9,800 per contract at December 31, 1996.  At December 31, 1996, the
Company  recorded as a component of net investment income, $1,639,717 of gross
losses from terminated contracts and $406,141 of gross gains from open
contracts.   In 1996, the Company also recorded, as an offsetting component of
net  investment  income,  a net gain of $2,007,720 from market appreciation on
the underlying hedged securities within the separate account.





<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

(7)  POST-RETIREMENT AND POSTEMPLOYMENT BENEFITS

The  Company  has no direct employees and no retired employees.  All personnel
used to support the operations of the Company are supplied by contract by Cova
Life Management Company (CLMC), a wholly owned subsidiary of Cova Corporation.
  The Company is allocated a portion of certain health care and life insurance
benefits  for future retired employees of CLMC.  In 1996 and 1995, the Company
was  allocated a portion of benefit costs including severance pay, accumulated
vacations,  and disability benefits.  At December 31, 1996 CLMC had no retired
employees nor any employees fully eligible for retirement and had no
disbursements  for  such  benefit commitments.  The expense arising from these
obligations is not material.

(8)  INCOME TAXES

The Company will file a consolidated Federal Income Tax return with its
wholly-owned  subsidiary,  FCLIC.    Amounts payable or recoverable related to
periods  before  June 1, 1995 are subject to an indemnification agreement with
XFSI, which has the effect that the Company is not at risk for any income
taxes nor entitled to recoveries related to those periods, except for
approximately $1.4 million of state income tax recoveries.

Income taxes are recorded in the statements of earnings and directly in
certain  shareholders  equity  accounts.  Income tax expense (benefit) for the
years ended December 31 was allocated as follows:

<TABLE>

<CAPTION>
                                                     THE COMPANY           PREDECESSOR
                                                           7 MONTHS    5 MONTHS
                                                             ENDED      ENDED
                                                     1996   12/31/95   5/31/95     
1994
                                                          (In thousands of dollars)

<S>                                            <C>       <C>      <C>        <C>
Statements of income:
  Operating income (excluded realized
    investment gains and losses)               $ 2,493   $  (85)  $ (5,038)  $ (39,511)
  Realized investment gains/(losses)               162      516     (5,026)    (37,489)
                                               --------  -------                       
  Income tax expense/(benefit) included
    in the statements of income                  2,655      431    (10,064)    (77,000)
Shareholders equity:
  Unrealized gains/(losses) on securities
    available for sale and intangible assets    (1,910)   1,489     18,458     (53,324)
Total income tax expense/(benefit)             $   745   $1,920   $  8,394   $(130,324)
</TABLE>



<PAGE>

COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of COVA Corporation)

Notes to Consolidated Financial Statements


The actual Federal income tax expense differed from the expected tax expense
computed by applying the US. Federal statutory rate to income before taxes on
income as follows:

<TABLE>

<CAPTION>
                                 THE COMPANY                     PREDECESSOR
                                1996           1995           1995          1994
                                             7 MONTHS       5 MONTHS
                                              (in thousands of dollars)

<S>                                               <C>     <C>     <C>    <C>     <C>        <C>     <C>        <C>
Computed expected tax expense                     $2,190   35.0%  $129    35.0%  $(13,862)   35.0%  $(76,739)  35.0%
State income taxes, net                               77   1.23     11     3.0       (306)    0.8     (1,552)   0.7 
Tax-exempt bond interest                              --     --    (22)   (6.0)      (332)    0.8     (1,208)   0.6 
Amortization of intangible assets                    320   5.12    254    69.0         --      --        111   (0.1)
Permanent difference due to derivative  transfer
                                                      --     --     --      --      4,399   (11.1)        --     -- 
Other                                                 68   1.09     59    16.1         37     (.1)     2,388   (1.1)
Total                                             $2,655  42.44%  $431   117.1%  $(10,064)   25.4%  $(77,000)  35.1%
                                                  ======  ======  =====  ======  =========  ======  =========  =====
</TABLE>


The tax effect of temporary differences that give rise to significant portions
of the deferred tax assets and deferred tax liabilities at December 31, 1996 &
1995 follows:
<TABLE>

<CAPTION>
                                                    1996        1995
                                               (In thousands of dollars)

<S>                                       <C>      <C>
Deferred tax assets:
PVFP                                      $ 1,639       --
Policy Reserves                            19,237  $ 7,601
Liability for commissions on recapture      6,073    8,868
Tax basis of intangible assets purchased    6,230   13,141
DAC Proxy Tax                               9,032    4,749
Unrealized losses on investments              422       --
Other deferred tax assets                     827    2,860

Total assets                              $43,460  $37,219
                                          -------  -------

Deferred tax liabilities:
PVFP                                      $19,169  $16,774
Unrealized gains on investments                --    1,489
Deferred Acquisition Costs                 10,694    5,316
Other deferred tax liabilities                 60       84

Total liabilities                          29,923   23,663
                                                   -------

Net Deferred Tax Asset                    $13,537  $13,556
                                          =======  =======
</TABLE>


COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

A valuation allowance is provided when it is more likely than not that some
portion of the deferred tax assets will not be realized.  Management believes
the deferred tax assets will be fully realized in the future based upon
expectation of the reversal of existing temporary differences, anticipated
future earnings, and consideration of all other available evidence. 
Accordingly no valuation allowance is established.

(9)  RELATED-PARTY TRANSACTIONS

The Company has entered into management, operations and services agreements
with both affiliated and unaffiliated companies.  The affiliated companies are
Cova Life Management Company (CLMC), a Delaware corporation, which provides
management services and the employees necessary to conduct the activities of
the Company, and Conning Asset Management, which provides investment advice. 
Additionally, a portion of overhead and other corporate expenses are allocated
by the Companys ultimate parent, GALIC.  The unaffiliated companies are
Johnson & Higgins, a New Jersey corporation, and Johnson & Higgins/Kirke Van
Orsdel, a Delaware corporation, which provide various services for the Company
including underwriting, claims and administrative functions.  The affiliated
and unaffiliated service providers are reimbursed for the cost of their
services and are paid a service fee.  Expenses and fees paid to affiliated
companies during 1996 and the 7 months of 1995 for the Company were
$6,618,303, and $7,139,525, respectively, and the five months of 1995 and the
year 1994 for the Predecessor were 6,364,609, and $8,553,028, respectively.

On December 31, 1996 Cova Corporation transferred its ownership of Cova
Financial Life Insurance Company (CFLIC), an affiliated life insurer domiciled
in the state of California, to the Company.  The transfer of ownership was
recorded as additional paid in capital and increased Shareholders Equity on
the Companys December 31, 1996 Balance Sheet by approximately $16.9 million. 
This change in direct ownership had no effect on the operations of either the
Company or CFLIC as both entities had existed under common management and
control prior to the December 31, 1996 transfer.  Although CFLICs Balance
Sheet is fully consolidated with the Companys December 31, 1996 Balance Sheet,
CFLICs 1996 Income Statement and Cash Flow have not been consolidated with the
Companys 1996 Income Statement or Cash Flow Statement.  However, CFLICs
year-end cash balance of $6.7 million is included in the Cash Flow Statement.

(10)  STATUTORY SURPLUS AND DIVIDEND RESTRICTION

Generally accepted accounting principles (GAAP) differ in certain respects
from the accounting practices prescribed or permitted by insurance regulatory
authorities (statutory accounting principles).

The major differences arise principally from the immediate expense recognition
of policy acquisition costs and intangible assets for statutory reporting,
determination of policy reserves based on different discount rates and
methods, the recognition of deferred taxes under GAAP reporting, the
non-recognition of financial reinsurance for GAAP reporting, the establishment
of an Asset Valuation Reserve as a contingent liability based on the credit
quality of the Company's investment securities, and an Interest Maintenance
Reserve as an unearned liability to defer the realized gains and losses of
fixed income investments presumably resulting from changes to interest rates
and amortize them into income over the remaining life of the investment sold.
In addition, SFAS #115 adjustments to record the carrying values of debt
securities and certain equity securities at market are applied only under GAAP
reporting and capital contributions in the form of notes receivable from an
affiliated company are not recognized under GAAP reporting.

Purchase accounting creates another difference as it requires the restatement
of GAAP assets and liabilities to their estimated fair values and shareholders
equity to the net purchase price.  Statutory accounting does not recognize the
purchase method of accounting.


<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

As of December 31, the differences between statutory capital and surplus and
shareholder's equity determined in conformity with generally accepted
accounting principles (GAAP) were as follows:

<TABLE>

<CAPTION>
                                                 1996        1995
                                             (in thousands of dollars)

<S>                                           <C>        <C>
Statutory Capital and Surplus                 $ 75,354   $ 59,682 
Reconciling items:
  GAAP investment valuation reserves               (88)        -- 
  Statutory Asset Valuation Reserves            17,599     13,378 
  Interest Maintenance Reserve                   2,301      1,892 
  GAAP investment adjustments to fair value     (3,191)    10,724 
  Deferred policy acquisition costs             49,833     14,468 
  GAAP basis policy reserves                   (30,202)   (11,233)
  Deferred federal income taxes (net)           13,537     13,556 
  Modified coinsurance                              --         -- 
  Goodwill                                      20,849     23,358 
  Present value of future profits               46,389     38,155 
  Future purchase price payable                (16,051)   (23,967)
  Other                                         (1,286)    (1,927)

GAAP Shareholders' Equity                     $175,044   $138,086 
                                              =========  =========
</TABLE>


Statutory net losses for CFSLIC for the years ended December 31, 1996, 1995
and 1994 were $(13,575,788), $(74,012,650), and $(92,952,989), respectively.

The maximum amount of dividends which can be paid by State of Missouri
insurance companies to shareholders without prior approval of the insurance
commissioner is the greater of 10% of statutory earned surplus or statutory
net gain from operations for the preceding year.  Accordingly, the maximum
dividend permissible during 1997 will be $0.

The National Association of Insurance Commissioners has developed certain Risk
Based Capital (RBC) requirements for life insurers.  If prescribed levels of
RBC are not maintained, certain actions may be required on the part of the
Company or its regulators.  At December 31, 1996 the Company's Total Adjusted
Capital and Authorized Control Level - RBC were, $92,953,237, and $21,058,220
respectively.  This level of adjusted capital qualifies under all tests.

(11)  GUARANTY FUND ASSESSMENTS

The Company participates with all life insurance companies licensed throughout
the United States, in associations formed to guarantee benefits to
policyholders of insolvent life insurance companies.  Under state laws, as a
condition for maintaining the Companys authority to issue new business, the
Company is contingently liable for its share of claims covered by the guaranty
associations for insolvencies incurred through 1996, but for which assessments
have not yet been determined nor assessed, to a maximum in each state
generally of 2% of statutory premiums per annum in the given state.  Most
states then permit recovery of assessments as a credit against premium or
other state taxes over, most commonly, five years.



<PAGE>
COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY AND SUBSIDIARIES
(a wholly owned subsidiary of Cova Corporation)

Notes to Consolidated Financial Statements

At December 31, 1996, the National Organization of Life and Health Guaranty
Associations (NOLHGA) distributed a study of the major outstanding industry
insolvencies, with estimates of future assessments by state.  Based on this
study, the Company has accrued a liability for approximately $12.4 million in
future assessments on insolvencies that occurred before December 31, 1996.
Under the coinsurance agreement between the Company and OakRe (see note 1),
OakRe is required to reimburse the Company for any future assessments that it
pays which relate to insolvencies occurring prior to June 1, 1995.  As such,
the Company has recorded a receivable from Oakre for approximately $12.3
million.

At the same time, the Company is liable to OakRe for 80% of any future premium
tax recoveries that are realized from any such assessments, and may retain the





                                   APPENDIX A
                          ILLUSTRATION OF POLICY VALUES

   
In  order  to show  you how the  Policy  works,  we  created  some  hypothetical
examples.  We chose two males ages 55 and 70 and a husband  and wife age 65. Our
hypothetical  insureds are in good health which means the Policy would be issued
with standard rates.  The initial premium was $10,000 and is 100% of the Maximum
Premium Limit.    

There are three  illustrations  -- all of which are based on the above.  We also
assumed that the  underlying  investment  portfolio had gross rates of return of
0%, 6%, 12%.  This means that the  underlying  investment  portfolio  would earn
these rates of return  before the  deduction of the  advisory fee and  operating
expenses.  When these costs are taken into  account,  the net annual  investment
return rates (net of an average of 0.72% for these  charges)  are  approximately
- -0.72%, 5.28% and 11.28%.

It is  important  to be aware  that this  illustration  assumes a level  rate of
return for all years.  If the actual  rate of return  moves up and down over the
years  instead  of  remaining  level,  this  may  make a big  difference  in the
long-term  investment  results of your Policy.     In order to properly show you
how the Policy actually works, we calculated  values for the Account Value, Cash
Surrender  Value and the net death  benefit.  The net death benefit is the death
benefit  minus any  outstanding  loans and loan  interest  accrued.  We used the
charges we described in the Expenses  Section of the  Prospectus.  These charges
are: (1)  mortality  and expense risk charge equal to an annual rate of 0.90% of
the Account Value in the investment portfolios for the first ten years and 0.75%
after that; (2) an administrative charge equal to an annual rate of 0.40% of the
Account Value;  (3) a tax expense charge equal to an annual rate of 0.40% of the
Account  Value for the first 10 years;  (4) any  surrender  charges or  deferred
premium tax charge which may be applicable  in  determining  the Cash  Surrender
Values; and (5) the policy maintenance  charge. We also deducted for the cost of
insurance based on both the current charges and the guaranteed charges.    

There is also a column labeled  "Premiums  Accumulated at 5% Interest Per Year."
This shows how $10,000 grows if it was invested at 5% per year.

We will furnish  you,  upon  request,  a  comparable  personalized  illustration
reflecting the proposed  insured's age, risk  classification,  Face Amount,  the
proposed initial premium,  and reflecting both the current cost of insurance and
the guaranteed cost of insurance.



                 COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION

                                 SINGLE LIFE OPTION
                     MALE, ISSUE AGE 55, STANDARD RATE CLASS

                  $10,000 SINGLE PREMIUM FACE AMOUNT OF $27,290

           ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 0%

<TABLE>
<CAPTION>
                                      CURRENT        CHARGES*                         GUARANTEED       CHARGES**

                          Premiums
   End of              Accumulated                           Cash              Net                             Cash             Net
   Policy           at 5% Interest       Account        Surrender            Death          Account       Surrender           Death
    Year                  Per Year         Value            Value          Benefit            Value           Value         Benefit
    ----                  --------         -----            -----          -------            -----           -----         -------
<S>                         <C>            <C>              <C>             <C>               <C>             <C>            <C>
      1                     10,500         9,667            8,799           27,290            9,541           8,686          27,290
      -                     ------         -----            -----           ------            -----           -----          ------
      2                     11,025         9,344            8,531           27,290            9,070           8,283          27,290
      -                     ------         -----            -----           ------            -----           -----          ------
      3                     11,576         9,031            8,271           27,290            8,585           7,866          27,290
      -                     ------         -----            -----           ------            -----           -----          ------
      4                     12,155         8,727            8,133           27,290            8,084           7,538          27,290
      -                     ------         -----            -----           ------            -----           -----          ------
      5                     12,763         8,433            7,956           27,290            7,564           7,141          27,290
      -                     ------         -----            -----           ------            -----           -----          ------
      6                     13,401         8,147            7,780           27,290            7,021           6,710          27,290
      -                     ------         -----            -----           ------            -----           -----          ------
      7                     14,071         7,871            7,605           27,290            6,451           6,239          27,290
      -                     ------         -----            -----           ------            -----           -----          ------
      8                     14,775         7,602            7,432           27,290            5,847           5,720          27,290
      -                     ------         -----            -----           ------            -----           -----          ------
      9                     15,513         7,342            7,260           27,290            5,202           5,147          27,290
      -                     ------         -----            -----           ------            -----           -----          ------
     10                     16,289         7,089            7,089           27,290            4,510           4,510          27,290
     --                     ------         -----            -----           ------            -----           -----          ------

     15                     20,789         6,106            6,106           27,290              140             140          27,290
     --                     ------         -----            -----           ------              ---             ---          ------
     20                     26,533         5,239            5,239           27,290                0               0               0
     --                     ------         -----            -----           ------                -               -               -
     25                     33,864         4,474            4,474           27,290                0               0               0
     --                     ------         -----            -----           ------                -               -               -
     30                     43,219         3,801            3,801           27,290                0               0               0
     --                     ------         -----            -----           ------                -               -               -
<FN>
*  These values reflect investment results using current cost of insurance
   rates.

** These values reflect investment results using guaranteed cost of insurance
   rates.
</TABLE>

THE HYPOTHETICAL INVESTMENT RESULTS SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS
ARE ILLUSTRATIVE  ONLY AND DO NOT REPRESENT PAST OR FUTURE  INVESTMENT  RESULTS.
THE NET DEATH BENEFIT,  ACCOUNT VALUE AND CASH SURRENDER  VALUE FOR A POLICY MAY
BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.


                 COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION

                               SINGLE LIFE OPTION
                     MALE, ISSUE AGE 55, STANDARD RATE CLASS

                  $10,000 SINGLE PREMIUM FACE AMOUNT OF $27,290

           ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 6%

<TABLE>
<CAPTION>
<S>
                                       CURRENT         CHARGES*                         GUARANTEED        CHARGES**

                          Premiums
   End of              Accumulated                             Cash              Net                              Cash     Net
   Policy           at 5% Interest         Account        Surrender            Death          Account        Surrender     Death
    Year                  Per Year           Value            Value          Benefit            Value            Value     Benefit
    ----                  --------           -----            -----          -------            -----            -----     -------
<S>                         <C>             <C>               <C>             <C>              <C>               <C>       <C>
1                           10,500          10,249            9,349           27,290           10,123            9,223     27,290
- -                           ------          ------            -----           ------           ------            -----     ------
2                           11,025          10,505            9,630           27,290           10,235            9,360     27,290
- -                           ------          ------            -----           ------           ------            -----     ------
3                           11,576          10,768            9,918           27,290           10,333            9,483     27,290
- -                           ------          ------            -----           ------           ------            -----     ------
4                           12,155          11,038           10,348           27,290           10,416            9,726     27,290
- -                           ------          ------           ------           ------           ------            -----     ------
5                           12,763          11,316           10,741           27,290           10,481            9,906     27,290
- -                           ------          ------           ------           ------           ------            -----     ------
6                           13,401          11,601           11,141           27,290           10,527           10,067     27,290
- -                           ------          ------           ------           ------           ------           ------     ------
7                           14,071          11,895           11,550           27,290           10,547           10,202     27,290
- -                           ------          ------           ------           ------           ------           ------     ------
8                           14,775          12,196           11,966           27,290           10,539           10,309     27,290
- -                           ------          ------           ------           ------           ------           ------     ------
9                           15,513          12,506           12,391           27,290           10,496           10,381     27,290
- -                           ------          ------           ------           ------           ------           ------     ------
10                          16,289          12,825           12,825           27,290           10,412           10,412     27,290
- --                          ------          ------           ------           ------           ------           ------     ------

15                          20,789          14,966           14,966           27,290            9,493            9,493     27,290
- --                          ------          ------           ------           ------            -----            -----     ------
20                          26,533          17,492           17,492           27,290            6,044            6,044     27,290
- --                          ------          ------           ------           ------            -----            -----     ------
25                          33,864          20,470           20,470           27,290                0                0          0
- --                          ------          ------           ------           ------              ---              ---     ------
30                          43,219          23,983           23,983           27,290                0                0          0
- --                          ------          ------           ------           ------                -                -          -

<FN>
*  These values reflect investment results using current cost of insurance
   rates.

** These values reflect investment results using guaranteed cost of insurance
   rates.
</TABLE>

THE HYPOTHETICAL INVESTMENT RESULTS SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS
ARE ILLUSTRATIVE  ONLY AND DO NOT REPRESENT PAST OR FUTURE  INVESTMENT  RESULTS.
THE NET DEATH BENEFIT,  ACCOUNT VALUE AND CASH SURRENDER  VALUE FOR A POLICY MAY
BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.




                 COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION

                               SINGLE LIFE OPTION
                     MALE, ISSUE AGE 55, STANDARD RATE CLASS

                  $10,000 SINGLE PREMIUM FACE AMOUNT OF $27,290

           ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 12%

<TABLE>
<CAPTION>
                                        CURRENT        CHARGES*                        GUARANTEED         CHARGES**

                            Premiums
   End of                Accumulated                          Cash             Net                                Cash          Net
   Policy             at 5% Interest        Account      Surrender           Death            Account        Surrender        Death
    Year                    Per Year          Value          Value         Benefit              Value            Value      Benefit
    ----                    --------          -----          -----         -------              -----            -----      -------
      <S>                     <C>            <C>             <C>            <C>                <C>               <C>         <C>
      1                       10,500         10,831          9,931          27,290             10,706            9,806       27,290
      -                       ------         ------          -----          ------             ------            -----       ------
      2                       11,025         11,733         10,858          27,290             11,469           10,594       27,290
      -                       ------         ------         ------          ------             ------           ------       ------
      3                       11,576         12,713         11,863          27,290             12,296           11,446       27,290
      -                       ------         ------         ------          ------             ------           ------       ------
      4                       12,155         13,777         13,087          27,290             13,194           12,504       27,290
      -                       ------         ------         ------          ------             ------           ------       ------
      5                       12,763         14,932         14,357          27,290             14,172           13,597       27,290
      -                       ------         ------         ------          ------             ------           ------       ------
      6                       13,401         16,187         15,727          27,290             15,239           14,779       27,290
      -                       ------         ------         ------          ------             ------           ------       ------
      7                       14,071         17,551         17,206          27,290             16,407           16,062       27,290
      -                       ------         ------         ------          ------             ------           ------       ------
      8                       14,775         19,031         18,801          27,290             17,687           17,457       27,290
      -                       ------         ------         ------          ------             ------           ------       ------
      9                       15,513         20,639         20,524          27,290             19,097           18,982       27,290
      -                       ------         ------         ------          ------             ------           ------       ------
     10                       16,289         22,391         22,391          27,317             20,655           20,655       27,290
     --                       ------         ------         ------          ------             ------           ------       ------

     15                       20,789         34,787         34,787          40,352             32,005           32,005       37,125
     --                       ------         ------         ------          ------             ------           ------       ------
     20                       26,533         54,310         54,310          58,111             49,924           49,924       53,419
     --                       ------         ------         ------          ------             ------           ------       ------
     25                       33,864         85,698         85,698          89,983             78,778           78,778       82,717
     --                       ------         ------         ------          ------             ------           ------       ------
     30                       43,219        134,040        134,040         140,742            123,206          123,206      129,366
     --                       ------        -------        -------         -------            -------          -------      -------
<FN>

*  These values reflect investment results using current cost of insurance
   rates.

** These values reflect investment results using guaranteed cost of insurance
   rates.
</TABLE>

THE HYPOTHETICAL INVESTMENT RESULTS SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS
ARE ILLUSTRATIVE  ONLY AND DO NOT REPRESENT PAST OR FUTURE  INVESTMENT  RESULTS.
THE NET DEATH BENEFIT,  ACCOUNT VALUE AND CASH SURRENDER  VALUE FOR A POLICY MAY
BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.



                 COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION

                               SINGLE LIFE OPTION
                     MALE, ISSUE AGE 70, STANDARD RATE CLASS

                  $10,000 SINGLE PREMIUM FACE AMOUNT OF $17,020

           ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 0%

<TABLE>
<CAPTION>
                                      CURRENT        CHARGES*                       GUARANTEED         CHARGES**

                          Premiums
   End of              Accumulated                           Cash            Net                                 Cash       Net
   Policy           at 5% Interest       Account        Surrender          Death           Account          Surrender       Death
    Year                  Per Year         Value            Value        Benefit             Value              Value       Benefit
    ----                  --------         -----            -----        -------             -----              -----       -------
<S>                         <C>            <C>              <C>           <C>                <C>                <C>         <C>
1                           10,500         9,667            8,799         17,020             9,433              8,589       17,020
- -                           ------         -----            -----         ------             -----              -----       ------
2                           11,025         9,344            8,531         17,020             8,825              8,061       17,020
- -                           ------         -----            -----         ------             -----              -----       ------
3                           11,576         9,031            8,271         17,020             8,163              7,483       17,020
- -                           ------         -----            -----         ------             -----              -----       ------
4                           12,155         8,727            8,133         17,020             7,436              6,938       17,020
- -                           ------         -----            -----         ------             -----              -----       ------
5                           12,763         8,433            7,956         17,020             6,627              6,263       17,020
- -                           ------         -----            -----         ------             -----              -----       ------
6                           13,401         8,147            7,780         17,020             5,721              5,475       17,020
- -                           ------         -----            -----         ------             -----              -----       ------
7                           14,071         7,871            7,605         17,020             4,698              4,552       17,020
- -                           ------         -----            -----         ------             -----              -----       ------
8                           14,775         7,602            7,432         17,020             3,535              3,467       17,020
- -                           ------         -----            -----         ------             -----              -----       ------
9                           15,513         7,342            7,260         17,020             2,206              2,188       17,020
- -                           ------         -----            -----         ------             -----              -----       ------
10                          16,289         7,089            7,089         17,020               672                672       17,020
- --                          ------         -----            -----         ------               ---                ---       ------

15                          20,789         6,106            6,106         17,020                 0                  0            0
- --                          ------         -----            -----         ------                 -                  -            -
20                          26,533         5,239            5,239         17,020                 0                  0            0
- --                          ------         -----            -----         ------                 -                  -            -
25                          33,864         4,474            4,474         17,020                 0                  0            0
- --                          ------         -----            -----         ------                 -                  -            -
30                          43,219         3,801            3,801         17,020                 0                  0            0
- --                          ------         -----            -----         ------                 -                  -            -

<FN>
*  These values reflect investment results using current cost of insurance
   rates.

** These values reflect investment results using guaranteed cost of insurance
   rates.
</TABLE>

THE HYPOTHETICAL INVESTMENT RESULTS SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS
ARE ILLUSTRATIVE  ONLY AND DO NOT REPRESENT PAST OR FUTURE  INVESTMENT  RESULTS.
THE NET DEATH BENEFIT,  ACCOUNT VALUE AND CASH SURRENDER  VALUE FOR A POLICY MAY
BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.



                 COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION

                               SINGLE LIFE OPTION
                     MALE, ISSUE AGE 70, STANDARD RATE CLASS

                  $10,000 SINGLE PREMIUM FACE AMOUNT OF $17,020

           ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 6%

<TABLE>
<CAPTION>
                                       CURRENT        CHARGES*                      GUARANTEED         CHARGES**

                           Premiums
   End of               Accumulated                          Cash            Net                                Cash           Net
   Policy            at 5% Interest        Account      Surrender          Death           Account         Surrender         Death
    Year                   Per Year          Value          Value        Benefit             Value             Value       Benefit
    ----                   --------          -----          -----        -------             -----             -----       -------
<S>                          <C>            <C>             <C>           <C>               <C>                <C>          <C>
1                            10,500         10,249          9,349         17,020            10,021             9,121        17,020
- -                            ------         ------          -----         ------            ------             -----        ------
2                            11,025         10,505          9,630         17,020            10,013             9,138        17,020
- -                            ------         ------          -----         ------            ------             -----        ------
3                            11,576         10,768          9,918         17,020             9,972             9,124        17,020
- -                            ------         ------          -----         ------             -----             -----        ------
4                            12,155         11,038         10,348         17,020             9,887             9,206        17,020
- -                            ------         ------         ------         ------             -----             -----        ------
5                            12,763         11,316         10,741         17,020             9,752             9,192        17,020
- -                            ------         ------         ------         ------             -----             -----        ------
6                            13,401         11,601         11,141         17,020             9,556             9,118        17,020
- -                            ------         ------         ------         ------             -----             -----        ------
7                            14,071         11,895         11,550         17,020             9,287             8,969        17,020
- -                            ------         ------         ------         ------             -----             -----        ------
8                            14,775         12,196         11,966         17,020             8,933             8,729        17,020
- -                            ------         ------         ------         ------             -----             -----        ------
9                            15,513         12,506         12,391         17,020             8,474             8,378        17,020
- -                            ------         ------         ------         ------             -----             -----        ------
10                           16,289         12,825         12,825         17,020             7,887             7,887        17,020
- --                           ------         ------         ------         ------             -----             -----        ------

15                           20,789         14,966         14,966         17,020             1,497             1,497        17,020
- --                           ------         ------         ------         ------             -----             -----        ------
20                           26,533         17,492         17,492         18,366                 0                 0             0
- --                           ------         ------         ------         ------                 -                 -             -
25                           33,864         20,606         20,606         20,812                 0                 0             0
- --                           ------         ------         ------         ------                 -                 -             -
30                           43,219         24,493         24,493         24,738                 0                 0             0
- --                           ------         ------         ------         ------                 -                 -             -

<FN>
*  These values reflect investment results using current cost of insurance
   rates.

** These values reflect investment results using guaranteed cost of insurance
   rates.
</TABLE>

THE HYPOTHETICAL INVESTMENT RESULTS SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS
ARE ILLUSTRATIVE  ONLY AND DO NOT REPRESENT PAST OR FUTURE  INVESTMENT  RESULTS.
THE NET DEATH BENEFIT,  ACCOUNT VALUE AND CASH SURRENDER  VALUE FOR A POLICY MAY
BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.



                 COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION

                               SINGLE LIFE OPTION
                     MALE, ISSUE AGE 70, STANDARD RATE CLASS

                  $10,000 SINGLE PREMIUM FACE AMOUNT OF $17,020

           ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 12%

<TABLE>
<CAPTION>
                                       CURRENT          CHARGES*                       GUARANTEED       CHARGES**

                          Premiums
   End of              Accumulated                               Cash           Net                              Cash           Net
   Policy           at 5% Interest          Account         Surrender         Death          Account        Surrender         Death
    Year                  Per Year            Value             Value       Benefit            Value            Value       Benefit
    ----                  --------            -----             -----       -------            -----            -----       -------
<S>                         <C>              <C>                <C>          <C>              <C>              <C>           <C>
1                           10,500           10,831             9,931        17,020           10,609            9,709        17,020-
                            ------           ------             -----        ------           ------            -----        ------
2                           11,025           11,733            10,858        17,020           11,275           10,400        17,020
- -                           ------           ------            ------        ------           ------           ------        ------
3                           11,576           12,713            11,863        17,020           12,011           11,161        17,020
- -                           ------           ------            ------        ------           ------           ------        ------
4                           12,155           13,777            13,087        17,020           12,830           12,140        17,020
- -                           ------           ------            ------        ------           ------           ------        ------
5                           12,763           14,932            14,357        17,020           13,753           13,178        17,020
- -                           ------           ------            ------        ------           ------           ------        ------
6                           13,401           16,199            15,739        17,020           14,807           14,347        17,020
- -                           ------           ------            ------        ------           ------           ------        ------
7                           14,071           17,624            17,279        18,505           16,027           15,682        17,020
- -                           ------           ------            ------        ------           ------           ------        ------
8                           14,775           19,171            18,941        20,130           17,428           17,198        18,299
- -                           ------           ------            ------        ------           ------           ------        ------
9                           15,513           20,852            20,737        21,894           18,953           18,838        19,900
- -                           ------           ------            ------        ------           ------           ------        ------
10                          16,289           22,674            22,674        23,808           20,607           20,607        21,637
- --                          ------           ------            ------        ------           ------           ------        ------

15                          20,789           35,284            35,284        37,049           32,048           32,048        33,650
- --                          ------           ------            ------        ------           ------           ------        ------
20                          26,533           54,689            54,689        57,424           49,294           49,294        51,759
- --                          ------           ------            ------        ------           ------           ------        ------
25                          33,864           85,806            85,806        86,664           77,007           77,007        77,777
- --                          ------           ------            ------        ------           ------           ------        ------
30                          43,219          136,959           136,959       138,329          122,870          122,870       124,098
- --                          ------          -------           -------       -------          -------          -------       -------

<FN>

*  These values reflect investment results using current cost of insurance
   rates.

** These values reflect investment results using guaranteed cost of insurance
   rates.
</TABLE>

THE HYPOTHETICAL INVESTMENT RESULTS SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS
ARE ILLUSTRATIVE  ONLY AND DO NOT REPRESENT PAST OR FUTURE  INVESTMENT  RESULTS.
THE NET DEATH BENEFIT,  ACCOUNT VALUE AND CASH SURRENDER  VALUE FOR A POLICY MAY
BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.



                 COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION

                               JOINT LIFE OPTION

          MALE, ISSUE AGE 65, FEMALE, ISSUE AGE 65, STANDARD RATE CLASS
                  $10,000 SINGLE PREMIUM FACE AMOUNT OF $28,020

           ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 0%

<TABLE>
<CAPTION>
                                       CURRENT        CHARGES*                       GUARANTEED       CHARGES**

                          Premiums
   End of              Accumulated                            Cash            Net                             Cash           Net
   Policy           at 5% Interest         Account       Surrender          Death          Account       Surrender         Death
    Year                  Per Year           Value           Value        Benefit            Value           Value       Benefit
    ----                  --------           -----           -----        -------            -----           -----       -------
<S>                         <C>              <C>             <C>           <C>               <C>             <C>          <C>
1                           10,500           9,723           8,850         28,020            9,723           8,850        28,020
- -                           ------           -----           -----         ------            -----           -----        ------
2                           11,025           9,436           8,614         28,020            9,436           8,614        28,020
- -                           ------           -----           -----         ------            -----           -----        ------
3                           11,576           9,152           8,380         28,020            9,134           8,364        28,020
- -                           ------           -----           -----         ------            -----           -----        ------
4                           12,155           8,876           8,270         28,020            8,815           8,214        28,020
- -                           ------           -----           -----         ------            -----           -----        ------
5                           12,763           8,607           8,119         28,020            8,473           7,993        28,020
- -                           ------           -----           -----         ------            -----           -----        ------
6                           13,401           8,346           7,968         28,020            8,101           7,736        28,020
- -                           ------           -----           -----         ------            -----           -----        ------
7                           14,071           8,091           7,818         28,020            7,693           7,435        28,020
- -                           ------           -----           -----         ------            -----           -----        ------
8                           14,775           7,844           7,667         28,020            7,237           7,076        28,020
- -                           ------           -----           -----         ------            -----           -----        ------
9                           15,513           7,603           7,518         28,020            6,718           6,644        28,020
- -                           ------           -----           -----         ------            -----           -----        ------
10                          16,289           7,368           7,368         28,020            6,122           6,122        28,020
- --                          ------           -----           -----         ------            -----           -----        ------

15                          20,789           6,465           6,465         28,020            1,345           1,345        28,020
- --                          ------           -----           -----         ------            -----           -----        ------
20                          26,533           5,655           5,655         28,020                0               0             0
- --                          ------           -----           -----         ------                -               -             -
25                          33,864           4,929           4,929         28,020                0               0             0
- --                          ------           -----           -----         ------                -               -             -
30                          43,219           4,277           4,277         28,020                0               0             0
- --                          ------           -----           -----         ------                -               -             -

<FN>
*  These values reflect investment results using current cost of insurance
   rates.

** These values reflect investment results using guaranteed cost of insurance
   rates.
</TABLE>

THE HYPOTHETICAL INVESTMENT RESULTS SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS
ARE ILLUSTRATIVE  ONLY AND DO NOT REPRESENT PAST OR FUTURE  INVESTMENT  RESULTS.
THE NET DEATH BENEFIT,  ACCOUNT VALUE AND CASH SURRENDER  VALUE FOR A POLICY MAY
BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.


                 COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION

                               JOINT LIFE OPTION

          MALE, ISSUE AGE 65, FEMALE, ISSUE AGE 65, STANDARD RATE CLASS
                  $10,000 SINGLE PREMIUM FACE AMOUNT OF $28,020

           ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 6%

<TABLE>
<CAPTION>
                                      CURRENT        CHARGES*                       GUARANTEED        CHARGES**

                          Premiums
   End of              Accumulated                           Cash            Net                               Cash            Net
   Policy           at 5% Interest       Account        Surrender          Death           Account        Surrender          Death
    Year                  Per Year         Value            Value        Benefit             Value            Value        Benefit
    ----                  --------         -----            -----        -------             -----            -----        -------
<S>                         <C>           <C>               <C>           <C>               <C>               <C>           <C>
1                           10,500        10,309            9,409         28,020            10,309            9,409         28,020
- -                           ------        ------            -----         ------            ------            -----         ------
2                           11,025        10,611            9,736         28,020            10,611            9,736         28,020
- -                           ------        ------            -----         ------            ------            -----         ------
3                           11,576        10,915           10,065         28,020            10,905           10,055         28,020
- -                           ------        ------           ------         ------            ------           ------         ------
4                           12,155        11,229           10,539         28,020            11,188           10,498         28,020
- -                           ------        ------           ------         ------            ------           ------         ------
5                           12,763        11,553           10,978         28,020            11,455           10,880         28,020
- -                           ------        ------           ------         ------           -------           ------         ------
6                           13,401        11,887           11,427         28,020            11,702           11,242         28,020
- -                           ------        ------           ------         ------            ------           ------         ------
7                           14,071        12,231           11,886         28,020            11,924           11,579         28,020
- -                           ------        ------           ------         ------            ------           ------         ------
8                           14,775        12,586           12,356         28,020            12,111           11,881         28,020
- -                           ------        ------           ------         ------            ------           ------         ------
9                           15,513        12,953           12,838         28,020            12,256           12,141         28,020
- -                           ------        ------           ------         ------            ------           ------         ------
10                          16,289        13,331           13,331         28,020            12,345           12,345         28,020
- --                          ------        ------           ------         ------            ------           ------         ------

15                          20,789        15,839           15,839         28,020            11,870           11,870         28,020
- --                          ------        ------           ------         ------            ------           ------         ------
20                          26,533        18,851           18,851         28,020             6,570            6,570         28,020
- --                          ------        ------           ------         ------             -----            -----         ------
25                          33,864        22,465           22,465         28,020                 0                0              0
- --                          ------        ------           ------         ------                --               --         ------
30                          43,219        26,803           26,803         28,020                 0                0              0
- --                          ------        ------           ------         ------                 -                -              -

<FN>
*  These values reflect investment results using current cost of insurance
   rates.

** These values reflect investment results using guaranteed cost of insurance
   rates.
</TABLE>

THE HYPOTHETICAL INVESTMENT RESULTS SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS
ARE ILLUSTRATIVE  ONLY AND DO NOT REPRESENT PAST OR FUTURE  INVESTMENT  RESULTS.
THE NET DEATH BENEFIT,  ACCOUNT VALUE AND CASH SURRENDER  VALUE FOR A POLICY MAY
BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.

                 COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION

                               JOINT LIFE OPTION

          MALE, ISSUE AGE 65, FEMALE, ISSUE AGE 65, STANDARD RATE CLASS
                  $10,000 SINGLE PREMIUM FACE AMOUNT OF $28,020

           ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 12%

<TABLE>
<CAPTION>
                                        CURRENT         CHARGES*                         GUARANTEED        CHARGES**

                           Premiums
   End of               Accumulated                              Cash            Net                               Cash       Net
   Policy            at 5% Interest         Account         Surrender          Death           Account        Surrender       Death
    Year                   Per Year           Value             Value        Benefit             Value            Value     Benefit
    ----                   --------           -----             -----        -------             -----            -----     -------
<S>                          <C>             <C>               <C>            <C>               <C>
1                            10,500          10,894             9,994         28,020            10,894            9,994      28,020
- -                            ------          ------             -----         ------            ------            -----      ------
2                            11,025          11,855            10,980         28,020            11,855           10,980      28,020
- -                            ------          ------            ------         ------            ------           ------      ------
3                            11,576          12,891            12,041         28,020            12,890           12,040      28,020
- -                            ------          ------            ------         ------            ------           ------      ------
4                            12,155          14,020            13,330         28,020            14,003           13,313      28,020
- -                            ------          ------            ------         ------            ------           ------      ------
5                            12,763          15,250            14,675         28,020            15,202           14,627      28,020
- -                            ------          ------            ------         ------            ------           ------      ------
6                            13,401          16,591            16,131         28,020            16,497           16,037      28,020
- -                            ------          ------            ------         ------            ------           ------      ------
7                            14,071          18,052            17,707         28,020            17,898           17,553      28,020
- -                            ------          ------            ------         ------            ------           ------      ------
8                            14,775          19,644            19,414         28,020            19,417           19,187      28,020
- -                            ------          ------            ------         ------            ------           ------      ------
9                            15,513          21,380            21,265         28,020            21,071           20,956      28,020
- -                            ------          ------            ------         ------            ------           ------      ------
10                           16,289          23,272            23,272         28,020            22,881           22,881      28,020
- --                           ------          ------            ------         ------            ------           ------      ------

15                           20,789          36,796            36,796         38,636            36,117           36,117      37,923
- --                           ------          ------            ------         ------            ------           ------      ------
20                           26,533          58,104            58,104         61,009            56,914           56,914      59,760
- --                           ------          ------            ------         ------            ------           ------      ------
25                           33,864          91,846            91,846         96,438            88,578           88,578      93,007
- --                           ------          ------            ------         ------            ------           ------      ------
30                           43,219         145,551           145,551        147,007           138,764          138,764     140,151
- --                           ------         -------           -------        -------           -------          -------     -------

<FN>
*  These values reflect investment results using current cost of insurance
   rates.

** These values reflect investment results using guaranteed cost of insurance
   rates.
</TABLE>

THE HYPOTHETICAL INVESTMENT RESULTS SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS
ARE ILLUSTRATIVE  ONLY AND DO NOT REPRESENT PAST OR FUTURE  INVESTMENT  RESULTS.
THE NET DEATH BENEFIT,  ACCOUNT VALUE AND CASH SURRENDER  VALUE FOR A POLICY MAY
BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.    




                                     PART II

                           UNDERTAKING TO FILE REPORTS

     a. Subject to the terms and  conditions of Section 15(d) of the  Securities
and Exchange Act of 1934, the undersigned  registrant  hereby undertakes to file
with the  Securities and Exchange  Commission  such  supplementary  and periodic
information,  documents  and  reports  as  may be  prescribed  by  any  rule  or
regulation of the Commission  heretofore or hereafter  duly adopted  pursuant to
authority confined in that section.

     b. Pursuant to Investment  Company Act Rule 26(e), Cova Financial  Services
Life Insurance Company  ("Company")  hereby represents that the fees and charges
deducted under the Policy  described in the  Prospectus,  in the aggregate,  are
reasonable  in relation to the services  rendered,  the expenses  expected to be
incurred, and the risks assumed by the Company.

                                 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) asseted or 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  person 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.



                       CONTENTS OF REGISTRATION STATEMENT

The Registration Statement comprises the papers and documents:

     The  facing  sheet

     The  Prospectus  consisting  of  __  pages.

     Undertakings  to  file  reports.

     The  signatures.

     The  following  exhibits.

A.   Copies of all exhibits required by paragraph A of instructions for
     Exhibits  in  Form  N-8B-2.

     1.   Resolution of the Board of Directors of the Company*
     2.   Not Applicable
     3.a. Principal Underwriter's Agreement*
     3.b. Selling Agreement
     3.c. Schedules of Commissions
     4.   Not Applicable
     5.   Modified Single Premium Variable Life Insurance Policy*
     6.a. Articles of Incorporation of the Company*
     6.b. Bylaws of the Company*
     7.   Not Applicable
     8.   Not Applicable
     9.   Not Applicable
     10.  Application Form*
     11.  Powers of Attorney*

B.   Opinion and Consent of Counsel

C.   Consent of Actuary

D.   Consent of Independent Accountants

   * incorporated by reference to Registrant's Form S-6 (File No. 333-17963)
     electronically filed on December 16, 1996.


                                   SIGNATURES

As  required  by the  Securities  Act of 1933,  the  registrant  has caused this
registration  statement to be signed on its behalf by the undersigned  thereunto
duly  authorized  in the City of Oakbrook  Terrace and State of Illinois on this
20th day of March, 1997.

                                      COVA  VARIABLE  LIFE  ACCOUNT  ONE

                                      Registrant

                                 By:  COVA  FINANCIAL  SERVICES  LIFE

                                      INSURANCE  COMPANY

                                 By:  /S/ JEFFERY K. HOELZEL

                                      ______________________________

                                      Jeffery K. Hoelzel, Secretary

                                      COVA  FINANCIAL  SERVICES  LIFE
                                      INSURANCE  COMPANY

Attest:

/S/ J. ROBERT HOPSON              By:  /S/ JEFFERY K. HOELZEL
________________________               ______________________________
(Name)                                 Jeffery K. Hoelzel, Secretary

Vice President and Chief Actuary

________________________________
Title


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>
Lorry J. Stensrud*                       President and Director                        3/20/97
- ------------------                                                                     -------
Lorry J. Stensrud                                                                        Date

Leonard M. Rubenstein*                   Chairman of the Board and                     3/20/97
- ----------------------                   Director                                      -------  
Leonard M. Rubenstein                                                                    Date

J. Robert Hopson*                        Director                                      3/20/97
- -----------------                                                                     ---------
J. Robert Hopson                                                                         Date

William C. Mair*                         Controller and Director                       3/20/97
- -----------------------                                                                -------
William C. Mair                                                                          Date

/S/ JEFFERY K. HOELZEL                   Director                                      3/20/97
- ----------------------                                                                 -------
Jeffery K. Hoelzel                                                                       Date

- ----------------------                   Treasurer and Director                        --------
E. Thomas Hughes, Jr.                                                                    Date

Matthew P. McCauley*                     Director                                      3/20/97
- ----------------------                                                                 -------
Matthew P. McCauley                                                                      Date

John W. Barber*                          Director                                      3/20/97
- ----------------------                                                                 -------
John W. Barber                                                                           Date
</TABLE>

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



                               INDEX TO EXHIBITS

INDEX NO.                                                                 PAGE

EX-99.A3B.  Selling Agreement
EX-99.A3C.  Schedules of Commissions

EX-99.2.    Opinion and Consent of Counsel

EX-99.C1.     Consent of Independent Accountants

EX-99.C2.     Consent of Actuary

                                   SELLING AGREEMENT

     Agreement  dated  as of  __________________,  19____,  by  and  among  Cova
Financial  Services  Life  Insurance  Company,  a  Missouri  corporation  ("Life
Company");  Cova Life Sales  Company,  a Delaware  corporation  ("Distributor");
________________________,  ("Broker-Dealer")  and  ____________________________,
("Insurance Agent").

                                    RECITALS

A.   Pursuant to a  distribution  agreement with  Distributor,  Life Company has
     appointed  Distributor as the principal underwriter of the variable annuity
     contracts  identified in Schedule 1 to this Agreement at the time that this
     Agreement  is  executed,  and such  other  variable  annuity  contracts  or
     variable  life  insurance  contracts  that may be added to  Schedule 1 from
     time-to-time  in  accordance  with  Section  2(f) of this  Agreement.  Such
     contracts  together  with any fixed annuity  contracts  shown on Schedule 1
     shall be referred to herein as "Contracts".

B.   The parties to this Agreement desire that Broker-Dealer and Insurance Agent
     be authorized to solicit  applications for the sale of the Contracts to the
     general public subject to the terms and conditions set forth herein.

NOW, THEREFORE,  in consideration of the premises and of the mutual promises and
covenants hereinafter set forth, the parties agree as follows:

1.   ADDITIONAL DEFINITIONS

     (a)  Affiliate - With respect to a person,  any other  person  controlling,
          controlled by, or under common control with, such person.

     (b)  Agent  -  An   individual   associated   with   Insurance   Agent  and
          Broker-Dealer  who is  appointed  by Life  Company as an agent for the
          purpose of soliciting applications.

     (c)  NASD - The National Association of Securities Dealers, Inc.

     (d)  1933 Act - The Securities Act of 1933, as amended.
          --------

     (e)  1934  Act - The  Securities  and  Exchange  Act of 1934,  as  amended.
          --------

     (f)  1940 Act - The Investment Company Act of 1940, as amended.
          --------

     (g)  Premium - A payment made under a Contract to purchase  benefits  under
          such Contract.

     (h)  Prospectus - With respect to each  Contract,  the  prospectus for such
          Contract included within the Registration Statement for such Contract;
          provided, however, that, if the most recently filed prospectus,  filed
          pursuant  to Rule 497  under  the 1933 Act  subsequent  to the date on
          which the Registration  Statement  became  effective  differs from the
          prospectus  on file at the  time  the  Registration  Statement  became
          effective,  the term  "Prospectus"  shall  refer to the most  recently
          filed prospectus filed under Rule 497 from and after the date on which
          it shall have been filed.

     (i)  Registration  Statement  - With  respect  to each  Contract,  the most
          recent effective  registration  statement(s) filed with the SEC or the
          most recent effective post-effective amendment(s) thereto with respect
          to such Contract,  including financial statements included therein and
          all  exhibits  thereto.  There  may  be  more  than  one  Registration
          Statement  in effect at the time for a  Contract;  in such  case,  any
          reference to "the  Registration  Statement" for a Contract shall refer
          to  any  or  all,  depending  on  the  context,  of  the  Registration
          Statements for such Contract.

     (j)  SEC - The Securities and Exchange Commission.

     (k)  Service Center - Policy Service office:
          (i)    Fixed Products:  P.O. Box 295, Des Moines, IA  50301
          (ii)   Variable Products:  P.O. Box 10366, Des Moines, IA  50306
          (iii)  Express Mail Only:  1776 West Lakes Parkway, West Des Moines,
                 IA  50266

2.   AUTHORIZATION OF BROKER-DEALER AND INSURANCE AGENT

     (a)  Distributor hereby authorizes Broker-Dealer under the securities laws,
          and Life Company hereby authorizes and appoints  Insurance Agent under
          the insurance laws, each in a  non-exclusive  capacity,  to distribute
          the  Contracts.   Broker-Dealer   and  Insurance   Agent  accept  such
          authorization and appointment and shall use their best efforts to find
          purchasers for the Contracts, in each case acceptable to Life Company.

     (b)  Life Company shall notify Broker-Dealer and Insurance Agent in writing
          of all states and  jurisdictions  in which Life Company is licensed to
          sell the Contracts. Broker-Dealer and Insurance Agent acknowledge that
          no  territory  is  exclusively  assigned  hereunder,  and Life Company
          reserves the right in its sole  discretion to establish or appoint one
          or  more  agencies  in  any  jurisdiction  in  which  Insurance  Agent
          transacts business hereunder.

     (c)  Insurance  Agent  is  vested  under  this  Agreement  with  power  and
          authority  to  select  and  recommend   individuals   associated  with
          Insurance  Agent for  appointment as Agents of Life Company,  and only
          individuals  so  recommended  by Insurance  Agent shall become Agents,
          provided that Life Company  reserves the right in its sole  discretion
          to  refuse to  appoint  any  proposed  agent or,  once  appointed,  to
          terminate the same at any time with or without cause.

     (d)  Neither Broker-Dealer nor Insurance Agent shall expend or contract for
          the  expenditure  of the  funds  of Life  Company.  Broker-Dealer  and
          Insurance  Agent each shall pay all expenses  incurred by each of them
          in the performance of this Agreement,  unless  otherwise  specifically
          provided for in this Agreement or unless Life Company and  Distributor
          shall  have  agreed in advance in writing to share the cost of certain
          expenses.  Initial and renewal  state  appointment  fees for Insurance
          Agent and appointees of Insurance Agent as Agents of Life Company will
          be paid by Life Company  according to the terms set forth in the rules
          and  regulations as may be adopted by Life Company from  time-to-time.
          Neither  Broker-Dealer  nor Insurance  Agent shall possess or exercise
          any authority on behalf of Distributor or Life Company other than that
          expressly  conferred  on  Broker-Dealer  or  Insurance  Agent  by this
          Agreement. In particular, and without limiting the foregoing,  neither
          Broker-Dealer nor Insurance Agent shall have any authority,  nor shall
          either grant such authority to any Agent,  on behalf of Distributor or
          Life  Company:  to make,  alter or  discharge  any  Contract  or other
          contract  entered into  pursuant to a Contract;  to waive any Contract
          forfeiture provision; to extend the time of paying any Premiums; or to
          receive any monies or Premiums  from  applicants  for or purchasers of
          the  Contracts  (except for the sole purpose of  forwarding  monies or
          Premiums to Life Company).

     (e)  Broker-Dealer  and Insurance Agent  acknowledge  that Life Company has
          the  right  in its sole  discretion  to  reject  any  applications  or
          Premiums  received by it and to return or refund to an applicant  such
          applicant's Premium.

     (f)  Schedule 1 to this  Agreement may be amended by  Distributor  and Life
          Company in their sole  discretion  from  time-to-time to include other
          variable annuity contracts,  fixed annuity contracts, or variable life
          insurance contracts, or to delete contracts from the Schedule.

     (g)  Distributor  and  Life  Company  acknowledge  that  Broker-Dealer  and
          Insurance  Agent  are  each an  independent  contractor.  Accordingly,
          Broker-Dealer  and Insurance Agent are not obliged or expected to give
          full  time  and  energies  to the  performance  of  their  obligations
          hereunder,  nor are  Broker-Dealer  and  Insurance  Agent  obliged  or
          expected to represent Distributor or Life Company exclusively. Nothing
          herein contained shall constitute Broker-Dealer,  Insurance Agent, the
          Agents or any agents or  representatives of Broker-Dealer or Insurance
          Agent as employees of Distributor  or Life Company in connection  with
          solicitation of applications for the Contracts.

3.   LICENSING AND REGISTRATION OF BROKER-DEALER, INSURANCE AGENT AND AGENTS

     (a)  Broker-Dealer  represents  and  warrants  that  it is a  Broker-Dealer
          registered  with the SEC under  the 1934  Act,  and is a member of the
          NASD  in  good  standing.   Broker-Dealer  must,  at  all  times  when
          performing  its functions and fulfilling  its  obligations  under this
          Agreement,  be duly registered as a  Broker-Dealer  under the 1934 Act
          and as required by applicable law, in each state or other jurisdiction
          in which  Broker-Dealer  intends to perform its  functions and fulfill
          its obligations hereunder.

     (b)  Insurance  Agent  represents  and warrants  that it is a licensed life
          insurance  agent  where  required to solicit  applications.  Insurance
          Agent must, at all times when  performing its functions and fulfilling
          its  obligations  under this  Agreement,  be duly licensed to sell the
          Contracts in each state or other jurisdiction in which insurance Agent
          intends  to  perform  its  functions   and  fulfill  its   obligations
          hereunder.

     (c)  Broker-Dealer  shall ensure that no individual shall offer or sell the
          Contracts  on its behalf in any state or other  jurisdiction  in which
          the  Contracts  may  lawfully  be sold unless  such  individual  is an
          associated person of Broker-Dealer (as that term is defined in Section
          3(a)(18)  of the 1934 Act) and duly  registered  with the NASD and any
          applicable  state  securities  regulatory  authority  as a  registered
          person of Broker-Dealer  qualified to distribute the Contracts in such
          state or jurisdiction.  Broker-Dealer  shall be solely responsible for
          the  background  investigations  of  the  Agents  to  determine  their
          qualifications  and will provide Life Company upon request with copies
          of such investigations.

     (d)  Insurance  Agent shall ensure that no  individual  shall offer or sell
          the  Contracts  on  behalf  of  Insurance  Agent in any state or other
          jurisdiction  unless such individual is duly affiliated as an agent of
          Insurance  Agent,  duly  licensed  and  appointed  as an agent of Life
          Company, and appropriately licensed, registered or otherwise qualified
          to  offer  and  sell  the  Contracts  to be  offered  and sold by such
          individual  under the  insurance  laws of such state or  jurisdiction.
          Insurance Agent shall be responsible for  investigating the character,
          work  experience  and  background  of  any  proposed  agent  prior  to
          recommending  appointment as agent of Life Company. Upon request, Life
          Company  shall be  provided  with  copies of such  investigation.  All
          matters  concerning the licensing of any  individuals  recommended for
          appointment by Insurance  Agent under any applicable  state  insurance
          law  shall be a  matter  directly  between  Insurance  Agent  and such
          individual,  and the  Insurance  Agent shall furnish Life Company with
          proof  of  proper   licensing  of  such  individual  or  other  proof,
          reasonably  acceptable  to Life Company.  Broker-Dealer  and Insurance
          Agent shall  notify  Distributor  and Life  Company  immediately  upon
          termination of an Agent's  association with Broker-Dealer or Insurance
          Agent.

     (e)  Without  limiting the  foregoing,  Broker-Dealer  and Insurance  Agent
          represent that they are in compliance with the terms and conditions of
          letters   issued  by  the  Staff  of  the  SEC  with  respect  to  the
          non-registration  as a broker-dealer of an insurance agency associated
          with a registered broker-dealer. Broker-Dealer and the Insurance Agent
          shall  notify  Distributor  immediately  in writing  if  Broker-Dealer
          and/or  Insurance  Agent  fail to  comply  with  any  such  terms  and
          conditions  and shall take such measures as may be necessary to comply
          with any such terms and conditions.

4.   BROKER-DEALER AND INSURANCE AGENT COMPLIANCE

     (a)  Broker-Dealer  and Insurance  Agent hereby  represent and warrant that
          they are duly in  compliance  with all  applicable  federal  and state
          securities laws and regulations, and all applicable insurance laws and
          regulations.  Broker-Dealer  and Insurance  Agent each shall carry out
          their  respective   obligations  under  this  Agreement  in  continued
          compliance  with such  laws and  regulations.  Broker-Dealer  shall be
          responsible  for securities  training,  supervision and control of the
          Agents in connection with their  solicitation  activities with respect
          to  the  Contracts  and  shall  supervise   Agents'   compliance  with
          applicable  federal and state securities law and NASD  requirements in
          connection  with  such  solicitation  activities.   Broker-Dealer  and
          Insurance  Agent shall  comply,  and shall ensure that Agents  comply,
          with  the  rules  and  procedures  established  by Life  Company  from
          time-to-time,  and the rules set forth below,  and  Broker-Dealer  and
          Insurance Agent shall be solely responsible for such compliance.

     (b)  Broker-Dealer,  Insurance  Agent and Agents shall not offer or attempt
          to offer the Contracts,  nor solicit  applications  for the Contracts,
          nor  deliver  Contracts,  in any  state or  jurisdiction  in which the
          Contracts may not lawfully be sold or offered for sale.

     (c)  Broker-Dealer,   Insurance   Agent  and  Agents   shall  not   solicit
          applications for the Contracts  without  delivering the Prospectus for
          the Contracts,  the  then-currently  effective  prospectus(es) for the
          underlying  fund(s) and,  where  required by state  insurance law, the
          then-currently  effective statement of additional  information for the
          Contracts.

     (d)  Broker-Dealer,  Insurance  Agent and Agents  shall not  recommend  the
          purchase of a Contract  to an  applicant  unless  each has  reasonable
          grounds to believe that such purchase is suitable for the applicant in
          accordance  with,  among other things,  applicable  regulations of any
          state insurance commission, the SEC and the NASD.


     (e)  Insurance Agent shall return promptly to Life Company all receipts for
          delivered  Contracts,  all undelivered  contracts and all receipts for
          cancellation,  in accordance with the requirements established by Life
          Company and/or as required under state insurance law. Upon issuance of
          a Contract by Life Company and delivery of such  Contract to Insurance
          Agent,  Insurance  Agent shall  promptly  deliver such Contract to its
          purchaser.  For purposes of this provision  "promptly" shall be deemed
          to mean not later  than five (5)  calendar  days.  Life  Company  will
          assume that a Contract  will be delivered  by  Insurance  Agent to the
          purchaser of such Contract  within five (5) calendar days for purposes
          of determining when to transfer  premiums  initially  allocated to the
          Money Market Account  available under such Contracts to the particular
          investment  options  specified  by such  purchaser.  As a  result,  if
          purchasers  exercise the free-look  provisions  under such  Contracts,
          Broker-Dealer  shall  indemnify  Life Company for any loss incurred by
          Life Company that results from  Insurance  Agent's  failure to deliver
          such  Contracts to the  purchasers  within the  contemplated  five (5)
          calendar day period.

     (f)  In  the  event  that   Premiums  are  sent  to   Insurance   Agent  or
          Broker-Dealer,  rather than to the Service Center, Insurance Agent and
          Broker-Dealer shall promptly (and in any event, not later than two (2)
          business  days)  remit such  Premiums  to Life  Company at the Service
          Center.  Insurance  Agent and  Broker-Dealer  acknowledge  that if any
          Premium is held at any time by either of them,  such Premium  shall be
          held on behalf of the customer,  and Insurance Agent or  Broker-Dealer
          shall segregate such premium from their own funds and promptly (and in
          any event,  within two (2)  business  days) remit such Premium to Life
          Company.  All such  Premiums,  whether by check,  money order or wire,
          shall at all times be the property of Life Company.

     (g)  Neither Broker-Dealer nor Insurance Agent, nor any of their directors,
          partners, officers, employees, registered persons, associated persons,
          agents or affiliated  persons, in connection with the offer or sale of
          the Contracts,  shall give any information or make any representations
          or  statements,   written  or  oral,  concerning  the  Contracts,  the
          underlying   funds  or  fund  Shares,   other  than   information   or
          representations   contained  in  the   Prospectuses,   statements   of
          additional information and Registration  Statements for the Contracts,
          or a fund prospectus,  or in reports or proxy statements therefore, or
          in  promotional,  sales or advertising  material or other  information
          supplied and approved in writing by Distributor and Life Company.

     (h)  Broker-Dealer  and  Insurance  Agent  shall not use or  implement  any
          promotional,  sales or advertising  material relating to the Contracts
          without the prior written approval of Distributor and Life Company.

     (i)  Broker-Dealer  and Insurance Agent shall be solely  responsible  under
          applicable tax laws for the reporting of compensation paid to Agents.

     (j)  Broker-Dealer and Insurance Agent each represent that it maintains and
          shall maintain such books and records concerning the activities of the
          Agents as may be  required  by the SEC,  the NASD and any  appropriate
          insurance  regulatory  agencies that have jurisdiction and that may be
          reasonably required by Life Company. Broker-Dealer and Insurance Agent
          shall make such  books and  records  available  to Life  Company  upon
          written request.

     (k)  Broker-Dealer  and  Insurance  Agent  shall  promptly  furnish to Life
          Company or its authorized  agent any reports and information that Life
          Company  may  reasonably  request  for the  purpose  of  meeting  Life
          Company's   reporting  and  record  keeping   requirements  under  the
          insurance laws of any state,  under any  applicable  federal and state
          securities laws, rules and regulations, and the rules of the NASD.

     (l)  Broker-Dealer  shall  secure and maintain a fidelity  bond  (including
          coverage for larceny and embezzlement),  issued by a reputable bonding
          company, covering all of its directors, officers, agents and employees
          who have  access to funds of  Insurance  Company.  This bond  shall be
          maintained  at   Broker-Dealer's   expense  in  at  least  the  amount
          prescribed under the NASD Rules of Fair Practice.  Broker-Dealer shall
          upon  request   provide   Distributor   with  a  copy  of  said  bond.
          Broker-Dealer  shall also  secure and  maintain  errors and  omissions
          insurance  acceptable  to  Distributor  and  covering   Broker-Dealer,
          Insurance Agent and Agents.  Broker-Dealer hereby assigns any proceeds
          received  from a fidelity  bonding  company,  errors and  omissions or
          other  liability  coverage,  to  Distributor  or Life Company as their
          interests  may appear,  to the extent of their loss due to  activities
          covered by the bond, policy or other liability  coverage.  If there is
          any  deficiency  amount,  whether due to a  deductible  or  otherwise,
          Broker-Dealer shall promptly pay such amount on demand.  Broker-Dealer
          hereby indemnifies and holds harmless Distributor or Life Company from
          any  such  deficiency  and  from  the  costs  of  collection  thereof,
          including reasonable attorneys' fees.

5.   SALES MATERIALS

     (a)  During the term of this  Agreement,  Distributor and Life Company will
          provide  Broker-Dealer  and Insurance Agent,  without charge,  with as
          many copies of  Prospectuses  (and any supplements  thereto),  current
          fund  prospectus(es) (and any supplements  thereto),  and applications
          for the Contracts,  as Broker-Dealer or Insurance Agent may reasonably
          request.  Upon  termination  of  this  Agreement,   Broker-Dealer  and
          Insurance Agent will promptly return to Distributor any  Prospectuses,
          applications,  fund  prospectuses,  and other  materials  and supplies
          furnished by Distributor or Life Company to  Broker-Dealer,  Insurance
          Agent or the Agents.

     (b)  During the term of this Agreement, Distributor will be responsible for
          providing  and  approving  all  promotional,   sales  and  advertising
          material to be used by Broker-Dealer and Insurance Agent.  Distributor
          will file such materials or will cause such materials to be filed with
          the SEC,  the  NASD,  and/or  with  any  state  securities  regulatory
          authorities, as appropriate.

6.   COMMISSION AGREEMENT

     (a)  During the term of this Agreement,  Distributor and Life Company shall
          pay to Broker-Dealer  or Insurance  Agent, as applicable,  commissions
          and fees set forth in  Schedule 1 to this  Agreement.  The  payment of
          such commissions and fees shall be subject to the terms and conditions
          of this  Agreement  and those set forth on  Schedule  1.  Schedule  1,
          including  the  commissions  and fees  therein,  may be amended at any
          time, in any manner,  and without prior notice, by Distributor or Life
         Company. Any amendment to Schedule 1 will be applicable to any Contract
          for which any application or Premium is received by the Service Center
          on or  after  the  effective  date of such  amendment.  However,  Life
          Company  reserves  the right to amend such  Schedule  with  respect to
          subsequent  premiums  and renewal  commissions  and the right to amend
          such Schedule  pursuant to this subsection  even after  termination of
          this  Agreement.  Compensation  with respect to any Contract  shall be
          paid to  Insurance  Agent only for so long as  Insurance  Agent is the
          agent-of-record   and  maintains   compliance  with  applicable  state
          insurance laws and only while this Agreement is in effect.

     (b)  No  compensation  shall be payable,  and  Broker-Dealer  and Insurance
          Agent  agree  to  reimburse  Distributor  and  Life  Company  for  any
          compensation that may have been paid to Broker-Dealer, Insurance Agent
          or  any  Agents  in any of the  following  situations:  (i)  Insurance
          Company, in its sole discretion,  determines not to issue the Contract
          applied for;  (ii)  Insurance  Company  refunds the premiums  upon the
          applicant's  surrender  or  withdrawal  pursuant  to  any  "free-look"
          provision;  (iii)  Insurance  Company  refunds  the  premiums  paid by
          applicant  as a result of a complaint  by  applicant;  (iv)  Insurance
          Company  determines  that any person  soliciting an application who is
          required  to be  licensed  or any other  person  or  entity  receiving
          compensation for soliciting applications or premiums for the Contracts
          is not or was not duly  licensed  as an  insurance  agent;  or (v) any
          other situation listed on Schedule 1.

     (c)  Agents  shall  have no  interest  in this  Agreement  or  right to any
          commissions  to be paid by  Distributor  or Life  Company to Insurance
          Agent.  Insurance Agent shall be solely responsible for the payment of
          any commission or consideration of any kind to Agents. Insurance Agent
          shall  have no right to  withhold  or deduct any  commission  from any
          Premiums in respect of the  Contract  which it may collect  unless and
          only to the extent  that Life  Company  agrees in  writing,  to permit
          Insurance Agent to net its  commissions  against  Premiums  collected.
          Insurance  Agent shall have no interest  in any  compensation  paid by
          Life Company to  Distributor or any  affiliate,  now or hereafter,  in
          connection with the sale of any Contracts hereunder.

7.   TERM AND TERMINATION

          This  Agreement may not be assigned  except by written  consent of the
          parties hereto and shall continue for an indefinite  term,  subject to
          the  termination  by any party  hereto upon  thirty (30) days  advance
          written   notice  to  the  other   parties.   This   Agreement   shall
          automatically terminate upon its breach by any party hereto, or in the
          event the  Distributor  or  Broker-Dealer  ceases  to be a  registered
          broker-dealer,  a member of the NASD, or Insurance  Agent ceases to be
          properly  licensed  or  upon  the  filing  by  any  party  hereto  for
          protection  under  any  state or  federal  bankruptcy,  insolvency  or
          similar law.

8.   COMPLAINTS AND INVESTIGATIONS

          (a) Distributor, Life Company, Broker-Dealer and Insurance Agent shall
          cooperate  fully  in  any  insurance   regulatory   investigation   or
          proceeding  or  judicial  proceeding  arising in  connection  with the
          Contracts  marketed under this  Agreement.  In addition,  Distributor,
          Life Company,  Broker-Dealer and Insurance Agent shall cooperate fully
          in any securities  regulatory  investigation or proceeding or judicial
          proceeding   with  respect  to   Distributor,   Broker-Dealer,   their
          Affiliates and their agents, to the extent that such  investigation or
          proceeding  relates to the Contracts  marketed  under this  Agreement.
          Without limiting the foregoing:

          (i)  Broker-Dealer  and Insurance  Agent will be notified  promptly of
               any customer complaint or notice of any regulatory  investigation
               or proceeding or judicial  proceeding  received by Distributor or
               Life Company  with respect to Insurance  Agent or any Agent which
               may affect  the  issuance  of any  Contract  marketed  under this
               Agreement.

          (ii) Broker-Dealer   and   Insurance   Agent  will   promptly   notify
               Distributor and Life Company of any written customer complaint or
               notice of any regulatory  investigation or proceeding or judicial
               proceeding  received by Broker-Dealer or Insurance Agent or their
               Affiliates with respect to themselves,  their Affiliates,  or any
               Agent  in  connection  with  any  Contract  marketed  under  this
               Agreement or any activity in connection with any such Contract.

     (b)  In the  case  of a  customer  complaint,  Distributor,  Life  Company,
          Broker-Dealer and Insurance Agent will cooperate in investigating such
          complaint and any response by Broker-Dealer or Insurance Agent to such
          complaint  will be sent to  Distributor  and Life Company for approval
          not less than five (5)  business  days  prior to its being sent to the
          customer  or  regulatory  authority,  except  that  if a  more  prompt
          response is required,  the proposed  response shall be communicated by
          telephone or facsimile.

     (c)  The provisions of this Section 8 shall remain in full force and effect
          regardless of any termination of this Agreement.

9.   Modification of Agreement

          This  Agreement  supersedes  all  prior  agreements,  either  oral  or
          written, between the parties relating to the Contracts.

10.  INDEMNIFICATION

          (a)  Broker-Dealer and Insurance Agent,  jointly and severally,  shall
          indemnify  and hold  harmless  Distributor  and Life  Company and each
          person who controls or is associated with  Distributor or Life Company
          within the meaning of such terms under the  federal  securities  laws,
          and any officer, director, employee or agent of the foregoing, against
          any and all losses, claims,  damages or liabilities,  joint or several
          (including  any  investigative,  legal and other  expenses  reasonably
          incurred  in  connection  with,  and any  reasonable  amounts  paid in
          settlement of, any action,  suit or proceeding or any claim asserted),
          to which they or any of them may become  subject  under any statute or
          regulation,  at  common  law or  otherwise,  insofar  as such  losses,
          claims,  damages  or  liabilities  arise out of or are based  upon any
          actual or alleged:


          (i)  violation(s)  by  Broker-Dealer,  Insurance  Agent or an Agent of
               federal or state securities law or regulations,  insurance law or
               regulation(s), or any rule or requirement of the NASD;

          (ii) unauthorized  use of sales or advertising  material,  any oral or
               written  misrepresentations,  or  any  unlawful  sales  practices
               concerning the Contracts, by Broker-Dealer, Insurance Agent or an
               Agent;

          (iii)claims  by the  Agents  or other  agents  or  representatives  of
               Insurance  Agent  or  Broker-Dealer   for  commissions  or  other
               compensation or remuneration of any type;

          (iv) any failure on the part of Broker-Dealer,  Insurance Agent, or an
               Agent to submit Premiums or  applications to Life Company,  or to
               submit the correct amount of a Premium,  on a timely basis and in
               accordance with this Agreement;

          (v)  any failure on the part of Broker-Dealer,  Insurance Agent, or an
               Agent to  deliver  Contracts  to  purchasers  thereof on a timely
               basis as set forth in Section 4(e) of this Agreement; or

          (vi) a breach by  Broker-Dealer or Insurance Agent of any provision of
               this Agreement.

               This  indemnification  will be in addition to any liability which
               Broker-Dealer and Insurance Agent may otherwise have.

          (b)  Distributor  and  Life  Company,  jointly  and  severally,  shall
          indemnify and hold harmless Broker-Dealer and Insurance Agent and each
          person who controls or is associated with  Broker-Dealer  or Insurance
          Agent  within the meaning of such terms  under the federal  securities
          laws, and any officer,  director,  employee or agent of the foregoing,
          against any and all losses, claims,  damages or liabilities,  joint or
          several  (including  any  investigative,   legal  and  other  expenses
          reasonably  incurred in connection  with, and any  reasonable  amounts
          paid in  settlement  of, any action,  suit or  proceeding or any claim
          asserted),  to which they or any of them may become  subject under any
          statute or  regulation,  at common law or  otherwise,  insofar as such
          losses,  claims, damages or liabilities arise out of or are based upon
          a breach by  Distributor  or Life  Company  of any  provision  of this
          Agreement.  This  indemnification will be in addition to any liability
          which Distributor and Life Company may otherwise have.

          (c) After receipt by a party entitled to indemnification ("indemnified
          party")  under this  Section 10 of notice of the  commencement  of any
          action, if a claim in respect thereof is to be made against any person
          obligated   to  provide   indemnification   under   this   Section  10
          ("indemnifying   party"),  such  indemnified  party  will  notify  the
          indemnifying  party in writing of the commencement  thereof as soon as
          practicable  thereafter,  provided  that the omission to so notify the
          indemnifying  party will not relieve it from any liability  under this
          Section  10,  except to the  extent  that the  omission  results  in a
          failure  of  actual  notice  to  the   indemnifying   party  and  such
          indemnifying  party is damaged as a result of the failure to give such
          notice.  The indemnifying party will be entitled to participate in the
          defense  of the  indemnified  party  but such  participation  will not
          relieve such  indemnifying  party of the  obligation  to reimburse the
          indemnified  party for reasonable legal and other expenses incurred by
          such   indemnified   party  in  defending   himself  or  itself.   The
          indemnification  provisions  contained in this Section 10 shall remain
          operative in full force and effect,  regardless of any  termination of
          this Agreement.  A successor by law of Distributor or Life Company, as
          the  case  may  be,   shall  be  entitled  to  the   benefits  of  the
          indemnification provisions contained in this Section 10.

11.  RIGHTS, REMEDIES, ETC. ARE CUMULATIVE

          The rights,  remedies and obligations  contained in this Agreement are
          cumulative  and are in addition to any and all  rights,  remedies  and
          obligations,  at  law or in  equity,  which  the  parties  hereto  are
          entitled to under state and federal  laws.  Failure of either party to
          insist  upon  strict  compliance  with any of the  conditions  of this
          Agreement shall not be construed as a waiver of any of the conditions,
          but the same shall  remain in full force and effect.  No waiver of any
          of the  provisions  of this  Agreement  shall  be  deemed,  nor  shall
          constitute, a waiver of any other provisions,  whether or not similar,
          nor shall any waiver constitute a continuing waiver.

12.  NOTICES

          All notices hereunder are to be made in writing and shall be given:

<TABLE>
<CAPTION>
          <S>                                                  <C>
          IF TO DISTRIBUTOR, TO:                               IF TO LIFE COMPANY, TO:

          Cova Life Sales Company                              Cova Financial Services Life Insurance Company
          Attention:  Judy M. Drew, President                  Attention:  Judy M. Drew, Senior Vice President
          One Tower Lane                                       One Tower Lane 
          Suite 3000                                           Suite 3000
          Oakbrook Terrace, Illinois  60181-4644               Oakbrook Terrace, Illinois  60181-4644

          IF TO BROKER-DEALER, TO:                             IF TO INSURANCE AGENT, TO:

          XXXXXXXXXXXXXX                                       XXXXXXXXXXXXXXX
          XXXXXXXXXXXXXX                                       XXXXXXXXXXXXXXX
          XXXXXXXXXXXXXX                                       XXXXXXXXXXXXXXX
          XXXXXXXXXXXXXX                                       XXXXXXXXXXXXXXX
</TABLE>

         or such other address as such party may  hereafter  specify in writing.
         Each such notice to a party shall be either hand delivered, transmitted
         by  registered  or  certified  United  States mail with return  receipt
         requested or by express courier, and shall be effective upon delivery.

13.  INTERPRETATION, JURISDICTION, ETC.

         This  Agreement  constitutes  the whole  agreement  between the parties
         hereto with respect to the subject  matter  hereof,  and supersedes all
         prior  oral  or  written  understandings,  agreements  or  negotiations
         between the parties with respect to the subject matter hereof. No prior
         writings by or between the parties  hereto with  respect to the subject
         matter  hereof  shall be used by either  party in  connection  with the
         interpretation of any provision of this Agreement. This Agreement shall
         be construed  and its  provisions  interpreted  under and in accordance
         with the internal laws of the State of Illinois  without  giving effect
         to principles of conflict of laws.

14.  ARBITRATION

         Any  controversy or claim arising out of or relating to this Agreement,
         or the breach  hereof,  shall be settled by  arbitration  in accordance
         with  the  Commercial  Arbitration  Rules of the  American  Arbitration
         Association,  and judgment upon the award rendered by the arbitrator(s)
         may be entered in any court having jurisdiction thereof.

15.  SETOFFS; CHARGEBACKS

         Broker-Dealer and Insurance Agent hereby authorize Distributor and Life
         Company to set off from all amounts  otherwise payable to Broker-Dealer
         and Insurance Agent all liabilities of  Broker-Dealer,  Insurance Agent
         or Agent.  Broker-Dealer  and  Insurance  Agent  shall be  jointly  and
         severally  liable for the  payment  of all  monies  due to  Distributor
         and/or Life Company which may arise out of this  Agreement or any other
         agreement  between  Broker-Dealer,  Insurance  Agent and Distributor or
         Life  Company  including,  but not  limited to, any  liability  for any
         chargebacks or for any amounts advanced by or otherwise due Distributor
         or Life  Company  hereunder.  All  such  amounts  shall  be paid to the
         Distributor and Life Company within thirty (30) days of written request
         therefore.  Distributor  and Life Company do not waive any of its other
         rights to pursue  collection of any indebtedness  owed by Broker-Dealer
         or Insurance Agent or its Agents to Distributor or Life Company. In the
         event Distributor or Life Company initiates legal action to collect any
         indebtedness   of   Broker-Dealer,   Insurance  Agent  or  its  Agents,
         Broker-Dealer and Insurance Agent shall reimburse  Distributor and Life
         Company  for  reasonable  attorney  fees  and  expenses  in  connection
         therewith.  This  provision  shall  remain  in full  force  and  effect
         regardless of any termination of this Agreement.

16.  HEADINGS

         The  headings  in  this  Agreement  are  included  for  convenience  of
         reference  only and in no way define or delineate any of the provisions
         hereof or otherwise affect their construction or effect.

17.  COUNTERPARTS

         This  Agreement  may be executed in two or more  counterparts,  each of
         which taken together shall constitute one and the same instrument.

18.  SEVERABILITY

         This is a severable Agreement.  In the event that any provision of this
         Agreement would require a party to take action prohibited by applicable
         federal or state law or prohibit a party from taking action required by
         applicable  federal  or  state  law,  then it is the  intention  of the
         parties  hereto  that such  provision  shall be  enforced to the extent
         permitted under the law, and, in any event,  that all other  provisions
         of this  Agreement  shall remain valid and duly  enforceable  as if the
         provision at issue had never been part hereof.

IN WITNESS  WHEREOF,  the parties  hereto have caused this  Agreement to be duly
executed as of the day and year first above written.


                                                   COVA FINANCIAL SERVICES
                                                    LIFE INSURANCE COMPANY


Date:_________________                   By:____________________________________
                                         Judy M. Drew, Senior Vice President

                                                    COVA LIFE SALES COMPANY


Date:_________________                   By:____________________________________
                                         Patricia E. Gubbe, First Vice President

                                                     XXXXXXXXXXXX
                                                     Broker-Dealer

Date:_________________                   By:____________________________________
                                                       Signature

                                          ______________________________________
                                                       Print Name

                                          ______________________________________
                                                         Title

                                                      XXXXXXXXXXXX
                                                     Insurance Agent

Date:_________________                   By:____________________________________
                                                       Signature

                                            ____________________________________
                                                       Print Name

                                            ____________________________________
                                                         Title

                  
                            MODIFIED SINGLE PREMIUM
                         VARIABLE LIFE INSURANCE POLICY

                             SCHEDULE OF COMMISSIONS

This Schedule of Commissions is a part of the Addendum to Selling  Agreement for
the  Distribution  of  Registered  Contracts.  It is  subject  to the  terms and
conditions of the Selling Agreement. In no event shall the Company be liable for
the payment of any commission with respect to any  solicitation  made, in whole,
or in part, by any person not appropriately licensed and registered prior to the
commencement of such solicitation.

For  Contracts  issued by the Company,  commissions  will be paid to the General
Agent on standard variable contracts in the amounts set forth below for purchase
payments accepted by the Company.

                           POLICY FORM SERIES CL-1020
                           --------------------------

<TABLE>
<CAPTION>
    FOR AGES 0-80
        Base                   Persistency
       Commission                  Bonus             Years
       ----------              -----------           -----
        <S>                    <C>                   <C>                <C>
        5.50%                                                           Per purchase payment

                                 .25%                 2 - 9             On an annual basis, of contract values attributable
                                                                        to Contracts serviced by the General Agent.  The
                                 .40%                 10 & after        Persistency Bonus is to be calculated and paid at
                                                                        the contract anniversary.
</TABLE>

<TABLE>
<CAPTION>
     FOR AGES 81-85
        Base                   Persistency
       Commission                  Bonus             Years
       ----------              -----------           -----
        <S>                    <C>                   <C>                <C>
        3.00%                                                           Per purchase payment
                                 .25%                 2 - 9             On an annual basis, of contract values attributable
                                                                        to Contracts serviced by the General Agent.  The
                                 .40%                 10 & after        Persistency  Bonus is to be calculated and paid at
                                                                        the contract anniversary.
</TABLE>

<TABLE>
<CAPTION>
   FOR AGES 86-90
        Base                   Persistency
       Commission                  Bonus             Years
       ----------              -----------           -----
       <S>                     <C>                   <C>                <C>
        1.50%                                                           Per purchase payment
                                 .25%                 2 - 9             On an annual basis, of contract values attributable
                                                                        to Contracts serviced by the General Agent.  The
                                 .40%                 10 & after        Persistency  Bonus is to be calculated and paid at
                                                                        the contract anniversary.
</TABLE>


Recapture of Base Commission: In the event that the Company refunds any purchase
payment for any reason during the year following a purchase payment, the General
Agent  agrees to return to the Company or, in the  absence of such  return,  the
Company will charge back to the recipient of the commission, one hundred percent
(100%) of the  commission  if the refund  takes  place  within the first six (6)
months  of  receipt  of the  purchase  payment  or  fifty  percent  (50%) of the
commission  if the refund  takes  place  within the second six (6) months  after
receipt of the purchase payment.

(04/01/97)

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

March 21, 1997

Board  of  Directors
Cova  Financial  Services  Life
   Insurance  Company
One  Tower  Lane
Suite  3000
Oakbrook  Terrace,  IL  60181-4644

RE:    Opinion of Counsel  -  Cova Variable Life Account One
       -----------------------------------------------------
Gentlemen:

You have requested our Opinion of Counsel in connection with the filing with the
Securities  and Exchange  Commission  pursuant to the Securities Act of 1933, as
amended, of a Registration Statement on Form S-6 for the Modified Single Premium
Variable Life Insurance  Policies to be issued by Cova  Financial  Services Life
Insurance Company and its separate account, Cova Variable Life 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 Life 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 premiums  paid by an Owner  pursuant to a Policy
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
Policy.

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 Prospectus which forms a part of the Registration Statement.

Sincerely,

BLAZZARD,  GRODD  &  HASENAUER,  P.C.

By:  /S/  LYNN  KORMAN  STONE
     -----------------------------
          Lynn  Korman  Stone

                 CONSENT OF INDEPENDENT ACCOUNTANTS

The Board of Directors of Cova Financial Services Life Insurance Company

We consent to the use of our reports included herein and to the reference
to our firm under the heading "Experts" in the prospectus.

                                               KPMG PEAT MARWICK LLP




St. Louis, Missouri
March 20, 1997

                  
                           ACTUARIAL OPINION AND CONSENT


This opinion is furnished in connection with the  registration of the individual
modified single premium variable universal life policy of the Cova Variable Life
Account One, file numbers 333-17963 and 811-07971.

I am familiar with the terms of the Registration  Statement and the accompanying
exhibits.  The prospectus  included in the Registration  Statement describes the
policy issued by Cova. In my professional opinion:

1.       The charges on the policy are  reasonable in relation to industry norms
         and in  relation  to the  expenses  expected  to be incurred by Cova in
         connection   with  this   policy.   There  are   policy   charges   for
         administration,  Federal taxes,  premium taxes, cost of insurance,  and
         mortality and expense risk. The Surrender Charge is the only sales load
         charge in the policy. This charge is a declining scale over the first 9
         policy years, starting at a maximum of 7.5% of premium.

2.       The  illustrations  of accumulated  premium,  death  benefits,  account
         values,  and cash  surrender  values that appear in the  prospectus are
         consistent  with the  provisions  of the  policy,  and are based on the
         assumptions stated in the accompanying text.

3.       The illustrations  show values on both a current basis and a guaranteed
         basis. The only charge that is on a current and guaranteed basis is the
         cost of insurance charge,  all other charges are identical on a current
         and guaranteed basis. The current illustration uses the current cost of
         insurance  charges  that are  currently  assessed by the  company.  The
         guaranteed illustration uses the maximum cost of insurance charges that
         could be assessed at any future date during the lifetime of a policy.

4.       The specific  ages,  sex, rate class,  and the premium  amounts used in
         these  illustrations are  representative of the typical purchasers that
         Cova expects will purchase the product.  These characteristics have not
         been  selected  so as to make the  relationship  between  premiums  and
         benefits look more favorable in these specific  instances than it would
         for prospective purchasers with different characteristics.

I hereby consent to the use of this opinion as an Exhibit to the registration.


                                                /s/ J. ROBERT HOPSON
                                           --------------------------------
                                              J. Robert Hopson, FSA, MAAA
                                           Senior Vice President & Chief Actuary


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