COVA VARIABLE LIFE ACCOUNT ONE
485BPOS, 1998-04-29
Previous: CORSAIR COMMUNICATIONS INC, DEF 14A, 1998-04-29
Next: DELTEK SYSTEMS INC, DEF 14A, 1998-04-29



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

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                        POST-EFFECTIVE AMENDMENT NO. 2      

                                       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  Frances S. Cook
    Blazzard, Grodd & Hasenauer, P.C.       First Vice President and
    P.O. Box 5108                           Associate Counsel
    Westport, CT 06881                      Cova Financial Services
    (203) 226-7866                          Life Insurance Company
                                            One Tower Lane, Suite 3000
                                            Oakbrook Terrace, IL 60181-4644
   
    It is proposed that this filing will become effective (check appropriate
    box):

         _____  immediately upon filing pursuant to paragraph (b), or
         __X__  on May 1, 1998 pursuant to paragraph (b), or
         _____  60 days after filing pursuant to paragraph (a)(1), or
         _____  on (date) pursuant to paragraph (a)(1) of Rule 485.
    
    If appropriate, check the following:

         _____  This post-effective amendment designates a new effective date
    for a previously filed post-effective amendment.

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:

         _____ Check box if it is proposed that this filing will become 
    effective on (date) and (time) pursuant to Rule 487.

       
                        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 twelve  (12)  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.    

  COVA SERIES TRUST:

       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
           Mid-Cap Value
           Large Cap Research
           Developing Growth
           Lord Abbett Growth and Income
    
  LORD ABBETT SERIES FUND, INC.:

       MANAGED BY LORD, ABBETT & CO.
           Growth and Income

  GENERAL AMERICAN CAPITAL COMPANY:

       MANAGED BY CONNING ASSET
       MANAGEMENT COMPANY

           Money Market
   
Please  read this  prospectus  before  investing  and keep it on file for future
reference.  It contains  important  information  about the Cova Modified  Single
Premium Variable Life Insurance Policy.  The SEC maintains a Web site
(http://www.sec.gov) that contains material incorporated by reference and other
information regarding registrants that file electronically with the SEC.    

   
INVESTMENT IN A VARIABLE LIFE INSURANCE POLICY IS SUBJECT TO RISKS, INCLUDING 
THE POSSIBLE LOSS OF PRINCIPAL.  THE POLICIES ARE NOT DEPOSITS OR OBLIGATIONS
OF, OR GUARANTEED OR ENDORSED BY, ANY FINANCIAL INSTITUTION AND ARE NOT
FEDERALLY INSURED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION, THE FEDERAL
RESERVE BOARD OR ANY OTHER AGENCY.    

THESE  SECURITIES  HAVE NOT BEEN APPROVED OR  DISAPPROVED  BY THE SECURITIES AND
EXCHANGE  COMMISSION 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.

       
   
May 1, 1998.    



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                                         
      Executive Officers and Directors of Cova            
      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  -- 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 Fund 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 twelve (12) 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
  Mid-Cap Value
  Large Cap Research
  Developing Growth
  Lord Abbett 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
investment 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 annual charges range from .205% to 1.10%.

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  declines
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.  A decrease in Account Value
may decrease the death  benefit,  but the death  benefit will never be less than
the Face  Amount (so long as the  Policy  remains  in  force).  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  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
Fund. 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;

*    supplement retirement income; and

*    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 Fund  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
     consecutive  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 twelve (12) 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 total  $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  is 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 Fund.  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 Fund 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 Fund is called the Policy Date. The
money will stay in the Money Market Fund 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 and the policy  maintenance  fee. 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  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 twelve (12)  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 PORTFOLIOS:

   Bond Debenture Portfolio
   Mid-Cap Value Portfolio
   Large Cap Research Portfolio
   Developing Growth Portfolio
   Lord Abbett Growth and Income Portfolio
    
LORD ABBETT SERIES FUND, INC.

Lord Abbett Series Fund,  Inc. 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 Fund    
   
TRANSFERS
You can transfer money among the twelve (12) 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 Fund 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 Fund  (or the  amount
required to  complete  your  program,  if more) in order to  participate  in the
Dollar Cost Averaging Program. There is no additional charge for this feature.
    
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. There is no additional  charge for this feature.  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  compensates Cova for insurance  coverage
provided during the month.

The  guaranteed  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  pro  rata  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:

 Policy       Surrender          Policy        Surrender
 Year         Charge             Year          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%


NURSING HOME WAIVER
If you or the joint owner, if any, are confined in a qualifying  facility for 90
consecutive  days or more and if the  confinement  begins  during  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.  There is no additional  charge
for this feature.

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:

              Deferred                         Deferred
Policy        Premium            Policy        Premium
 Year         Tax Charge         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%

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.

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

                                                                                  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%
       Mid-Cap Value (3)                          1.00%             - -                .10%                    1.10%
       Large Cap Research (3)                     1.00%             - -                .10%                    1.10%
       Developing Growth (3)                       .90%             - -                .10%                    1.00%
       Lord Abbett Growth and Income (5)           .65%             - -                .10%                     .75%
- ------------------------------------------------------------------------------------------------------------------------------------

LORD ABBETT SERIES FUND, INC.
Managed by Lord, Abbett & Co.
       Growth and Income (4)                       .50%            .07%                .02%                     .59%
- ------------------------------------------------------------------------------------------------------------------------------------

GENERAL AMERICAN CAPITAL COMPANY
Managed by Conning Asset
Management Company
       Money Market                                .205%            - -                .00%                     .205%
- ------------------------------------------------------------------------------------------------------------------------------------
<FN>
(1) Since August 20, 1990, Cova has been  reimbursing the investment  portfolios
of Cova Series Trust for all operating  expenses  (exclusive  of the  management
fees) in excess of approximately  .10%.  Absent the expense  reimbursement,  the
percentages  shown for total 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) Annualized.  The Portfolio commenced regular investment  operations on April
2, 1996.

(3) Estimated. The Portfolio commenced regular investment operations on November
3, 1997.

(4) 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.  For the year ending December 31, 1998, the 12b-1 fees
are estimated to be .15%.

(5) Estimated.  The Portfolio has not yet commenced regular investment operations.
</FN>
</TABLE>
    

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 (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.

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 and
accrued loan interest will reduce the amount of Cash Value.  It will also reduce
the amount payable at death because  outstanding loans and accrued loan interest
are deducted from the death benefit.

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 notifying  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 partial  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, unless you specify otherwise.

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. If there are joint insureds, both insureds must be alive.

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

Cova is  licensed to do  business  in the  District  of Columbia  and all states
except 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  up to
 .25% for years two through nine which  increases up to .40% in year 10 or later.
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  is  not  reasonably   practicable  or  Cova  cannot
     reasonably value the shares of the investment portfolios;

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

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 $300 billion
of life insurance in force and  approximately $24 billion in assets. It provides
life and health insurance,  retirement plans, and related financial  services to
individual and groups.    
       

<TABLE>
<CAPTION>

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:

                               PRINCIPAL OCCUPATION DURING
NAME                           THE PAST 5 YEARS
- ----                           ----------------

<S>                     <C>
John W. Barber***       Director of Cova, First Cova Life Insurance  Company (FCLIC)
                        and Cova Financial Life  Insurance  Company  (CFLIC) - June,
                        1995 to present;  Vice  President and  Controller of General
                        American - December, 1984 to present; President and Director
                        of Equity Intermediary Company - October, 1988 to present.
                
Frances S. Cook*        First Vice President and Associate General Counsel of Cova -
                        July,  1997 to present,  prior  thereto Vice  President  and
                        Assistant  General  Counsel  1996  to  1997,  prior  thereto
                        Assistant General Counsel 1993 to 1997;  Secretary of CFLIC,
                        Cova and FCLIC - 1997 to present;  First Vice  President  of
                        Cova Life Management Company (CLMC) - July, 1997 to present,
                        prior thereto Vice President and Assistant  General  Counsel
                        1996 to 1997, prior thereto  Assistant  General Counsel 1993
                        to 1997;  Secretary of Cova Investment Advisory  Corporation
                        (Advisory)  - 1997 to present;  Assistant  Secretary of Cova
                        Life Sales Company (CLSC) - 1993 to present.

Connie A. Doern****     Vice  President  of Cova and CFLIC - 1997 to present,  prior
                        thereto  Assistant Vice  President  from 1990 to 1996;  Vice
                        President  of  FCLIC  -  1997  to  present,   prior  thereto
                        Assistant Vice  President from 1993 to 1996;  Vice President
                        of J&H/KVI - 1989 to present.
                
Judy M. Drew*           Vice  President  of Cova and 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 CLSC - 1988 to
                        present.
                 
Patricia E. Gubbe*      Vice  President  of Cova and 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 and 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.
                      
J. Robert Hopson*       Vice President, Chief Actuary and Director of Cova and 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 and CFLIC - June,  1995 to
                        present;  Treasurer  of  FCLIC  -  June,  1995  to  present;
                        Corporate  Actuary  and  Treasurer  of  General  American  -
                        October, 1994 to present. Formerly, Executive Vice President
                        - Group Pensions General American - 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  Advisers Inc.,  White Oak
                        Royalty  Company,   Walnut  Street  Funds,   Inc.,  and  RGA
                        Reinsurance Company - October, 1994 to present.
                        
Douglas E. Jacobs*      Vice President of Cova, CFLIC and CLMC - 1985 to present.
                        
Lisa O. Kirchner****    Vice  President  of Cova - 1997 to  present,  prior  thereto
                        Assistant Vice  President from 1990 to 1996;  Vice President
                        of CFLIC - 1997 to present,  prior  thereto  Assistant  Vice
                        President from 1988 to 1996;  Vice President of FCLIC - 1997
                        to present, prior thereto Assistant Vice President from 1993
                        to 1996; Vice President of J&H/KVI - 1985 to present.
                        
Richard A. Liddy**      Chairman of the Board of  Directors of Cova,  CFLIC,  FCLIC,
                        CLMC,  Advisory and Cova Investment  Allocation  Corporation
                        (Allocation)  -  April,  1997 to  present;  Chairman  of the
                        Board,  President  and Chief  Executive  Officer  of General
                        American  - May,  1992 to  present;  Mr.  Liddy  also  holds
                        various positions with the General American  subsidiaries as
                        follows:  Chairman  of the Board and  President  of  General
                        American Mutual Holding Company,  GenAmerica Corporation and
                        General American  Holding Company;  Chairman of the Board of
                        Security Equity Life Insurance Company, Conning Corporation,
                        The Walnut  Street Funds,  Inc.,  General  American  Capital
                        Company,  Reinsurance  Group  of  America,  Inc.,  RGA  Life
                        Reinsurance Company of Canada, and RGA Reinsurance Company.
                      
William C. Mair*        Vice President, Controller and Director of Cova from 1995 to
                        present, prior thereto Vice President, Controller, Treasurer
                        and Director.  Vice  President,  Controller  and Director of
                        CFLIC from 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
                        Cova Series Trust - 1996 to present.
                    
Matthew P. McCauley**   Assistant  Secretary and Director of Cova, CFLIC and FCLIC -
                        June,  1995 to present;  Associate  General Counsel and Vice
                        President  of  General  American  - 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  and  Walnut  Street  Securities,  Inc.
                        Secretary to the Walnut Street Funds, Inc.
                        
Mark E. Reynolds*       Executive  Vice  President of Cova and CFLIC - May,  1997 to
                        present;  Executive  Vice  President and Director of FCLIC -
                        May,  1997 to present;  Executive  Vice  President of CLMC -
                        May, 1997 to present;  Executive Vice President and Director
                        of Advisory -  December,  1996 to  present;  Executive  Vice
                        President  and Director of  Allocation  - December,  1996 to
                        present.
                     
Leonard M. Rubenstein** Director of Cova, CFLIC, FCLIC, and CLMC - January,  1996 to
                        present;  Director of Advisory and  Allocation  from 1995 to
                        present;  Executive  Vice  President and Director of General
                        American  - 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 of 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 and CFLIC - 1985 to  present;  Vice
                        President of CLMC - 1989 to present.
                            
John W. Schaus*         Vice  President  of Cova and CFLIC - 1988 to  present;  Vice
                        President of CLMC - 1989 to present.
                           
Lorry J.  Stensrud*     President and Director of Cova,  CFLIC,  FCLIC and CLMC from
                        June,  1995  to  present,   prior  thereto   Executive  Vice
                        President;  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 Cova Series Trust -
                        1996 to present.
                       
Peter L. Witkewiz****   Vice President of Cova, CFLIC and FCLIC - 1993 to present.
                       
Kent R.  Zimmerman**    Assistant  Treasurer  of  Cova  and  CFLIC  - May,  1996  to
                        present;  Assistant  Treasurer  of CLMC - 1996  to  present;
                        Second Vice President of General American - 1997 to present,
                        prior thereto Vice  President of General  American - 1992 to
                        1997. Mr. Zimmerman holds various positions with the General
                        American subsidiaries - Assistant Treasurer, Security Equity
                        Life  Insurance  Company,  Paragon Life  Insurance  Company,
                        General   Life   Insurance   Company  of  America   and  RGA
                        Reinsurance Co.
                        
*    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

**** Business Address:  J&H/KVI, 1776 West Lakes Parkway, West Des Moines, IA 50266
</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/directors  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. 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 premium payments to be received will be considered. Per
     Policy sales expenses are likely to be less on larger premium 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 pro rated 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
advisers.

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 regulations 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.

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 or her
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 investment
portfolios.  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  balance  sheets of Cova as of December 31, 1997 and 1996, and
the related consolidated  statements of income,  shareholder's  equity, and cash
flows for the years ended  December 31, 1997 and 1996, and the periods from June
1, 1995 to  December  31, 1995 and  January 1, 1995 to May 31,  1995,  have been
included  herein  in  reliance  upon  the  report  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.  The report of
KPMG Peat Marwick LLP covering  Cova's  financial  statements  referred to above
contains  an  explanatory  paragraph  stating  that  as a  result  of  its  1995
acquisition,  the consolidated  financial information for the periods subsequent
to the  acquisition  is presented on a different  cost basis than for the period
prior to the acquisition and, therefore, is not comparable.
    


FINANCIAL STATEMENTS
There are no financial  statements for the Separate  Account  because it has 
only recently commenced operations.



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

Consolidated Financial Statements

December 31, 1997, 1996, and 1995

(With Independent Auditors' Report Thereon)



                          INDEPENDENT AUDITORS' REPORT

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

     We have  audited  the  accompanying  consolidated  balance  sheets  of Cova
     Financial  Services Life Insurance Company and subsidiaries (a wholly owned
     subsidiary of Cova  Corporation)  (the Company) as of December 31, 1997 and
     1996,  and the related  consolidated  statements  of income,  shareholder's
     equity,  and cash flows for the years ended December 31, 1997 and 1996, and
     the period from June 1, 1995 to December 31, 1995 (Successor periods),  and
     the period from January 1, 1995 to May 31, 1995 (Predecessor period). 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, 1997 and 1996, 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 Predecessor  consolidated  financial
     statements present fairly, in all material  respects,  the results of their
     operations and their cash flows for the Predecessor  period   in conformity
     with generally accepted accounting principles.

     As discussed in note 1 to the consolidated financial statements,  effective
     June 1, 1995, the predecessor to Cova Corporation,  a subsidiary of General
     American Life Insurance  Company,  acquired all of the outstanding stock of
     Cova Financial  Services Life Insurance  Company in a business  combination
     accounted  for  as  a  purchase.  As  a  result  of  the  acquisition,  the
     consolidated  financial  information  for  the  periods  subsequent  to the
     acquisition is presented on a different cost basis than that for the period
     prior to the acquisition and, therefore, is not comparable.


     Chicago, Illinois
     March 5, 1998



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

Consolidated Balance Sheets

December 31, 1997 and 1996

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

                              ASSETS                                                         1997         1996
- -------------------------------------------------------------------------------------------------------------------
                                                                                              (in thousands)

Investments:

    Debt securities available for sale, at fair value (cost of

<S>                                                                                    <C>                 <C>    
       $1,269,362 in 1997 and $952,824 in 1996)                                        $    1,280,247      949,611
    Mortgage loans, net of allowance for potential loan loss
       of $237 in 1997 and $88 in 1996                                                        348,206      244,103
    Policy loans                                                                               24,228       22,336
    Short-term investments, at fair value                                                       -            4,404
- -------------------------------------------------------------------------------------------------------------------

Total investments                                                                           1,652,681    1,220,454
- -------------------------------------------------------------------------------------------------------------------

Cash and cash equivalents - interest-bearing                                                   12,910       38,322
Cash - noninterest-bearing                                                                      3,666        5,501
Receivable from sale of securities                                                              1,870        1,064
Accrued investment income                                                                      20,602       15,011
Deferred policy acquisition costs                                                              84,326       49,833
Present value of future profits                                                                41,486       46,389
Goodwill                                                                                       19,717       20,849
Federal and state income taxes recoverable                                                      -            1,461
Deferred tax benefits, net                                                                      7,933       13,537
Receivable from OakRe                                                                       1,544,567    1,973,813
Reinsurance receivables                                                                         9,293        3,504
Other assets                                                                                    2,184        2,205
Separate account assets                                                                     1,108,125      641,871
- -------------------------------------------------------------------------------------------------------------------

Total assets                                                                           $    4,509,360    4,033,814
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


See accompanying notes to consolidated financial statements.

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

Consolidated Balance Sheets

December 31, 1997 and 1996

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

        LIABILITIES AND SHAREHOLDER'S EQUITY                                                1997         1996
- ------------------------------------------------------------------------------------------------------------------
                                                                                             (in thousands)

Liabilities:

<S>                                                                                   <C>               <C>      
    Policyholder deposits                                                             $    3,098,287    3,135,325
    Future policy benefits                                                                    38,361       32,342
    Payable on purchase of securities                                                          7,261       15,978
    Federal and state income taxes payable                                                     1,312        -
    Accounts payable and other liabilities                                                    21,912       19,764
    Future purchase price payable to OakRe                                                    12,173       16,051
    Guaranty fund assessments                                                                  9,700       12,409
    Separate account liabilities                                                           1,107,816      626,901
- ------------------------------------------------------------------------------------------------------------------

Total liabilities                                                                          4,296,822    3,858,770
- ------------------------------------------------------------------------------------------------------------------


Shareholder's equity:

    Common stock, $2 par value.  Authorized
       5,000,000 shares; issued and outstanding

       2,899,446 shares in 1997 and 1996                                                       5,799        5,799
    Additional paid-in capital                                                               191,491      166,491
    Retained earnings                                                                         12,516        3,538
    Net unrealized appreciation (depreciation)

       on securities, net of tax                                                               2,732         (784)
- ------------------------------------------------------------------------------------------------------------------

Total shareholder's equity                                                                   212,538      175,044
- ------------------------------------------------------------------------------------------------------------------

Total liabilities and shareholder's equity                                            $    4,509,360    4,033,814
- ------------------------------------------------------------------------------------------------------------------
</TABLE>



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

Consolidated Statements of Income

Years ended December 31, 1997, 1996, and 1995

- ---------------------------------------------------------------------------------------------------------------------------
                                                                                 The Company                  Predecessor
                                                                 ----------------------------------------------------------
                                                                                         Seven months         Five months
                                                                                             ended               ended
                                                                                         December 31,           May 31,
                                                                    1997       1996        1995                 1995
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                      (in thousands)

Revenues:

<S>                                                            <C>               <C>             <C>               <C>  
    Premiums                                                   $      9,368      3,154           921               1,097
    Net investment income                                           111,661     70,629        24,188              92,486
    Net realized gains (losses) on sales of

       investments                                                      563        472         1,324             (12,414)
    Separate account fees                                            12,455      7,205         2,957               1,818
    Other income                                                      2,400      1,320           725               1,037
- ---------------------------------------------------------------------------------------------------------------------------

Total revenues                                                      136,447     82,780        30,115              84,024
- ---------------------------------------------------------------------------------------------------------------------------

Benefits and expenses:

    Interest on policyholder deposits                                81,129     50,100        17,706              97,867
    Current and future policy benefits                               11,496      5,130         1,785               1,830
    Operating and other expenses                                     19,208     14,573         7,126              12,777
    Amortization of purchased

       intangible assets                                              3,668      2,332         3,030               -
    Amortization of deferred acquisition
       costs                                                          6,307      4,389           100              11,157
- ---------------------------------------------------------------------------------------------------------------------------

Total benefits and expenses                                         121,808     76,524        29,747             123,631
- ---------------------------------------------------------------------------------------------------------------------------

Income (loss) before income taxes                                    14,639      6,256           368             (39,607)
- ---------------------------------------------------------------------------------------------------------------------------

Income tax expense (benefit):

    Current                                                           1,951      1,740         1,011             (16,404)
    Deferred                                                          3,710        915          (580)              6,340
- ---------------------------------------------------------------------------------------------------------------------------

Total income tax expense (benefit)                                    5,661      2,655           431             (10,064)
- ---------------------------------------------------------------------------------------------------------------------------

Net income (loss)                                              $      8,978      3,601           (63)            (29,543)
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>


See accompanying notes to consolidated financial statements.




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

Consolidated Statements of Shareholder's Equity

Years ended December 31, 1997, 1996, and 1995

- ----------------------------------------------------------------------------------------------------------------------------
                                                                                    The Company                Predecessor
                                                                      ------------------------------------------------------
                                                                                            Seven months       Five months
                                                                                               ended              ended
                                                                                            December 31,         May 31,
                                                                        1997      1996        1995               1995
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                         (in thousands)

Common stock, balance at beginning

<S>                                                                 <C>             <C>          <C>               <C>  
    and end of period                                               $     5,799     5,799        5,799             5,799
- ----------------------------------------------------------------------------------------------------------------------------

Additional paid-in capital:

    Balance at beginning of period                                      166,491   129,586      137,749           136,534
    Adjustment to reflect purchase acquisition
      indicated in note 2                                                 -         -          (52,163)            -
    Capital contribution                                                 25,000    36,905       44,000             1,215
- ----------------------------------------------------------------------------------------------------------------------------

Balance at end of period                                                191,491   166,491      129,586           137,749
- ----------------------------------------------------------------------------------------------------------------------------

Retained earnings (deficit):

    Balance at beginning of period                                        3,538       (63)     (36,441)            1,506
    Adjustment to reflect purchase acquisition
      indicated in note 2                                                 -         -           36,441             -
    Net income (loss)                                                     8,978     3,601          (63)          (29,543)
    Dividends to shareholder                                              -         -            -                (8,404)
- ----------------------------------------------------------------------------------------------------------------------------

Balance at end of period                                                 12,516     3,538          (63)          (36,441)
- ----------------------------------------------------------------------------------------------------------------------------

Net unrealized appreciation (depreciation) of securities:

      Balance at beginning of period                                       (784)    2,764      (28,837)          (65,228)
      Adjustment to reflect purchase acquisition
         indicated in note 2                                              -         -           28,837             -
      Change in unrealized appreciation (depreciation)
         of debt and equity securities                                   14,077   (13,915)      10,724           178,010
      Change in deferred Federal income taxes                            (1,893)    1,910       (1,489)          (18,458)
      Change in deferred acquisition costs                               (5,342)    1,561        -              (123,161)
      Change in present value of future profits

         attributable to unrealized losses (gains)                       (3,326)    6,896       (6,471)            -
- ----------------------------------------------------------------------------------------------------------------------------

Balance at end of period                                                  2,732      (784)       2,764           (28,837)
- ----------------------------------------------------------------------------------------------------------------------------

Total shareholder's equity                                          $   212,538   175,044      138,086            78,270
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>


See accompanying notes to consolidated financial statements.




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

Consolidated Statements of Cash Flows

Years ended December 31, 1997, 1996, and 1995

- ----------------------------------------------------------------------------------------------------------------------------
                                                                                The Company                   Predecessor
                                                                 -----------------------------------------------------------
                                                                                          Seven months        Five months
                                                                                             ended               ended
                                                                                          December 31,          May 31,
                                                                    1997       1996         1995                1995
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                       (in thousands)

Cash flows from operating activities:

<S>                                                            <C>               <C>          <C>                <C>    
    Interest and dividend receipts                             $    109,731      68,622       18,744             131,439
    Premiums received                                                 9,579       3,154          921               1,097
    Insurance and annuity benefit payments                           (5,219)     (3,729)      (2,799)             (1,809)
    Operating disbursements                                         (21,839)    (17,158)     (10,480)             (9,689)
    Taxes on income refunded (paid)                                     970      (3,016)          60              48,987
    Commissions and acquisition costs paid                          (55,067)    (36,735)     (17,456)            (23,872)
    Separate account charges                                         12,455       7,205        2,957               1,818
    Other                                                            (1,429)        937          529               1,120
    ------------------------------------------------------------------------------------------------------------------------

Net cash provided by (used in) operating activities                  49,181      19,280       (7,524)            149,091
- ----------------------------------------------------------------------------------------------------------------------------

Cash flows from investing activities:

    Cash used for the purchase of investment securities            (809,814)   (715,274)    (875,996)           (575,891)
    Proceeds from investment securities sold and matured            382,783     262,083      253,814           2,885,053
    Other                                                            15,400     (14,166)         179              (8,557)
- ----------------------------------------------------------------------------------------------------------------------------

Net cash provided by (used in) investing activities                (411,631)   (467,357)    (622,003)          2,300,605
- ----------------------------------------------------------------------------------------------------------------------------

Cash flows from financing activities:

    Policyholder deposits                                           841,174     446,784      132,752             130,660
    Transfers from (to) OakRe                                       637,168     574,010      628,481          (3,048,531)
    Transfer to separate accounts                                  (450,303)   (126,797)     (40,903)             (6,653)
    Return of policyholder deposits                                (597,425)   (491,025)    (436,271)           (290,586)
    Transfers to RGA                                               (120,411)      -            -                   -
    Dividends to shareholder                                          -           -            -                  (8,404)
    Capital contributions received                                   25,000      20,000       44,000               1,215
- ----------------------------------------------------------------------------------------------------------------------------

Net cash provided by (used in) financing activities                 335,203     422,972      328,059          (3,222,299)
- ----------------------------------------------------------------------------------------------------------------------------

Decrease in cash and cash equivalents                               (27,247)    (25,105)    (301,468)           (772,603)

Cash and cash equivalents at beginning of period                     43,823      62,256      363,724           1,136,327
CFLIC contributed cash (note 9)                                       -           6,672        -                   -
- ----------------------------------------------------------------------------------------------------------------------------

Cash and cash equivalents at end of period                     $     16,576      43,823       62,256             363,724
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>

See accompanying notes to consolidated financial statements.

                                                                     (Continued)

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

Consolidated Statements of Cash Flows

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

                                                                                The Company                   Predecessor
                                                                 -----------------------------------------------------------
                                                                                          Seven months        Five months
                                                                                             ended               ended
                                                                                          December 31,          May 31,
                                                                    1997       1996         1995                1995
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                       (in thousands)

Reconciliation  of net income (loss) to net cash provided by (used in) operating
    activities:

<S>                                                            <C>                <C>            <C>             <C>     
      Net income (loss)                                        $      8,978       3,601          (63)            (29,543)
      Adjustments to reconcile net income (loss) to net
         cash provided by operating activities:
           Increase (decrease) in future policy benefits              6,019         680       (1,013)                 11
           Increase (decrease) in payables and accrued
              liabilities                                            (1,194)      2,900         (392)            (10,645)
           Decrease (increase) in accrued investment
              income                                                 (5,591)     (4,778)      (7,904)             32,010
           Amortization of intangible assets                          9,975       6,721        3,831              11,309
           Amortization and accretion of securities
              premiums and discounts                                  1,664       2,751          307               2,410
           Recapture commissions paid to OakRe                       (4,837)     (4,483)      (4,777)              -
           Net realized loss (gain) on sale of investments             (563)       (472)      (1,324)             12,414
           Interest accumulated on policyholder deposits             81,129      50,100       17,706              97,867
           Investment expenses paid                                   1,936       1,151          642               2,373
           Decrease (increase) in guaranty fund assessments           -           -             (104)              5,070
           Increase (decrease) in current and deferred
              Federal income taxes                                    5,917        (351)         491              38,923
           Separate account net loss (income)                        (2,637)     (2,008)           1                   1
           Commissions and expenses deferred                        (46,142)    (34,803)     (14,568)            (13,354)
           Other                                                     (5,473)     (1,729)        (357)                245
- ----------------------------------------------------------------------------------------------------------------------------

Net cash provided by (used in) operating activities            $     49,181      19,280       (7,524)            149,091
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>


See accompanying notes to consolidated financial statements.




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

Notes to Consolidated Financial Statements

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

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

Notes to Consolidated Financial Statements

December 31, 1997, 1996, and 1995

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

 (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 73%, 66%, and 59% of the company's sales have been through
        two specific  brokerage  firms, A. G. Edwards & Sons,  Incorporated  and
        Edward Jones & Company in 1997, 1996, and 1995, 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 with
        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 million. In exchange, the Predecessor transferred specifically
        identified assets to OakRe with a market value at June 1, 1995 of $2,986
        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 three  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.

        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, 1997 and
        1996.


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

Notes to Consolidated Financial Statements

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

        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)    PURCHASE 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>
- ---------------------------------------------------------------------------------------------------------------------------

                                                                                                             June 1, 1995

- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                             (in millions)

        Assets acquired:

<S>                                                                                                         <C>       
           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>

        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 shareholder's  equity of $13.1 million in 1995 reflecting
        the  application  of  push  down  purchase  accounting.   The  Company's
        consolidated  financial  statements  subsequent  to June 1, 1995 reflect
        this new basis of accounting.

        All  amounts  for the  period  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

              DEBT SECURITIES

        Investments  in all debt  securities  with readily  determinable  market
        values are classified  into one of three  categories:  held to maturity,
        trading,  or available for sale.  Classification of investments is based
        on management's current intent. All debt securities at December 31, 1997
        and 1996 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 stockholder's  equity, net of
        deferred   effects  of  income  tax  and  related  effects  on  deferred
        acquisition costs and present value of future profits.

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

        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. Other invested assets are carried at lower of cost or market.

        Reserves  for loans are  established  when the Company  determines  that
        collection  of all amounts due under the  contractual  terms is doubtful
        and are calculated in conformity with Statement of Financial  Accounting
        Standards  (SFAS) No. 114,  Accounting by Creditors for  Impairment of a
        Loan, as amended by SFAS No. 118, Accounting by Creditors for Impairment
        of a Loan - Income Recognition and Disclosures.

              CASH AND CASH EQUIVALENTS

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

              SEPARATE ACCOUNT ASSETS

        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
        carried at fair value.

        In order to provide for optimum  policyholder  returns, and to allow for
        the  replication  of the  investment  performance  of existing  "cloned"
        mutual funds,  the Company has periodically  transferred  capital to the
        separate  account to provide for the initial  purchase of investments in
        new  portfolios.   As  additional   funds  have  been  received  through
        policyholder  deposits, the Company has periodically reduced its capital
        investment  in  the  separate   accounts.   As  of  December  31,  1997,
        approximately  $309,000  of  capital  investments  remained  within  the
        separate accounts.

              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 amortization  period is
        the remaining  life of the  policies,  which is estimated to be 20 years
        from the date of original policy issue.

        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
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                 Seven            Five
                                                                                                months           months
                                                                                                 ended            ended
                                                                                             December 31,        May 31,
                                                                         1997       1996         1995             1995

                                                                                           (in thousands)

        Deferred policy acquisition costs,

<S>                                                                <C>             <C>            <C>             <C>    
           beginning of period                                     $    49,833     14,468         92,398          213,362
        Effects of push down purchase accounting                            -          -         (92,398)              -
        Commissions and expenses deferred                               46,142     34,803         14,568           13,354
        Amortization                                                    (6,307)    (4,389)          (100)         (11,157)
        Deferred policy acquisition costs attributable
           to unrealized (gains) losses                                 (5,342)     1,561             -          (123,161)
        Effects on deferred policy acquisition costs
           of CFLIC consolidation                                           -       3,390             -                -
- ---------------------------------------------------------------------------------------------------------------------------

        Deferred policy acquisition costs, end of period           $    84,326     49,833         14,468           92,398
- ---------------------------------------------------------------------------------------------------------------------------
</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 pretax rate of 18% (12% net after tax).

        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 inception.  The  amortization  and
        adjustments   resulting  from  unrealized   gains  and  losses  are  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,  is
        projected to be 5.3%,  4.3%,  4.4%,  4.7%,  and 4.7% for the years ended
        December  31,  1998  through  2002,  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  reallocation  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 shown 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>
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                                   Seven
                                                                                                                  months
                                                                                                                   ended
                                                                                                               December 31,

                                                                                          1997        1996         1995
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                  (in thousands)

<S>                                                                                 <C>               <C>          <C>   
        Present value of future profits - beginning of period                       $     46,389      38,155       46,709
        Net amortization                                                                  (1,577)       (473)      (2,083)
        Present value of future profits attributable to

           unrealized (gains) losses                                                      (3,326)      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                             $     41,486      46,389       38,155
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

              Goodwill

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

<TABLE>
<CAPTION>
                                                                                                                 Seven
                                                                                                                  months
                                                                                                                   ended
                                                                                                               December 31,
                                                                                          1997        1996         1995
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                  (in thousands)

<S>                                                                                 <C>               <C>          <C>   
        Goodwill - beginning of period                                              $     20,849      23,358       24,060
        Amortization                                                                      (1,132)       (916)        (702)
        Adjustment due to revised push down purchase accounting                               -       (3,626)          -
        Effects on goodwill of CFLIC consolidation                                            -        2,033           -
- ---------------------------------------------------------------------------------------------------------------------------

        Goodwill - end of period                                                    $     19,717      20,849       23,358
- ---------------------------------------------------------------------------------------------------------------------------
</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  3.50%  thereafter.   On  policies  that  are
        recaptured and subsequently  exchanged to a variable annuity policy, the
        Company will pay a commission to OakRe of 0.50%.

        The Company has recorded a future  payable that  represents  the present
        value of the anticipated  future  commission  payments  payable to OakRe
        over  the  remaining  life  of  the  financial   reinsurance   agreement
        discounted  at an  estimated  borrowing  rate of 6.50%.  This  liability
        represents  a  contingent   purchase  price  payable  for  the  policies
        transferred  to OakRe on the  purchase  date and has been pushed down to
        the Company  through the financial  reinsurance  agreement.  The Company
        expects that this payable will be substantially extinguished by the year
        2000.

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

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                                   Seven
                                                                                                                 months
                                                                                                                   ended
                                                                                                               December 31,
                                                                                          1997        1996         1995
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                  (in thousands)

<S>                                                                                 <C>               <C>          <C>   
        Future payable - beginning of period                                        $     16,051      23,967       27,797
        Interest added                                                                       959         943          947
        Payments to OakRe                                                                 (4,837)     (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                                              $     12,173      16,051       23,967
- ---------------------------------------------------------------------------------------------------------------------------
</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  Company's  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  $37.9 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 Company's  policyholder deposits as of December 31, 1997 was
        5.95%.

              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.

              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 files a consolidated  income tax
        return with its  subsidiaries.  Allocations  of Federal income taxes are
        based upon separate return calculations.

        Deferred tax assets and  liabilities  are  recognized for the future tax
        consequences attributable to differences between the 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 in 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.

        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 SFAS No. 121,  Accounting for the Impairment of Long
        Lived  Assets and for Long Lived  Assets to the  Disposed  of, 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 at December 31, 1997.

              FAIR VALUE OF FINANCIAL INSTRUMENTS

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

        These  techniques are  significantly  affected by the assumptions  used,
        including the discount rate and estimates of future cash flows. Although
        fair value estimates are calculated  using  assumptions  that management
        believes  are  appropriate,  changes in  assumptions  could  cause these
        estimates to vary  materially.  In that  regard,  the derived fair value
        estimates cannot be  substantiated by comparison to independent  markets
        and, in many cases, might not be realized in the immediate settlement of
        the instruments. SFAS No. 107 excludes certain financial instruments and
        all nonfinancial instruments from its disclosure  requirements.  Because
        of this, and further  because the value of a business is also based upon
        its  anticipated   earning  power,  the  aggregate  fair  value  amounts
        represented do not present the underlying value of the Company.

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

              Cash and Cash Equivalents, Short-Term Investments,
                 and Accrued Investment Income

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

          Investment  Securities and Mortgage Loans  (Including  Mortgage-backed
          Securities)

        Fair values of debt securities are based on quoted market prices,  where
        available. For debt securities not actively traded, fair value estimates
        are obtained from independent  pricing services.  In some cases, such as
        private placements,  certain  mortgage-backed  securities,  and mortgage
        loans,  fair values are estimated by  discounting  expected  future cash
        flows  using a current  market  rate  applicable  to the  yield,  credit
        quality,  and  maturity  of the  investments  (see note 4 for fair value
        disclosures).

              Policy Loans

        Fair values of policy loans  approximate  carrying value as the interest
        rates on the  majority  of  policy  loans are  reset  periodically  and,
        therefore, approximate current interest rates.

              Interest Rate Swaps and Financial Futures Contracts

        The fair value of interest  rate swaps and financial  futures  contracts
        are the  amounts  the  Company  would  receive or pay to  terminate  the
        contracts at the reporting date, thereby taking into account the current
        unrealized  gains or  losses  of open  contracts.  Amounts  are based on
        quoted  market  prices or  pricing  models  or  formulas  using  current
        assumptions (see note 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, 1997 and 1996,  the cash
        surrender value of policyholder funds on deposit was approximately $41.2
        million and $29.1 million less than their stated  carrying value. Of the
        contracts permitting surrender,  substantially all provide the option to
        surrender  without fee or adjustment  during the 30 days following reset
        of  guaranteed  crediting  rates.  The  Company  has  not  determined  a
        practical method to determine the present value of this option.

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

              REINSURANCE

        The  financing  reinsurance  agreement  entered  into  with  OakRe  as a
        condition to the  purchase of the Company  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.

        During 1997, the Company entered into a financing  reinsurance agreement
        with RGA Reinsurance Company (RGA), an affiliate,  related to certain of
        the Company's single premium deferred  annuity  products.  The agreement
        contains recapture provisions,  at the option of the Company,  beginning
        in 1999 at a rate of 20% per year.  Deposits recorded under the contract
        during  1997 were  approximately  $120  million,  and are  reflected  as
        policyholder  deposits in the consolidated balance sheet at December 31,
        1997.

              OTHER

        Certain 1996 and 1995 amounts have been  reclassified  to conform to the
1997 presentation.

 (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's   equity.  The  amortized  cost,
        estimated fair value,  and carrying value of investments at December 31,
        1997 and 1996 were as follows:

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------

                                                                                    1997

                                                                       Gross          Gross      Estimated
                                                       Amortized    unrealized     unrealized      fair         Carrying
                                                         cost          gains         losses        value          value
- ---------------------------------------------------------------------------------------------------------------------------
                                                                            (in thousands of dollars)

        Debt securities:

<S>                                                <C>                    <C>                          <C>           <C>  
             U.S. Government treasuries            $        8,067         121              -           8,188         8,188
             Collateralized mortgage
                obligations                               370,802       4,504            (524)       374,782       374,782
             Corporate, state, municipalities,
                and political subdivisions                890,493      14,867          (8,083)       897,277       897,277
- ---------------------------------------------------------------------------------------------------------------------------

        Total debt securities                           1,269,362      19,492          (8,607)     1,280,247     1,280,247

        Mortgage loans                                    348,206      24,346              -         372,552       348,206
        Policy loans                                       24,228          -               -          24,228        24,228
        Short-term investments                                 -           -               -              -             -
- ---------------------------------------------------------------------------------------------------------------------------

        Total investments                          $    1,641,796      43,838          (8,607)     1,677,027     1,652,681
- ---------------------------------------------------------------------------------------------------------------------------

        Company's beneficial interest

             in separate accounts                  $           -           -               -             309           309
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
                                                                                    1996

                                                                       Gross          Gross      Estimated
                                                       Amortized    unrealized     unrealized      fair         Carrying
                                                         cost          gains         losses        value          value
- ---------------------------------------------------------------------------------------------------------------------------
                                                                            (in thousands of dollars)

        Debt securities:

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

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

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

        Total investments                          $    1,223,646       5,006          (8,198)     1,220,454     1,220,454
- ---------------------------------------------------------------------------------------------------------------------------

        Company's beneficial interest

             in separate accounts                  $           -           -               -          14,970        14,970
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

        The  amortized  cost and  estimated  fair  value of debt  securities  at
        December 31, 1997, by contractual  maturity,  are shown below.  Expected
        maturities will differ from contractual maturities because borrowers may
        have the right to call or prepay  obligations  with or  without  call or
        prepayment penalties.  Maturities of mortgage-backed  securities will be
        substantially  shorter  than their  contractual  maturity  because  they
        require  monthly  principal   installments  and  mortgagees  may  prepay
        principal.

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------


                                                                                                          1997

                                                                                                                Estimated
                                                                                                 Amortized        fair
                                                                                                   cost           value
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                (in thousands of dollars)

<S>                                                                                          <C>                    <C>  
        Less than one year                                                                   $        7,218         7,223
        Due after one year through five years                                                       390,374       391,433
        Due after five years through ten years                                                      381,229       385,719
        Due after ten years                                                                         119,739       121,090
        Mortgage-backed securities                                                                  370,802       374,782
- ---------------------------------------------------------------------------------------------------------------------------

        Total                                                                                $    1,269,362     1,280,247
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

        At  December  31,  1997,  approximately  94.0%  of  the  Company's  debt
        securities are investment  grade or are nonrated but considered to be of
        investment grade. Of the 6.0% noninvestment grade debt securities,  4.6%
        are rated as BB,  1.3% are rated as B and .1% are rated C and treated as
        impaired.

        The Company participates in a securities lending program whereby certain
        securities are loaned to third parties, primarily major brokerage firms.
        The agreement with a custodian bank facilitating such lending requires a
        minimum  of 102% of the  initial  market  value of the  domestic  loaned
        securities to be maintained  in a collateral  pool. To further  minimize
        the credit risk related to this lending  program,  the Company  monitors
        the  financial  condition  of the  counterparties  to these  agreements.
        Securities  loaned at  December  31,  1997 had  market  values  totaling
        $14,594,982.  Cash,  letters of credit,  and  government  securities  of
        $14,851,854 were held by the custodian bank as collateral to secure this
        agreement.  Income on the Company's security lending program in 1997 was
        immaterial.

        No debt  securities  were non  income-producing  during the years  ended
December 31, 1997 and 1996.

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

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------

                                                                              The Company                      Predecessor

                                                                                              Seven                Five
                                                                                             months               months
                                                                                              ended                ended
                                                                                          December 31,            May 31,
                                                             1997          1996               1995                 1995
                                                                                 (in thousands of dollars)

<S>                                                      <C>               <C>               <C>                  <C>   
        Income on debt securities                        $   84,203        53,632            19,629               63,581
        Income on equity securities                              -             -                 -                   302
        Income on short-term investments                      2,265         2,156             2,778               28,060
        Income on interest rate swaps                            43            -                 -                   377
        Income on policy loans                                1,852         1,454               868                  624
        Interest on mortgage loans                           24,890        13,633             1,444                  248
        Income on foreign exchange                               -             -                 -                   184
        Income on real estate                                    -             -                 -                 1,508
        Income on separate account investments                2,637           772                -                    (1)
        Loss on derivatives                                  (2,035)       (1,640)               -                    -
        Miscellaneous interest                                 (258)        1,773               109                  (24)
- ---------------------------------------------------------------------------------------------------------------------------

        Total investment income                             113,597        71,780            24,828               94,859

        Investment expenses                                  (1,936)       (1,151)             (640)              (2,373)
- ---------------------------------------------------------------------------------------------------------------------------

        Net investment income                            $  111,661        70,629            24,188               92,486
- ---------------------------------------------------------------------------------------------------------------------------

        Net realized capital gains (losses) were as follows:

               Debt securities                                  537           469             1,344              (16,749)
               Mortgage loans                                    27             4                -                 1,431
               Equity securities                                 -             -                 -                  (423)
               Real estate                                       -             -                 -                  (124)
               Short-term investments                            (1)           (1)              (20)              (1,933)
               Other assets                                      -             -                 -                   (76)
               Interest rate swaps                               -             -                 -                 5,460
- ---------------------------------------------------------------------------------------------------------------------------

        Net realized gains (losses) on investments        $     563           472             1,324              (12,414)
- ---------------------------------------------------------------------------------------------------------------------------

        Unrealized gains (losses) were as follows:

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

<TABLE>
<CAPTION>

                                                                             The Company                       Predecessor

                                                                                              Seven                Five
                                                                                             months               months
                                                                                              ended                ended
                                                                                          December 31,            May 31,

                                                             1997          1996               1995                 1995
                                                                                   (in thousands of dollars)

<S>                                                       <C>              <C>                <C>                  <C>     
        Debt securities                                   $  10,885        (3,213)            10,688               (85,410)
        Short-term investments                                   -             21                 36                   879
        Effects on deferred acquisition costs
           amortization                                      (3,781)        1,561                 -                 39,030
        Effects on present value of future
           profits amortization                              (2,901)          425             (6,471)                   -
- ---------------------------------------------------------------------------------------------------------------------------

        Unrealized gains (losses) before income tax           4,203        (1,206)             4,253               (45,501)

        Unrealized income tax benefit (expense)              (1,471)          422             (1,489)               16,664
- ---------------------------------------------------------------------------------------------------------------------------

        Net unrealized gains (losses) on investments      $   2,732          (784)             2,764               (28,837)
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

        Proceeds from sales of investments in debt  securities  during 1997 were
        $358,658,091.  Gross gains of  $1,765,242  and gross  losses of $254,493
        were realized on those sales. Included in these amounts were $681,159 of
        gross  gains  and  $122,480  of  gross  losses  realized  on the sale of
        noninvestment  grade  securities.  Net  realized  gains  include  a 1997
        impairment  adjustment  totaling  approximately  $974,000 related to one
        debt security held by the Company.

        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 noninvestment 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 $1,553,501  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
        noninvestment 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 on the sale of noninvestment grade securities.

          Securities  with a  carrying  value  of  approximately  $7,083,163  at
          December  31,  1997 were  deposited  with  government  authorities  as
          required by law.


 (5)    SECURITIES GREATER THAN 10% OF SHAREHOLDER'S EQUITY

        As of December 31, 1997 the Company held no individual  securities which
exceeded 10% of shareholder's equity.

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

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

               Long-term debt                                                                                   Carrying
                 securities                                                                                       value

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

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

 (6)    FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK

              FINANCIAL FUTURES CONTRACTS

        A derivative  financial  instrument,  in very general terms, refers to a
        security whose value is "derived" from the value of an underlying asset,
        reference rate, or index.

        The Company has a variety of reasons to use derivative instruments, such
        as to attempt to protect the  Company  against  possible  changes in the
        market value of its  portfolio and to manage the  portfolio's  effective
        yield,  maturity, and duration. All of the Company's holdings are marked
        to market  monthly  with the  change in value  reflected  in  unrealized
        appreciation/depreciation.  Upon disposition, a realized gain or loss is
        recognized  accordingly,  except when  exercising an option  contract or
        taking delivery of a security  underlying a futures  contract.  In these
        instances,  the  recognition  of gain or loss  is  postponed  until  the
        disposal of the security underlying the option or futures contract.

        Summarized  below are the specific types of derivative  instruments used
by the Company.

              INTEREST RATE SWAPS

        The  Company is  sensitive  to  interest  rate  changes  and  changes in
        exchange  rates,   as  its   liabilities  may  reprice,   mature  before
        interest-earning  assets or exchange  rates may  fluctuate on bonds that
        pay in  foreign  dollars.  The  Company  manages  interest  rate risk on
        certain  contracts,  primarily  through the utilization of interest rate
        swaps. Under interest rate swaps, the Company agrees with counterparties
        to exchange,  at specified intervals,  the payments between floating and
        fixed rate interest amounts calculated by reference to notional amounts.
        Net interest payments are recognized within net investment income in the
        consolidated statements of operations.

        At December 31, 1997, the Company has one outstanding interest rate swap
        agreement  which  expires  in 2002.  Under the  agreement,  the  Company
        receives a fixed rate of 6.63% on $7.0 million and pays a floating  rate
        based on London  Interbank  Offered Rate (LIBOR).  At December 31, 1997,
        the estimated fair value of the agreement was immaterial.

              FUTURES

        A  futures  contract  is  an  agreement  involving  the  delivery  of  a
        particular asset on a specified future date at an agreed upon price. The
        Company generally invests in futures on S&P 500 securities and typically
        closes the contract  prior to the delivery  date.  These  contracts  are
        generally used to manage the portfolio's  effective  duration and reduce
        market risk.

        Upon  entering  into  futures  contracts,  the Company  maintains,  in a
        segregated account with its custodian,  securities with a value equal to
        its  obligation  under the  futures  contracts.  During  the  period the
        futures  contract is open,  payments  are  received  from or made to the
        broker  daily  based  upon  changes  in the value of the  contract  (the
        variation  margin)  with the  related  income or loss  reflected  in the
        statement  of income as a contra to  changes in fair value of 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 as described in
        note 1. Gains and losses from these  anticipatory  hedges are applied to
        the cost basis of the assets acquired with recaptured  funds. Net losses
        recorded as basis  adjustments to hedged debt  securities  were $-0- and
        $381,105 in 1997 and 1996, respectively.

        In order to limit exposure to market  fluctuations  related to temporary
        seed money invested  within the separate  account,  the Company  entered
        into  financial  futures  contracts  during 1997 and 1996.  No financial
        futures were held at December 31, 1997.  Financial  futures with a total
        notional face amount of $14,528,750 and a fair value of $14,652,969 were
        held  at  December  31,  1996.  The  Company  recorded   $2,035,309  and
        $1,639,717  of losses from  terminated  contracts  as a component of net
        investment income during 1997 and 1996,  respectively.  The Company also
        recorded  gains of  $2,636,999  and  $2,007,720  as a  component  of net
        investment  income from market  appreciation  on the  underlying  hedged
        securities   within  the   separate   account   during  1997  and  1996,
        respectively.

        The  Company  is  exposed  to  credit  related  risk  in  the  event  of
        nonperformance by  counterparties to financial  instruments but does not
        expect  any  counterparties  to fail to meet  their  obligations.  Where
        appropriate,  master  netting  agreements are arranged and collateral is
        obtained  in the form of rights  to  securities  to lower the  Company's
        exposure to credit risk.  It is the  Company's  policy to deal only with
        highly rated companies.

 (7)    POSTRETIREMENT AND POSTEMPLOYMENT BENEFITS

        The  Company  has no direct  employees  and no  retired  employees.  All
        personnel  used to support the operations of the Company are supplied 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 1997 and 1996, the Company was allocated a portion
        of benefit costs including  severance pay,  accumulated  vacations,  and
        disability benefits. At December 31, 1997, CLMC had no retired employees
        nor any employees fully eligible for retirement and had no disbursements
        for such benefit commitments.

        The expense arising from these obligations is not material.

 (8)    INCOME TAXES

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

        Income taxes are recorded in the  statements of earnings and directly in
        certain shareholder's equity accounts.  Income tax expense for the years
        ended December 31 was allocated as follows:

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------

                                                                               The Company                     Predecessor

                                                                                              Seven                Five
                                                                                             months               months
                                                                                              ended                ended
                                                                                          December 31,            May 31,
                                                                1997          1996            1995                 1995
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                      (in thousands of dollars)

        Statements of income:
           Operating income (excluding realized

<S>                                                       <C>                 <C>               <C>                 <C>    
               investment gains and losses)               $      5,464        2,493             (85)                (5,038)
           Realized investment gains (losses)                      197          162             516                 (5,026)
- ---------------------------------------------------------------------------------------------------------------------------

           Income tax expense (benefit) included

               in the statements of income                       5,661        2,655             431                (10,064)
- ---------------------------------------------------------------------------------------------------------------------------

        Shareholder's equity:
           Change in deferred Federal income

- ---------------------------------------------------------------------------------------------------------------------------
               taxes related to unrealized appreciation

- ---------------------------------------------------------------------------------------------------------------------------
               (depreciation) on securities                      1,893       (1,910)          1,489                 18,458

        Total income tax expense                          $      7,554          745           1,920                  8,394
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

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

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------

                                                                            The Company                      Predecessor

                                                                                              Seven                Five
                                                                                             months               months
                                                                                             ended                 ended
                                                                                          December 31,            May 31,
                                                         1997              1996               1995                 1995
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                (in thousands of dollars)

<S>                                               <C>                <C>                <C>               <C>        <C>  
        Computed expected tax expense             $  5,12435.0%      $ 2,19035.0%       $  12935.0%       $  (13,862)35.0%
        State income taxes, net                        (33)(0.2)          77  1.2           11  3.0             (306)0.8
        Tax-exempt bond interest                        -    -            -     -          (22)(6.0)            (332)0.8
        Amortization of intangible assets              396 2.7           320  5.1          254 69.0               -    -
        Permanent difference due to
           derivative transfer                          -    -            -     -           -     -            4,399(11.1)
        Other                                          174 1.2            68  1.1           59 16.1               37 (.1)
- ---------------------------------------------------------------------------------------------------------------------------

        Total                                     $  5,66138.7%      $ 2,65542.4%       $  431117.1%      $  (10,064)25.4%
- ---------------------------------------------------------------------------------------------------------------------------
</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, 1997 and 1996 follows:

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------

                                                                                                      1997          1996
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                  (in thousands of dollars)

        Deferred tax assets:

<S>                                                                                              <C>                 <C>  
           PVFP                                                                                  $     2,043         1,639
           Policy reserves                                                                            25,312        19,237
           Liability for commissions on recapture                                                      4,715         6,073
           Tax basis of intangible assets purchased                                                    5,791         6,230
           DAC "Proxy Tax"                                                                            14,594         9,032
           Unrealized losses on investments                                                               -            422
           Other deferred tax assets                                                                      31           827
- ---------------------------------------------------------------------------------------------------------------------------

        Total assets                                                                                  52,486        43,460
- ---------------------------------------------------------------------------------------------------------------------------

        Deferred tax liabilities:

           PVFP                                                                                       11,777        19,169
           Unrealized gains on investments                                                             1,472            -
           Deferred acquisition costs                                                                 29,514        10,694
           Other deferred tax liabilities                                                              1,790            60
- ---------------------------------------------------------------------------------------------------------------------------

        Total liabilities                                                                             44,553        29,923
- ---------------------------------------------------------------------------------------------------------------------------

        Net deferred tax assets                                                                  $     7,933        13,537
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

        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  Company's
        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 1997, 1996, and the seven months of
        1995  for the  Company  were  $9,400,517,  $6,618,303,  and  $7,139,525,
        respectively,  and for the five months of 1995 for the Predecessor  were
        $6,364,609.

        During 1997, the Company received approximately $1.1 million in advisory
        fees from GALIC  related to advisory  services for certain GALIC annuity
        products.

        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
        shareholder's equity on the Company's 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 CFLIC's balance sheet is fully consolidated
        with the Company's December 31, 1996 balance sheet,  CFLIC's 1996 income
        and cash flow statements have not been  consolidated  with the Company's
        1996 income or cash flows statements. However, CFLIC's December 31, 1996
        cash  balance of $6.7  million is included in the  Company's  cash flows
        statement.

(10)    STATUTORY SURPLUS AND DIVIDEND RESTRICTION

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

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

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

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

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------

                                                                                                     1997          1996
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                 (in thousands of dollars)

<S>                                                                                             <C>                 <C>   
        Statutory capital and surplus                                                           $     90,439        75,354
        Reconciling items:
           GAAP investment valuation reserves                                                           (237)          (88)
           Statutory asset valuation reserves                                                         18,301        17,599
           Interest maintenance reserve                                                                3,080         2,301
           GAAP investment adjustments to fair value                                                  10,886        (3,191)
           Deferred policy acquisition costs                                                          84,326        49,833
           GAAP basis policy reserves                                                                (37,292)      (30,202)
           Deferred Federal income taxes (net)                                                         7,933        13,537
           GAAP guarantee assessment adjustment                                                      (12,329)           -
           Goodwill                                                                                   19,457        20,849
           Present value of future profits                                                            41,486        46,389
           Future purchase price payable                                                             (12,173)      (16,051)
           Other                                                                                      (1,339)       (1,286)
- ---------------------------------------------------------------------------------------------------------------------------

        GAAP shareholder's equity                                                               $    212,538       175,044
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

          Statutory net losses for CFSLIC for the years ended December 31, 1997,
          1996,  and  1995  were  $9,816,357,   $13,575,788,   and  $74,012,650,
          respectively.

        The maximum  amount of dividends  which can be paid by State of Missouri
        insurance  companies  to  shareholders  without  prior  approval  of the
        insurance commissioner is the greater of 10% of statutory earned surplus
        or statutory net gain from operations for the preceding year. Due to the
        1997  statutory net loss and the Company's  negative  earned  surplus at
        December 31, 1997,  no dividends are  permissible  in 1998 without prior
        approval of the insurance commissioner.

        The  National  Association  of  Insurance  Commissioners  has  developed
        certain Risk Based  Capital (RBC)  requirements  for life  insurers.  If
        prescribed  levels of RBC are not  maintained,  certain  actions  may be
        required on the part of the Company or its  regulators.  At December 31,
        1997 the Company's total adjusted capital and authorized control level -
        RBC were  $108,741,069  and  $25,433,964,  respectively.  This  level of
        adjusted capital qualifies under all tests.

(11)    GUARANTY FUND ASSESSMENTS

        The  Company   participates  with  life  insurance   companies  licensed
        throughout  the  United  States,  in  associations  formed to  guarantee
        benefits to policyholders of insolvent life insurance  companies.  Under
        state laws, as a condition for  maintaining  the Company's  authority to
        issue new business,  the Company is contingently liable for its share of
        claims covered by the guaranty  associations for  insolvencies  incurred
        through 1997, but for which assessments have not yet been determined nor
        assessed,  to a  maximum  in each  state  generally  of 2% of  statutory
        premiums per annum in the given state.  Most states then permit recovery
        of assets as a credit  against  premium of other state taxes over,  most
        commonly, five years.

        At December  31,  1997,  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  $9.7 million in future  assessments on insolvencies  that
        occurred  before  December 31,  1997.  Under the  coinsurance  agreement
        between  the  Company  and OakRe  (see  note 1),  OakRe is  required  to
        reimburse  the  Company  for any future  assessments  that it pays which
        relate to  insolvencies  occurring  prior to June 1, 1995. As such,  the
        Company has  recorded a  receivable  from OakRe for  approximately  $9.7
        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  remaining  20%.  The credits  retained for 1997 were not
        material.



                                   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 0.83% for these  charges)  are  approximately
- -0.83%, 5.17% and 11.17%.    

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.
   
<TABLE>
<CAPTION>
                                  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%


                                         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             9,657             8,791      27,290             9,531            8,677            27,290   
      
  2                   11,025             9,325             8,514      27,290             9,051            8,266            27,290   
      
  3                   11,576             9,004             8,246      27,290             8,557            7,841            27,290   
      
  4                   12,155             8,692             8,100      27,290             8,048            7,505            27,290   
      
  5                   12,763             8,390             7,916      27,290             7,521            7,101            27,290   
      
  6                   13,401             8,098             7,733      27,290             6,971            6,663            27,290   
      
  7                   14,071             7,815             7,552      27,290             6,394            6,185            27,290   
      
  8                   14,775             7,540             7,372      27,290             5,784            5,660            27,290   
      
  9                   15,513             7,274             7,193      27,290             5,135            5,080            27,290   
      
  10                  16,289             7,017             7,017      27,290             4,438            4,438            27,290   
      
      
      
  15                  20,789             6,011             6,011      27,290                51               51            27,290   
      
  20                  26,533             5,129             5,129      27,290                 0                0                 0   
      
  25                  33,864             4,355             4,355      27,290                 0                0                 0   
      
  30                  43,219             3,677             3,677      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.
</FN>
</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 CONTRACT 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.


<TABLE>
<CAPTION>
                                           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%


                                                  CURRENT CHARGES*                                   GUARANTEED CHARGES**
                                 ---------------------------------------------------- ----------------------------------------------

                       Premiums
 End of             Accumulated                               Cash         Net                               Cash               Net
 Policy          at 5% Interest     Account Value        Surrender       Death          Account         Surrender             Death
  Year                 Per Year                              Value     Benefit            Value             Value           Benefit

<S>                      <C>               <C>               <C>        <C>             <C>                 <C>              <C>   
   1                     10,500            10,238            9,338      27,290          10,0113             9,213            27,290

   2                     11,025            10,483            9,608      27,290           10,214             9,339            27,290

   3                     11,576            10,735            9,885      27,290           10,300             9,450            27,290

   4                     12,155            10,993           10,303      27,290           10,371             9,681            27,290

   5                     12,763            11,258           10,683      27,290           10,423             9,848            27,290

   6                     13,401            11,531           11,071      27,290           10,455             9,995            27,290

   7                     14,071            11,810           11,465      27,290           10,461            10,116            27,290

   8                     14,775            12,097           11,867      27,290           10,436            10,206            27,290

   9                     15,513            12,392           12,277      27,290           10,377            10,262            27,290

   10                    16,289            12,695           12,695      27,290           10,276            10,276            27,290



   15                    20,789            14,738           14,738      27,290            9,238             9,238            27,290

   20                    26,533            17,135           17,135      27,290            5,593             5,593            27,290

   25                    33,864            19,949           19,949      27,290                0                 0                 0

   30                    43,219            23,251           23,251      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.
</FN>
</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 CONTRACT 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.


<TABLE>
<CAPTION>
                                           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%


                                                  CURRENT CHARGES*                                   GUARANTEED CHARGES**
                                 ---------------------------------------------------- ----------------------------------------------

                       Premiums
 End of             Accumulated                               Cash         Net                               Cash               Net
 Policy          at 5% Interest     Account Value        Surrender       Death    Account Value         Surrender             Death
  Year                 Per Year                              Value     Benefit                              Value           Benefit

<S>                     <C>                <C>               <C>        <C>              <C>                <C>              <C>   
   1                    10,5000            10,820            9,920      27,290           10,695             9,795            27,290

   2                    11,0250            11,709           10,834      27,290           11,445            10,570            27,290

   3                    11,5760            12,674           11,824      27,290           12,257            11,407            27,290

   4                    12,1550            13,721           13,031      27,290           13,138            12,448            27,290

   5                    12,7630            14,857           14,282      27,290           14,095            13,520            27,290

   6                    13,4010            16,089           15,629      27,290           15,138            14,678            27,290

   7                    14,0710            17,427           17,082      27,290           16,277            15,932            27,290

   8                    14,7750            18,877           18,647      27,290           17,525            17,295            27,290

   9                    15,5130            20,451           20,336      27,290           18,896            18,781            27,290

   10                   16,2890            22,162           22,162      27,290           20,409            20,409            27,290



   15                   20,7890            34,202           34,202      39,675           31,406            31,406            36,431

   20                   26,5330            53,006           53,006      56,717           48,630            48,630            52,034

   25                   33,8640            82,937           82,937      87,084           76,090            76,090            79,894

   30                   43,2190           128,514          128,514     134,940          117,786           117,786           123,676
<FN>
* These values reflect investment results using current cost of insurance rates.
** These values reflect investment results using guaranteed cost of insurance rates.
</FN>
</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 CONTRACT 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.


<TABLE>
<CAPTION>
                                  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%

                                         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             9,657             8,791           17,020         9,423            8,580            17,020  
      
  2                   11,025             9,325             8,514           17,020         8,805            8,044            17,020  
      
  3                   11,576             9,004             8,246           17,020         8,135            7,457            17,020  
      
  4                   12,155             8,692             8,100           17,020         7,398            6,904            17,020  
      
  5                   12,763             8,390             7,916           17,020         6,581            6,220            17,020  
      
  6                   13,401             8,098             7,733           17,020         5,667            5,424            17,020  
      
  7                   14,071             7,815             7,552           17,020         4,636            4,492            17,020  
      
  8                   14,775             7,540             7,372           17,020         3,466            3,399            17,020  
      
  9                   15,513             7,274             7,193           17,020         2,129            2,112            17,020  
      
  10                  16,289             7,017             7,017           17,020           587              587            17,020  
      
      
      
  15                  20,789             6,011             6,011           17,020             0                0                 0  
      
  20                  26,533             5,129             5,129           17,020             0                0                 0  
      
  25                  33,864             4,355             4,355           17,020             0                0                 0  
      
  30                  43,219             3,677             3,677           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.
</FN>
</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 CONTRACT 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.

<TABLE>
<CAPTION>


                                           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%

                                                  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            10,238            9,338            17,020     10,010             9,110            17,020

   2                     11,025            10,483            9,608            17,020      9,992             9,118            17,020

   3                     11,576            10,735            9,885            17,020      9,938             9,093            17,020

   4                     12,155            10,993           10,303            17,020      9,840             9,162            17,020

   5                     12,763            11,258           10,683            17,020      9,689             9,134            17,020

   6                     13,401            11,531           11,071            17,020      9,476             9,042            17,020

   7                     14,071            11,810           11,465            17,020      9,189             8,874            17,020

   8                     14,775            12,097           11,867            17,020      8,813             8,612            17,020

   9                     15,513            12,392           12,277            17,020      8,330             8,236            17,020

   10                    16,289            12,695           12,695            17,020      7,715             7,715            17,020



   15                    20,789            14,738           14,738            17,020      1,064             1,064            17,020

   20                    26,533            17,135           17,135            17,992          0                 0                 0

   25                    33,864            20,034           20,034            20,235          0                 0                 0

   30                    43,219            23,501           23,501            23,736          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.
</FN>
</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 CONTRACT 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.

<TABLE>
<CAPTION>

                                           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%

                                                  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            10,820            9,920            17,020     10,597             9,697            17,020

   2                     11,025            11,709           10,834            17,020     11,251            10,376            17,020

   3                     11,576            12,674           11,824            17,020     11,970            11,120            17,020

   4                     12,155            13,721           13,031            17,020     12,770            12,080            17,020

   5                     12,763            14,857           14,282            17,020     13,669            13,094            17,020

   6                     13,401            16,098           15,638            17,020     14,693            14,233            17,020

   7                     14,071            17,484           17,139            18,359     15,877            15,532            17,020

   8                     14,775            18,987           18,757            19,937     17,234            17,004            18,095

   9                     15,513            20,615           20,500            21,646     18,708            18,593            19,643

   10                    16,289            22,376           22,376            23,495     20,304            20,304            21,319



   15                    20,789            34,493           34,493            36,217     31,250            31,250            32,812

   20                    26,533            53,158           53,158            55,816     47,444            47,444            49,817

   25                    33,864            82,504           82,504            83,329     72,937            72,937            73,667

   30                    43,219           128,323          128,323           129,606    112,938           112,938           114,067

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

<TABLE>
<CAPTION>
                                  COVA FINANCIAL SERVICES LIFE INSURANCE COMPANY
                                  MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                                             HYPOTHETICAL ILLUSTRATION

                                                Single 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%

                                         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             9,713             8,841           28,020      9,713            8,841            28,020    
       
  2                    11,025             9,417             8,597           28,020      9,417            8,597            28,020    
       
  3                    11,576             9,124             8,355           28,020      9,106            8,339            28,020    
       
  4                    12,155             8,840             8,237           28,020      8,779            8,180            28,020    
       
  5                    12,763             8,563             8,078           28,020      8,428            7,952            28,020    
       
  6                    13,401             8,295             7,920           28,020      8,050            7,687            28,020    
       
  7                    14,071             8,034             7,762           28,020      7,634            7,378            28,020    
       
  8                    14,775             7,780             7,605           28,020      7,171            7,012            28,020    
       
  9                    15,513             7,533             7,449           28,020      6,647            6,574            28,020    
       
  10                   16,289             7,293             7,293           28,020      6,044            6,044            28,020    
       
       
       
  15                   20,789             6,365             6,365           28,020      1,240            1,240            28,020    
       
  20                   26,533             5,537             5,537           28,020          0                0                 0    
       
  25                   33,864             4,798             4,798           28,020          0                0                 0    
       
  30                   43,219             4,139             4,139           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.
</FN>
</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 CONTRACT 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.


<TABLE>
<CAPTION>

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

                                                     HYPOTHETICAL ILLUSTRATION

                                                         Single 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%

                                                  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            10,298            9,398            28,020     10,298             9,398            28,020

   2                     11,025            10,590            9,715            28,020     10,590             9,715            28,020

   3                     11,576            10,882           10,032            28,020     10,872            10,022            28,020

   4                     12,155            11,184           10,494            28,020     11,142            10,452            28,020

   5                     12,763            11,494           10,919            28,020     11,395            10,820            28,020

   6                     13,401            11,815           11,355            28,020     11,628            11,168            28,020

   7                     14,071            12,144           11,799            28,020     11,835            11,490            28,020

   8                     14,775            12,484           12,254            28,020     12,006            11,776            28,020

   9                     15,513            12,834           12,719            28,020     12,133            12,018            28,020

   10                    16,289            13,195           13,195            28,020     12,202            12,202            28,020



   15                    20,789            15,598           15,598            28,020     11,589            11,589            28,020

   20                    26,533            18,467           18,467            28,020      5,999             5,999            28,020

   25                    33,864            21,894           21,894            28,020          0                 0                 0

   30                    43,219            25,986           25,986            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.
</FN>
</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 CONTRACT 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.

<TABLE>
<CAPTION>

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

                                                     HYPOTHETICAL ILLUSTRATION

                                                         Single 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%

                                                  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            10,883            9,983            28,020      10,883             9,983            28,020

   2                     11,025            11,831           10,956            28,020      11,831            10,956            28,020

   3                     11,576            12,852           12,002            28,020      12,850            12,000            28,020

   4                     12,155            13,963           13,273            28,020      13,945            13,255            28,020

   5                     12,763            15,173           14,598            28,020      15,124            14,549            28,020

   6                     13,401            16,490           16,030            28,020      16,395            15,935            28,020

   7                     14,071            17,924           17,579            28,020      17,767            17,422            28,020

   8                     14,775            19,485           19,255            28,020      19,252            19,022            28,020

   9                     15,513            21,185           21,070            28,020      20,867            20,752            28,020

   10                    16,289            23,036           23,036            28,020      22,630            22,630            28,020



   15                    20,789            36,188           36,188            37,998      35,477            35,477            37,251

   20                    26,533            56,810           56,810            59,650      55,442            55,442            58,214

   25                    33,864            89,350           89,350            93,817      85,319            85,319            89,585

   30                    43,219           140,534          140,534           141,939     131,652           131,652           132,969

<FN>
* These values reflect investment results using current cost of insurance rates.
** These values reflect  investment  results using  guaranteed cost of insurance
rates.
</FN>
</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 CONTRACT 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
                 Cova Financial Services Life Insurance Company




                         Marketing and Executive Office
                           One Tower Lane, Suite 3000
                        Oakbrook Terrace, IL 60181-4644
                                  800-523-1661




                              Life Service Office
                                 P.O. Box 10366
                              Des Moines, IA 50306
                                  515-243-5834
                                  800-343-8496









CL-1086(12/97)             Policy Form Series CL-1020           21-SPVL-MO 12/97


                                     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 Auditors

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

 ** incorporated by reference to Registrant's Pre-Effective Amendment No. 1 to
    Form S-6 (File No. 333-17963) electronically filed on March 24, 1997.


                                   SIGNATURES

As  required  by the  Securities  Act of 1933,  the Registrant certifies that it
meets the requirements of Securities Act Rule 485(b) for effectiveness of this
Registration Statement and has caused this Registration Statement to be signed 
on its behalf by the undersigned thereunto duly  authorized  in the City of 
Oakbrook  Terrace and State of Illinois on this 20th day of April, 1998.

                                      COVA  VARIABLE  LIFE  ACCOUNT  ONE

                                      Registrant

                                 By:  COVA  FINANCIAL  SERVICES  LIFE
                                      INSURANCE  COMPANY

                                 By: /s/LORRY J. STENSRUD
                                    ______________________________
                                      


                                      COVA  FINANCIAL  SERVICES  LIFE
                                      INSURANCE  COMPANY

Attest:

/s/FRANCES S. COOK                     /s/LORRY J. STENSRUD              
________________________               ______________________________
(Name)                                                              


Secretary                
________________________________
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>


                                         Chairman of the Board and                     
- ----------------------                   Director                                      -------  
Richard A. Liddy                                                                         Date


/s/LORRY J. STENSRUD                     President and Director                        4/20/98       
- ------------------                                                                     -------
Lorry J. Stensrud                                                                        Date

Leonard M. Rubenstein*                   Director                                      4/20/98
- ----------------------                                                                 -------  
Leonard M. Rubenstein                                                                    Date

J. Robert Hopson*                        Director                                      4/20/98       
- -----------------                                                                      -------
J. Robert Hopson                                                                         Date

William C. Mair*                         Controller and Director                       4/20/98
- -----------------------                                                                -------
William C. Mair                                                                          Date

E. Thomas Hughes, Jr.*                                                                 4/20/98
- ----------------------                   Treasurer and Director                        -------
E. Thomas Hughes, Jr.                                                                    Date

Matthew P. McCauley*                     Director                                      4/20/98       
- ----------------------                                                                 -------
Matthew P. McCauley                                                                      Date

John W. Barber*                          Director                                      4/20/98
- ----------------------                                                                 -------
John W. Barber                                                                           Date

                                         Director    
- ---------------------                                                                  -------
Mark E. Reynolds                                                                         Date
</TABLE>

                                  *By: /s/LORRY J. STENSRUD              
                                       ______________________________________
                                       Lorry J. Stensrud, Attorney-in-Fact



                               INDEX TO EXHIBITS

INDEX NO.                                                                 PAGE

EX-99.2       Opinion and Consent of Counsel

EX-99.C1.     Consent of Independent Auditors

EX-99.C2.     Consent of Actuary

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

April 28, 1998

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

RE: Opinion of Counsel - Cova Variable 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 Post-Effective Amendment No. 2 to 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 necessar 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/ RAYMOND A. O'HARA III
    ------------------------
    Raymond A. O'Hara III

Consent of Independent Auditors

The Board of Directors
Cova Financial Services Life Insurance Company

We consent to the use of our report on the consolidated  financial statements of
Cova Financial  Services Life Insurance  Company and subsidiaries  (the Company)
dated March 5, 1998 and to the reference to our firm under the heading "Experts"
in the prospectus,  in the  Post-Effective  Amendment No. 2 to the  Registration
Statement  (Form S-6,  No.  333-17963)  of Cova  Variable  Life Account One. Our
report on the Company's  financial  statements dated March 5, 1998,  contains an
explanatory  paragraph  stating  that as a result of its 1995  acquisition,  the
consolidated financial information for the periods subsequent to the acquisition
is  presented  on a  different  cost  basis  than  for the  period  prior to the
acquisition and, therefore, is not comparable.

                                                   /s/KPMG Peat Marwick LLP
Chicago, Illinois
April 27, 1998


                  
                           ACTUARIAL OPINION AND CONSENT


This opinion is furnished in connection with Post-Effective Amendment No.
2 to 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