COVA VARIABLE LIFE ACCOUNT FIVE
S-6/A, 1997-11-13
Previous: COVA VARIABLE LIFE ACCOUNT FIVE, N-8B-2/A, 1997-11-13
Next: BAY STATE BANCORP INC, SB-2, 1997-11-13



   
                                                      Registration No. 333-37559
 -------------------------------------------------------------------------------
    

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

   
                           PRE-EFFECTIVE AMENDMENT 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  Five
    (Exact  Name  of  Trust)

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

   
C.  4100 Newport Place Drive, Suite 840
    Newport Beach, CA 92600
    (Complete  address  of  depositor's  principal  executive  offices)
    

D.  Name  and  complete  address  of  agent  for  service:
    Lorry  J.  Stensrud,  President
    Cova  Financial 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 Life Insurance
    (203) 226-7866                         Company
                                           One Tower Lane, Suite 3000
                                           Oakbrook Terrace, IL 60181-4644

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

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

    Continuous  offering

G.  Amount  of  Filing  Fee:  Not  Applicable

H.  Approximate date of proposed public offering: 
    
    As soon as practicable after the effective date of this filing.

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


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

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

2             Other Information; The Company

3             Not Applicable

4             Other Information

5             The Separate Account

6(a)          Not Applicable
 (b)          Not Applicable

7             Not Applicable

8             Not Applicable

9             Legal Proceedings

10            Purchases

11            Investment Options

12            Investment Options

13            Expenses

14            Purchases

15            Purchases

16            Investment Options

17            Access to Your Money

18            Access to Your Money

19            Reports to Owners

20            Not Applicable

21            Access to Your Money

22            Not Applicable

23            Not Applicable

24            Ownership

25            The Company

26            Expenses

27            The Company

28            The Company

29            The Company

30            The Company

31            Not Applicable

32            Not Applicable

33            Not Applicable

34            Not Applicable

35            The Company; Other Information

36            Not Applicable

37            Not Applicable

38            Other Information

39            Other Information

40            Not Applicable

41            Not Applicable

42            Not Applicable

43            Not Applicable

44            Purchases

45            Other Information

46            Access to Your Money

47            Not Applicable

48            Not Applicable

49            Not Applicable

50            Not Applicable

51            The Company; Purchases

52            Investment Options

53            The Separate Account

54            Not Applicable

55            Not Applicable

56            Not Applicable

57            Not Applicable

58            Not Applicable

59            Financial Statements


           THE MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE POLICY

                                    ISSUED BY

                         COVA VARIABLE LIFE ACCOUNT FIVE

                                       AND

                      COVA FINANCIAL LIFE INSURANCE COMPANY

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

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

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

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

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

_____ __, 1997 

                                TABLE OF CONTENTS

                                                                          PAGE
SPECIAL TERMS

SUMMARY

PART I

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

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

APPENDIX A
         ILLUSTRATION OF POLICY VALUES



                                  SPECIAL TERMS

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

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

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

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

CASH SURRENDER VALUE - Your Policy's Cash Value less any  outstanding  loans and
accrued loan interest.
   
COVERAGE AMOUNT - It is the difference between the death benefit and the Account
Value.    

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

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

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

                                                                          PAGE

Annual Withdrawal Amount
Beneficiary
Business Day
Death Benefit
Insured
Investment Portfolio
Issue Date
Joint Owner
Loan Account
Monthly Deduction
Owner
Net Death Benefit or Death Proceeds
Premium
Processing Date
Right to Examine Period
Surrender Charge


                                     SUMMARY

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

1. THE VARIABLE LIFE INSURANCE POLICY

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

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

You can choose among 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
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 a  designated  an  irrevocable  beneficiary.  The
beneficiary does not have to be a natural person.

6. TAXES

Your earnings are not taxed until you take them out. In most cases,  your Policy
will be a modified  endowment  contract  unless it was  exchanged for a contract
issued before June 21, 1988. Money taken out of a modified endowment contract is
considered to come from earnings first and is taxed as income.  Also, if you are
younger  than 59 1/2 when you take money out,  you may be charged a 10%  federal
tax  penalty  on the  earnings  withdrawn.  Death  proceeds  are  paid  to  your
beneficiary tax free.

7. ACCESS TO YOUR MONEY

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

8. OTHER INFORMATION

RIGHT TO EXAMINE

   
If you cancel  your  Policy  within ten days after you  receive it (or  whatever
period is required in your state),  we will return to you the greater of (1) the
premium(s)  you  paid or (2) your  Account  Value  on the day we,  or the  agent
through whom it was purchased,  received the returned  Policy.  Until the end of
the time you are allowed to examine your Policy (10 days or the required  period
in your  state) plus five days,  your  premium  will remain in the Money  Market
Portfolio.  After that, we will invest your Account Value as you  requested.  In
the state of  California,  if you are 60 years or older on the Policy Date,  you
can cancel your Policy within 30 days after you receive it in which case we will
refund your Account Value as of the day we receive your returned Policy.
    

WHO SHOULD PURCHASE THE POLICY?

The Policy is designed for an individual who wants:

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

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

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

ADDITIONAL FEATURES

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

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

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

   
     -- If you or the joint owner are confined in a  qualifying  facility for 90
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 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 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 initial Maximum
Premium Limit (MPL).  The Internal  Revenue Code (Code) has established  certain
criteria  which must be met in order for a life  insurance  policy to qualify as
life insurance under the Code. The MPL satisfies one of the criteria. Cova's MPL
has been designed not to exceed the Maximum Premium Limit allowed under the Code
for a specified Face Amount of insurance for a given age.
    

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

APPLICATION FOR A POLICY

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

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

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

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

ALLOCATION OF PREMIUMS

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

   
If you change your mind about owning a Policy,  you can cancel it within 10 days
after  receiving  it (or the period  required  in your  state  (Right to Examine
Period)).  When you cancel the Policy  within  this time  period,  Cova will not
assess a Surrender Charge or a deferred  premium tax charge.  Cova will give you
back the greater of your premium  payment or your Account Value. In the state of
California, if you are 60 years or older on the Policy Date, you can cancel your
Policy  within 30 days after you  receive it in which case we will  refund  your
Account Value as of the day we receive your returned Policy.
    

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

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

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

GRACE PERIOD

   
Your  Policy  will  stay in  effect  as long as your  Cash  Surrender  Value  is
sufficient to cover the Monthly  Deductions and 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  divided by the value of the
Accumulation Unit for that investment portfolio.

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

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

3. INVESTMENT OPTIONS

The Policy  offers  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  Portfolio  (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  prorata  from  all of the
investment portfolios you have selected.

ANNUAL WITHDRAWAL AMOUNT

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

A surrender  may be subject to a Surrender Charge  and a  deferred  premium  tax
charge.

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

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

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

SURRENDER CHARGE

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

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

NURSING HOME WAIVER
   
If you or the joint owner, if any, are confined in a qualifying  facility for 90
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:

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

TRANSFER FEE

You can make 12 free  transfers  every  year.  We measure a year from the Policy
Date.  If you make more than 12 transfers a year,  we will deduct a transfer fee
of $25 or 2% of the amount  that is  transferred,  whichever  is less.  If we do
assess a transfer fee, it will be deducted from the amount transferred.

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

TAXES

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

INVESTMENT PORTFOLIO EXPENSES

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

                          INVESTMENT PORTFOLIO EXPENSES

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

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

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

 Managed by Lord, Abbett & Co.
   Bond Debenture (2)                   .75%             - -                    .10%                         .85%
   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 (3)    .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%
</TABLE>

(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  has  not  yet  commenced  regular   investment
operations.

   
(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.  As of the date of this  Prospectus  no payments had been
made under the 12b-1 plan. For the year ending December 31, 1997, the 12b-1 fees
are estimated to be .07%.
    

5. DEATH BENEFIT

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

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

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

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

ACCELERATED DEATH BENEFIT

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

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

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

JOINT LIVES

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

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

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

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

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

This benefit may not be available in your state.

6. TAXES

NOTE:  COVA HAS  PREPARED  THE  FOLLOWING  INFORMATION  ON  TAXES  AS A  GENERAL
DISCUSSION OF THE SUBJECT.  IT IS NOT INTENDED AS TAX ADVICE TO ANY PERSON.  YOU
SHOULD  CONSULT  YOUR OWN TAX  ADVISER  ABOUT YOUR OWN  CIRCUMSTANCES.  COVA HAS
INCLUDED IN PART II AN ADDITIONAL DISCUSSION REGARDING TAXES.

LIFE INSURANCE IN GENERAL

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

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

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

TAKING MONEY OUT OF YOUR POLICY

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

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

DIVERSIFICATION

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

Under current federal tax law, it is unclear as to the circumstances under which
you,  because  of the  degree  of  control  you  exercise  over  the  underlying
investments,  and not Cova  would be  considered  the owner of the shares of the
investment  portfolios.  If you are considered the owner of the investments,  it
will result in the loss of the favorable  tax  treatment  for the Policy.  It is
unknown to what extent owners are permitted to select investment portfolios,  to
make  transfers  among  the  investment  portfolios  or the  number  and type of
investment  portfolios  owners may select  from.  If guidance  from the Internal
Revenue  Service  is  provided  which is  considered  a new  position,  then the
guidance would generally be applied prospectively.  However, if such guidance is
considered not to be a new position, it may be applied retroactively. This would
mean that you, as the owner of the policy,  could be treated as the owner of the
investment  portfolios.  Due to the  uncertainty in this area, Cova reserves the
right to modify the Policy in an attempt to maintain favorable tax treatment.

7. ACCESS TO YOUR MONEY

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

LOANS

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

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

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

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

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

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

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

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 Life Insurance  Company  ("Cova") was originally  incorporated on
September 6, 1972 as Industrial  Indemnity Life Insurance  Company, a California
corporation  and changed its name to Xerox  Financial Life Insurance  Company in
1986.  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 Life Insurance Company.

Cova is presently licensed to do business in the state of California.

THE SEPARATE ACCOUNT

Cova has  established  a  separate  account,  Cova  Variable  Life  Account Five
(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 and 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 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  Life   Insurance   Company  (the   "Company")  was  originally
incorporated  on  September  6,  1972 as  Industrial  Indemnity  Life  Insurance
Company,  a  California  corporation  and changed its name on January 1, 1986 to
Xerox Financial Life Insurance Company.  The Company presently is licensed to do
business in the state of California.  On June 1, 1995, a wholly-owned subsidiary
of General American Life Insurance Company ("General  American") purchased Xerox
Financial  Services Life Insurance  Company ("Xerox Life"),  an affiliate of the
Company,  from Xerox  Financial  Services,  Inc. The  acquisition  of Xerox Life
included related companies,  including the Company.  On June 1, 1995 the Company
changed its name to Cova Financial Life Insurance Company.

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

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

Executive Officers and Directors of Cova

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

<TABLE>
<CAPTION>
<S>                                          <C>
Name                                                Principal Occupation During the Past Five Years
- ---------------------------                         -----------------------------------------------
                      
John W. Barber***                            Director of  Cova-June,  1995 to present;  Director of First
                                             Cova Life Insurance Company  (FCLIC)-June,  1995 to present;
                                             Director of CFLIC June, 1995 to present;  Vice President and
                                             Controller    of    General    American    Life    Insurance
                                             Company-December, 1984 to present; President and Director of
                                             Equity Intermediary Company- October, 1988 to present.
                                             
Jerome P. Darga*                             Vice  President  and  Assistant  Secretary  of  Cova-1992 to
                                             present;   Vice   President  and   Assistant   Secretary  of
                                             CFLIC-1992   to  present;   Vice   President  and  Assistant
                                             Secretary of CLMC-1992 to present.
                                             
Connie A. Doern****                          Vice  President  of  Cova-1997  to  Present,  prior  thereto
                                             Assistant Vice  President from 1990 to 1995;  Vice President
                                             of CFLIC-  1997 to Present,  prior  thereto  Assistant  Vice
                                             President from 1990 to 1995; Vice President of FCLIC-1997 to
                                             Present, prior thereto Assistant Vice President from 1993 to
                                             1995; Vice President of J&H/KVI-1989 to Present.
                                             
Judy M. Drew*                                Vice  President of Cova-1988 to present;  Vice  President of
                                             CFLIC-1988  to present;  Vice  President  of  FCLIC-1992  to
                                             present;  Senior Vice  President  of  CLMC-1996  to present,
                                             prior thereto Vice President  from 1989 to 1996;  President,
                                             COO and Director of Cova Life Sales Company  (CLSC)-1988  to
                                             present.
                                             
Patricia E. Gubbe*                           Vice  President of Cova-1989 to present;  Vice  President of
                                             CFLIC-1989  to present;  Vice  President  of  FCLIC-1992  to
                                             present; First Vice President of CLMC-1996 to present, prior
                                             thereto Vice President from 1989 to 1996; Vice President and
                                             Chief Compliance Officer of CLSC-1989 to present.
                                             
Philip A. Haley*                             Executive Vice President of Cova-May 1997 to present,  prior
                                             thereto Vice  President from 1990 to 1997 and Assistant Vice
                                             President  from 1989 to 1990;  Executive  Vice  President of
                                             FCLIC- May, 1997 to present,  prior  thereto Vice  President
                                             from 1995 to 1997;  Executive  Vice  President  of CFLIC-May
                                             1997 to present,  prior thereto Vice  President from 1990 to
                                             1997  and  Assistant  Vice  President  from  1989  to  1990;
                                             Executive  Vice President of CLMC from May, 1997 to present,
                                             prior thereto  Senior Vice  President  from 1996 to 1997 and
                                             Vice   President  from  1990  to  1996  and  Assistant  Vice
                                             President  from 1989 to 1990;  Vice  President  of CLSC from
                                             1991 to present, prior thereto Assistant Vice President from
                                             1989 to 1991.
                                                                     
                    
Christopher S. Harden*                       Vice  President of Cova- 1991 to present;  Vice President of
                                             CFLIC-1991 to present;  First Vice President of CLMC-1996 to
                                             present, prior thereto Vice President-1991 to 1996.
                                                  
                                                  
J. Robert Hopson*                            Vice  President,  Chief Actuary and Director of Cova-1991 to
                                             present;  Vice  President,  Chief  Actuary  and  Director of
                                             CFLIC-1991  to present;  Vice  President,  Chief Actuary and
                                             Director of  FCLIC-1992 to present;  Senior Vice  President,
                                             Chief  Actuary and Director of  CLMC-1996 to present,  prior
                                             thereto Vice  President  and Director  from 1993 to 1996 and
                                             Vice President from 1991 to 1993.
                    
Thomas E. Hughes, Jr.**                      Treasurer  and  Director  of  Cova-June,  1995  to  present;
                                             Treasurer  and  Director  of  CFLIC-June,  1995 to  present;
                                             Treasurer of FCLIC-June,  1995 to present; Corporate Actuary
                                             and Treasurer of General  American Life  Insurance  Company-
                                             October,   1994  to  present.   Formerly,   Executive   Vice
                                             President-Group  Pensions  General  American Life  Insurance
                                             Company-March,  1990 to  October,  1994.  In addition to the
                                             Cova companies,  Director of the following  General American
                                             subsidiary companies: Paragon Life Insurance Company and RGA
                                             Reinsurance  Company-October,  1994 to present. Treasurer of
                                             the following General American subsidiary companies: Paragon
                                             Life Insurance  Company,  General Life Insurance  Company of
                                             America,  General Life Insurance  Company,  General American
                                             Holding   Company,   Red  Oak  Realty   Company,   Gen  Mark
                                             Incorporated,  Walnut Street Securities, Inc., Walnut Street
                                             Adviser's  Inc.,  White Oak Royalty  Company,  Walnut Street
                                             Funds,  Inc., and RGA Reinsurance  Company-October,  1994 to
                                             present.
                                                 
Lisa O. Kirchner****                         Vice  President  of  Cova-1997  to  present,  prior  thereto
                                             Assistant Vice  President from 1990 to 1995;  Vice President
                                             of  CFLIC-1997  to present,  prior  thereto  Assistant  Vice
                                             President from 1988 to 1995; Vice President of FCLIC-1997 to
                                             present, prior thereto Assistant Vice President from 1993 to
                                             1995; Vice President of J&H/KVI-1985 to present.
                                             
                    
Douglas E. Jacobs*                           Vice  President of Cova- 1985 to present;  Vice President of
                                             CFLIC-1985  to  present;  Vice  President  of  CLMC-1985  to
                                             present.
                                             
Richard A. Liddy**                           Chairman of the Board of  Directors of Cova,  CFLIC,  FCLIC,
                                             CLMC,  Advisory  and  Allocation-  April,  1997 to  present;
                                             Chairman of the Board, President and Chief Executive Officer
                                             of General  American  Life  Insurance  Company-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 since 1995
                                             to  present,  prior  thereto  Vice  President,   Controller,
                                             Treasurer  and  Director.  Vice  President,  Controller  and
                                             Director of CFLIC since 1995 to present,  prior thereto Vice
                                             President,   Controller,   Treasurer  and   Director;   Vice
                                             President,  Controller  and  Director of FCLIC- from 1992 to
                                             present; Vice President,  Treasurer, Controller and Director
                                             of  Advisory-1993  to present;  Vice  President,  Treasurer,
                                             Controller  and  Director  of  Allocation-1994  to  present;
                                             Director of  CLSC-1992  to present;  Senior Vice  President,
                                             Treasurer,  Controller and Director of CLMC-1989 to present;
                                             Vice  President,  Treasurer,   Controller,  Chief  Financial
                                             Officer,  Chief  Accounting  Officer and  Director of Trust-
                                             1996 to present.
                    
Matthew P. McCauley**                        Assistant  Secretary  and  Director  of  Cova-June,  1995 to
                                             present;  Assistant  Secretary  and Director of  CFLIC-June,
                                             1995  to  present;   Assistant  Secretary  and  Director  of
                                             FCLIC-June,  1995 to present;  Associate General Counsel and
                                             Vice   President   of  General   American   Life   Insurance
                                             Company-1973  to present;  Also,  Director,  Vice President,
                                             General  Counsel and  Secretary  for several  other  General
                                             American   subsidiaries;   including   Equity   Intermediary
                                             Company,  Red Oak  Realty  Company,  and White  Oak  Royalty
                                             Company;  General  American Holding Company and Paragon Life
                                             Insurance   Company.    General   Counsel   and   Secretary,
                                             Reinsurance  Group of America,  Incorporated.  Director  and
                                             Secretary, General American Capital Company. General Counsel
                                             and Secretary, Conning Corporation. General Counsel, Conning
                                             Asset  Management  Company.   Director  of  RGA  Reinsurance
                                             Company,  Walnut Street  Securities,  Inc.  Secretary to the
                                             Walnut Street Funds, Inc.
                                             
Mark E. Reynolds*                            Executive  Vice  President  of  Cova-May,  1997 to  present;
                                             Executive  Vice  President  of  CFLIC-May,  1997 to present;
                                             Executive  Vice  President of  CFSLIC-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 Cova
                                             Investment Advisory  Corporation-December,  1996 to present;
                                             Executive  Vice  President and Director of FCLIC - May, 1997
                                             tp present,  Executive  Vice  President and Director of Cova
                                             Investment Allocation Corporation-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  Life  Insurance   Company-1992  to  present.   Mr.
                                             Rubenstein  also holds  various  positions  with the General
                                             American subsidiaries as follows:  Director and Treasurer of
                                             General  American  Capital  Company;  Senior Vice  President
                                             Investments,  Treasurer and Director of Reinsurance Group of
                                             America,  Incorporated;  Director of Paragon Life  Insurance
                                             Company; Director of General American Holding Company; Chief
                                             Executive   Officer,   Chairman  and  Director  for  Conning
                                             Corporation;   Director  of  the  following:   General  Life
                                             Insurance  Company,  Security Equity Life Insurance Company,
                                             BHIF America de Vida Seguros S.A. (Chile),  Manatial Seguros
                                             de Vida, S.A. (Argentina),  Red Oak Realty Company,  General
                                             Life Insurance Company of America;  RGA Reinsurance Company;
                                             Secretary and Director for RGA Sud America S.A.
                                                                      
                                             
Myron H. Sandberg*                           Vice  President of Cova-1985 to present;  Vice  President of
                                             CFLIC-1985 to present; and CLMC 1989 to present.
                                             
John W. Schaus*                              Vice President of Cova-1988 to present;  Vice President   of
                                             CFLIC-1988 to present; and CLMC-1989 to present.
                    
Lorry J. Stensrud*                           President  and Director of Cova from June,  1995 to present,
                                             prior  thereto  Executive  Vice  President;   President  and
                                             Director of CFLIC from June, 1995 to present,  prior thereto
                                             Executive  Vice  President;  President and Director of FCLIC
                                             from June,  1995 to present,  prior thereto  Executive  Vice
                                             President; President and Director of CLMC from June, 1995 to
                                             present,   prior  thereto  Executive  Vice  President  only;
                                             President  and  Director of  Advisory  from 1993 to present;
                                             President and Director of  Allocation  from 1994 to present.
                                             Director  of CLSC from  1989 to  present;  President,  Chief
                                             Executive Officer and Director of Trust-1996 to present.
                                             
  Peter L. Witkewiz*****                     Vice  President of Cova-1997 to present;  Vice  President of
                                             CFLIC-1997  to present;  Vice  President  of  FCLIC-1997  to
                                             present.
                                                                      
  Kent R. Zimmerman**                        Assistant Treasurer of Cova-May, 1996 to present;  Assistant
                                             Treasurer of CFLIC-May, 1996 to present; Assistant Treasurer
                                             of CLMC- 1996 to present.  Second Vice  President of General
                                             American  Life  Insurance  Company-  1997 to present,  prior
                                             thereto Vice  President of General  American Life  Insurance
                                             Company, 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 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 Five
(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
California insurance law on March 24, 1992.  The Separate  Account has not yet
commenced  operations.  Cova  has  registered  the  Separate  Account  with  the
Securities  Exchange  Commission as a unit investment trust under the Investment
Company Act of 1940.

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

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

LEGAL OPINIONS

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

REDUCTION OR ELIMINATION OF SURRENDER CHARGE

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

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

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

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

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

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

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

MISSTATEMENT OF AGE OR SEX

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

COVA'S RIGHT TO CONTEST

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

SETTLEMENT OPTIONS

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

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

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

TAX STATUS

NOTE: THE FOLLOWING  DESCRIPTION IS BASED UPON COVA'S  UNDERSTANDING  OF CURRENT
FEDERAL  INCOME TAX LAW  APPLICABLE  TO LIFE  INSURANCE IN GENERAL.  COVA CANNOT
PREDICT THE PROBABILITY  THAT ANY CHANGES IN SUCH LAWS WILL BE MADE.  PURCHASERS
ARE CAUTIONED TO SEEK  COMPETENT TAX ADVICE  REGARDING THE  POSSIBILITY  OF SUCH
CHANGES. SECTION 7702 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED ("CODE"),
DEFINES  THE TERM "LIFE  INSURANCE  CONTRACT"  FOR  PURPOSES  OF THE CODE.  COVA
BELIEVES  THAT THE  POLICIES  TO BE  ISSUED  WILL  QUALIFY  AS  "LIFE  INSURANCE
CONTRACTS"  UNDER  SECTION  7702.  COVA DOES NOT GUARANTEE THE TAX STATUS OF THE
POLICIES. PURCHASERS BEAR THE COMPLETE RISK THAT THE POLICIES MAY NOT BE TREATED
AS "LIFE  INSURANCE"  UNDER FEDERAL INCOME TAX LAWS.  PURCHASERS  SHOULD CONSULT
THEIR OWN TAX  ADVISERS.  IT SHOULD BE  FURTHER  UNDERSTOOD  THAT THE  FOLLOWING
DISCUSSION  IS NOT  EXHAUSTIVE  AND THAT  SPECIAL  RULES NOT  DESCRIBED  IN THIS
PROSPECTUS MAY BE APPLICABLE IN CERTAIN SITUATIONS.

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

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

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

On March 2, 1989,  the  Treasury  Department  issued  Regulations  (Treas.  Reg.
Section  1.817-5),  which  established  diversification   requirements  for  the
investment  portfolios  underlying variable contracts such as the Policies.  The
Regulations amplify the diversification  requirements for variable contracts set
forth  in the Code and  provide  an  alternative  to the safe  harbor  provision
described above. Under the Regulations,  an investment  portfolio will be deemed
adequately diversified if: (i) no more than 55% of the value of the total assets
of the portfolio is represented by any one investment;  (ii) no more than 70% of
the  value of the  total  assets  of the  portfolio  is  represented  by any two
investments;  (iii) no more  than 80% of the  value of the  total  assets of the
portfolio is represented by any three investments;  and (iv) no more than 90% of
the  value of the total  assets  of the  portfolio  is  represented  by any four
investments.  For  purposes of these  Regulations,  all  securities  of the same
issuer are treated as a single investment.

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

Cova intends that each  investment  portfolio  underlying  the Policies  will be
managed by the managers in such a manner as to comply with these diversification
requirements.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

INCOME TAX WITHHOLDING

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

REPORTS TO OWNERS

   
Cova will send to each owner  semi-annual  and annual  reports of the 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  Balance  Sheet of the  Company  as of  December  31,  1996 and 1995 and the
related Statements of Income,  Shareholder's  Equity and Cash Flows for the year
ended  December 31, 1996 and the periods from June 1, 1995 through  December 31,
1995 and January 1, 1995  through  May 31, 1995 and for the year ended  December
31, 1994,  have been  included  herein in reliance upon the reports of KPMG Peat
Marwick LLP,  independent  certified  public  accountants,  appearing  elsewhere
herein,  and upon the  authority  of said  firm as  experts  in  accounting  and
auditing.

FINANCIAL STATEMENTS

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

   

COVA FINANCIAL
LIFE INSURANCE COMPANY
(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

Financial Statements (Unaudited)

June 30, 1997 and 1996















<PAGE>
COVA FINANCIAL LIFE INSURANCE COMPANY
(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

Balance Sheets (Unaudited)

June 30, 1997 and 1996
(In thousands of dollars)

<TABLE>

<CAPTION>                                                                              
                                             AS OF          AS OF
             ASSETS                                      6/30/97      
12/31/96

<S>                                                     <C>       <C>
Investments:
  Debt securities available for sale at market
(cost of $90,833 in 1997 and $71,257 in 1996)           $ 90,923  $ 71,263
  Policy loans                                             1,052     1,048
  Short-term investments available for sale at market
(cost of $248 in 1996 and $44 in 1996)                       246        44

Total investments                                         92,221    72,355

Cash and cash equivalents - interest bearing               5,080     4,150
Cash - non-interest bearing                                2,182     2,485
Accrued investment income                                  1,364     1,122
Deferred policy acquisition costs                          5,405     3,321
Present value of future profits                            1,101     1,178
Goodwill                                                   1,979     2,034
Deferred tax asset (net)                                   1,007     1,115
Receivable from OakRe                                     81,289    92,238
Reinsurance receivables                                        0        51
Other assets                                                  69        44
Separate account assets                                   40,628    18,880

Total Assets                                            $232,325  $198,973
                                                        ========  ========
</TABLE>


                     See accompanying notes to unaudited financial statements.
                                                                   (Continued)


<PAGE>
                                         COVA FINANCIAL LIFE INSURANCE COMPANY
 (a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

                                         Balance Sheets, (Unaudited) Continued

                                                        June 30, 1997 and 1996
                                                     (In thousands of dollars)
<TABLE>

<CAPTION>
                                                 AS OF            AS OF
LIABILITIES AND SHAREHOLDERS EQUITY                       6/30/97     12/31/96

<S>                                                       <C>       <C>
Policyholder deposits                                     $164,741  $154,566
Future policy benefits                                       4,703     4,561
Payable on purchase of securities                            2,010         0
Accounts payable and other liabilities                         965     1,794
Future purchase price payable to OakRe                         620       683
Federal on a state income taxes payable                         12         0
Guaranty assessments                                         1,585     1,585
Reinsurance payables                                            15         0
Separate account liabilities                                40,628    18,880

Total Liabilities                                          215,279   182,069

Shareholders equity:
  Common stock, $233 par value. (Authorized 30,000
     shares; issued and outstanding 12,000 shares in
1997 and 1996)                                               2,800     2,800
  Additional paid-in capital                                13,523    13,523
  Retained earnings                                            703       580
  Net unrealized appreciation on securities, net of tax         20         1

Total Shareholders Equity                                   17,046    16,904

Total Liabilities and Shareholders Equity                 $232,325  $198,973
                                                          ========  ========
</TABLE>



See accompanying notes to unaudited financial statements.

<PAGE>
COVA FINANCIAL LIFE INSURANCE COMPANY
(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

Statements of Income (Unaudited)

Six months ended June 30, 1997 and 1996
(In thousands of dollars)
<TABLE>

<CAPTION>                                             


                 FOR THE PERIODS ENDED:

                                                                 6/30/97     
6/30/96

<S>                                              <C>     <C>
Revenues:
Premiums                                         $  304  $  340 
Net investment income                             3,004   1,801 
Net realized gain (loss) on sale of investments      16      (8)
Separate Account charges                            193      39 
Other Income                                         27       6 

Total Revenues                                    3,544   2,178 

Benefits and expenses:
Interest on policyholder deposits                 2,116   1,044 
Current and future policy benefits                  451     382 
Operating and other expenses                        499     306 
Amortization of purchased intangibles assets        100     161 
Amortization of deferred acquisition costs          155      25 

Total Benefits and Expenses                       3,321   1,918 

Income before income taxes                          223     260 
Income Taxes:
Current                                               2     190 
Deferred                                         $   98     (75)

Total income tax expense                         $  100  $  115 

Net Income                                       $  123  $  145 

</TABLE>


See accompanying notes to unaudited financial statements.





COVA FINANCIAL LIFE INSURANCE COMPANY
(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

Statements of Shareholders Equity (Unaudited)

June 30, 1997 and 1996
(In thousands of dollars)
<TABLE>

<CAPTION>
                                              FOR THE PERIODS ENDED:

          6/30/97      12/31/96

<S>                                                                                          <C>      <C>
Common Stock ($233 par value common stock; authorized 30,000 shares; issued and outstanding
12,000 shares in 1997 and 1996.
Balance at beginning of period                                                               $ 2,800  $ 2,800

Balance at end of period                                                                       2,800  $ 2,800

Additional paid-in capital:
Balance at beginning of period                                                                13,523   13,523

Balance at end of period                                                                      13,523   13,523

Retained earnings:
Balance at beginning of period                                                                   580      168
Net income                                                                                       123      412

Balance at end of period                                                                     $   703  $   580

</TABLE>


See accompanying notes to unaudited financial statements.
(Continued)

<PAGE>
COVA FINANCIAL LIFE INSURANCE COMPANY
(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

Statements of Shareholders Equity, (Unaudited) Continued

June 30, 1997 and 1996
(In thousands of dollars)
<TABLE>

<CAPTION>                                     FOR THE PERIODS ENDED:

              6/30/97     12/31/96


<S>                                                                                  <C>       <C>
Net unrealized appreciation/(depreciation) of securities:
Balance at beginning of period                                                       $     1   $   192 
Change in unrealized appreciation/(depreciation) of debt and equity securities            81      (840)
Change in deferred federal income taxes                                                  (10)      103 
Change in deferred acquisition costs attributable to unrealized losses/(gains)             2       (69)
Change in present value of future profits attributable to unrealized losses/(gains)
                                                                                         (54)      615 

Balance at end of period                                                                  20         1 

Total Shareholders Equity                                                            $17,046   $16,904 

</TABLE>


See accompanying notes to unaudited financial statements.

































COVA FINANCIAL LIFE INSURANCE COMPANY
(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

Statements of Cash Flows (Unaudited)

Six months ended June 30, 1997 and 1996
(In thousands of dollars)
<TABLE>

<CAPTION>                              FOR THE PERIODS ENDED:

                                                6/30/97       6/30/96

<S>                                         <C>        <C>
Cash flows from operating activities:
  Interest and dividend receipts            $  2,812   $  1,501 
  Premiums received                              313        350 
  Insurance and annuity benefit payments        (307)      (287)
  Operating disbursements                       (939)      (324)
  Taxes on income paid                           (62)      (255)
  Commissions and acquisition costs paid      (1,761)    (1,108)
  Other                                          (17)         5 

Net cash provided by/(used in) operating
  activities                                      39       (118)

Cash flows from investing activities:
  Cash used for the purchase of investment
    securities                               (27,834)   (20,927)
  Proceeds from investment securities sold     9,035      4,919 
    and matured
Other                                            (18)       (43)

Net cash (used in) investing
  activities                                $(18,817)  $(16,051)
</TABLE>

See accompanying notes to unaudited financial statements.
(Continued)

<PAGE>
COVA FINANCIAL LIFE INSURANCE COMPANY
(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

Statements of Cash Flows, (Unaudited) (Continued)

Six months ended June 30, 1997 and 1996
(In thousands of dollars)
<TABLE>

<CAPTION>
                                                                   FOR THE
PERIODS ENDED:

          6/30/97         6/30/96


<S>                                         <C>        <C>
Cash flows from financing activities:
  Policyholder deposits                     $ 37,057   $ 12,996 
  Transfers from OakRe                         7,394     22,795 
  Transfer to Separate Accounts              (17,530)    (5,019)
  Return of policyholder deposits             (7,516)   (16,941)

Net cash provided by financing
  activities                                  19,405     13,831 

Increase/(decrease) in cash and cash
  equivalents                                    627     (2,338)
Cash and cash equivalents at beginning of      6,635      6,134 
  period

Cash and cash equivalents at end of period  $  7,262   $  3,796 
</TABLE>


See accompanying notes to unaudited financial statements.
(Continued)



<PAGE>
COVA FINANCIAL LIFE INSURANCE COMPANY
(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

Statements of Cash Flows, (Unaudited) Continued

Six months ended June 30, 1997 and 1996
(In thousands of dollars)
<TABLE>

<CAPTION>
                                           FOR THE PERIODS ENDED:

                                                  6/30/97           6/30/96

<S>                                                                          <C>       <C>
Reconciliation of net income to net cash provided by operating activities:
   Net income                                                                $   123   $  145 
   Adjustments to reconcile net income
     to net cash provided by operating
       activities:
   Increase in future policy
     benefits (net of reinsurance)                                               142      101 
   Increase in payables and
     accrued liabilities                                                          22       15 
   Increase in accrued investment
     income                                                                     (242)    (330)
   Amortization of intangible assets and                                         254      186 
     deferred acquisition costs
   Amortization and accretion of securities
     premiums and discounts                                                       81       25 
   Net realized (gain)/loss on sale of
     investments                                                                 (16)       8 
   Interest accumulated on policyholder
     deposits                                                                  2,116    1,044 
   Investment expenses paid                                                       55       50 
   Increase/(decrease) in current and deferred
     Federal income taxes                                                        100     (140)
   Recapture commissions paid to OakRe                                           (84)    (172)
   Deferral of acquisition costs                                              (2,268)    (821)
   Due to/from affiliates                                                         14       36 
   Other                                                                        (258)    (265)

Net cash provided by operating activities                                    $    39   $ (118)
                                                                                       =======
</TABLE>


                     See accompanying notes to Unaudited financial statements.
















COVA FINANCIAL LIFE INSURANCE COMPANY
(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

Notes to Unaudited Interim Financial Statements

June 30, 1997 and 1996

(1)

The interim consolidated financial statements for Cova Financial Life
Insurance Company (CFLIC) have been prepared on the basis of generally
accepted accounting principles and, in the opinion of management, reflect all
adjustments (consisting of normal recurring accruals) necessary for a fair
presentation or results for such periods.  The results of operations and cash
flows for any interim period are not necessarily indicative of results for the
full year.  These financial statements should be read in conjunction with the
financial statements as of December 31, 1996 and December 31, 1995, and for
each of the years in the three-year period ended December 31, 1996 and related
notes thereto, presented elsewhere herein. Interim financial data presented
herein are unaudited.


(2)  INVESTMENTS

The Company's investments in debt and equity securities are considered
available for sale and carried at estimated fair value, with the aggregate
unrealized appreciation or depreciation being recorded as a separate component
of shareholders equity. The carrying value and amortized cost of investments
at June 30, 1997 were as follows:

<TABLE>

<CAPTION>
                                                       JUNE 30, 1997
                 GROSS      GROSS      ESTIMATED
       CARRYING  UNREALIZED UNREALIZED FAIR      AMORTIZED
       VALUE     GAINS      LOSSES     VALUE     COST                         
                             (in thousands of dollars)


<S>                                  <C>      <C>   <C>      <C>      <C>
Debt Securities:
  US. Government Treasuries          $   100  $  0  $    0   $   100  $   100
  Collateralized mortgage             23,750   138     (63)   23,750   23,675
  Corporate, state, municipalities,
    and political subdivisions        67,073   411    (396)   67,073   67,058

Total debt securities                 90,923   549    (459)   90,923   90,833

Policy loans                           1,052     -       -     1,052    1,052
Short term investments                   246     -      (2)      246      248

Total investments                    $92,221  $549   ($461)  $ 9,222  $92,133
                                     -------  ----  -------  -------  -------
<FN>
As of June 30, 1997, the company had no impaired investments.
</TABLE>













COVA FINANCIAL LIFE INSURANCE COMPANY
(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

Notes to Unaudited Interim Financial Statements

The amortized cost and estimated market value of debt securities at June 30,
1997, by contractual maturity, are shown below. Expected maturities will
differ from contractual maturities because borrowers may have the right to
call or prepay obligations with or without call or prepayment penalties. 
Maturities of mortgage-backed securities will be substantially shorter than
their contractual maturity because they require monthly principal installments
and mortgagees may prepay principal.
<TABLE>

<CAPTION>
                                             June 30, 1997

                        Estimated
         Amortized          Market
           Cost          Value

<S>                                      <C>      <C>
(in thousands of dollars)
Due after one year through five years    $26,140  $26,151
Due after five years through ten years    34,348   34,350
Due after ten years                        6,670    6,672
Mortgage-backed securities                23,675   23,750
Total                                    $90,833  $90,923
<FN>

At June 30, 1997, approximately 92.3% of the Company's debt securities are
investment grade or are non-rated but considered to be of investment grade. 
Of the 7.7% non-investment grade debt securities, 4.8% are rated as BB+, 1.8%
are rated as BB and 1.1% are rated as B.
</TABLE>



<PAGE>
COVA FINANCIAL LIFE INSURANCE COMPANY
(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

Notes to Unaudited Interim Financial Statements

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

<CAPTION>                                          FOR THE PERIODS ENDED:

                          6/30/97         6/30/96
           (in thousands of dollars)

<S>                                      <C>      <C>
Income on debt securities                $3,007   $1,663 
Income on short-term investments             92      138 
Income on policy loans                      (40)      43 
Miscellaneous interest                        -        7 

Total investment income                   3,059    1,851 
Investment expenses                          55       50 

Net investment income                     3,004    1,801 

Realized capital gains/(losses) were as
 follows:
  Debt securities                            16       (8)

Net realized gains/(losses) on
  investments                            $   16   $   (8)



</TABLE>

<TABLE>

<CAPTION>                                    FOR THE PERIODS ENDED:

                                           6/30/97        6/30/96
                                         (In thousands of dollars)

<S>                                                   <C>    <C>
Unrealized gains/(losses) were as follows: ffollowa
  Debt securities                                       87    (878)
  Short-term investments                                 -       - 
  Effects on deferred acquisition costs
    amortization                                        11       - 
  Effects on present value of future
    profits                                            (67)    570 
Unrealized gains/(losses) before income tax             31    (308)
Unrealized income tax benefit/(expense)                (11)    108 

Net unrealized gains (losses) on
   investments                                        $ 20   $(200)
</TABLE>















COVA FINANCIAL LIFE INSURANCE COMPANY
(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

Notes to unaudited Interim Financial Statements


(3)  Securities Greater than 10% of Shareholders Equity

As of June 30, 1997 the Company had one individual security which exceeded 10%
of Shareholders equity:

Colonial Realty 7.5%, 07/15/2001 $2,022,220

(4)     Statutory Surplus

Statutory  capital and surplus as of June 30, 1997 was $10,711,996.  Statutory
net losses for CFLIC for the periods ended June 30, 1997 and 1996 were
$(331,478) and $(118,647), respectively.




    

   

COVA FINANCIAL
LIFE INSURANCE COMPANY
(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

Financial Statements

December 31, 1996, 1995 and 1994

(With Independent Auditors Report Thereon)














<PAGE>
                         INDEPENDENT AUDITORS REPORT


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


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

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to
obtain  reasonable  assurance  about whether the financial statements are free
from  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 financial statements referred to above present fairly, in
all material respects, the financial position of Cova Financial Life Insurance
Company  as  of  December 31, 1996 and 1995, and the results of its operations
and  its  cash  flows  for the Successor periods, in conformity with generally
accepted accounting principles.  Also, in our opinion, the aforementioned
Predecessor financial statements present fairly, in all material respects, the
results  of  its operations and its cash flows for the Predecessor periods, in
conformity with generally accepted accounting principles.






St. Louis, Missouri
March 7, 1997

<PAGE>
COVA FINANCIAL LIFE INSURANCE COMPANY
(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

Balance Sheets

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

<CAPTION>

             ASSETS                                                  1996     
  1995

<S>                                                     <C>       <C>
Investments:
  Debt securities available for sale at market
(cost of $71,257 in 1996 and $37,242 in 1995)           $ 71,263  $ 38,092
  Policy loans                                             1,048     1,063
  Short-term investments available for sale at market
(cost of $44 in 1996 and $988 in 1995)                        44       984

Total investments                                         72,355    40,139

Cash and cash equivalents - interest bearing               4,150     5,157
Cash - non-interest bearing                                2,485       977
Accrued investment income                                  1,122       566
Deferred policy acquisition costs                          3,321     1,164
Present value of future profits                            1,178       576
Goodwill                                                   2,034     2,306
Deferred tax asset (net)                                   1,115     1,007
Receivable from OakRe                                     92,238   127,335
Reinsurance receivables                                       51       458
Other assets                                                  44        44
Separate account assets                                   18,880     3,451

Total Assets                                            $198,973  $183,180
                                                        ========  ========
</TABLE>


                               See accompanying notes to financial statements.
                                                                   (Continued)


<PAGE>
                                         COVA FINANCIAL LIFE INSURANCE COMPANY
 (a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

                                                     Balance Sheets, Continued

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

<CAPTION>

LIABILITIES AND SHAREHOLDERS EQUITY                         1996        1995

<S>                                                       <C>       <C>
Policyholder deposits                                     $154,566  $154,458
Future policy benefits                                       4,561     4,369
Accounts payable and other liabilities                       1,794     1,116
Future purchase price payable to OakRe                         683     1,265
Guaranty assessments                                         1,585     1,838
Separate account liabilities                                18,880     3,451

Total Liabilities                                          182,069   166,497

Shareholders equity:
  Common stock, $233 par value. (Authorized 30,000
     shares; issued and outstanding 12,000 shares in
1996 and 1995)                                               2,800     2,800
  Additional paid-in capital                                13,523    13,523
  Retained earnings                                            580       168
  Net unrealized appreciation on securities, net of tax          1       192

Total Shareholders Equity                                   16,904    16,683

Total Liabilities and Shareholders Equity                 $198,973  $183,180
                                                          ========  ========
</TABLE>



                               See accompanying notes to financial statements.

<PAGE>
                                         COVA FINANCIAL LIFE INSURANCE COMPANY
 (a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

                                                          Statements of Income

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

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

<S>                                            <C>      <C>      <C>       <C>
Revenues:
  Premiums                                     $  488   $  142   $    82   $ 1,335 
  Net investment income                         4,176    1,419     5,271    15,101 
  Net realized gain (loss) on sale of
    investments                                   (28)     118      (272)      318 
  Separate account charges                        134       10        --        -- 
  Other income/(expense)                           35       (7)       57       138 

Total revenues                                  4,805    1,682     5,138    16,892 

Benefits and expenses:
  Interest on policyholder deposits             2,563      788     5,034    13,361 
  Current and future policy benefits              722      115       178     1,452 
  Operating and other expenses                    570      309       814     1,384 
  Amortization of purchase intangible assets       66      157        --        -- 
  Amortization of deferred acquisition costs      187        5       522     6,979 

Total benefits and expenses                     4,108    1,374     6,548    23,176 

Income/(loss) before income taxes                 697      308    (1,410)   (6,284)

Income tax:
  Current                                         351       --      (362)      (80)
  Deferred                                        (66)     140      (201)   (2,050)

Total income tax expense/(benefit)                285      140      (563)   (2,130)

Net Income/(Loss)                              $  412   $  168   $  (847)  $(4,154)
                                               =======  =======  ========  ========
</TABLE>


                               See accompanying notes to financial statements.

<PAGE>
                                         COVA FINANCIAL LIFE INSURANCE COMPANY
 (a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

                                             Statements of Shareholders Equity

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

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

<S>                                                                       <C>      <C>       <C>       <C>
Common stock ($233 par value in 1996 and
12/31/95, $50 par value for 5 mos. ended
5/31/95, 1994 & 1993; authorized 30,000
   shares;issued and outstanding 12,000
   shares in 1996, 1995 & 1994)
  Balance at beginning of period                                          $ 2,800  $ 2,800   $   600   $   600 
  Par value adjustment                                                         --       --     2,200        __ 

Balance at end of period                                                    2,800    2,800     2,800       600 

Additional paid-in capital:
Balance at beginning of period                                             13,523   18,093    17,200     8,200 
Adjustment to reflect purchase acquisition          indicated in note 2
                                                                               --   (7,570)       --        -- 
Par value adjustment                                                           --             (2,200)
Capital contribution                                                           --    3,000     3,093     9,000 

Balance at end of period                                                   13,523   13,523    18,093    17,200 

Retained earnings:
  Balance at beginning of period                                              168      209     4,045     8,199 
 Adjustment to reflect purchase acquisition         indicated in note 2        --
                                                                                      (209)       --        -- 
  Net income/(loss)                                                           412      168      (847)   (4,154)
Adjustment due to financial reinsurance
   transaction with OakRe                                                       -             (2,989)

Balance at end of period                                                  $   580  $   168   $   209   $ 4,045 
</TABLE>


                               See accompanying notes to financial statements.
                                                                   (Continued)


<PAGE>
                                         COVA FINANCIAL LIFE INSURANCE COMPANY
 (a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

                                  Statements of Shareholders Equity, Continued

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

<TABLE>

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

<S>                                                                        <C>       <C>       <C>         <C>
Net unrealized appreciation/(depreciation) of
  securities:
  Balance at beginning of period                                           $   192   $(3,789)   ($11,316)        -- 
  Adjustment to reflect purchase acquisition         indicated in note 2
                                                                                --     3,789          --         -- 
  Implementation of change in accounting for
    marketable debt and equity securities, net of
    effects of deferred taxes of $735 and
    deferred acquisition costs of $1,719                                        --        --          --   $  1,366 
Change in unrealized appreciation/(depreciation)
    of debt and equity securities                                             (840)      846      15,151    (29,570)
Change in deferred Federal income taxes                                        103      (104)     (4,053)     6,829 
Change in deferred acquisition costs
    attributable to unrealized losses/(gains)                                  (69)       --      (3,571)    10,059 
Change in present value of future profits
    attributable to unrealized losses/(gains)                                  615      (550)         --         -- 

Balance at end of period                                                         1       192      (3,789)   (11,316)

Total Shareholders Equity                                                  $16,904   $16,683   $  17,313   $ 10,529 
</TABLE>



                               See accompanying notes to financial statements.

<PAGE>
                                         COVA FINANCIAL LIFE INSURANCE COMPANY
 (a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

                                                      Statements of Cash Flows

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

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

<S>                                          <C>        <C>        <C>        <C>        <C>
Cash flows from operating activities:
  Interest and dividend receipts             $  3,676   $    934   $  7,283   $ 15,690 
  Premiums received                               509        154         90      1,357 
  Insurance and annuity benefit payments         (580)      (339)      (252)      (552)
  Operating disbursements                        (768)      (490)    (1,038)    (1,482)
  Taxes on income refunded (paid)                (341)        --      1,975       (856)
  Commissions and acquisition costs paid       (2,413)    (1,169)      (542)    (1,262)
  Other                                          (183)       360      6,299        200 

Net cash provided by/(used in) operating         (100)      (550)               13,815    13,095 
  activities

Cash flows from investing activities:
  Cash used for the purchase of investment    (42,655)   (52,399)                 (935)  (69,199)
    securities
  Proceeds from investment securities sold     10,635     14,399               151,204   115,994 
    and matured
 Investment expenses                              (90)       (57)                  (97)     (320)

Net cash provided by/(used in) investing
  activities                                 $(32,110)  $(38,057)  $150,172   $ 46,475 
                                                                              ---------          
</TABLE>

See accompanying notes to financial statements.
(Continued)

<PAGE>
COVA FINANCIAL LIFE INSURANCE COMPANY
(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

Statements of Cash Flows, Continued

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

<CAPTION>

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


<S>                                         <C>        <C>        <C>         <C>
Cash flows from financing activities:
  Policyholder deposits                     $ 38,348   $ 12,442   $   5,614   $ 11,796 
  Transfers from/(to) OakRe                   36,553     33,579    (171,081)        -- 
  Transfer to Separate Accounts              (13,669)    (3,312)         --         -- 
  Return of policyholder deposits            (28,521)   (26,897)    (15,531)   (43,377)
  Capital contributions received                  --      3,000       3,093      2,500 

Net cash provided by/(used in) financing
  activities                                  32,711     18,812    (177,905)   (29,081)

Increase/(decrease) in cash and cash
  equivalents                                    501    (19,795)    (13,918)    30,489 

Cash and cash equivalents at beginning of      6,134     25,929      39,847      9,358 
  period

Cash and cash equivalents at end of period  $  6,635   $  6,134   $  25,929   $ 39,847 
</TABLE>


                               See accompanying notes to financial statements.

                                                                   (Continued)

<PAGE>
                                         COVA FINANCIAL LIFE INSURANCE COMPANY
 (a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

                                           Statements of Cash Flows, Continued

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

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

<S>                                                                                 <C>       <C>       <C>       <C>
Reconciliation of net income/(loss) to net cash provided by operating activities:
   Net income/(loss)                                                                $   412   $   168   $  (847)  $(4,154)
   Adjustments to reconcile net income/(loss)
     to net cash provided by operating
       activities:
   Increase/(decrease)in future policy
     benefits (net of reinsurance)                                                      192      (201)      (52)      911 
   Increase/(decrease) in payables and
     accrued liabilities                                                                 95       161      (252)      126 
   Decrease/(increase) in accrued investment
     income                                                                            (556)     (525)    1,766       636 
   Amortization of intangible assets and                                                254       162       522     6,979 
     deferred acquisition costs
   Amortization and accretion of securities
     premiums and discounts                                                              73        (9)       32      (369)
   Net realized (gain)/loss on sale of
     investments                                                                         28      (118)      272      (318)
   Interest accumulated on policyholder
     deposits                                                                         2,563       788     5,034    13,361 
   Investment expenses paid                                                              90        57        97       320 
   Increase/(decrease) in current and deferred
     Federal income taxes                                                               (66)      140     1,412    (2,986)
   Recapture commissions paid to OakRe                                                 (273)     (223)       --        -- 
   Deferral of acquisition costs                                                     (2,413)   (1,169)     (542)   (1,262)
   Due to/from affiliates                                                                44        27     6,470        -- 
   Other                                                                               (543)      192       (97)     (149)

Net cash provided by operating activities                                           $  (100)  $  (550)  $13,815   $13,095 
                                                                                    ========  ========  ========  ========
</TABLE>


                               See accompanying notes to financial statements.

<PAGE>
                                         COVA FINANCIAL LIFE INSURANCE COMPANY
 (a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

                                                 Notes to Financial Statements

                                              December 31, 1996, 1995 and 1994

                                      (1)  NATURE OF BUSINESS AND ORGANIZATION

                                                        NATURE OF THE BUSINESS

Cova  Financial Life Insurance Company (the Company), formerly Xerox Financial
Life  Insurance Company (the Predecessor), markets and services single premium
deferred annuities, immediate annuities, variable annuities, and single
premium whole-life insurance policies.  The Company is licensed to do business
in the state of California.  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  81%,  71%  and  47% of the Companys sales have been through two
specific  brokerage firms, A.G. Edwards & Sons, Incorporated, and Edward Jones
& Company, Incorporated, in 1996, 1995 and 1994, respectively.

     ORGANIZATION

The Company is a wholly owned subsidiary of Cova Financial Services Life
Insurance Company (CFSLIC).  On December 31, 1996, Cova Corporation, an
insurance holding company wholly owned by General American Life Insurance
Company  (GALIC), transferred 100% of the outstanding shares of the Company to
CFSLIC,  an  affiliated  life  insurer domiciled in Missouri.  The transfer of
direct ownership had no effect on the operations of the Company as both CFSLIC
and  the  Company had existed under common management and control prior to the
transfer.

Prior to June 1, 1995 Xerox Financial Services , Inc. (XFSI) owned 100% of the
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 in exchange for approximately $13.3 million
in cash and $1.1 million in future payables. In conjunction with this
Agreement, the Predecessor also entered into a financing reinsurance
transaction  that  caused OakRe Life Insurance Company(OakRe), an affiliate of
the Predecessor, to assume the economic benefits and risks of the single
premium deferred annuity deposits (SPDAs) which had an aggregate carrying
value at June 1, 1995 of $159.0 million. In exchange, the Predecessor
transferred  specifically  identified  assets  to OakRe with a market value at
June 1, 1995 of $162.0 million. Ownership of OakRe was retained by XFSI
subsequent to the sale of the Predecessor and other affiliates.  The
Receivable from OakRe to the Company that was created by this transaction will
be  liquidated  over the remaining crediting rate guaranty periods (which will
be substantially expired by the year 2000) 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, 1996 and 1995.

(Continued)

<PAGE>
COVA FINANCIAL LIFE INSURANCE COMPANY
(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

Notes to 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.



(2)  CHANGE IN ACCOUNTING

Upon  closing  of  the  sale, the Company restated its financial statements in
accordance with "push down purchase accounting", which allocates the net
purchase  price  of $13.3 million according to the fair values of the acquired
assets and liabilities, including the estimated present value of future
profits.    These  allocated  values were dependent upon policies in force and
market  conditions at the time of closing, however, these allocations were not
finalized until 1996.  The table below summarizes the final allocation of
purchase price.
<TABLE>

<CAPTION>
                   (In Millions)

<S>                                <C>
Assets acquired:
  Policy loans                     $    0.9
  Cash and cash equivalents            25.9
  Short term investment                 0.1
  Present value of future profits       1.1
  Goodwill                              2.2
  Deferred tax benefit                  1.5
  Reinsurance receivable              156.3
  Other assets                          0.1
                                   --------
                                   $  188.1
Liabilities assumed:
  Policyholder deposits            $  168.7
  Future policy benefits                4.5
  Future purchase price payable         1.1
  Deferred income taxes                 0.2
  Other liabilities                     0.3
                                   $  174.8
                                   --------
 Adjusted purchase price           $   13.3
                                   ========
</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 a reduction in shareholders equity of
approximately  $4.0  million  in  1995 reflecting the application of push down
purchase  accounting.  The Companys financial statements subsequent to June 1,
1995 reflect this new basis of accounting.

(Continued)


<PAGE>
COVA FINANCIAL LIFE INSURANCE COMPANY
(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

Notes to Financial Statements

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

(3)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
     INVESTMENTS

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

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.

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.

     CASH AND CASH EQUIVALENTS

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

     SEPARATE ACCOUNT ASSETS

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

(Continued)



<PAGE>
COVA FINANCIAL LIFE INSURANCE COMPANY
(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

Notes to Financial Statements

     DEFERRED POLICY ACQUISITION COSTS

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

The components of deferred policy acquistion costs are shown below:
<TABLE>

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

<S>                                  <C>      <C>       <C>       <C>
Deferred policy acquisition costs,
  beginning of period                $1,164   $ 6,167   $ 9,718   $ 7,095 
Effects of push down purchase
  accounting                             --    (6,167)       --        -- 
Commissions and expenses deferred     2,413     1,169       542     1,262 
Amortization                           (187)       (5)     (522)   (6,979)
Deferred policy acquisition costs
  attributable to unrealized
    gains/(losses)                      (69)       --    (3,571)    8,340 
Deferred policy acquistion costs,
  end of period                      $3,321   $ 1,164   $ 6,167   $ 9,718 
                                     =======  ========                    
</TABLE>


     PURCHASE RELATED INTANGIBLE ASSETS AND LIABILITIES

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

     PRESENT VALUE OF FUTURE PROFITS

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

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

(continued)


<PAGE>
COVA FINANCIAL LIFE INSURANCE COMPANY
(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

Notes to Financial Statements

expenses.  The estimated gross profit streams are periodically reevaluated and
the unamortized balance of present value of future profits will be adjusted to
the amount that would have existed had the actual experience and revised
estimates  been  known  and  applied from the inception.  The amortization and
adjustments resulting from unrealized gains and losses is not recognized
currently in income but as an offset to the unrealized gains and losses
reflected  as  a separate component of equity.  The amortization period is the
remaining  life of the policies, which is approximately 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  8.4%,  6.2%, 4.8%, 4.0% and 3.4% for the years ended December 31, 1997
through  2001,  respectively.  Actual amortization incurred during these years
may be more or less as assumptions are modified to incorporate actual results.

During  1996, the Company adjusted its original purchase accounting to include
a  revised estimate of the ultimate renewal (recapture) rate.  This adjustment
resulted in a re-allocation of the net purchased intangible asset between
present value of future profits, goodwill, future payable and deferred taxes. 
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:

<TABLE>

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

<S>                                                       <C>      <C>
Present value of future profits - beginning of period     $  576   $1,233 
Interest added                                                74       56 
Gross amortization                                             4     (163)
Adjustment due to revised push down purchase accounting      (91)      -- 
Present value of future profit attributable to
  unrealized losses/(gains)                                  615     (550)
                                                          -------  -------
Present value of future profits - end of period           $1,178   $  576 
</TABLE>


     FUTURE PAYABLE

Pursuant  to  the  financial  reinsurance agreement, 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 with
OakRe  into  the  next  guarantee period, the Company will pay a commission to
OakRe  of  1.75%  up  to 40% of policy account values originally reinsured and
3.5% thereafter. On policies that are recaptured and subsequently exchanged to
a variable annuity policy, the Company will pay 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 6.5%. This liability represents a contingent purchase price
payable  for  the  policies  transferred to OakRe on the purchase date and has
been  pushed down to the Company through the financial reinsurance agreement. 
The  Company  expects  that this payable will be substantially extinguished by
the year 2000.

(Continued)



<PAGE>
COVA FINANCIAL LIFE INSURANCE COMPANY
(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

Notes to Financial Statements

The components of this future payable are shown below:

<TABLE>

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

<S>                                                      <C>      <C>
Future payable - beginning of period                     $1,265   $1,438 
Interest added                                               39       50 
Payments to OakRe                                          (273)    (223)
Adjustment due to revised push down purchase accounting    (348)      -- 
Future payable - end of period                           $  683   $1,265 
                                                         =======  =======
</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:
<TABLE>

<CAPTION>

<S>                                                       <C>                   <C>
(In Thousands)                                                   The Company
                                                          --------------------                  
                                                                                 7 Months Ended 
                                                                         1996          12/31/95 
                                                                                ----------------
Goodwill - beginning of period                            $             2,306   $         2,375 
Amortization                                                             (105)              (69)
Adjustment due to revised push down purchase accounting
                                                                         (167)               -- 

Goodwill - end of period                                  $             2,034   $         2,306 
</TABLE>

     DEFERRED TAX ASSETS AND LIABILITIES

XFSI and GALIC agreed to file an election to treat the acquisition of the
Company as an asset acquisition under the provisions of Internal Revenue Code
Section 338(h)(10).  As a result of that election, the tax basis of the
Companys assets as of the date of acquisition were revalued based upon fair
market values as of June 1, 1995.  The principal effect of the election was to
establish a tax asset on the tax-basis balance sheet of approximately $2.9
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 Companys
policyholder deposits as of December 31, 1996 was 5.77%.

(Continued)

COVA FINANCIAL LIFE INSURANCE COMPANY
(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

Notes to Financial Statements

     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 its own separate income tax
return, independent from its ultimate parent, GALIC.

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

     RISKS AND UNCERTAINTIES

In preparing the 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 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

(Continued)


<PAGE>
COVA FINANCIAL LIFE INSURANCE COMPANY
(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

Notes to Financial Statements

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

     FAIR VALUE OF FINANCIAL INSTRUMENTS

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

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

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

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

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

(Continued)



<PAGE>
COVA FINANCIAL LIFE INSURANCE COMPANY
(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

Notes to Financial Statements

     INVESTMENT SECURITIES (INCLUDING MORTGAGE-BACKED SECURITIES):

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

     INVESTMENT CONTRACTS:

The Company's policy contracts require the beneficiaries to commence receipt
of payments by the later of age 85 or 10 years after purchase, and
substantially all permit earlier surrenders, generally subject to fees and
adjustments.  Fair values for the Company's liabilities for investment type
contracts (Policyholder Deposits) are estimated as the amount payable on
demand.  As of December 31, 1996 and 1995 the cash surrender value of
policyholder funds on deposit were $537,442 and $104,571, respectively, less
than their stated carrying value.  Of the contracts permitting surrender, 90%
provide the option to surrender without fee or adjustment during the 30 days
following reset of guaranteed crediting rates.  The Company has not determined
a practical method to determine the present value of this option.

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

     REINSURANCE

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

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

     OTHER

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

(4)  INVESTMENTS

The Company's investments in debt securities and short term investments 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 shareholders equity. The carrying value and amortized cost of
investments at December 31, 1996 and 1995 were as follows:

(Continued)



<PAGE>
COVA FINANCIAL LIFE INSURANCE COMPANY
(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

Notes to Financial Statements

<TABLE>

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

<S>                                    <C>      <C>   <C>     <C>      <C>
Debt Securities:
  US. Government Treasuries            $   101  $  1  $  --   $   101  $   100
  Collateralized mortgage obligations   20,143    81   (119)   20,143   20,181
  Corporate, state, municipalities,
    and political subdivisions          51,019   433   (390)   51,019   50,976

Total debt securities                   71,263   515   (509)   71,263   71,257

Policy loans                             1,048    --     --     1,048    1,048
Short term investments                      44    --     --        44       44

Total investments                      $72,355  $515  $(509)  $72,355  $72,349
</TABLE>

<TABLE>

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

<S>                                      <C>      <C>   <C>    <C>      <C>
Debt Securities:
  US. Government Treasuries              $   104  $  3  $ --   $   104  $   101
  Collateralized mortgage obligations     13,377   237  $(14)   13,377   13,154
  Corporate, state, municipalities, and
    political subdivisions                24,611   624    --    24,611   23,987

Total debt securities                     38,092   864   (14)   38,092   37,242

Policy loans                               1,063    --    --     1,063    1,063
Short term investments                       984     0    (4)      984      988

Total investments                        $40,139  $864  $(18)  $40,139  $39,293
                                         =======  ====  =====  =======  =======
</TABLE>



(Continued)

<PAGE>
COVA FINANCIAL LIFE INSURANCE COMPANY
(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

Notes to Financial Statements

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

<CAPTION>
                                                    1996
                                                        ESTIMATED
                                           AMORTIZED      MARKET
                                              COST         VALUE

<S>                                      <C>      <C>
(in thousands of dollars)
Due after one year through five years    $20,531  $20,572
Due after five years through ten years    28,019   28,010
Due after ten years                        2,527    2,538
Mortgage-backed securities                20,180   20,143
Total                                    $71,257  $71,263
<FN>

At December 31, 1996, approximately 95.3% of the Company's debt securities are
investment grade or are non-rated but considered to be of investment grade. 
Of the 4.7% non-investment grade debt securities, all are rated as BB+ or its
equivalent.

All debt securities were income producing during the years ended December 31,
1996 and 1995.  As of December 31, 1996 and 1995 the Company had no impaired
investments.
</TABLE>


(Continued)

<PAGE>
COVA FINANCIAL LIFE INSURANCE COMPANY
(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

Notes to Financial Statements

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

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

<S>                                           <C>      <C>      <C>        <C>
Income on debt securities                     $3,926   $1,166   $  4,075   $ 15,013 
Income on short-term investments                 243      257      1,261        349 
Income on policy loans                            86       46         29         57 
Miscellaneous interest                             8       --         --          4 

Total investment income                        4,263    1,469      5,365     15,423 
Investment expenses                              (87)     (50)       (94)      (322)

Net investment income                          4,176    1,419      5,271     15,101 

Realized capital gains/(losses) were as
 follows:
  Debt securities                                (28)     118       (272)       320 
  Short-term investments                          --       --         --         (2)

Net realized gains/(losses) on
  investments                                 $  (28)  $  118   $   (272)  $    318 
                                                       =======  =========  =========

Unrealized gains/(losses) were as follows:
  Debt securities                                  6   $  850   $(10,594)  $(25,749)
  Short-term investments                          --       (4)         1         (1)
  Effects on deferred acquisition costs
    amortization                                 (69)      --      4,767      8,340 
  Effects on present value of future
    profits amortization                          65     (550)        --         -- 
Unrealized gains/(losses) before income tax        2      296     (5,826)   (17,410)
Unrealized income tax benefit/(expense)           (1)    (104)     2,037      6,094 

Net unrealized gains (losses) on
   investments                                $    1   $  192   $ (3,789)  $(11,316)
</TABLE>


Proceeds from sales, redemptions and paydowns of investments in debt
securities  during  1996  were  $10,635,608.  Gross gains of $16,757 and gross
losses of $44,311 were realized on those sales. Included in these amounts were
$1,355 of gross gains realized on the sale of non-investment grade securities.

Proceeds from sales, redemptions and paydowns of investments in debt
securities for the Company during 1995 were $14,400,247 and for the
Predecessor  were  $148,796,033.   Gross gains of $136,104 and gross losses of
$17,789  were  realized by the Company on its sales.  The Predecessor realized
gross gains of $23,293 and gross losses of $295,368 on its sales.

Proceeds from sales, redemptions and paydowns of investments in debt
securities during 1994 were $115,993,655.  Gross gains of $1,671,736 and gross
losses of $1,351,406 were realized on those sales.

(Continued)

<PAGE>
COVA FINANCIAL LIFE INSURANCE COMPANY
(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

Notes to Financial Statements

Unrealized  appreciation/(depreciation)  of debt securities for the Company in
1996 and 1995, and the Predecessor in 1995 and 1994 were $(844,000), $850,000,
$15,152,000, and $(29,644,000), respectively. Unrealized appreciation/
(depreciation) of debt securities is calculated as the change between the cost
and market values of debt securities for the years then ended.

(5)  SECURITIES GREATER THAN 10% OF SHAREHOLDERS EQUITY

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

<CAPTION>

<S>              <C>
Long-term Debt   Carrying
Securities       Value
- ---------------  ----------
Colonial Realty  $2,036,540
</TABLE>

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

<CAPTION>

<S>                      <C>
Long-term Debt           Carrying
Securities               Value
- -----------------------  ----------
North American Mortgage  $1,954,398
</TABLE>

(6)  POST-RETIREMENT AND POSTEMPLOYMENT BENEFITS

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

(7)  INCOME TAXES

The Company files its own Federal Income Tax return.  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.

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


<PAGE>

COVA FINANCIAL LIFE INSURANCE COMPANY
(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

Notes to Financial Statements

<TABLE>

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

<S>                                            <C>     <C>    <C>      <C>
Statements of income:
  Operating income (excluded realized
    investment gains and losses)               $ 295   $194   $ (561)  $(2,241)
  Realized investment gains/(losses)             (10)   (54)      (2)      111 
  Income tax expense/(benefit) included
    in the statements of income                  285    140     (563)   (2,130)
Shareholders equity:
  Unrealized gains/(losses) on securities
    available for sale and intangible assets    (103)   104    4,053    (6,829)
Total income tax expense/(benefit)             $ 182   $244   $3,490   $(8,959)
</TABLE>




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

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

<S>                                <C>   <C>    <C>   <C>    <C>     <C>    <C>       <C>
Computed expected tax expense      $244  35.0%  $108  35.0%  $(494)  35.0%  $(2,200)  35.0%
Tax-exempt bond interest             --    --     --    --     (70)   5.0        --     -- 
Amortization of intangible assets    37   5.3     25   8.2      --     --        --     -- 
Other                                 4    .6      7   2.3       1    (.1)       70   (1.0)

Total                              $285  40.9%  $140  45.5%  $(563)  39.9%  $(2,130)  34.0%
                                                ====  =====  ======  =====  ========  =====
</TABLE>


(Continued)

<PAGE>
COVA FINANCIAL LIFE INSURANCE COMPANY
(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

Notes to Financial Statements

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

<CAPTION>
                                                  1996         1995
                                              (in thousands of dollars)

<S>                                       <C>     <C>
Deferred tax assets:
Tax basis of intangible assets purchased  $  733  $1,009
Liability for commission on recapture        239     443
Policy reserves                              972     143
DAC Proxy Tax                                556     277
Other Deferred tax assets                      6      81

Total assets                              $2,506  $1,953

Deferred tax liabilities:
Unrealized gains in investments           $    1  $  104
PVFP                                         219     377
Deferred acquisition costs                 1,162     407
Other deferred tax liabilities                 9      58

Total liabilities                          1,391     946

Net deferred tax asset                    $1,115  $1,007
                                                  ======
</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
consideration  of  the reversal of existing temporary differences, anticipated
future  earnings, and all other available evidence.  Accordingly, no valuation
allowance is established.

(8)  RELATED-PARTY TRANSACTIONS

The  Company  has entered into management, operations and servicing agreements
with both affiliated and unaffiliated companies.  The affiliated companies are
Cova Life Management Company (CLMC), a Delaware corporate, which provides
management  services  and the employees necessary to conduct the activities of
the Company, and General American Investment Management Company, which
provides  investment  advice.    Additionally, a portion of overhead and other
corporate  expenses are allocated by the Companys ultimate parent, GALIC.  The
unaffiliated  companies  are  Johnson & Higgins, a New Jersey corporation, and
Johnson & Higgins/Kirke Van Orsdel, Inc., 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 in 1996 and the seven months of
1995 for the Company were $303,694 and $375,764, respectively, and by the
Predecessor in 1995 and 1994 were $334,979 and $674,136 respectively.

(9)  STATUTORY SURPLUS AND DIVIDEND RESTRICTION

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

(Continued)

<PAGE>

COVA FINANCIAL LIFE INSURANCE COMPANY
(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

Notes to Financial Statements

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

Purchase  accounting creates another difference as it requires the restatement
of GAAP assets and liabilities to their established 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 generally accepted
accounting principles (GAAP) were as follows:
<TABLE>

<CAPTION>
                                                   1996       1995
                                            (in thousands of dollars)

<S>                                           <C>       <C>
Statutory Capital and Surplus                 $11,176   $11,457 
Reconciling items:
  Statutory Asset Valuation Reserves              825       700 
  Interest Maintenance Reserve                     34        69 
  GAAP investment adjustments to fair value         6       846 
  Deferred policy acquisition costs             3,321     1,164 
  GAAP basis policy reserves                   (2,101)     (215)
  Deferred federal income taxes (net)           1,115     1,007 
  Goodwill                                      2,034     2,306 
  Present value of future profits               1,178       576 
  Future purchase price payable                  (683)   (1,265)
  Other                                            (1)       38 

GAAP Shareholders Equity                      $16,904   $16,683 
                                                        ========
</TABLE>

Statutory  net  income  (loss) for the years ended December 31, 1996, 1995 and
1994 were $(113,236), $(2,404,316) and $(13,042,271) respectively.

The maximum amount of dividends which can be paid by State of California
insurance  companies  to  shareholders without prior approval of the insurance
commissioner  is the greater of 10% of statutory surplus or statutory net gain
from  operations  for  the  preceding year.  Accordingly, the maximum dividend
permissible during 1997 will be $837,581.

The National Association of Insurance Commissioners has developed certain Risk
Based  Capital  (RBC) requirements for life insurers.  If prescribed levels of
RBC  are  not  maintained,  certain actions may be required on the part of the
Company  or its regulators.  At December 31, 1996 the Company's Total Adjusted
Capital  and  Authorized  Control Level - RBC were, $12,001,030 and $1,360,234
respectively.  This level of adjusted capital satisfies regulatory
requirements.




<PAGE>
COVA FINANCIAL LIFE INSURANCE COMPANY
(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

Notes to Financial Statements

(10)  GUARANTY FUND ASSESSMENTS

The Company participates with all life insurance companies licensed in
California  in an association formed to guarantee benefits to policyholders of
insolvent  life  insurance companies.  Under the state law, as a condition for
maintaining the Companys authority to issue new business, the Company is
contingently liable for its share of claims covered by the guaranty
association  for insolvencies incurred through 1996, but for which assessments
have  not  yet  been  determined nor assessed, to a maximum generally of 1% of
statutory premiums per annum.

At  December  31,  1996, the National Organization of Life and Health Guaranty
Associations  (NOLHGA)  distributed  a study of the major outstanding industry
insolvencies,  with  estimates  of future assessments by state.  Based on this
study,  the  Company has accrued a liability for approximately $1.6 million in
future  assessments  on  insolvencies that occurred before December 31, 1996. 
Under  the  coinsurance  agreement between the Company and OakRe (see note 1),
OakRe  is required to reimburse the Company for any future assessments that it
pays  which  relate to insolvencies occurring prior to June 1, 1995.  As such,
the Company has recorded an additional receivable from OakRe for $1.6 million.

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




    
                                   APPENDIX A
                          ILLUSTRATION OF POLICY VALUES


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

   
There are three  illustrations  -- all of which are based on the above.  We also
assumed that the  underlying  investment  portfolio had gross rates of return of
0%, 6%, 12%.  This means that the  underlying  investment  portfolio  would earn
these rates of return  before the  deduction of the  advisory fee and  operating
expenses.  When these costs are taken into  account,  the net annual  investment
return rates (net of an average of  approximately  0.82% for these  charges) are
approximately -0.82%, 5.18% and 11.18%
    

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

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

We will furnish  you,  upon  request,  a  comparable  personalized  illustration
reflecting the proposed  insured's age, risk  classification,  Face Amount,  the
proposed initial premium,  and reflecting both the current cost of insurance and
the guaranteed cost of insurance.
   
                      COVA FINANCIAL LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION

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

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

           ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 0%

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

                          Premiums
   End of              Accumulated                           Cash              Net                             Cash             Net
   Policy           at 5% Interest       Account        Surrender            Death          Account       Surrender           Death
    Year                  Per Year         Value            Value          Benefit            Value           Value         Benefit
    ----                  --------         -----            -----          -------            -----           -----         -------
<S>                         <C>            <C>              <C>             <C>               <C>             <C>            <C>
      1                     10,500         9,658            8,791           27,290            9,532           8,678          27,290
      -                     ------         -----            -----           ------            -----           -----          ------
      2                     11,025         9,327            8,516           27,290            9,052           8,267          27,290
      -                     ------         -----            -----           ------            -----           -----          ------
      3                     11,576         9,006            8,248           27,290            8,559           7,843          27,290
      -                     ------         -----            -----           ------            -----           -----          ------
      4                     12,155         8,695            8,103           27,290            8,051           7,507          27,290
      -                     ------         -----            -----           ------            -----           -----          ------
      5                     12,763         8,393            7,919           27,290            7,524           7,104          27,290
      -                     ------         -----            -----           ------            -----           -----          ------
      6                     13,401         8,101            7,736           27,290            6,975           6,666          27,290
      -                     ------         -----            -----           ------            -----           -----          ------
      7                     14,071         7,819            7,555           27,290            6,399           6,189          27,290
      -                     ------         -----            -----           ------            -----           -----          ------
      8                     14,775         7,545            7,376           27,290            5,789           5,664          27,290
      -                     ------         -----            -----           ------            -----           -----          ------
      9                     15,513         7,279            7,198           27,290            5,139           5,085          27,290
      -                     ------         -----            -----           ------            -----           -----          ------
     10                     16,289         7,022            7,022           27,290            4,443           4,443          27,290
     --                     ------         -----            -----           ------            -----           -----          ------

     15                     20,789         6,018            6,018           27,290               57              57          27,290
     --                     ------         -----            -----           ------            -----           -----          ------
     20                     26,533         5,137            5,137           27,290                0               0               0
     --                     ------         -----            -----           ------            -----           -----          ------
     25                     33,864         4,364            4,364           27,290                0               0               0
     --                     ------         -----            -----           ------            -----           -----          ------
     30                     43,219         3,686            3,686           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 POLICY MAY
BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.


                      COVA FINANCIAL LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION

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

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

           ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 6%

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

                          Premiums
   End of              Accumulated                             Cash              Net                              Cash     Net
   Policy           at 5% Interest         Account        Surrender            Death          Account        Surrender     Death
    Year                  Per Year           Value            Value          Benefit            Value            Value     Benefit
    ----                  --------           -----            -----          -------            -----            -----     -------
<S>                         <C>             <C>               <C>             <C>              <C>               <C>       <C>
1                           10,500          10,239            9,339           27,290           10,114            9,214     27,290
- -                           ------          ------            -----           ------           ------            -----     ------
2                           11,025          10,485            9,610           27,290           10,215            9,340     27,290
- -                           ------          ------            -----           ------           ------            -----     ------
3                           11,576          10,737            9,887           27,290           10,302            9,452     27,290
- -                           ------          ------            -----           ------           ------            -----     ------
4                           12,155          10,996           10,306           27,290           10,374            9,684     27,290
- -                           ------          ------           ------           ------           ------            -----     ------
5                           12,763          11,262           10,687           27,290           10,427            9,852     27,290
- -                           ------          ------           ------           ------           ------            -----     ------
6                           13,401          11,536           11,076           27,290           10,460           10,000     27,290
- -                           ------          ------           ------           ------           ------           ------     ------
7                           14,071          11,816           11,471           27,290           10,467           10,122     27,290
- -                           ------          ------           ------           ------           ------           ------     ------
8                           14,775          12,104           11,874           27,290           10,444           10,214     27,290
- -                           ------          ------           ------           ------           ------           ------     ------
9                           15,513          12,400           12,285           27,290           10,385           10,270     27,290
- -                           ------          ------           ------           ------           ------           ------     ------
10                          16,289          12,704           12,704           27,290           10,286           10,286     27,290
- --                          ------          ------           ------           ------           ------           ------     ------

15                          20,789          14,754           14,754           27,290            9,256            9,256     27,290
- --                          ------          ------           ------           ------            -----            -----     ------
20                          26,533          17,161           17,161           27,290            5,625            5,625     27,290
- --                          ------          ------           ------           ------            -----            -----     ------
25                          33,864          19,986           19,986           27,290                0                0          0
- --                          ------          ------           ------           ------            -----            -----     ------
30                          43,219          23,303           23,303           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 POLICY MAY
BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.




                      COVA FINANCIAL LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION

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

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

           ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 12%

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

                            Premiums
   End of                Accumulated                          Cash             Net                                Cash          Net
   Policy             at 5% Interest        Account      Surrender           Death            Account        Surrender        Death
    Year                    Per Year          Value          Value         Benefit              Value            Value      Benefit
    ----                    --------          -----          -----         -------              -----            -----      -------
      <S>                     <C>            <C>             <C>            <C>                <C>               <C>         <C>
      1                       10,500         10,821          9,921          27,290             10,696            9,796       27,290
      -                       ------         ------          -----          ------             ------            -----       ------
      2                       11,025         11,711         10,836          27,290             11,447           10,572       27,290
      -                       ------         ------         ------          ------             ------           ------       ------
      3                       11,576         12,677         11,827          27,290             12,260           11,410       27,290
      -                       ------         ------         ------          ------             ------           ------       ------
      4                       12,155         13,725         13,035          27,290             13,142           12,452       27,290
      -                       ------         ------         ------          ------             ------           ------       ------
      5                       12,763         14,862         14,287          27,290             14,100           13,525       27,290
      -                       ------         ------         ------          ------             ------           ------       ------
      6                       13,401         16,097         15,637          27,290             15,145           14,685       27,290
      -                       ------         ------         ------          ------             ------           ------       ------
      7                       14,071         17,436         17,091          27,290             16,286           15,941       27,290
      -                       ------         ------         ------          ------             ------           ------       ------
      8                       14,775         18,889         18,659          27,290             17,536           17,306       27,290
      -                       ------         ------         ------          ------             ------           ------       ------
      9                       15,513         20,465         20,350          27,290             18,910           18,795       27,290
      -                       ------         ------         ------          ------             ------           ------       ------
     10                       16,289         22,179         22,179          27,290             20,426           20,426       27,290
     --                       ------         ------         ------          ------             ------           ------       ------

     15                       20,789         34,241         34,241          39,719             31,446           31,446       36,478
     --                       ------         ------         ------          ------             ------           ------       ------
     20                       26,533         53,085         53,085          36,801             48,711           48,711       52,121
     --                       ------         ------         ------          ------             ------           ------       ------
     25                       33,864         83,091         83,091          87,246             76,244           76,244       80,056
     --                       ------         ------         ------          ------             ------           ------       ------
     30                       43,219        128,800        128,800         135,240            118,068          118,068      123,972
     --                       ------        -------        -------         -------            -------          -------      -------
<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 POLICY MAY
BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.



                      COVA FINANCIAL LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION

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

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

           ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 0%

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

                          Premiums
   End of              Accumulated                           Cash            Net                                 Cash       Net
   Policy           at 5% Interest       Account        Surrender          Death           Account          Surrender       Death
    Year                  Per Year         Value            Value        Benefit             Value              Value       Benefit
    ----                  --------         -----            -----        -------             -----              -----       -------
<S>                         <C>            <C>              <C>           <C>                <C>                <C>         <C>
1                           10,500         9,658            8,791         17,020             9,424              8,580       17,020
- -                           ------         -----            -----         ------             -----              -----       ------
2                           11,025         9,327            8,516         17,020             8,807              8,045       17,020
- -                           ------         -----            -----         ------             -----              -----       ------
3                           11,576         9,006            8,248         17,020             8,137              7,459       17,020
- -                           ------         -----            -----         ------             -----              -----       ------
4                           12,155         8,695            8,103         17,020             7,401              6,906       17,020
- -                           ------         -----            -----         ------             -----              -----       ------
5                           12,763         8,393            7,919         17,020             6,585              6,223       17,020
- -                           ------         -----            -----         ------             -----              -----       ------
6                           13,401         8,101            7,736         17,020             5,671              5,427       17,020
- -                           ------         -----            -----         ------             -----              -----       ------
7                           14,071         7,819            7,555         17,020             4,640              4,496       17,020
- -                           ------         -----            -----         ------             -----              -----       ------
8                           14,775         7,545            7,376         17,020             3,471              3,404       17,020
- -                           ------         -----            -----         ------             -----              -----       ------
9                           15,513         7,279            7,198         17,020             2,134              2,117       17,020
- -                           ------         -----            -----         ------             -----              -----       ------
10                          16,289         7,022            7,022         17,020               593                593       17,020
- --                          ------         -----            -----         ------             -----              -----       ------

15                          20,789         6,018            6,018         17,020                 0                  0            0
- --                          ------         -----            -----         ------             -----              -----       ------
20                          26,533         5,137            5,137         17,020                 0                  0            0
- --                          ------         -----            -----         ------             -----              -----       ------
25                          33,864         4,364            4,364         17,020                 0                  0            0
- --                          ------         -----            -----         ------             -----              -----       ------
30                          43,219         3,686            3,686         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 POLICY MAY
BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.



                      COVA FINANCIAL LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION

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

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

           ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 6%

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

                           Premiums
   End of               Accumulated                          Cash            Net                                Cash           Net
   Policy            at 5% Interest        Account      Surrender          Death           Account         Surrender         Death
    Year                   Per Year          Value          Value        Benefit             Value             Value       Benefit
    ----                   --------          -----          -----        -------             -----             -----       -------
<S>                          <C>            <C>             <C>           <C>               <C>                <C>          <C>
1                            10,500         10,239          9,339         17,020            10,011             9,111        17,020
- -                            ------         ------          -----         ------            ------             -----        ------
2                            11,025         10,485          9,610         17,020             9,993             9,119        17,020
- -                            ------         ------          -----         ------            ------             -----        ------
3                            11,576         10,737          9,887         17,020             9,940             9,096        17,020
- -                            ------         ------          -----         ------             -----             -----        ------
4                            12,155         10,996         10,306         17,020             9,843             9,165        17,020
- -                            ------         ------         ------         ------             -----             -----        ------
5                            12,763         11,262         10,687         17,020             9,694             9,138        17,020
- -                            ------         ------         ------         ------             -----             -----        ------
6                            13,401         11,536         11,076         17,020             9,482             9,048        17,020
- -                            ------         ------         ------         ------             -----             -----        ------
7                            14,071         11,816         11,471         17,020             9,196             8,881        17,020
- -                            ------         ------         ------         ------             -----             -----        ------
8                            14,775         12,104         11,874         17,020             8,821             8,621        17,020
- -                            ------         ------         ------         ------             -----             -----        ------
9                            15,513         12,400         12,285         17,020             8,340             8,246        17,020
- -                            ------         ------         ------         ------             -----             -----        ------
10                           16,289         12,704         12,704         17,020             7,727             7,727        17,020
- --                           ------         ------         ------         ------             -----             -----        ------

15                           20,789         14,754         14,754         17,020             1,095             1,095        17,020
- --                           ------         ------         ------         ------             -----             -----        ------
20                           26,533         17,161         17,161         18,019                 0                 0             0
- --                           ------         ------         ------         ------             -----             -----        ------
25                           33,864         20,072         20,072         20,273                 0                 0             0
- --                           ------         ------         ------         ------             -----             -----        ------
30                           43,219         23,554         23,554         23,790                 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 POLICY MAY
BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.



                      COVA FINANCIAL LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION

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

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

           ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 12%

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

                          Premiums
   End of              Accumulated                               Cash           Net                              Cash           Net
   Policy           at 5% Interest          Account         Surrender         Death          Account        Surrender         Death
    Year                  Per Year            Value             Value       Benefit            Value            Value       Benefit
    ----                  --------            -----             -----       -------            -----            -----       -------
<S>                         <C>              <C>                <C>          <C>              <C>              <C>           <C>
1                           10,500           10,821             9,921        17,020           10,598            9,698        17,020
                            ------           ------             -----        ------           ------            -----        ------
2                           11,025           11,711            10,836        17,020           11,253           10,378        17,020
- -                           ------           ------            ------        ------           ------           ------        ------
3                           11,576           12,677            11,827        17,020           11,973           11,123        17,020
- -                           ------           ------            ------        ------           ------           ------        ------
4                           12,155           13,725            13,035        17,020           12,774           12,084        17,020
- -                           ------           ------            ------        ------           ------           ------        ------
5                           12,763           14,862            14,287        17,020           13,675           13,100        17,020
- -                           ------           ------            ------        ------           ------           ------        ------
6                           13,401           16,105            15,645        17,020           14,701           14,241        17,020
- -                           ------           ------            ------        ------           ------           ------        ------
7                           14,071           17,494            17,149        18,369           15,888           15,543        17,020
- -                           ------           ------            ------        ------           ------           ------        ------
8                           14,775           18,999            18,769        19,949           17,247           17,017        18,109
- -                           ------           ------            ------        ------           ------           ------        ------
9                           15,513           20,629            20,514        21,661           18,724           18,609        19,660
- -                           ------           ------            ------        ------           ------           ------        ------
10                          16,289           22,393            22,393        23,513           20,322           20,322        21,339
- --                          ------           ------            ------        ------           ------           ------        ------
15                          20,789           34,532            34,532        36,258           31,291           31,291        32,855
- --                          ------           ------            ------        ------           ------           ------        ------
20                          26,533           53,237            53,237        55,899           47,524           47,524        49,900
- --                          ------           ------            ------        ------           ------           ------        ------
25                          33,864           82,658            82,658        83,484           73,086           73,086        73,817
- --                          ------           ------            ------        ------           ------           ------        ------
30                          43,219          128,608           128,608       129,894          113,209          113,209       114,341
- --                          ------          -------           -------       -------          -------          -------       -------

<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 POLICY MAY
BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.



                      COVA FINANCIAL LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION

                                JOINT LIFE OPTION

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

           ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 0%

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

                          Premiums
   End of              Accumulated                            Cash            Net                             Cash           Net
   Policy           at 5% Interest         Account       Surrender          Death          Account       Surrender         Death
    Year                  Per Year           Value           Value        Benefit            Value           Value       Benefit
    ----                  --------           -----           -----        -------            -----           -----       -------
<S>                         <C>              <C>             <C>           <C>               <C>             <C>          <C>
1                           10,500           9,714           8,842         28,020            9,714           8,842        28,020
- -                           ------           -----           -----         ------            -----           -----        ------
2                           11,025           9,418           8,598         28,020            9,418           8,598        28,020
- -                           ------           -----           -----         ------            -----           -----        ------
3                           11,576           9,126           8,357         28,020            9,108           8,341        28,020
- -                           ------           -----           -----         ------            -----           -----        ------
4                           12,155           8,842           8,239         28,020            8,781           8,183        28,020
- -                           ------           -----           -----         ------            -----           -----        ------
5                           12,763           8,567           8,081         28,020            8,432           7,955        28,020
- -                           ------           -----           -----         ------            -----           -----        ------
6                           13,401           8,298           7,924         28,020            8,053           7,691        28,020
- -                           ------           -----           -----         ------            -----           -----        ------
7                           14,071           8,038           7,766         28,020            7,639           7,382        28,020
- -                           ------           -----           -----         ------            -----           -----        ------
8                           14,775           7,784           7,610         28,020            7,176           7,017        28,020
- -                           ------           -----           -----         ------            -----           -----        ------
9                           15,513           7,538           7,454         28,020            6,652           6,579        28,020
- -                           ------           -----           -----         ------            -----           -----        ------
10                          16,289           7,298           7,298         28,020            6,050           6,050        28,020
- --                          ------           -----           -----         ------            -----           -----        ------

15                          20,789           6,372           6,372         28,020            1,247           1,247        28,020
- --                          ------           -----           -----         ------            -----           -----        ------
20                          26,533           5,546           5,546         28,020                0               0             0
- --                          ------           -----           -----         ------            -----           -----        ------
25                          33,864           4,808           4,808         28,020                0               0             0
- --                          ------           -----           -----         ------            -----           -----        ------
30                          43,219           4,149           4,149         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 POLICY MAY
BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.


                      COVA FINANCIAL LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION

                                JOINT LIFE OPTION

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

           ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 6%

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

                          Premiums
   End of              Accumulated                           Cash            Net                               Cash            Net
   Policy           at 5% Interest       Account        Surrender          Death           Account        Surrender          Death
    Year                  Per Year         Value            Value        Benefit             Value            Value        Benefit
    ----                  --------         -----            -----        -------             -----            -----        -------
<S>                         <C>           <C>               <C>           <C>               <C>               <C>           <C>
1                           10,500        10,299            9,399         28,020            10,299            9,399         28,020
- -                           ------        ------            -----         ------            ------            -----         ------
2                           11,025        10,591            9,716         28,020            10,591            9,716         28,020
- -                           ------        ------            -----         ------            ------            -----         ------
3                           11,576        10,885           10,035         28,020            10,874           10,024         28,020
- -                           ------        ------           ------         ------            ------           ------         ------
4                           12,155        11,187           10,497         28,020            11,145           10,455         28,020
- -                           ------        ------           ------         ------            ------           ------         ------
5                           12,763        11,499           10,924         28,020            11,400           10,825         28,020
- -                           ------        ------           ------         ------           -------           ------         ------
6                           13,401        11,820           11,360         28,020            11,634           11,174         28,020
- -                           ------        ------           ------         ------            ------           ------         ------
7                           14,071        12,151           11,806         28,020            11,841           11,496         28,020
- -                           ------        ------           ------         ------            ------           ------         ------
8                           14,775        12,492           12,262         28,020            12,014           11,784         28,020
- -                           ------        ------           ------         ------            ------           ------         ------
9                           15,513        12,843           12,728         28,020            12,141           12,026         28,020
- -                           ------        ------           ------         ------            ------           ------         ------
10                          16,289        13,205           13,205         28,020            12,213           12,213         28,020
- --                          ------        ------           ------         ------            ------           ------         ------

15                          20,789        15,615           15,615         28,020            11,610           11,610         28,020
- --                          ------        ------           ------         ------            ------           ------         ------
20                          26,533        18,495           18,495         28,020             6,040            6,040         28,020
- --                          ------        ------           ------         ------             -----            -----         ------
25                          33,864        21,935           21,935         28,020                 0                0              0
- --                          ------        ------           ------         ------             -----            -----         ------
30                          43,219        26,045           26,045         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 POLICY MAY
BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.

                      COVA FINANCIAL LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION

                                JOINT LIFE OPTION

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

           ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 12%
   
<TABLE>
<CAPTION>
                                        CURRENT         CHARGES*                         GUARANTEED        CHARGES**

                           Premiums
   End of               Accumulated                              Cash            Net                               Cash       Net
   Policy            at 5% Interest         Account         Surrender          Death           Account        Surrender       Death
    Year                   Per Year           Value             Value        Benefit             Value            Value     Benefit
    ----                   --------           -----             -----        -------             -----            -----     -------
<S>                          <C>             <C>               <C>            <C>               <C>
1                            10,500          10,884             9,984         28,020            10,884            9,984      28,020
- -                            ------          ------             -----         ------            ------            -----      ------
2                            11,025          11,833            10,958         28,020            11,833           10,958      28,020
- -                            ------          ------            ------         ------            ------           ------      ------
3                            11,576          12,855            12,005         28,020            12,853           12,003      28,020
- -                            ------          ------            ------         ------            ------           ------      ------
4                            12,155          13,967            13,277         28,020            13,950           13,260      28,020
- -                            ------          ------            ------         ------            ------           ------      ------
5                            12,763          15,178            14,603         28,020            15,130           14,555      28,020
- -                            ------          ------            ------         ------            ------           ------      ------
6                            13,401          16,497            16,037         28,020            16,402           15,942      28,020
- -                            ------          ------            ------         ------            ------           ------      ------
7                            14,071          17,933            17,588         28,020            17,776           17,431      28,020
- -                            ------          ------            ------         ------            ------           ------      ------
8                            14,775          19,497            19,267         28,020            19,264           19,034      28,020
- -                            ------          ------            ------         ------            ------           ------      ------
9                            15,513          21,199            21,084         28,020            20,881           20,766      28,020
- -                            ------          ------            ------         ------            ------           ------      ------
10                           16,289          23,053            23,053         28,020            22,649           22,649      28,020
- --                           ------          ------            ------         ------            ------           ------      ------

15                           20,789          36,229            36,229         38,040            35,521           35,521      37,297
- --                           ------          ------            ------         ------            ------           ------      ------
20                           26,533          56,894            56,894         59,739            55,350           55,350      58,307
- --                           ------          ------            ------         ------            ------           ------      ------
25                           33,864          89,515            89,515         93,991            85,487           85,487      89,761
- --                           ------          ------            ------         ------            ------           ------      ------
30                           43,219         140,845           140,845        142,254           131,959          131,959     133,278
- --                           ------         -------           -------        -------           -------          -------     -------

<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 POLICY MAY
BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.
    




                                     PART II

                           UNDERTAKING TO FILE REPORTS

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

     b. Pursuant to Investment  Company Act Section  26(e),  Cova Financial 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 V, Section 9) provide that:

This corporation  shall  indemnify,  to the fullest extent allowed by California
law, its present and former directors and officers against expenses, judgements,
fines, settlements, and other amounts incurred in connection with and proceeding
or threatened  proceeding  brought  against such  directors or officers in their
capacity  as  such.  Such  indemnification  shall  be  made in  accordance  with
procedures set forth by California Law. Sums for expenses  incurred in defending
any such  proceeding may also be advanced to any such director or officer to the
extent and under the conditions provided by California law.

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

B.   Opinion and Consent of Counsel 

C.   Consent of Actuary 

D.   Consent of Independent Accountants 

*Incorporated by reference to Registrant's initial Form S-6 filed electronically
on October 9, 1997.


                                   SIGNATURES

Pursuant to the  requirements  of the Securities Act of 1933, the Registrant has
duly  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 7th day of November, 1997.

                                      COVA VARIABLE LIFE ACCOUNT FIVE

                                      Registrant

                                 By:  COVA FINANCIAL LIFE INSURANCE COMPANY

                                 By: /s/LORRY J. STENSRUD
                                    ______________________________
                                    


                                      COVA FINANCIAL LIFE INSURANCE COMPANY

Attest:

                   
/s/JUDY M. DREW                       /s/LORRY J. STENSRUD
________________________         By: ______________________________
 Senior Vice President
(Signature and Title)                  

Pursuant to 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                        11/7/97                             
- ------------------                                                                     -------
Lorry J. Stensrud                                                                        Date

                                         Director                                     
- ----------------------                                                                 -------  
Leonard M. Rubenstein                                                                    Date

                                         Director                                                                          
- -----------------                                                                      -------
J. Robert Hopson                                                                         Date

William C. Mair*                         Controller and Director                       11/7/97
- -----------------------                                                                -------
William C. Mair                                                                          Date

E. Thomas Hughes, Jr.*                                                                 11/7/97
- ----------------------                   Treasurer and Director                        -------
E. Thomas Hughes, Jr.                                                                    Date

Matthew P. McCauley*                     Director                                      11/7/97                               
- ----------------------                                                                 -------
Matthew P. McCauley                                                                      Date

John W. Barber*                          Director                                      11/7/97
- ----------------------                                                                 -------
John W. Barber                                                                           Date
</TABLE>

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



                               INDEX TO EXHIBITS

   
              A.3.a Form of Principal Underwriter's Agreement
              A.3.b Selling Agreement
              A.3.c Schedules of Commissions
              A.6.a Articles of Incorporation of the Company
              A.6.b Bylaws of the Company
              B     Opinion and Consent of Counsel
              C     Consent of Actuary    
              D     Consent of Independent Accountants

                        PRINCIPAL UNDERWRITER'S AGREEMENT

     IT IS HEREBY AGREED by and between COVA FINANCIAL  LIFE  INSURANCE  COMPANY
("INSURANCE  COMPANY")  on  behalf  of COVA  VARIABLE  LIFE  ACCOUNT  FIVE  (the
"Variable  Account") and COVA LIFE SALES COMPANY  ("PRINCIPAL  UNDERWRITER")  as
follows:

                                        I

     INSURANCE  COMPANY  proposes  to issue  and sell  certain  modified  single
premium variable life insurance  policies  (collectively  the "Policies") of the
Variable  Account to the public  through  PRINCIPAL  UNDERWRITER.  The PRINCIPAL
UNDERWRITER  agrees to provide sales service subject to the terms and conditions
hereof.  The Policies to be sold are more fully  described  in the  registration
statements and prospectuses hereinafter mentioned.  Such Policies will be issued
by INSURANCE COMPANY through the Variable Account.

                                       II

     INSURANCE COMPANY grants PRINCIPAL  UNDERWRITER the exclusive right, during
the  term  of  this  Agreement,  subject  to  registration  requirements  of the
Securities Act of 1933 and the Investment Company Act of 1940 and the provisions
of the  Securities  Exchange Act of 1934, to be the  distributor of the Policies
issued  through  the  Variable  Account.  PRINCIPAL  UNDERWRITER  will  sell the
Policies  under such terms as set by INSURANCE  COMPANY and will make such sales
to purchasers permitted to buy such Policies as specified in the prospectus.

                                       III

     PRINCIPAL  UNDERWRITER shall be compensated for its distribution service in
such amount as to meet all of its  obligations  to selling  broker-dealers  with
respect to all Premium  Payments  accepted by INSURANCE  COMPANY on the Policies
covered hereby.

                                       IV

     On  behalf  of  the  Variable  Account,  INSURANCE  COMPANY  shall  furnish
PRINCIPAL UNDERWRITER with copies of all prospectuses,  financial statements and
other  documents  which  PRINCIPAL  UNDERWRITER  reasonably  requests for use in
connection  with the  distribution  of the  Policies.  INSURANCE  COMPANY  shall
provide to PRINCIPAL  UNDERWRITER such number of copies of the current effective
prospectuses as PRINCIPAL UNDERWRITER shall request.

                                        V

     PRINCIPAL UNDERWRITER is not authorized to give any information, or to make
any  representations  concerning  the  Policies  or  the  Variable  Account  of
INSURANCE  COMPANY  other  than  those  contained  in the  current  registration
statements  or  prospectuses  relating to the  Variable  Account  filed with the
Securities and Exchange Commission or such sales literature as may be authorized
by INSURANCE COMPANY.

                                       VI

     Both  parties  to this  Agreement  agree to keep the  necessary  records as
indicated  by  applicable  state and  federal  law and to render  the  necessary
assistance  to one  another  for the  accurate  and timely  preparation  of such
records.

                                       VII

     This Agreement shall be effective upon the execution hereof and will remain
in effect unless  terminated  as  hereinafter  provided.  This  Agreement  shall
automatically  be  terminated  in the  event  of  its  assignment  by  PRINCIPAL
UNDERWRITER.

     This Agreement may at any time be terminated by either party hereto upon 60
days' written notice to the other party.

                                      VIII

All notices,  requests,  demands and other  communications  under this Agreement
shall be in  writing  and  shall be  deemed  to have  been  given on the date of
service if served  personally on the party to whom notice is to be given,  or on
the date of  mailing  if sent by First  Class  Mail,  Registered  or  Certified,
postage prepaid and properly addressed.

     IN WITNESS  WHEREOF,  the parties hereto have caused this  instrument to be
signed on their behalf by their respective officers thereunto duly authorized.

     EXECUTED THIS ____ day of ______, 19__.

                                        INSURANCE COMPANY
                                        COVA FINANCIAL LIFE
                                        INSURANCE COMPANY

                                       BY:___________________________

ATTEST:____________________
       Secretary

                                        PRINCIPAL UNDERWRITER
                                        COVA LIFE SALES COMPANY

                                        BY:__________________________

ATTEST:____________________
       Secretary


                                SELLING AGREEMENT

     Agreement  dated  as of  ___________________,  19____,  by and  among  COVA
FINANCIAL LIFE INSURANCE  COMPANY,  a California  corporation  ("Life Company");
COVA   LIFE   SALES   COMPANY,   a   Delaware    corporation    ("Distributor");
________________________,   ("Broker-Dealer")  and   __________________________,
("Insurance Agent").

                                    RECITALS

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

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

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

1.   ADDITIONAL DEFINITIONS

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

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

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

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

     (e) 1934 Act - The Securities and Exchange Act of 1934, as amended.
                           
     (f) 1940 Act - The Investment Company Act of 1940, as amended.

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

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

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

     (j) SEC - The Securities and Exchange Commission.

     (k) Service Center - Policy Service office:

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

2.   AUTHORIZATION OF BROKER-DEALER AND INSURANCE AGENT

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

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

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

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

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

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

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

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

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

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

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

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

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

4.   BROKER-DEALER AND INSURANCE AGENT COMPLIANCE

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

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

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

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

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

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

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

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

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

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

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

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

5.   SALES MATERIALS

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

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

6.   COMMISSION AGREEMENT

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

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

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

7.   TERM AND TERMINATION

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

8.   COMPLAINTS AND INVESTIGATIONS

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

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

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

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

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

9.   MODIFICATION OF AGREEMENT

     This  Agreement  supersedes all prior  agreements,  either oral or written,
between the parties  relating to the Contracts,  and except for any amendment of
Schedule 1 pursuant  to the terms of the  Agreement,  may not be modified in any
way unless by written agreement signed by all of the parties to this Agreement.

10.  INDEMNIFICATION

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

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

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

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

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

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

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

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

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

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

11.  RIGHTS, REMEDIES, ETC. ARE CUMULATIVE

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

12.  NOTICES

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

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

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


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

XXXXXXXXXXXXXXXXXX                                   XXXXXXXXXXXXXXXXXXXXX
XXXXXXXXXXXXXXXXXX                                   XXXXXXXXXXXXXXXXXXXXX
XXXXXXXXXXXXXXXXXX                                   XXXXXXXXXXXXXXXXXXXXX
</TABLE>

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

13.  INTERPRETATION, JURISDICTION, ETC.

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

14.  ARBITRATION

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

15.  SETOFFS; CHARGEBACKS

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

16.  HEADINGS

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

17.  COUNTERPARTS

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

18.  SEVERABILITY

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

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

<TABLE>
<CAPTION>
<S>                                                    <C>
                                                                                      COVA FINANCIAL
                                                                                  LIFE INSURANCE COMPANY

Date:     ______________________________                By:    _______________________________________________
                                                                          Judy M. Drew, Senior Vice President

                                                                          COVA LIFE SALES COMPANY

Date:     ______________________________                By:    ________________________________________________
                                                                        Patricia E. Gubbe, First Vice President


                                                                                      XXXXXXXXXXXXX

                                                                                      Broker-Dealer

Date:     ______________________________                By:    ________________________________________________
                                                                                       Signature

                                                               ________________________________________________
                                                                                       Print Name

                                                               ________________________________________________
                                                                                         Title

                                                                                     XXXXXXXXXXXXXXX

                                                                                    Insurance Agent

Date:     ______________________________                By:    _________________________________________________
                                                                                       Signature

                                                               _________________________________________________
                                                                                       Print Name

                                                               _________________________________________________
                                                                                         Title
</TABLE>

<TABLE>
<CAPTION>
                      MODIFIED SINGLE PREMIUM VARIABLE LIFE
                           POLICY FORM SERIES CL-1020
<S>                                 <C>               <C>                 <C>
      FOR AGES 0-80

          Base                      Persistency
        Commission                    Bonus           Years
        ----------                    -----           -----
          5.50%                                                            Paid per purchase payment
                                     .25%              2 - 9               The Persistency Bonus is to
                                                                           be calculated on the contract's
                                     .40%              10 & after          anniversary value and paid on
                                                                           a quarterly contract basis for
                                                                           contracts serviced by the
                                                                           Broker-Dealer or Insurance Agent.


      FOR AGES 81-85

          Base                      Persistency
        Commission                    Bonus           Years
        ----------                    -----           -----
          3.00%                                                            Paid per purchase payment
                                     .25%              2 - 9               The Persistency Bonus is to
                                                                           be calculated on the contract's
                                     .40%              10 & after          anniversary value and paid on
                                                                           a quarterly contract basis for
                                                                           contracts serviced by the
                                                                           Broker-Dealer or Insurance Agent.


      FOR AGES 86-90

          Base                      Persistency
        Commission                    Bonus           Years
        ----------                    -----           -----
          1.50%                                                            Paid per purchase payment
                                     .25%              2 - 9               The Persistency Bonus is to
                                                                           be calculated on the contract's
                                     .40%              10 & after          anniversary value and paid on
                                                                           a quarterly contract basis for
                                                                           contracts serviced by the
                                                                           Broker-Dealer or Insurance Agent.
</TABLE>

                            ARTICLES OF INCORPORATION

                                       OF

                   INDUSTRIAL INDEMNITY LIFE INSURANCE COMPANY

KNOW ALL MEN BY THESE PRESENT:

     We, the undersigned, all citizens and residents of the State of California,
have this day  voluntarily  associated  ourselves  together  for the  purpose of
forming  a  corporation  under the laws of the  State of  California,  and we do
hereby certify:

                                       I.

     The  name  of this  corporation  is  Industrial  Indemnity  Life  Insurance
Company.

                                       II.

     The purposes for which this corporation is formed are:

     (A) The primary business in which this corporation is intended to engage is
to transact the business of insurance of the following classes, to-wit:

         1.  Life;
         2.  Disability;
         3.  Liability;
         4.  Workmen's Compensation;
         5.  Common Carrier Liability.

     The  foregoing  classes of insurance  shall have the  definitions  assigned
thereto by the Insurance Code of the State of California as the same may be from
time to time amended.

     (B) This corporation is also formed for the following additional purposes:

     1. To issues  participating  policies  for any and all classes of insurance
above enumerated, except as prohibited by law;

     2. To subscribe for, purchase, own, hold, loan upon, and dispose of, shares
of the capital  stock of other  corporations,  and to  exercise  the rights of a
stockholder therein;

     3. To acquire,  own, hold, loan upon, pledge,  reissue,  and dispose of the
shares of the capital stock of this corporation;

     4. To acquire,  hold, own and dispose of bonds, notes,  bills,  debentures,
and any and every kind of obligation or evidence of  indebtedness of individuals
or corporations, both public and private;

     5. To acquire,  own, hold, lease,  improve, sell and dispose of real estate
to the full extent that an  insurance  company is  permitted  so to do under the
laws of the State of California;

     6. To incur  indebtedness,  and as evidence thereof,  to make,  execute and
deliver the  promissory  notes or other  obligations  of this  corporation,  and
secure the same by pledge of its  personal  property,  or  mortgage,  or deed of
trust of its real estate;

     7. To lend money,  and to take as security for such loans such  security as
insurance  companies  are permitted to loan upon under and by virtue of the laws
of the State of California;

     8. To employ agents to solicit insurance business on its behalf;

     9. To make  contracts  and to do and perform any and all other  matters and
things incidental or proper for the accomplishment of any of the purposes herein
enumerated,  or which shall at any time appear conducive to or expedient for the
protection  or benefit of this  corporation,  and to do any, and perform any and
all other  matters and things  which it may legally do and perform  under and by
virtue of the laws of the State of California;

     10. To do business anywhere in the world;

     11. To act as partner or joint  venturer or in any other legal  capacity in
any transaction; and

     12. To have and exercise all rights and powers and to do all acts which may
from time to time be authorized or granted by the General Corporation Law of the
State of California.

     The  foregoing  enumeration  of  specific  powers  shall  be  construed  as
independent  objects,  purposes and powers, and each of the purposes and objects
mentioned in this Article II of these Articles  shall be in furtherance  of, but
not in limitation of each other, and each shall, except when otherwise expressly
stated, be in no wise limited or restricted by the statement of other objects or
purposes herein,  and said enumeration of specific powers shall not be construed
or held as limiting or restricting  the ordinary  powers of this  corporation as
granted in the laws of the State of California.

                                      III.

     The county in this State where the principal  office for the transaction of
the business of the  corporation  is located shall be the City and County of San
Francisco.

                                       IV.

     The total number of shares which the  corporation is authorized to issue is
thirty thousand  (30,000) shares.  The aggregate par value of all said shares is
one million five hundred  thousand  ($1,500,000)  dollars,  and the par value of
each share is fifty ($50) dollars.

                                       V.

     The number of  directors  of this  corporation  is five (5).  The number of
directors of the  corporation  set forth above shall  constitute  the authorized
number  of  directors  until  changed  by an  amendment  of  these  Articles  of
Incorporation  or by a by-law duly  adopted by the vote or written  consent of a
majority of the then outstanding shares of stock of the corporation.

     The names and  addresses  of the  persons who are  appointed  to act as the
first directors are:

Fred Drexler                           #1 Myrtle Avenue
                                       Mill Valley, California 94941

James G. LaPlante                      1200 Bay Laurel Drive
                                       Menlo Park, California 94025

Arno A. Rayner                         275 East Strawberry Drive
                                       Mill Valley, California 94941

Donald W. Satterlee                    336 Hedge Road
                                       Menlo Park, California 94025

Roxani M. Gillespie                    134 Presidio Avenue
                                       San Francisco, California 94115

     IN WITNESS WHEREOF,  for the purpose of forming this corporation  under the
laws  of  the  State  of  California,  we,  the  undersigned,  constituting  the
incorporators of this corporation, and including all of the persons named herein
as the first directors,  have executed these Articles of Incorporation this 29th
day of August, 1972.

                                       /s/ Fred Drexler
                                       ----------------

                                       /s/ James G. LaPlante
                                       ---------------------

                                       /s/ Arno A. Rayner
                                       ------------------

                                       /s/ Donald W. Satterlee
                                       -----------------------

                                       /s/ Roxani M. Gillespie
                                       -----------------------

STATE OF CALIFORNIA

City and County of San Francisco

     On this 29th day of August,  1972,  before me,  Marion E. Larson,  a Notary
Public in and for the City and  County of San  Francisco,  State of  California,
residing therein, duly commissioned and sworn, personally appeared Fred Drexler,
James G. LaPlante,  Arno A. Rayner, Donald W. Satterlee and Roxani M. Gillespie,
known to me to be the  persons  whose  names  are  subscribed  to the  foregoing
Articles of Incorporation of Industrial  Indemnity Life Insurance  Company,  and
acknowledged to me that they executed the same.

     WITNESS my hand and official seal.

                                      /s/ Marion E. Larson
                                      --------------------
                                      Notary Public
                                      In and for the City and
                                      County of San Francisco,
                                      State of California
                                      My Commission expires:
                                      March 17, 1975

XEROX FINANCIAL LIFE
INSURANCE COMPANY

                            CERTIFICATE OF AMENDMENT

                                       OF

                            ARTICLES OF INCORPORATION

ROBERT A. PUCCINELLI and LAWRENCE E. MULRYAN Certify that:

     1.   They are the president and the secretary,  respectively, of INDUSTRIAL
          INDEMNITY LIFE INSURANCE COMPANY, a California Corporation.

     2.   Article I of the  articles of  incorporation  of this  corporation  is
          amended to read as follows:

          "The  name of this  corporation  is  Xerox  Financial  Life  Insurance
          Company."

     3.   The  foregoing  amendment of articles of  incorporation  has been duly
          approved by the board of directors.

     4.   The  foregoing  amendment of articles of  incorporation  has been duly
          approved by the  required  vote of  shareholders  in  accordance  with
          Section 902 of the Corporations  Code. The total number of outstanding
          shares of the  corporation  is 12,000.  The number of number of shares
          voting  in  favor  of the  amendment  equaled  or  exceeded  the  vote
          required. The percentage vote required was more than 50%.

We further  declare  under  penalty  of  perjury  under the laws of the State of
California  that the matters set forth in this  certificate are true and correct
to our knowledge.

Date: August 11, 1985                    /s/ Robert A. Puccinelli
                                         ------------------------
                                         Robert A. Puccinelli, President

                                         /s/ Lawrence E. Mulryan
                                         -----------------------
                                         Lawrence E. Mulryan, Secretary



                               STATE OF CALIFORNIA

                             Department of Insurance

                                  San Francisco

     I, BRUCE BUNNER,  Insurance  Commissioner  of the State of  California,  do
hereby certify that on the date specified herein,  the name XEROX FINANCIAL LIFE
INSURANCE  COMPANY has been  approved for use in California as a name change for
INDUSTRIAL  INDEMNITY  LIFE  INSURANCE  COMPANY for a period of 90 days from the
date herein.

                                  IN WITNESS  WHEREOF,  I have  hereunto  set my
                                  hand and affixed my official  seal the day and
                                  year specified below.

                                          BRUCE BUNNER
                                          Insurance Commissioner

                                          By: /s/ Rita Fontana Pasquinucci
                                          --------------------------------
                                              RITA FONTANA PASQUINUCCI
                                              Deputy
                                              October 24, 1985

A  California  corporation  must  attach  this  Certificate  to its  Articles of
Incorporation (Amendment) filed with the California Secretary of State.




                            CERTIFICATE OF AMENDMENT

                        OF THE ARTICLES OF INCORPORATION

                    OF XEROX FINANCIAL LIFE INSURANCE COMPANY

UNDER SECTION 905 OF THE GENERAL CORPORATION LAW OF CALIFORNIA

     We, Michael R. Hogan and Jeffrey K. Hoelzel,  the duly elected Chairman and
Secretary,   respectively,   of  Xerox  Financial  Life  Insurance   Company,  a
corporation duly organized and existing under the General Corporation Law of the
State of California (the "Corporation"), do hereby certify as follows:

     1.  The  Corporation's  Articles  of  Incorporation  were  filed  with  the
         California Secretary of State on September 6, 1972.

     2.  Article I of the  Corporation's  Articles  of  Incorporation  is hereby
         amended to read, in its entirety, as follows:

                                       I.

             The name of this corporation is Cova Financial Life Insurance
             Company.

     3.  Article III of the  Corporation's  Articles of  Incorporation is hereby
         amended to read, in its entirety, as follows:

                                      III.

             The City and County in this State  where the  principal  office for
             the transaction of the business of the Corporation is located shall
             be the City of Costa Mesa in Orange County.

     4.  The  foregoing  amendments  of the  Articles  of  Incorporation  of the
         Corporation  have  been duly  approved  by the  Corporation's  Board of
         Directors.

     5.  The  foregoing  amendments to the Articles of  Incorporation  have been
         duly approved by the required vote of  shareholders  in accordance with
         Section 902 of the General  Corporation  Law of  California.  The total
         number of outstanding  shares of the Corporation is 12,000.  The number
         of shares voting in favor of the amendment equaled or exceeded the vote
         required. The percentage vote required was more than 50 percent.

     We further  declare under penalty of perjury under the laws of the State of
California  that the matters set forth in this  certificate are true and correct
to the best of our own knowledge.

Date: June 1, 1995
Place: St. Louis, Missouri

                                       /s/ Michael R. Hogan
                                       --------------------
                                       Michael R. Hogan, Chairman

                                       /s/ Jeffery K. Hoelzel
                                       ----------------------
                                       Jeffery K. Hoelzel, Secretary



                               STATE OF CALIFORNIA

                             DEPARTMENT OF INSURANCE

                                  San Francisco


     I, CHUCK QUACKENBUSH, Insurance Commissioner of the State of California, do
hereby certify that on the date specified  herein,  the name Cova Financial Life
Insurance  Company has been  approved and reserved in  California as name change
for Xerox Financial Life Insurance Company for a period of 90 days from the date
herein.

                                    IN WITNESS  WHEREOF,  I have hereunto set my
                                    hand and  affixed my  official  seal the day
                                    and year specified below.

                                          CHUCK QUACKENBUSH
                                          Insurance Commissioner

                                          By: /s/ Judith A. Milch
                                          -----------------------
                                              JUDITH A. MILCH
                                              Deputy
                                              August 11, 1995

A  California  corporation  must  attach  this  Certificate  to its  Articles of
Incorporation (Amendment) filed with the California Secretary of State.

Note: This certificate does not authorize the subject entity to transact
      business in California unless and until a Certificate of Authority
      or license has been issued.

                                    BY-LAWS

                                       OF

                      COVA FINANCIAL LIFE INSURANCE COMPANY
                 (Amended 6/l/95) (Formerly Xerox Financial Life
                      Insurance Company - Amended 8/12/85)

             (Formerly Industrial Indemnity Life Insurance Company)
                  a California domiciled life insurance company

                                    ARTICLE I

                                     OFFICES

Section 1. Principal Office.

The Board of Directors is hereby  granted full power and authority to select the
location of the  principal  office for the  transaction  of the  business of the
corporation  in the  State  of  California  and  may  change  said  location  by
resolution at any time. (Amended 6/l/96)

Section 2. Other Offices.

Branch or  subordinate  offices may be  established at any place or places where
the corporation is qualified to do business.

                                   ARTICLE II

                            MEETINGS OF SHAREHOLDERS

Section 1. Place of Meetings.

All meetings of the  shareholders  shall be held at the principal  office of the
corporation,  or at any other place  within or without  the State of  California
designated  either by the written consent of all  shareholders  entitled to vote
thereat  or  designated  by the  Board  of  Directors.  In the  absence  of such
designation,  such  meetings  shall  be  held  at the  principal  office  of the
corporation.

Any meeting shall be valid, wherever held, if held by written consent of all the
shareholders entitled to vote thereat,  given either before or after the meeting
and filed with the Secretary of the corporation.

Section 2. Annual Meetings.

An annual meeting of the  shareholders  to elect  directors and to transact such
other  business as may properly be brought before the meeting shall be held each
year at such  date,  time and place as the  Board of  Directors  may  determine.
(Amended 6/1/95)

Section 3. Special Meetings - Call - Notice.

Special meetings of shareholders for any purpose or purposes whatsoever,  may be
called at any time by the Chief Executive Officer, or by the Board of Directors,
or by any two or more members thereof, or by one or more shareholders holding at
least  one-fifth  (1/5th)  of the  voting  power of the  corporation.  Except in
special cases where other express  provision is made by statute,  notice of such
special  meetings  shall be given as  provided  by law.  Notices of any  special
meeting  shall  specify in addition to the place,  day and hour of such meeting,
the general nature of the business to be transacted.

Section 4. Adjourned Meetings and Notice Thereof.

Any  shareholders'  meeting,  annual  or  special,  whether  or not a quorum  is
present,  may be  adjourned  from time to time by the vote of a majority  of the
shares,  the  holders of which are either  present in person or  represented  by
proxy  thereat,  but in  the  absence  of a  quorum  no  other  business  may be
transacted at any such meeting.

When any  shareholders'  meeting,  either  annual or special,  is adjourned  for
thirty (30) days or more,  notice of the adjourned  meeting shall be given as in
the case of an original meeting. Save as aforesaid, it shall not be necessary to
give any notice of an  adjournment  or of the  business to be  transacted  at an
adjourned  meeting,  other  than by  announcement  at the  meeting at which such
adjournment is taken.

Section 5. Entry of Notice.

Whenever  any  shareholder  entitled to vote has been absent from any meeting of
shareholders,  whether annual or special,  an entry in the minutes to the effect
that  notice  has been  duly  given  shall be  conclusive  and  incontrovertible
evidence  that due notice of such  meeting  was given to such  shareholders,  as
required by law and the by-laws of the corporation.

Section 6. Voting.

At all meetings of shareholders,  every shareholder  entitled to vote shall have
the right to vote in person or by proxy the number of shares standing in his own
name on the stock records of the corporation.  Such vote may be by voice vote or
by ballot; provided, however, that all elections for directors must be by ballot
upon demand made by a  shareholder  at any election  before voting  begins.  The
candidates  receiving the highest  number of votes up to the number of directors
to be elected shall be elected. (Amended 6/1/95)

Section 7. Quorum

The  presence  in person or by proxy of the  holders of a majority of the shares
entitled to vote at any meeting shall constitute a quorum for the transaction of
business.  The shareholders  present at a duly called or held meeting at which a
quorum is present may continue to do business until adjournment, notwithstanding
the withdrawal of enough shareholders to leave less than a quorum.

Section 8. Consent of Absentees.

The  transactions  of any meetings of  shareholders,  either  annual or special,
however called and noticed,  shall be as valid as though had a meeting duly-held
after  regular  call and notice,  if a quorum be present  either in person or by
proxy,  and if,  either  before or after the meeting,  each of the  shareholders
entitled to vote,  not present in person or by proxy,  sign a written  waiver of
notice,  or a consent to the  holding of such  meeting,  or an  approval  of the
minutes thereof. All such waivers, consents or approvals shall be filed with the
corporate records or made a part of the minutes of the meeting.

Section 9. Action without Meeting.

Any action which under the provisions of the Corporations Code may be taken at a
meeting of the  shareholders  may be taken  without a meeting if authorized by a
writing  signed by all the  holders of shares who would be entitled to vote at a
meeting for such purpose and filed with the Secretary of the Corporation.

Section 10. Proxies.

Every person entitled to vote or execute  consents shall have the right to do so
either in person or by an agent or agents authorized by a written proxy executed
by such person or his duly authorized  agent and filed with the Secretary of the
Corporation;  provided that no such proxy shall be valid after the expiration of
eleven  (11)  months  from the date of its  execution,  unless  the  shareholder
executing  it  specifies  therein  the length of time for which such proxy is to
continue in force,  which in no case shall  exceed seven (7) years from the date
of its execution.

                                   ARTICLE III

                                    DIRECTORS

Section 1. Powers.

Subject to the  limitations  of the Articles of  Incorporation,  By-Laws and the
California  Corporations  Code as to actions to be authorized or approved by the
shareholders,  all corporate  power shall be exercised by or under the authority
of, and the business and affairs of the corporation  shall be controlled by, the
Board of Directors.

Section 2. Committees.

A.   Executive  Committee.  The Board of Directors may from time to time appoint
     from its own number an Executive  Committee  of three (3) or more  members,
     and shall by  resolution  fix the  Chairmanship  of said  committee and the
     members thereof.

     The Executive Committee shall consult with the Chief Executive Officer upon
     such matters as he may  designate.  In addition,  the  Executive  Committee
     shall have  authority to exercise,  at any time when the Board of Directors
     is not in  session,  all  powers  of the  Board of  Directors  which may be
     lawfully delegated,  and shall report to the Board of Directors all actions
     taken under such authority.

     The members of the Executive  Committee may be allowed a fixed fee, with or
     without  expenses of attendance,  for attending a meeting of the committee,
     such fee to be  determined  from time to time by resolution of the Board of
     Directors.

B.   Investment  Committee.  By  resolution,  the Board of Directors may appoint
     from its own number,  supplemented  in the  minority by persons  other than
     members of the Board,  an  Investment  Committee  which  shall have all the
     powers as  designated  by the  Board,  except as limited  by  statute.  The
     Investment  Committee shall be responsible for  establishing the Investment
     Policy of the Corporation,  reviewing all of the corporation's  investments
     and shall  conduct its business and hold  meetings as determined by it from
     time to time;  that a quorum of such  Committee  shall be a majority of the
     members of such  Committee and that a majority vote of the members  present
     at a meeting of such committee shall  constitute the act of such committee.
     The Investment  Committee  shall keep a record of its acts and  proceedings
     and report the same to the Board of Directors. (Amended 5/23/86)

C.   Standing or Temporary  Committees.  The Board of Directors may from time to
     time  appoint  from its own  number,  or  supplemented  in the  minority by
     persons other than members of the Board,  standing or temporary committees;
     and the Board of  Directors  may from time to time invest  such  committees
     which such powers as may be prescribed by the Board.

Section 3. Number of Directors.

Unless and until changed by the Board of Directors as  hereinafter  provided the
number of directors to constitute the Board of Directors  shall be nine (9). The
Board of Directors,  to the extent  permitted by law,  shall have the power,  by
resolution,  to change the number of directors  from time to time  provided that
any notice required by law of any such change is duly given.  Directors need not
be  shareholders  unless the Articles of  Incorporation  at any time so provide.
(Amended 6/l/95)

Section 4. Election and Term of Office.

The directors  shall be elected at each annual meeting of  shareholders,  but if
any such annual  meeting is not held, or the directors are not elected  thereat,
the directors may be elected at any meeting of the  shareholders.  All directors
shall hold office until his respective successors are elected.

Section 5. Vacancies.

Vacancies in the Board of Directors may be filled by a majority of the remaining
directors,  though less than a quorum,  and each  director so elected shall hold
office until his successor is elected at an annual meeting of  shareholders,  or
at a special meeting called for that purpose.

A  vacancy  or  vacancies  shall  be  deemed  to  exist  in case  of the  death,
resignation,  or removal of any director,  or if the shareholders shall increase
the  authorized  number of directors  but shall fail at the voting at which such
increase is authorized,  or at an adjournment  thereof,  to elect the additional
directors so provided for, or in case the shareholders fail at any time to elect
the full number of authorized directors.

The  shareholders may at any time elect directors to fill any vacancy not filled
by the directors, and may elect the additional directors at the meeting at which
an  amendment of the by-laws is voted  authorizing  an increase in the number of
directors.

If any director tenders his resignation, the Board shall have the power to elect
a  successor  to take  office  at  such  time as the  resignation  shall  become
effective.  No reduction of the  authorized  number of directors  shall have the
effect of removing any director  prior to the date of the next annual meeting of
shareholders.

Section 6. Place of Meeting.

All meetings of the Board of Directors shall be held at the principal  office of
the  corporation,  or at such  other  place  within  or  without  the  State  of
California  designated  at any time by  resolution  of the  Board or by  written
consent of all members of the Board.

Section 7. Organization Meeting.

Immediately  following  each  annual  meeting  of  shareholders,  the  Board  of
Directors  shall hold a meeting  for the  purpose of  organization,  election of
officers,  and the  transaction  of other  business.  Notice of such  meeting is
hereby dispensed with.

Section 8. Regular  Meetings.  A regular meeting of the Board of Directors shall
be held without notice other than this By-Law immediately after, and at the same
place as,  the  annual  meeting  of  shareholders.  The Board of  Directors  may
provide, by resolution the time and place, either within or without the State of
California,  for the holding of additional regular meetings without notice other
than such resolution. (Amended 6/1/95)

Section 9. Notice of Adjournment.

Notice of  adjournment  of any  directors'  meeting  need not be given to absent
directors, if the time and place are fixed at the meeting.

Section 10. Entry of Notice.

Whenever  any  director  has  been  absent  from  any  meeting  of the  Board of
Directors, an entry in the minutes to the effect that notice has been duly given
shall be  conclusive  and  incontrovertible  evidence  that due  notice  of such
meeting  was given to such  director,  as required by law and the by-laws of the
corporation.

Section 11. Waiver of Notice.

The  transactions  of any meeting of the Board of Directors,  however called and
noticed and  wherever  held,  shall be as valid as though had at a meeting  duly
held after  regular  call and  notice,  if a quorum be present,  and if,  either
before or after the meeting,  each of the  directors  not present sign a written
waiver of notice or a consent to holding  such  meeting,  or an  approval of the
minutes thereof. All such waivers, consents or approvals shall be filed with the
corporate records or made a part of the minutes of the meeting.

Section 12. Quorum.

One-third (1/3rd) of the authorized  number of directors,  but not less than two
(2),  shall be  necessary  to  constitute  a quorum for the  transaction  of all
business,  except to adjourn,  as hereinafter  provided,  and except as provided
under Article IV, subsections 4 and 6.

Section 13. Adjournment.

A quorum of two directors may adjourn any directors'  meeting to meet again at a
stated day and hour;  provided,  however,  that in the  absence  of a quorum,  a
majority of the  directors  present at any  directors'  meeting may adjourn from
time to time.

Section 14. Fees and Compensation.

Directors  shall not receive any stated salary for their  services as directors,
but,  by  resolution  of the Board,  a fixed fee,  with or without  expenses  of
attendance,  may be allowed  for attendance  at each  meeting.  Nothing  herein
contained  shall  be  construed  to  preclude  any  director  from  serving  the
corporation in any other capacity, as an officer, agent, employee, or otherwise,
and receiving compensation therefor.

Section 15. Meeting by Conference Telephone.

Members of the Board of Directors or any committee  thereof may  participate  in
any meeting  through the use of conference  telephone or similar  communications
equipment,  so long as all members  participating in such a meeting can hear one
another.  Participation  in a  meeting  pursuant  to  this  section  constitutes
presence in person at any such meeting.

Section 16. Removal of Directors.

Any  director  may be removed  either  with or without  cause at any time by the
affirmative  vote of the  shareholders  of  record  holding  a  majority  of the
outstanding  shares of the  corporation  entitled  to vote for the  election  of
directors, given at a meeting of the shareholders called for that purpose, or by
the holders of a majority  of the  outstanding  shares  entitled to vote for the
election  of  directors  without  holding  a  meeting  or  notice  but by merely
presenting their majority to the secretary of the corporation in writing for the
removal of a director or directors  without  cause.  Any director may be removed
with cause by a  majority  of the total  number of  directors  constituting  the
entire  Board of  Directors  at a meeting  of the Board of  Directors.  (Amended
6/l/95)

                                   ARTICLE IV

                                    OFFICERS

Section 1. Officers.

The  officers  of the  corporation  shall be the  Chairman  of the  Board,  Vice
Chairman of the Board, President,  one or more Vice Presidents,  Secretary,  and
Treasurer.  The  corporation may also have such other officers as may be elected
by the Board of  Directors or appointed in  accordance  with the  provisions  of
Section 3 of this Article.  Officers other than the Chairman of the Board,  Vice
Chairman of the Board and President  need not be directors.  One person may hold
two or more offices, except those of President and Secretary.

Section 2. Election.

The officers of the  corporation  required by Section I shall be chosen annually
by the Board of Directors,  and each shall hold his office until he shall resign
or shall be removed or otherwise  disqualified  to serve, or his successor shall
be elected or qualified.

Section 3. Other Officers.

The Board of Directors or the Chief Executive  Officer,  subject to confirmation
by the Board of  Directors,  may appoint such other  officers as the business of
the  corporation may require,  each of whom shall have such titles,  hold office
for such period,  have such authority and perform such duties as are provided in
the by-laws or as the Board of Directors or the Chief Executive Officer may from
time to time determine.

Section 4. Removal and Resignation.

Any officer may be removed,  either with or without cause,  by a majority of the
directors at the time in office, at any regular or special meeting of the Board,
or, except in the case of an officer  elected by the Board of Directors,  by the
Chief Executive Officer.

Any  officer  may  resign at any time by giving  written  notice to the Board of
Directors  or to  the  chairman  of the  Board  or to the  President.  Any  such
resignation  shall take  effect at the date of the  receipt of such notice or at
any later time specified therein;  and, unless otherwise specified therein,  the
acceptance of such resignation shall not be necessary to make it effective.

Section 5. Vacancies.

A   vacancy   in  any   office   because   of   death,   resignation,   removal,
disqualification,  or any other cause,  shall be filled in the manner prescribed
by the by-laws for regular appointment to such office.

Section 6. Chief Executive Officer.

The Board of Directors shall by vote of a majority of the directors in office at
the time of any  regular or special  meeting of the Board at which a majority of
the  authorized  directors  are present,  designate as Chief  Executive  Officer
either the Chairman of the Board or the President, and may by said majority vote
remove such  designation.  The Chief  Executive  Officer  shall,  subject to the
authority  vested in the Board of  Directors,  supervise  and control all of the
business and affairs of the corporation.

Section 7. Chairman of the Board.

The  Chairman of the Board  shall,  if present,  preside at all  meetings of the
shareholders  and of the Board of Directors  and exercise and perform such other
powers  and duties as may be from time to time  assigned  to him by the Board of
Directors or prescribed by the by-laws.

Section 8. Vice Chairman of the Board.

The Vice  Chairman of the Board  shall,  in the  absence of the  Chairman of the
Board, preside at all meetings of the shareholders and of the Board of Directors
at which he is present and perform  such other  duties and  exercise  such other
powers as may be from time to time  assigned to him by the Board of Directors or
the Chairman of the Board or prescribed by the by-laws.

Section 9. The President.

The President shall be the chief operating  officer of the corporation in charge
of  insurance  affairs,  subject  to the  direction  and  control  of the  Chief
Executive  Officer.  The President  shall, in the absence of the Chairman of the
Board  and the Vice  Chairman  of the  Board,  preside  at all  meetings  of the
shareholders and of the Board of Directors.

Section 10. Vice Presidents.

Each Vice  President  shall have such powers and  perform  such duties as may be
from  time to time  assigned  to him by the  Board  of  Directors  or the  Chief
Executive Officer or prescribed by the by-laws.

Section 11. Secretary.

The  Secretary  shall  keep,  or  cause  to be kept,  a book of  minutes  at the
principal  office,  or such other place as the Board of Directors may order,  of
all meetings of directors and shareholders,  with the time and place of holding,
how  authorized,  the  notice  thereof  given,  the  names of those  present  at
directors'   meetings,   the  number  of  shares   present  or   represented  at
shareholders' meetings and the proceedings thereof.

The Secretary shall keep, or cause to be kept, at the principal office or at the
Office of the  corporation's  transfer agent, a share  register,  or a duplicate
share register,  showing the names of the shareholders and their addresses,  the
number of classes of shares  held by each,  the number and date of  certificates
issued  for  the  same,  and  the  number  and  date of  cancellation  of  every
certificate surrendered for cancellation.

The Secretary shall give, or cause to be given notice of all the meetings of the
shareholders and of the Board of Directors  required by the by-laws to be given,
and he shall keep the seal of the  corporation  in safe custody,  and shall have
such other  powers and perform such other duties as may be assigned by the Board
of Directors or the Chief Executive Officer or prescribed by the by-laws.

Section 12. Treasurer.

The  treasurer  shall  keep and  maintain,  or cause to be kept and  maintained,
adequate and correct accounts of the properties and business transactions of the
corporation,   including   accounts  of  its  assets,   liabilities,   receipts,
disbursements, gains, losses, capital surplus and shares. Any surplus, including
earned  surplus,  paid-in surplus and surplus arising from a reduction of stated
capital,  shall be  classified  according  to  source  and shown  in a  separate
account.  The books of account  shall at all times be open to  inspection by any
director.

The treasurer  shall have such other powers and perform such other duties as may
be assigned to him by the Board of Directors or the Chief  Executive  Officer or
prescribed by the by-laws.

                                    ARTICLE V

                                  MISCELLANEOUS

Section 1. Record Date and Closing Stock Books.

The Board of Directors may fix a time, in the future,  not exceeding thirty (30)
days preceding the date of any meeting of shareholders, and not exceeding thirty
(30)  days  preceding  the  date  fixed  for  the  payment  of any  dividend  or
distribution,  or for the allotment of rights,  or when any change or conversion
or  exchange  or  shares  shall  go  into  effect,  as a  record  date  for  the
determination of the shareholders  entitled to notice of and to vote at any such
meeting,  or entitled to receive any such dividend or distribution,  or any such
allotment  of rights or to  exercise  the right in respect  to any such  change,
conversion or exchange of shares,  and in such case only  shareholders of record
on the date so fixed shall be entitled to notice of and to vote at such meeting,
or to receive such dividend, distribution or allotment of rights, or to exercise
such rights, as the case may be,  notwithstanding  any transfer of any shares on
the books of the corporation after any record date fixed as aforesaid. The Board
of Directors may close the books of the corporation  against transfers of shares
during the whole, or any part of any such period.

Section 2. Inspection of Corporate Records.

The share  register or  duplicate  share  register,  the books of  account,  the
minutes  of  proceedings  of the  shareholders  and  directors  shall be open to
inspection upon the written demand of any shareholders or the holder of a voting
trust certificate,  at any reasonable time, and for a purpose reasonably related
to his  interests  as a  shareholder,  and  shall be  produced  at any time when
required by the demand of ten  percent  (10%) of the shares  represented  at any
shareholder's  meeting.  Such inspection may be made in person or by an agent or
attorney,  and shall  include the right to make  extracts.  Demand of inspection
other than at a shareholder's meeting shall be made in writing upon the Chairman
of the Board, President, Secretary or Assistant Secretary of the corporation.

Section 3. Checks, Drafts, etc.

All  checks,  drafts or other  orders  for  payment of money,  notes,  or other
evidence of  indebtedness,  issued in the name of or payable to the corporation,
shall be signed or endorsed  by such  person or persons  and in such manner as,
from time to time, shall be determined by resolution of the Board of Directors.

Section 4. Annual Report.

Any  annual  report to the  shareholders  required  by law is  hereby  expressly
dispensed with.

Section 5. Contract, etc./How Executed.

The Board of Directors,  except as the by-laws otherwise provide,  may authorize
any  officer or  officers,  or agent or agents,  to enter into any  contract  or
execute any instrument in the name of and on behalf of the corporation, and such
authority  may be general  or  confined  to  specific  instances;  and unless so
authorized by the Board of Directors or Chief Executive Officer,  shall have any
power or authority to bind the corporation by any contract or engagement, except
contracts of insurance,  or to pledge its credit, or to render it liable for any
purpose,  or to any  amount;  provided,  the  officers  of the  corporation  are
expressly authorized to issue participating  policies on its behalf,  containing
such language with reference to  participating as in their discretion will be to
the best interests of the corporation.

Section 6. Certificates of Stock.

A certificate or certificates for shares of the capital stock of the corporation
shall be issued to each  shareholder when any such shares are fully paid up. All
such  certificates  shall be signed by the President or a Vice President and the
Secretary or an Assistant  Secretary,  or be  authenticated  by facsimile of the
signature of the President or a Vice President and the written  signature of the
Secretary  or an  Assistant  Secretary.  Every  certificate  authenticated  by a
facsimile of a signature must be  countersigned  by a transfer agent or transfer
clerk,  and be  registered  by an  incorporated  bank or trust  company,  either
domestic or foreign, as registrar of transfers, before issuance.

Section 7. Representation of Shares of Other Corporation.

The Chief  Executive  Officer,  President or Treasurer  of this  corporation  is
authorized to vote,  represent and exercise on behalf of this  corporation,  all
rights  incident to any and all shares of any other  corporation or corporations
standing in the name of this  corporation.  The authority herein granted to said
officers to vote or represent on behalf of this corporation  shares in any other
corporation or corporations  may be exercised  either by such officers in person
or by a person  authorized  to do so by proxy or power of attorney duly executed
by said officer.

Section 8. Inspection of By-Laws.   

The  corporation  shall  keep in its  principal  office for the  transaction  of
business,  the original or a copy of the ByLaws, as amended or otherwise altered
to date,  certified by the  Secretary,  which shall be open to inspection by the
shareholders at all reasonable times during office hours.

Section 9. Indemnification.

This corporation  shall  indemnify,  to the fullest extent allowed by California
law, its present and former directors and officers against expenses,  judgments,
fines, settlements, and other amounts incurred in connection with any proceeding
or  threatened  proceeding  brought  against such  directors or officer in their
capacity  as  such.  Such  indemnification  shall  be  made in  accordance  with
procedures set forth by California law. Sums for expenses  incurred in defending
any such  proceeding may also be advanced to any such director or officer to the
extent and under the conditions provided by California law.

                                   ARTICLE VI

                                 CORPORATE SEAL

SECTION 1. Corporate Seal.

The Board of Directors may provide a corporate seal in the form of a circle with
the name of the corporation inscribed thereon. (Amended 6/1/95).

                                  ARTICLE VII

                                   AMENDMENTS

Section 1. Power of Shareholders.

By-laws may be adopted, amended or repealed,  either at a meeting by the vote of
shareholders  entitled  to exercise a majority  of the voting  power,  or by the
written assent of such shareholders.

Section 2. Power of Directors.

Authority to adopt, repeal or amend the By-Law fixing the number of directors is
hereby delegated to the Board of Directors.


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

November 13, 1997

Board  of  Directors
Cova  Financial  Life Insurance  Company
4100 Newport Place Drive
Suite 840 
Newport Beach, CA 92600

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

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

We have made such  examination  of the law and have  examined  such  records and
documents as in our judgment are necessary or appropriate to enable us to render
the opinions expressed below.

We  are  of  the  following  opinions:

     1. Cova Variable Life Account Five is a Unit Investment  Trust as that term
is defined in Section  4(2) of the  Investment  Company Act of 1940 (the "Act"),
and is  currently  registered  with  the  Securities  and  Exchange  Commission,
pursuant to Section 8(a) of the Act.

     2. Upon the  acceptance of premiums  paid by an Owner  pursuant to a Policy
issued in accordance with the Prospectus contained in the Registration Statement
and  upon   compliance   with   applicable  law,  such  an  Owner  will  have  a
legally-issued,  fully  paid,  non-assessable  contractual  interest  under such
Policy.

You may use  this  opinion  letter,  or a copy  thereof,  as an  exhibit  to the
Registration Statement.

We  consent to the  reference  to our Firm under the  caption  "Legal  Opinions"
contained in the Prospectus which forms a part of the Registration Statement.

Sincerely,

BLAZZARD,  GRODD  &  HASENAUER,  P.C.

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

                  
                           ACTUARIAL OPINION AND CONSENT


This opinion is furnished in connection with the  registration of the individual
modified single premium variable universal life policy of the Cova Variable Life
Account Five, file numbers 333-37559 and 811-08433.

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

                         Consent of Independent Auditors

The Board of Directors
Cova Financial Life Insurance Company

We  consent to the  reference  to our firm under the  caption  "Experts"  in the
prospectus and to the use of our report with respect to the financial statements
of Cova  Financial  Life  Insurance  Company as of December 31, 1996 and for the
seven-month  period ended  December 31, 1996 and the  preacquisition  five-month
period ended May 31, 1996 and the year ended  December 31, 1994,  dated March 7,
1997, in the Pre-Effective  Amendment No. 1 to the Registration  Statement (Form
S-6 No. 333-37559) of Cova Variable Life Account Five.

                                                    /s/ KPMG PEAT MARWICK LLP


Chicago, Illinois
November 13, 1997


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