COVA VARIABLE LIFE ACCOUNT FIVE
485BPOS, 1998-04-29
Previous: ESOFT INC, 424B3, 1998-04-29
Next: ADVANTA BUSINESS SERVICES CORP, 8-K, 1998-04-29




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


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

   
                           POST-EFFECTIVE AMENDMENT NO. 1 TO
    

                                    FORM S-6

                FOR REGISTRATION UNDER THE SECURITIES ACT OF 1933
                     OF SECURITIES OF UNIT INVESTMENT TRUSTS
                            REGISTERED ON FORM N-8B-2

A.  Cova  Variable  Life  Account  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

   
It is proposed that this filing will become effective (check appropriate 
box):  

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

If appropriate, check the following:

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

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

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

    Continuous  offering

G.  Amount  of  Filing  Fee:  Not  Applicable

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


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

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

2             Other Information; The Company

3             Not Applicable

4             Other Information

5             The Separate Account

6(a)          Not Applicable
 (b)          Not Applicable

7             Not Applicable

8             Not Applicable

9             Legal Proceedings

10            Purchases

11            Investment Options

12            Investment Options

13            Expenses

14            Purchases

15            Purchases

16            Investment Options

17            Access to Your Money

18            Access to Your Money

19            Reports to Owners

20            Not Applicable

21            Access to Your Money

22            Not Applicable

23            Not Applicable

24            Ownership

25            The Company

26            Expenses

27            The Company

28            The Company

29            The Company

30            The Company

31            Not Applicable

32            Not Applicable

33            Not Applicable

34            Not Applicable

35            The Company; Other Information

36            Not Applicable

37            Not Applicable

38            Other Information

39            Other Information

40            Not Applicable

41            Not Applicable

42            Not Applicable

43            Not Applicable

44            Purchases

45            Other Information

46            Access to Your Money

47            Not Applicable

48            Not Applicable

49            Not Applicable

50            Not Applicable

51            The Company; Purchases

52            Investment Options

53            The Separate Account

54            Not Applicable

55            Not Applicable

56            Not Applicable

57            Not Applicable

58            Not Applicable

59            Financial Statements


           THE MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE POLICY

                                    ISSUED BY

                         COVA VARIABLE LIFE ACCOUNT 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.  The SEC maintains a Web site 
(http://www.sec.gov) that contains materials incorporated by reference and other
information regarding registrants that file electronically with the SEC.    

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

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

       

   May 1, 1998     

                                TABLE OF CONTENTS

                                                                          PAGE
SPECIAL TERMS

SUMMARY

PART I

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

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

APPENDIX A
         ILLUSTRATION OF POLICY VALUES



                                  SPECIAL TERMS

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

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

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

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

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

COVERAGE AMOUNT - It is the difference between the death benefit and the Account
Value.

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

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

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

                                                                          PAGE

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


                                     SUMMARY

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

1. THE VARIABLE LIFE INSURANCE POLICY

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

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

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

2. PURCHASES


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

3. INVESTMENT OPTIONS

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

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

MANAGED BY LORD, ABBETT & CO.
     
     Bond Debenture
     Growth and Income
     Mid-Cap Value
     Large Cap Research
     Developing Growth
     Lord Abbett Growth and Income 

MANAGED BY CONNING ASSET MANAGEMENT COMPANY
     Money Market

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

4. EXPENSES

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

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

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

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

There are also daily  investment  charges which apply to the average daily value
of the investment  portfolio and vary  depending upon the investment  portfolio.
These annual charges range from .205% to 1.10%.

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

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

5.  DEATH BENEFIT/DEATH PROCEEDS

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


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

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

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

At the time of application for a Policy,  you designate a beneficiary who is the
person or persons  who will  receive  the death  proceeds.  You can change  your
beneficiary  unless  you  have designated  an  irrevocable  beneficiary.  The
beneficiary does not have to be a natural person.

6. TAXES

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

7. ACCESS TO YOUR MONEY

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

8. OTHER INFORMATION

RIGHT TO EXAMINE

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

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

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

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

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

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

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

*   You can  elect to have the  death  benefit  payable  upon the death of a
second person.  This benefit is written on spouses only. We call this option the
Joint Life Option.
    
These features may not be 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 is signed.  For  applicants  65 or younger,
conditional  insurance  will be for the  lesser  of  $500,000  plus the  initial
premium paid or the amount of insurance  applied for. If the  applicant is 66 or
older, the conditional insurance will be the lesser of $200,000 plus the initial
premium paid or the amount of insurance  applied for. The conditional  insurance
is subject to a number of  restrictions  and is only  applicable if the proposed
insured was an acceptable risk for the insurance applied for.

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

If you change your mind about owning a Policy,  you can cancel it within 10 days
after  receiving  it (or the period  required  in your  state  (right to examine
period)).  When you cancel the Policy  within  this time  period,  Cova will not
assess a surrender charge or a deferred  premium tax charge.  Cova will give you
back the greater of your premium  payment or your Account Value. 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 Fund two days after it is received, EVEN IF OUR
UNDERWRITING  IS NOT YET COMPLETE  AND THE POLICY IS NOT YET ISSUED.  The day we
invest your premium in the Money Market Fund is called the Policy Date. The
money will stay in the Money Market Fund for 15 days after the issue date.
(In some states,  the period may be longer.) At the end of that period,  we will
re-allocate those funds as you selected in the application.    

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

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

GRACE PERIOD


Your  Policy  will  stay in  effect  as long as your  Cash  Surrender  Value  is
sufficient to cover the monthly deductions and 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 Fund (or the  amount
required to  complete  your  program,  if more) in order to  participate  in the
Dollar Cost Averaging Program. There is no additional charge for this feature.

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

AUTOMATIC REBALANCING PROGRAM

Once  your  money  has been  allocated  among  the  investment  portfolios,  the
performance of each portfolio may cause your allocation to shift. You can direct
us to automatically  readjust your non-loaned  Account Value between  investment
portfolios to keep the blend you selected.  You can tell us whether to rebalance
quarterly,  semi-annually  or annually.  We will measure  these periods from the
Policy Date. There is no additional  charge for this feature.  The transfer date
will be the 1st  business day after the end of the period you  selected.  If you
participate in the Automatic  Rebalancing  Program, the transfers made under the
program are not taken into account in determining any transfer fee.

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

APPROVED ASSET ALLOCATION PROGRAM

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

Cova has made no  independent  investigation  of these  programs.  Cova has only
established that these programs are compatible with our  administrative  systems
and rules.

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

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

SUBSTITUTION

Cova may elect to substitute one of the investment  portfolios you have selected
with another  portfolio.  We would not do this without the prior approval of the
Securities and Exchange Commission.  We will give you notice of our intent to do
this.  Cova may also limit further  investment in an investment  portfolio if it
deems it inappropriate.

4. EXPENSES

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

INSURANCE CHARGES

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

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

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

ADMINISTRATIVE  CHARGE.  This charge is equal, on an annual basis, to .40%, 1/12
of which is charged each month, of the Account Value of your Policy. This charge
cannot be increased.

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

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


COST OF INSURANCE CHARGE.  This charge  compensates Cova for insurance  coverage
provided during the month.

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


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

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

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

ANNUAL POLICY MAINTENANCE FEE

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

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

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

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

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

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

<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 (5)    .65%             - -                    .10%                         .75%

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


GENERAL AMERICAN CAPITAL COMPANY
 Managed by Conning Asset Management
 Company
   Money Market                         .21%              - -                    .00%                        .21%
</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 commenced  regular   investment operations on
November 3, 1997.    
   
(4) The Growth and Income Portfolio of Lord Abbett Series Fund, Inc. has a 12b-1
plan which provides for payments to Lord,  Abbett & Co. for remittance to a life
insurance company for certain  distribution  expenses (see the Fund Prospectus).
The 12b-1 plan provides that such remittances, in the aggregate, will not exceed
 .15% on an annual  basis,  of the daily net asset  value of shares of the Growth
and Income  Portfolio. For the year ending December 31, 1998, the 12b-1 fees
are estimated to be .15%.    

   
(5) Estimated.  The Portfolio has not yet commenced investment operations.
    
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 or later.
Sometimes,  Cova  enters into an  agreement  with the  broker-dealer  to pay the
broker-dealer persistency bonuses, in addition to the standard commission.    


SUSPENSION OF PAYMENTS OR TRANSFERS

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

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

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

     3. an  emergency  exists  as a result  of which  disposal  of shares of the
        investment portfolios 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 (Cova) 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 Cova.  On June 1, 1995 Cova changed its
name to Cova Financial Life Insurance Company.    
   
General American is a St. Louis-based mutual company with more than $300 billion
of life insurance in force and  approximately $24 billion in assets. It provides
life and health insurance,  retirement plans, and related financial  services to
individuals and groups.    
       


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.
                                             
Frances S. Cook*                             Secretary of Cova, Cova Financial Services Life Insurance Company
                                             (CFLIC) and FCLIC - 1997 to present; First Vice President
                                             and Associate General Counsel of CFLIC-July, 1997 to present,
                                             prior thereto Vice President and Assistant General Counsel 
                                             1996 to 1997, prior thereto Assistant General Counsel 1993 to
                                             1997; Secretary of Cova and FCLIC - 1997 to present; First
                                             Vice President of Cova Life Management Company (CLMC)-July, 1997
                                             to present, prior thereto Vice President and Assistant 
                                             General Counsel 1996 to 1997, prior thereto Assistant General
                                             Counsel 1993 to 1997; Secretary of Cova Investment Advisory 
                                             Corporation (Advisory) - 1997 to present; Assistant Secretary
                                             of Cova Life Sales Company (CLSC) - 1993 to present.
                           
                                             
Connie A. Doern****                          Vice  President  of  Cova-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/directors of the funds, if such  disapproval is
reasonable and is based on a good faith determination by Cova that the change
would violate state or federal law or the change would not be consistent  with
the  investment objectives of the investment portfolios or which varies from the
general quality and nature of  investments  and investment  techniques  used by
other funds with similar  investment  objectives  underlying other variable
contracts offered by Cova or of an  affiliated  company.  In the  event  Cova
does  disregard  voting instructions,  a summary of this  action and the reasons
for such action will be included in the next semi-annual report to owners.    

THE SEPARATE ACCOUNT
   
Cova has  established  the  separate  account, Cova  Variable  Life Account 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. 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 premium payments to be received will be considered.
        Per Policy sales expenses are likely to be less on larger premium
        payments than on smaller ones.

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

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

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

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

MISSTATEMENT OF AGE OR SEX

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

COVA'S RIGHT TO CONTEST

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

SETTLEMENT OPTIONS

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

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

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

TAX STATUS

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

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

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

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

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

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

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

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

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

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

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

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

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

POLICY PROCEEDS.  Loan proceeds and/or surrender  payments from the Policies are
fully  taxable to the extent of income in the Policy and may  further be subject
to an additional  10% federal  income tax penalty.  (See "Tax Treatment of Loans
and Surrenders".)  Otherwise,  the Policy should receive the same federal income
tax treatment as any other type of life  insurance.  As such,  the death benefit
thereunder is excludable from the gross income of the beneficiary  under Section
101(a) of the Code and any benefits  paid under the  Accelerated  Death  Benefit
Rider shall be excludable  from gross income under  Section  101(g) of the Code.
Furthermore,  the  owner is not  deemed  to be in  constructive  receipt  of the
Account Value or Cash Surrender Value,  including  increments  thereon,  under a
Policy until surrender  thereof.  If the death proceeds are to be paid under one
of the  Settlement  Options,  the payments  will be 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
modified  endowment  contract if it is materially  changed and fails to meet the
7-pay test.  A Policy  fails to meet the 7-pay test when the  cumulative  amount
paid under the Policy at any time  during the first 7 Policy  Years  exceeds the
sum of the net level  premiums which would have been paid on or before such time
if the Policy  provided for paid-up  future  benefits after the payment of seven
(7) level annual  premiums.  A material change would include any increase in the
future benefits  provided under a policy unless the increase is attributable to:
(1) the  payment of  premiums  necessary  to fund the lowest  death  benefit and
qualified  additional  benefits  payable in the first seven Policy Years; or (2)
the crediting of interest or other earnings (including  policyholder  dividends)
with respect to such premiums.    

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

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

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

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

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

INCOME TAX WITHHOLDING

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

REPORTS TO OWNERS


Cova will send to each owner  semi-annual  and annual  reports of the 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  sheets of Cova as of December  31, 1997 and 1996,  and the related
statements of income,  shareholder's  equity, and cash flows for the years ended
December  31, 1997 and 1996,  and the periods  from June 1, 1995 to December 31,
1995 and January 1, 1995 to May 31, 1995,  have been included herein in reliance
upon  the  report  of  KPMG  Peat  Marwick  LLP,  independent  certified  public
accountants,  appearing elsewhere herein, and upon the authority of said firm as
experts in accounting and auditing. The report of KPMG Peat Marwick LLP covering
Cova's financial statements referred to above contains an explanatory  paragraph
stating that as a result of its 1995 acquisition,  the financial information for
the periods subsequent to the acquisition is presented on a different cost basis
than for the period prior to the acquisition and, therefore, is not comparable.
    

FINANCIAL STATEMENTS

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



COVA  FINANCIAL  LIFE  INSURANCE  COMPANY  (a wholly  owned  subsidiary  of Cova
Financial Services Life Insurance Company)
Financial Statements
December 31, 1997, 1996 and 1995
(With Independent Auditors' Report Thereon)



                          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) (the Company) as of December 31, 1997 and 1996, and
     the related statements of income,  shareholder's equity, and cash flows for
     the years ended  December  31,  1997 and 1996,  and the period from June 1,
     1995 to December 31, 1995 (Successor periods),  and the period from January
     1, 1995 to May 31, 1995 (Predecessor  period).  These 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 audits 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, 1997 and 1996, 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
     Predecessor  financial statements present fairly, in all material respects,
     the  results  of its  operations  and its cash  flows  for the  Predecessor
     period, in conformity with generally accepted accounting principles.

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


     Chicago, Illinois
     March 5, 1998






<TABLE>
<CAPTION>
COVA FINANCIAL LIFE INSURANCE COMPANY
(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)
Balance Sheets
December 31, 1997 and 1996
(In thousands of dollars)

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

                            ASSETS                                                           1997          1996
- -------------------------------------------------------------------------------------------------------------------

Investments:

    Debt securities available for sale, at fair value

<S>                                                                                     <C>                 <C>   
       (cost of $96,884 in 1997 and $71,257 in 1996)                                    $     97,520        71,263
    Mortgage loans (net)                                                                       1,786         -
    Policy loans                                                                               1,083         1,048
    Short-term investments, at fair value                                                      -                44
- -------------------------------------------------------------------------------------------------------------------

Total investments                                                                            100,389        72,355
- -------------------------------------------------------------------------------------------------------------------


Cash and cash equivalents - interest-bearing                                                     756         4,150
Cash - noninterest-bearing                                                                     1,392         2,485
Accrued investment income                                                                      1,826         1,122
Deferred policy acquisition costs                                                              6,774         3,321
Present value of future profits                                                                  900         1,178
Goodwill                                                                                       1,923         2,034
Deferred tax asset (net)                                                                       1,042         1,115
Receivable from OakRe                                                                         68,533        92,238
Reinsurance receivables                                                                          114            51
Other assets                                                                                      14            44
Separate account assets                                                                       69,318        18,880
- -------------------------------------------------------------------------------------------------------------------

Total assets                                                                            $    252,981       198,973
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


See accompanying notes to financial statements.

<TABLE>
<CAPTION>
COVA FINANCIAL LIFE INSURANCE COMPANY

(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

Balance Sheets, continued

December 31, 1997 and 1996

(In thousands of dollars, except share data)

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

         LIABILITIES AND SHAREHOLDER'S EQUITY                                                 1997         1996
- -------------------------------------------------------------------------------------------------------------------

<S>                                                                                      <C>               <C>    
Policyholder deposits                                                                    $    157,566      154,566
Future policy benefits                                                                          5,381        4,561
Payable on purchase of securities                                                                  92        1,048
Accounts payable and other liabilities                                                          1,462          736
Federal and state income taxes payable                                                            106           10
Future purchase price payable to OakRe                                                            565          683
Guaranty fund assessments                                                                       1,000        1,585
Separate account liabilities                                                                   69,318       18,880
- -------------------------------------------------------------------------------------------------------------------

Total liabilities                                                                             235,490      182,069
- -------------------------------------------------------------------------------------------------------------------

Shareholder's equity:

   Common stock, $233.34 par value.  (Authorized

      30,000 shares; issued and outstanding                                                     2,800        2,800
      12,000 shares in 1997 and 1996
   Additional paid-in capital                                                                  13,523       13,523
   Retained earnings                                                                            1,023          580
   Net unrealized appreciation on securities,

      net of tax                                                                                  145            1
- -------------------------------------------------------------------------------------------------------------------

Total shareholder's equity                                                                     17,491       16,904
- -------------------------------------------------------------------------------------------------------------------

Total liabilities and shareholder's equity                                               $    252,981      198,973
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


See accompanying notes to financial statements.





<TABLE>
<CAPTION>
COVA FINANCIAL LIFE INSURANCE COMPANY

(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

Statements of Income

Years ended December 31, 1997, 1996, and 1995

(In thousands of dollars)

- ---------------------------------------------------------------------------------------------------------------------------
                                                                             The Company                       Predecessor
                                                                 -----------------------------------------  ---------------
                                                                                              7 months          5 months
                                                                                              ended              ended
                                                                                               December 31,     May 31,
                                                                   1997        1996           1995               1995
- ---------------------------------------------------------------------------------------------------------------------------

Revenues:

<S>                                                            <C>                 <C>            <C>                 <C>
    Premiums                                                   $     1,191         488            142                 82
    Net investment income                                            6,761       4,176          1,419              5,271
    Net realized gains (losses) on sales of

       investments                                                     158         (28)           118               (272)
    Separate account fees                                              599         134             10              -
    Other income (expense)                                              45          35             (7)                57
- ---------------------------------------------------------------------------------------------------------------------------

Total revenues                                                       8,754       4,805          1,682              5,138
- ---------------------------------------------------------------------------------------------------------------------------

Benefits and expenses:

    Interest on policyholder deposits                                4,837       2,563            788              5,034
    Current and future policy benefits                               1,481         722            115                178
    Operating and other expenses                                     1,203         570            309                814
    Amortization of purchased intangible
       assets                                                          165          66            157              -
    Amortization of deferred acquisition
       costs                                                           320         187              5                522
- ---------------------------------------------------------------------------------------------------------------------------

Total benefits and expenses                                          8,006       4,108          1,374              6,548
- ---------------------------------------------------------------------------------------------------------------------------

Income (loss) before income taxes                                      748         697            308             (1,410)
- ---------------------------------------------------------------------------------------------------------------------------

Income tax expense (benefit):

    Current                                                            310         351          -                   (362)
    Deferred                                                            (5)        (66)           140               (201)
- ---------------------------------------------------------------------------------------------------------------------------

Total income tax expense (benefit)                                     305         285            140               (563)
- ---------------------------------------------------------------------------------------------------------------------------

Net income (loss)                                              $       443         412            168               (847)
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>


See accompanying notes to financial statements.



<TABLE>
<CAPTION>
COVA FINANCIAL LIFE INSURANCE COMPANY

(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

Statements of Shareholder's Equity

Years ended December 31, 1997, 1996, and 1995

(In thousands of dollars)

- ---------------------------------------------------------------------------------------------------------------------------
                                                                                  The Company                 Predecessor
                                                                      --------------------------------------  -------------
                                                                                                7 months        5 months
                                                                                                 ended           ended
                                                                                              December 31,      May 31,
                                                                        1997       1996      1995               1995
- ---------------------------------------------------------------------------------------------------------------------------

Common stock:

<S>                                                                 <C>              <C>            <C>             <C>
      Balance at beginning of period                                $    2,800       2,800          2,800           600
      Par value adjustment                                               -           -              -             2,200
- ---------------------------------------------------------------------------------------------------------------------------

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

Additional paid-in capital:

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

Balance at end of period                                                13,523      13,523         13,523        18,093
- ---------------------------------------------------------------------------------------------------------------------------

Retained earnings:

    Balance at beginning of period                                         580         168            209         4,045
    Adjustment to reflect purchase acquisition
      indicated in note 2                                                -           -               (209)        -
    Net income (loss)                                                      443         412            168          (847)
    Adjustment due to financial reinsurance
      transaction with OakRe                                             -           -              -            (2,989)
- ---------------------------------------------------------------------------------------------------------------------------

Balance at end of period                                                 1,023         580            168           209
- ---------------------------------------------------------------------------------------------------------------------------

Net unrealized appreciation (depreciation) on securities:

      Balance at beginning of period                                         1         192         (3,789)      (11,316)
      Adjustment to reflect purchase acquisition
         indicated in note 2                                             -           -              3,789         -
Change in unrealized appreciation (depreciation)
    of debt and equity securities                                          630        (840)           846        15,151
Change in deferred Federal income taxes                                    (77)        103           (104)       (4,053)
Change in deferred acquisition costs
    attributable to unrealized gains                                      (144)        (69)         -            (3,571)
Change in present value of future profits
    attributable to unrealized losses (gains)                             (265)        615           (550)        -
- ---------------------------------------------------------------------------------------------------------------------------

Balance at end of period                                                   145           1            192        (3,789)
- ---------------------------------------------------------------------------------------------------------------------------

Total shareholder's equity                                          $   17,491      16,904         16,683        17,313
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>


See accompanying notes to financial statements.





<TABLE>
<CAPTION>
COVA FINANCIAL LIFE INSURANCE COMPANY

(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

Statements of Cash Flows

Years ended December 31, 1997, 1996 and 1995

(In thousands of dollars)

- ---------------------------------------------------------------------------------------------------------------------------
                                                                              The Company                    Predecessor
                                                                  ----------------------------------------  ---------------
                                                                                             7 months          5 months
                                                                                               ended            ended
                                                                                           December 31,        May 31,
                                                                    1997        1996      1995                 1995
- ---------------------------------------------------------------------------------------------------------------------------

Cash flows from operating activities:

<S>                                                             <C>               <C>              <C>            <C>  
    Interest and dividend receipts                              $     6,162       3,676            934            7,283
    Premiums received                                                 1,210         509            154               90
    Insurance and annuity benefit payments                             (669)       (580)          (339)            (252)
    Operating disbursements                                          (1,341)       (768)          (490)          (1,038)
    Taxes on income refunded (paid)                                    (298)       (341)         -                1,975
    Commissions and acquisition costs paid                           (3,821)     (2,413)        (1,169)            (542)
    Other                                                                69        (183)           360            6,299
- ---------------------------------------------------------------------------------------------------------------------------

Net cash provided by (used in) operating
    activities                                                        1,312        (100)          (550)          13,815
- ---------------------------------------------------------------------------------------------------------------------------

Cash flows from investing activities:
    Cash used for the purchase of

      investment securities                                         (53,534)    (42,655)       (52,399)            (935)
    Proceeds from investment securities
      sold and matured                                               25,379      10,635         14,399          151,204
    Investment expenses                                                 (81)        (90)           (57)             (97)
- ---------------------------------------------------------------------------------------------------------------------------

Net cash provided by (used in) investing

    activities                                                      (28,236)    (32,110)       (38,057)         150,172
- ---------------------------------------------------------------------------------------------------------------------------

Cash flows from financing activities:

    Policyholder deposits                                            81,788      38,348         12,442            5,614
    Transfers from (to) OakRe                                        25,060      36,553         33,579         (171,081)
    Transfer to separate accounts                                   (56,144)    (13,669)        (3,312)           -
    Return of policyholder deposits                                 (28,267)    (28,521)       (26,897)         (15,531)
    Capital contributions received                                    -           -              3,000            3,093
- ---------------------------------------------------------------------------------------------------------------------------

Net cash provided by (used in) financing

    activities                                                       22,437      32,711         18,812         (177,905)
- ---------------------------------------------------------------------------------------------------------------------------

Increase (decrease) in cash and cash

    equivalents                                                      (4,487)        501        (19,795)         (13,918)
- ---------------------------------------------------------------------------------------------------------------------------

Cash and cash equivalents -

    beginning of period                                               6,635       6,134         25,929           39,847
- ---------------------------------------------------------------------------------------------------------------------------

Cash and cash equivalents -

    end of period                                               $     2,148       6,635          6,134           25,929
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>


See accompanying notes to financial statements.

<TABLE>
<CAPTION>
COVA FINANCIAL LIFE INSURANCE COMPANY

(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

Statements of Cash Flows

(In thousands of dollars)

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

                                                                              The Company                    Predecessor
                                                                  ----------------------------------------  ---------------
                                                                                             7 months          5 months
                                                                                               ended            ended
                                                                                           December 31,        May 31,
                                                                    1997        1996      1995                 1995
- ---------------------------------------------------------------------------------------------------------------------------

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

<S>                                                             <C>                 <C>            <C>             <C>  
      Net income (loss)                                         $       443         412            168             (847)
      Adjustments to reconcile net
         income (loss) to net cash provided by
         (used in) operating activities:

           Increase (decrease) in future policy

              benefits                                                  820         192           (201)             (52)
           Increase (decrease) in payables and
              accrued liabilities                                        82          95            161             (252)
           Decrease (increase) in accrued
              investment income                                        (704)       (556)          (525)           1,766
           Amortization of intangible assets and
              deferred acquisition costs                                485         253            162              522
           Amortization and accretion of
              securities premiums and discounts                         (10)         73             (9)              32
           Net realized (gain) loss on sale of
              investments                                              (158)         28           (118)             272
           Interest on policyholder deposits                          4,837       2,563            788            5,034
           Investment expenses paid                                     115          90             57               97
           Increase (decrease) in current and
              deferred Federal income taxes                              91         (66)           140            1,412
           Recapture commissions paid to OakRe                         (159)       (273)          (223)           -
           Deferral of acquisition costs                             (3,917)     (2,413)        (1,169)            (542)
           Due to/from affiliates                                     -              44             27            6,470
           Other                                                       (613)       (542)           192              (97)
- ---------------------------------------------------------------------------------------------------------------------------

Net cash provided by (used in) operating activities             $     1,312        (100)          (550)          13,815
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>


See accompanying notes to financial statements.

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

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


COVA FINANCIAL LIFE INSURANCE COMPANY

(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)

Notes to Financial Statements

December 31, 1997, 1996 and 1995

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

 (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 conduct business in the state of California.  Most of the
        policies  issued present no  significant  mortality or 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.  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 85%, 81%, and 71% of the Company's sales have been through
        two specific  brokerage firms, A. G. Edwards & Sons,  Incorporated,  and
        Edward  Jones  &  Company,   Incorporated,  in  1997,  1996,  and  1995,
        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, 1997 and
        1996.

        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)    Purchase 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  summarizes  the
        final allocation of purchase price.

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                              June 1, 1995
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                               (in millions)

        Assets acquired:

<S>                                                                                                          <C>       
              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  fair 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  shareholder's  equity of  approximately  $4.0 million in
        1995,  reflecting the application of push down purchase accounting.  The
        Company's financial  statements  subsequent to June 1, 1995 reflect this
        new basis of accounting.

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

 (3)    Summary of Significant Accounting Policies

              Debt Securities

        Investments in all debt securities with readily determinable fair 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,  1997  and  1996  were   classified   as
        available-for-sale.  Securities  available-for-sale  are carried at fair
        value,  with unrealized  holding gains and losses reported as a separate
        component of shareholder's equity, net of deferred effects of income tax
        and related effects on deferred  acquisition  costs and present value of
        future profits.

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

        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.

              Mortgage Loans and Other Invested Assets

        Mortgage  loans and policy loans are carried at their  unpaid  principal
        balance.  Other  invested  assets  are  carried  at the lower of cost or
        market.

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

        The  Company  had no  impaired  loans,  but did  establish  a  valuation
        allowance of $319 for potential losses on mortgage loans at December 31,
        1997.

              Cash and Cash Equivalents

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

              Separate Account Assets

        Separate  accounts  contain  segregated  assets of the Company  that are
        specifically  assigned to variable annuity 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.

              Deferred Policy Acquisition Costs

        The costs of  acquiring  new  business  which vary with and are directly
        related to the  production  of new  business,  principally  commissions,
        premium taxes, sales costs, and certain policy issuance and underwriting
        costs, are deferred. These deferred costs are amortized in proportion to
        estimated future gross profits derived from investment income,  realized
        gains and losses on sales of securities, unrealized securities gains and
        losses, interest credited to accounts,  surrender fees, mortality costs,
        and policy maintenance expenses.  The estimated gross profit streams are
        periodically   reevaluated  and  the  unamortized  balance  of  deferred
        acquisition  costs is adjusted to the amount that would have existed had
        the actual  experience and revised estimates been known and applied from
        the  inception of the  policies  and  contracts.  The  amortization  and
        adjustments resulting from unrealized gains and losses is not recognized
        currently in income but as an offset to the unrealized  gains and losses
        reflected as a separate component of equity. The amortization  period is
        the remaining life of the policies, which is approximately 20 years from
        the date of original policy issue.

        The components of deferred policy acquisition costs are shown below:

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                   The Company                 Predecessor

                                                                                              7 Months          5 Months
                                                                                                ended             ended
                                                                                            December 31,         May 31,
                                                                        1997      1996          1995              1995

- ---------------------------------------------------------------------------------------------------------------------------
                                                                                           (in thousands)

        Deferred policy acquisition costs,

<S>                                                               <C>             <C>           <C>               <C>  
              beginning of period                                 $     3,321     1,164         6,167             9,718
        Effects of push down purchase
              accounting                                                   -         -         (6,167)               -
        Commissions and expenses deferred                               3,917     2,413         1,169               542
        Amortization                                                     (320)     (187)           (5)             (522)
        Deferred policy acquisition costs
              attributable to unrealized

              gains                                                      (144)      (69)           -             (3,571)
- ---------------------------------------------------------------------------------------------------------------------------

        Deferred policy acquisition costs,

              end of period                                       $     6,774     3,321         1,164             6,167
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

              Purchase Related Intangible Assets and Liabilities

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

              Present Value of Future Profits

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

        In  addition,  as the  Company  has the  option  of  retaining  its SPDA
        policies  after they reach their next  interest  rate reset date and are
        "recaptured" from OakRe, a component of this asset represents  estimates
        of future profits on recaptured  business.  This asset will be amortized
        in proportion to estimated  future gross profits derived from investment
        income,  realized  gains and losses on sales of  securities,  unrealized
        securities gains and losses,  interest  credited to accounts,  surrender
        fees,  mortality costs, and policy maintenance  expenses.  The estimated
        gross profit streams are  periodically  reevaluated  and the unamortized
        balance of  present  value of future  profits  will be  adjusted  to the
        amount  that would have  existed had the actual  experience  and revised
        estimates  been known and applied from 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 6.2%,  4.6%,  3.8%,  3.1%,  and 2.4% for the years ended
        December  31,  1998  through  2002,  respectively.  Actual  amortization
        incurred  during  these  years  may be more or less as  assumptions  are
        modified to incorporate actual results.

        During 1996, the Company  adjusted its original  purchase  accounting to
        include a revised  estimate of the ultimate  renewal  (recapture)  rate.
        This  adjustment  resulted  in  a  reallocation  of  the  net  purchased
        intangible  asset  between  present  value of future  profits  goodwill,
        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>
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                                 7 Months
                                                                                                                   ended
                                                                                                               December 31,
                                                                                           1997      1996          1995
                                                                                                    (in thousands)

<S>                                                                                  <C>               <C>        <C>  
        Present value of future profits - beginning of period                        $    1,178        576        1,233
        Net amortization                                                                    (13)        78         (107)
        Adjustment due to revised push down purchase accounting                              -         (91)          -
        Present value of future profit attributable to unrealized losses (gains)           (265)       615         (550)
- ---------------------------------------------------------------------------------------------------------------------------

        Present value of future profits - end of period                              $      900      1,178          576
- ---------------------------------------------------------------------------------------------------------------------------
</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>
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                                 7 Months
                                                                                                                   ended
                                                                                                               December 31,
                                                                                          1997       1996          1995
                                                                                                    (in thousands)

<S>                                                                                 <C>              <C>           <C>  
        Goodwill - beginning of period                                              $    2,034       2,306         2,375
        Amortization                                                                      (111)       (105)          (69)
        Adjustment due to revised push down purchase accounting                             -         (167)           -
- ---------------------------------------------------------------------------------------------------------------------------

        Goodwill - end of period                                                    $    1,923       2,034         2,306
- ---------------------------------------------------------------------------------------------------------------------------
</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 rate  guarantee  period,  the
        Company  will pay a  commission  to  OakRe of 1.75% up to 40% of  policy
        account values  originally  reinsured and 3.5%  thereafter.  On policies
        that are recaptured  and  subsequently  exchanged to a variable  annuity
        policy, the Company will pay a commission to OakRe of 0.50%. 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.

        The components of this future payable are shown below:

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

                                                                                                                 7 Months
                                                                                                                   ended
                                                                                                               December 31,
                                                                                          1997       1996          1995
                                                                                                    (in thousands)

<S>                                                                                 <C>              <C>           <C>  
        Future payable - beginning of period                                        $      683       1,265         1,438
        Interest added                                                                      41          39            50
        Payments to OakRe                                                                 (159)       (273)         (223)
        Adjustment due to revised push down purchase accounting                             -         (348)           -
- ---------------------------------------------------------------------------------------------------------------------------

        Future payable - end of period                                              $      565         683         1,265
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

              Deferred Tax Assets and Liabilities

        XFSI and GALIC  agreed to file an election to treat the  acquisition  of
        the company as an asset  acquisition  under the  provisions  of Internal
        Revenue Code Section 338(h)(10).  As a result of that election,  the tax
        basis of the Company's assets as of the date of acquisition was 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 company's  policyholder deposits as of December 31, 1997 was
        6.15%.

              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  filed its own separate  income
        tax return.  Beginning in 1997, the Company files a consolidated  income
        tax return with its  immediate  parent,  Cova  Financial  Services  Life
        Insurance  Company.  Allocations  of Federal income taxes are based upon
        separate return calculations.

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

              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

               -    Amortization   of  deferred  policy   acquisition   costs  -
                    Amortization   of   present   value  of  future   profits  -
                    Recoverability of goodwill

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

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

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

        In accordance  with SFAS No. 121,  Accounting for the Impairment of Long
        Lived  Assets and for Long Lived  Assets to be  Disposed  of,  which was
        adopted by the  Company in the fourth  quarter of 1995,  the Company has
        considered  the  recoverability  of goodwill and has  concluded  that no
        circumstances  have  occurred  which  would give rise to  impairment  of
        goodwill at December 31, 1997.

              Fair Value of Financial Instruments

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

        These  techniques are  significantly  affected by the assumptions  used,
        including the discount rate and estimates of future cash flows. Although
        fair value estimates are calculated  using  assumptions  that management
        believes  are  appropriate,  changes in  assumptions  could  cause these
        estimates to vary  materially.  In that  regard,  the derived fair value
        estimates cannot be  substantiated by comparison to independent  markets
        and, in many cases, might not be realized in the immediate settlement of
        the instruments. SFAS No. 107 excludes certain financial instruments and
        all nonfinancial instruments from its disclosures 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  value  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.

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

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

              Policy Loans

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

              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 contracts permit earlier  surrenders,  generally
        subject  to  fees  and  adjustments.   Fair  values  for  the  Company's
        liabilities  for investment type contracts  (policyholder  deposits) are
        estimated as the amount  payable on demand.  As of December 31, 1997 and
        1996,  the cash  surrender  value of  policyholder  funds on deposit was
        $1,994,062 and $1,030,007, respectively, less than their stated carrying
        value. Of the contracts permitting surrender,  substantially all provide
        the option to  surrender  without fee or  adjustment  during the 30 days
        following  reset of  guaranteed  crediting  rates.  The  Company has not
        determined  a practical  method to determine  the present  value of this
        option.

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

              Reinsurance

        The impact of reinsurance on the December 31, 1997 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 1996 and 1995 amounts have been  reclassified  to conform to the
1997 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 shareholder's  equity. The amortized
        cost,  estimated  fair  value,  and  carrying  value of  investments  at
        December 31, 1997 and 1996 were as follows:

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

                                                                                    1997
                                                                    Gross           Gross          Estimated
                                                 Amortized       unrealized      unrealized          fair         Carrying
                                                   cost             gains          losses            value          value
- ---------------------------------------------------------------------------------------------------------------------------
                                                                               (in thousands)

        Debt securities:

<S>                                            <C>                    <C>                              <C>            <C>
              U.S. Government Treasuries       $     100              1               -                101            101
              Collateralized mortgage
                 obligations                      24,018            305              (64)           24,259         24,259
              Corporate, state,
                 municipalities, and

                 political subdivisions           72,766          1,500           (1,106)           73,160         73,160
- ---------------------------------------------------------------------------------------------------------------------------

        Total debt securities                     96,884          1,806           (1,170)           97,520         97,520
- ---------------------------------------------------------------------------------------------------------------------------

        Mortgage loans (net)                       1,786            143               -              1,929          1,786
        Policy loans                               1,083             -                -              1,083          1,083
- ---------------------------------------------------------------------------------------------------------------------------

- ---------------------------------------------------------------------------------------------------------------------------
        Total investments                      $  99,753          1,949           (1,170)          100,532        100,389
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
                                                                                    1996
                                                                    Gross           Gross          Estimated
                                                 Amortized       unrealized      unrealized          fair         Carrying
                                                   cost             gains          losses            value          value
- ---------------------------------------------------------------------------------------------------------------------------
                                                                               (in thousands)

        Debt securities:

<S>                                            <C>                    <C>                              <C>            <C>
              U.S. Government Treasuries       $     100              1               -                101            101
              Collateralized mortgage
                 obligations                      20,181             81             (119)           20,143         20,143
              Corporate, state,
                 municipalities, and

                 political subdivisions           50,976            433             (390)           51,019         51,019
- ---------------------------------------------------------------------------------------------------------------------------

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

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

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

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

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

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

<S>                                                                                               <C>                <C>  
        Less than one year                                                                        $     1,375        1,378
        Due after one year through five years                                                          27,132       27,100
        Due after five years through ten years                                                         36,120       36,463
        Due after ten years                                                                             8,239        8,320
        Mortgage-backed securities                                                                     24,018       24,259
- ---------------------------------------------------------------------------------------------------------------------------

        Total $                                                                              96,884    97,520
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

        At  December  31,  1997,  approximately  90.9%  of  the  Company's  debt
        securities are investment  grade or are nonrated but considered to be of
        investment grade. Of the 9.1% noninvestment grade debt securities,  7.2%
        are  rated  as BB or  its  equivalent,  and  1.9%  are  rated  B or  its
        equivalent.

        All debt  securities  were  income  producing  during  the  years  ended
        December  31,  1997 and 1996.  As of  December  31,  1997 and 1996,  the
        Company had no impaired investments.

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

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

                                                                                   The Company                 Predecessor

                                                                                              7 Months          5 Months
                                                                                                ended             ended
                                                                                            December 31,         May 31,
                                                                        1997      1996          1995              1995
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                           (in thousands)

<S>                                                               <C>             <C>           <C>               <C>  
        Income on debt securities                                 $     6,575     3,926         1,166             4,075
        Income on short-term investments                                  186       243           257             1,261
        Income on policy loans                                             83        86            46                29
        Interest on mortgage loans                                         32        -             -                 -
- ---------------------------------------------------------------------------------------------------------------------------
        Miscellaneous interest                                             -          8            -                 -
- ---------------------------------------------------------------------------------------------------------------------------

        Total investment income                                         6,876     4,263         1,469             5,365

        Investment expenses                                              (115)      (87)          (50)              (94)
- ---------------------------------------------------------------------------------------------------------------------------

        Net investment income                                     $     6,761     4,176         1,419             5,271
- ---------------------------------------------------------------------------------------------------------------------------

        Net realized capital gains (losses) - debt securities     $       158       (28)          118              (272)
- ---------------------------------------------------------------------------------------------------------------------------

        Unrealized gains (losses) were as follows:

              Debt securities                                     $       633         6           850           (10,594)
              Short-term investments                                        3        -             (4)                1
              Effects on deferred acquisition costs
                 amortization                                            (213)      (69)           -              4,767
              Effects on present value of future
                 profits amortization                                    (200)       65          (550)               -
- ---------------------------------------------------------------------------------------------------------------------------

        Unrealized gains (losses) before income taxes                     223         2           296            (5,826)
        Unrealized income tax benefit (expenses)                          (78)       (1)         (104)            2,037
- ---------------------------------------------------------------------------------------------------------------------------

        Net unrealized appreciation (deprecation)

- ---------------------------------------------------------------------------------------------------------------------------
              on investments                                      $       145         1           192            (3,789)
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

        Proceeds from sales,  redemptions,  and paydowns of  investments in debt
        securities  during 1997 were  $25,379,783.  Gross gains of $166,335  and
        gross losses of $8,658 were  realized on those sales.  Included in these
        amounts were $47,391 of gross gains and $7,300 of gross losses  realized
        on the sale of noninvestment grade securities.

        Proceeds from sales,  redemptions  and paydowns for  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 noninvestment
        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.

 (5)    Securities Greater than 10% of Shareholder's Equity

        As of  December  31,  1997 and  1996,  the  Company  held the  following
        individual securities which exceeded 10% of shareholder's equity:

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                              1997                  1996
- ---------------------------------------------------------------------------------------------------------------------------

<S>                                                                                    <C>                       <C>      
        Colonial Realty, at carrying value                                             $    2,017,400            2,036,540
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>


 (6)    Postretirement and Postemployment Benefits

        The  Company  has no direct  employees  and no  retired  employees.  All
        personnel  used to support the operations of the Company are supplied by
        contract  by  Cova  Life  Management  Company  (CLMC),  a  wholly  owned
        subsidiary  of Cova  Corporation.  The Company is allocated a portion of
        certain  health  care and life  insurance  benefits  for future  retired
        employees of CLMC. In 1997,  1996, and 1995, the Company was allocated a
        portion of benefit costs including severance pay, accumulated vacations,
        and  disability  benefits.  At  December  31,  1997 CLMC had no  retired
        employees nor any employees  fully eligible for  retirement,  and had no
        disbursements for such benefit commitments.

        The expense arising from these allocations is not material.

 (7)    Income Taxes

        The Company will file a consolidated  Federal income tax return with its
        immediate  parent,  CFSLIC.  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 shareholder's equity accounts.  Income tax expense (benefit) for
        the years ended December 31 was allocated as follows:

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

                                                                                   The Company                 Predecessor

                                                                                              7 Months          5 Months
                                                                                                ended             ended
                                                                                            December 31,         May 31,
                                                                        1997      1996          1995              1995

- ---------------------------------------------------------------------------------------------------------------------------
                                                                                           (in thousands)

        Statements of income:

              Operating income (excluding realized

<S>                                                                  <C>           <C>            <C>              <C>  
                 investment gains and losses)                        $   250       295            194              (561)
              Realized investment gains (losses)                          55       (10)           (54)               (2)
- ---------------------------------------------------------------------------------------------------------------------------

        Income tax expense (benefit) included

              in the statements of income                                305       285            140              (563)
- ---------------------------------------------------------------------------------------------------------------------------

        Shareholder's equity:

              Change in deferred Federal income taxes                     77      (103)           104             4,053
- ---------------------------------------------------------------------------------------------------------------------------

        Total income tax expense                                     $   382       182            244             3,490
- ---------------------------------------------------------------------------------------------------------------------------

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

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

<TABLE>
<CAPTION>

                                                                        The Company                            Predecessor
                                                                                            7 Months            5 Months
                                                                                              ended               ended
                                                                                          December 31,           May 31,
                                                     1997                1996                 1995                1995
- ---------------------------------------------------------------------------------------------------------------------------
                                                                            (dollars in thousands)

<S>                                            <C>        <C>       <C>       <C>     <C>       <C>       <C>         <C>  
        Computed expected tax expense          $   262    35.0%     $  244    35.0%   $    108  35.0%     $   (494)   35.0%
        Tax-exempt bond interest                    -      -            -      -            -    -             (70)    5.0
        Amortization of intangible assets           39     5.2          37     5.3          25   8.2            -      -
        Other                                  4     0.5            4    0.6          7      2.3          1     (0.1)
- ---------------------------------------------------------------------------------------------------------------------------

        Total $                              305    40.7   $      285   40.9%  $    140     45.5%$    (563)     39.9%
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

        The tax effect of temporary  differences  that give rise to  significant
        portions of the  deferred tax assets and  deferred  tax  liabilities  at
        December 31, 1997 and 1996 are as follows:

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

                                                                                                           1997      1996

- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                           (in thousands)

        Deferred tax assets:

<S>                                                                                                    <C>             <C>
              Tax basis of intangible assets purchased                                                 $     679       733
              Liability for commission on recaptures                                                         198       239
              Policy reserves                                                                              1,898       972
              DAC "Proxy Tax"                                                                                977       556
              Other deferred tax assets                                                                       -          6
- ---------------------------------------------------------------------------------------------------------------------------

        Total assets                                                                                       3,752     2,506
- ---------------------------------------------------------------------------------------------------------------------------

        Deferred tax liabilities:

              Unrealized gains in investments                                                                 78         1
              PVFP                                                                                           144       219
              Deferred acquisition costs                                                                   2,371     1,162
- ---------------------------------------------------------------------------------------------------------------------------
              Other deferred tax liabilities                                                                 117         9
- ---------------------------------------------------------------------------------------------------------------------------

        Total liabilities                                                                                  2,710     1,391
- ---------------------------------------------------------------------------------------------------------------------------

        Net deferred tax asset                                                                         $   1,042     1,115
- ---------------------------------------------------------------------------------------------------------------------------
</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  was  established  at
        December 31, 1997 or 1996.

 (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
        Corporation,  which  provides  management  services  and  the  employees
        necessary to conduct the  activities  of the Company;  and Conning Asset
        Management, which provides investment advice. Additionally, a portion of
        overhead and other  corporate  expenses are  allocated by the  Company's
        ultimate  parent,  GALIC.  The  unaffiliated  companies  are  Johnson  &
        Higgins,  a New Jersey  corporation;  and  Johnson &  Higgins/Kirke  Van
        Orsdel, Inc., a Delaware corporation; which provide various services for
        the  Company  including   underwriting,   claims,   and   administrative
        functions.  Expenses and fees paid to  affiliated  companies in 1997 and
        1996 for the Company were $396,806 and $303,694, respectively.

 (9)    Statutory Surplus and Dividend Restriction

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

        The major  differences  arise  principally  from the  immediate  expense
        recognition  of policy  acquisition  costs  and  intangible  assets  for
        statutory reporting, determination of policy reserves based on different
        discount rates and methods, the recognition of deferred taxes under GAAP
        reporting,   the  nonrecognition  of  financial   reinsurance  for  GAAP
        reporting,  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
        under  statutory  accounting  principles.  In addition,  adjustments  to
        record  the  carrying  values  of debt  securities  and  certain  equity
        securities at estimated fair value are applied only under GAAP reporting
        and  capital  contributions  in the  form of  notes  receivable  from an
        affiliated company are not recognized under GAAP reporting.

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

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

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

                                                                                                           1997      1996

- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                            (in thousands
                                                                                                             of dollars)

<S>                                                                                                   <C>           <C>   
        Statutory capital and surplus                                                                 $   10,389    11,176
        Reconciling items:
              Statutory asset valuation reserves                                                           1,151       825
              Interest maintenance reserve                                                                   111        34
              GAAP investment adjustments to fair value                                                      636         6
              Deferred policy acquisition costs                                                            6,774     3,321
              GAAP basis policy reserves                                                                  (4,871)   (2,101)
              Deferred federal income taxes (net)                                                          1,042     1,115
              Goodwill                                                                                     1,923     2,034
              Present value of future profits                                                                900     1,178
              Future purchase price payable                                                                 (565)     (683)
              Other                                                                                            1        (1)
- ---------------------------------------------------------------------------------------------------------------------------

        GAAP shareholder's equity                                                                     $   17,491    16,904
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

          Statutory net loss for the years ended  December 31, 1997,  1996,  and
          1995 were $461,118, $113,236, and $2,404,316, respectively.



COVA FINANCIAL LIFE INSURANCE COMPANY
(a wholly owned subsidiary of Cova Financial Services Life Insurance Company)
Notes to Financial Statements
December 31, 1996 and 1995

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

        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. The maximum
        dividend  permissible during 1998 will be $758,912,  which is 10% of the
        Company's December 31, 1997 statutory surplus of $7,589,120.

        The  National  Association  of  Insurance  Commissioners  has  developed
        certain Risk Based  Capital (RBC)  requirements  for life  insurers.  If
        prescribed  levels of RBC are not  maintained,  certain  actions  may be
        required on the part of the Company or its  regulators.  At December 31,
        1997, the Company's Total Adjusted Capital and Authorized  Control Level
        - RBC were  $11,539,912  and  $2,062,533,  respectively.  This  level of
        adjusted capital qualifies under all tests.

(10)    Guaranty Fund Assessments

        The  Company  participates  with life  insurance  companies  licensed in
        California   in  an   association   formed  to   guaranty   benefits  to
        policyholders  of insolvent  life insurance  companies.  Under the state
        law, as a condition for maintaining the Company's authority to issue new
        business,  the  Company is  contingently  liable for its share of claims
        covered by the guaranty  association for  insolvencies  incurred through
        1997,  but for  which  assessments  have  not  yet  been  determined  or
        assessed, to a maximum generally of 1% of statutory premiums per annum.

        At December  31,  1997,  the  National  Organization  of Life and Health
        Guaranty   Associations  (NOLHGA)  distributed  a  study  of  the  major
        outstanding industry insolvencies,  with estimates of future assessments
        by state.  Based on this study,  the Company has accrued a liability for
        $1.0 million in future  assessments on insolvencies that occurred before
        December 31, 1997. Under the coinsurance  agreement  between the Company
        and OakRe (see note 1), OakRe is required to  reimburse  the Company for
        any  future  assessments  that  it pays  which  relate  to  insolvencies
        occurring  prior to June 1, 1995.  As such,  the Company has recorded an
        additional receivable from OakRe for $1.0 million.

        At the same time,  the  Company is liable to OakRe for 80% of any future
        premium tax recoveries  that are realized from any such  assessments and
        may retain the  remaining  20%. The credits to be retained for 1997 were
        not material.



                                   APPENDIX A
                          ILLUSTRATION OF POLICY VALUES


In  order  to show  you how the  Policy  works,  we  created  some  hypothetical
examples.  We chose two males ages 55 and 70 and a husband  and wife age 65. Our
hypothetical  insureds are in good health which means the Policy would be issued
with standard rates.  The initial premium was $10,000 and is 100% of the Maximum
Premium Limit.
   
There are three  illustrations  -- all of which are based on the above.  We also
assumed that the  underlying  investment  portfolio had gross rates of return of
0%, 6%, 12%.  This means that the  underlying  investment  portfolio  would earn
these rates of return  before the  deduction of the  advisory fee and  operating
expenses.  When these costs are taken into  account,  the net annual  investment
return rates (net of an average of .83% for these  charges) are approximately
- -0.83%, 5.17% and 11.17%.    

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

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

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

<TABLE>
<CAPTION>
                                      Cova Financial Life Insurance Company
                                  Modified Single Premium Variable Life Insurance
                                             Hypothetical Illustration

                                                Single Life Option
                                      Male, Issue Age 55, Standard Rate Class
                                   $10,000 Single Premium Face Amount of $27,290

                            Assuming Hypothetical Gross Annual Investment Return of 0%


                                         CURRENT CHARGES*                                   GUARANTEED CHARGES**

                   Premiums
End of             Accumulated                              Cash         Net                               Cash               Net   
Policy           at 5% Interest         Account         Surrender       Death           Account        Surrender             Death  
 Year               Per Year             Value             Value     Benefit             Value            Value           Benefit   
      
  <S>             <C>                <C>               <C>        <C>                <C>              <C>              <C>          
  1                   10,500             9,657             8,791      27,290             9,531            8,677            27,290   
      
  2                   11,025             9,325             8,514      27,290             9,051            8,266            27,290   
      
  3                   11,576             9,004             8,246      27,290             8,557            7,841            27,290   
      
  4                   12,155             8,692             8,100      27,290             8,048            7,505            27,290   
      
  5                   12,763             8,390             7,916      27,290             7,521            7,101            27,290   
      
  6                   13,401             8,098             7,733      27,290             6,971            6,663            27,290   
      
  7                   14,071             7,815             7,552      27,290             6,394            6,185            27,290   
      
  8                   14,775             7,540             7,372      27,290             5,784            5,660            27,290   
      
  9                   15,513             7,274             7,193      27,290             5,135            5,080            27,290   
      
  10                  16,289             7,017             7,017      27,290             4,438            4,438            27,290   
      
      
      
  15                  20,789             6,011             6,011      27,290                51               51            27,290   
      
  20                  26,533             5,129             5,129      27,290                 0                0                 0   
      
  25                  33,864             4,355             4,355      27,290                 0                0                 0   
      
  30                  43,219             3,677             3,677      27,290                 0                0                 0   
<FN>
* These values reflect investment results using current cost of insurance rates.
** These values reflect investment results using guaranteed cost of insurance rates.
</FN>
</TABLE>


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


<TABLE>
<CAPTION>
                                                Cova Financial Life Insurance Company
                                          Modified Single Premium Variable Life Insurance
                                                     Hypothetical Illustration

                                                         Single Life Option
                                              Male, Issue Age 55, Standard Rate Class
                                           $10,000 Single Premium Face Amount of $27,290

                                     Assuming Hypothetical Gross Annual Investment Return of 6%


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

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

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

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

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

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

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

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

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

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

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

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



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

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

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

   30                    43,219            23,251           23,251      27,290                0                 0                 0
<FN>
* These values reflect investment results using current cost of insurance rates.
** These values reflect investment results using guaranteed cost of insurance rates.
</FN>
</TABLE>

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


<TABLE>
<CAPTION>
                                                 Cova Financial Life Insurance Company
                                          Modified Single Premium Variable Life Insurance
                                                     Hypothetical Illustration

                                                         Single Life Option
                                              Male, Issue Age 55, Standard Rate Class
                                           $10,000 Single Premium Face Amount of $27,290

                                    Assuming Hypothetical Gross Annual Investment Return of 12%


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

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

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

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

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

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

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

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

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

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

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

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



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

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

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

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

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


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

                                             HYPOTHETICAL ILLUSTRATION

                                                Single Life Option
                                      Male, Issue Age 70, Standard Rate Class

                                   $10,000 Single Premium Face Amount of $17,020

                            Assuming Hypothetical Gross Annual Investment Return of 0%

                                         CURRENT CHARGES*                                   GUARANTEED CHARGES**

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

                   Premiums
End of           Accumulated                                Cash              Net                           Cash               Net  
Policy        at 5% Interest           Account         Surrender            Death       Account        Surrender             Death  
 Year               Per Year             Value             Value          Benefit         Value            Value           Benefit  
 ----               --- ----             -----             -----          -------         -----            -----           -------  
      
<S>                   <C>                <C>               <C>             <C>            <C>              <C>              <C>     
  1                   10,500             9,657             8,791           17,020         9,423            8,580            17,020  
      
  2                   11,025             9,325             8,514           17,020         8,805            8,044            17,020  
      
  3                   11,576             9,004             8,246           17,020         8,135            7,457            17,020  
      
  4                   12,155             8,692             8,100           17,020         7,398            6,904            17,020  
      
  5                   12,763             8,390             7,916           17,020         6,581            6,220            17,020  
      
  6                   13,401             8,098             7,733           17,020         5,667            5,424            17,020  
      
  7                   14,071             7,815             7,552           17,020         4,636            4,492            17,020  
      
  8                   14,775             7,540             7,372           17,020         3,466            3,399            17,020  
      
  9                   15,513             7,274             7,193           17,020         2,129            2,112            17,020  
      
  10                  16,289             7,017             7,017           17,020           587              587            17,020  
      
      
      
  15                  20,789             6,011             6,011           17,020             0                0                 0  
      
  20                  26,533             5,129             5,129           17,020             0                0                 0  
      
  25                  33,864             4,355             4,355           17,020             0                0                 0  
      
  30                  43,219             3,677             3,677           17,020             0                0                 0  

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

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

<TABLE>
<CAPTION>


                                                  COVA FINANCIAL LIFE INSURANCE COMPANY
                                          MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                                                     HYPOTHETICAL ILLUSTRATION

                                                         Single Life Option
                                              Male, Issue Age 70, Standard Rate Class

                                           $10,000 Single Premium Face Amount of $17,020

                                     Assuming Hypothetical Gross Annual Investment Return of 6%

                                                  CURRENT CHARGES*                                   GUARANTEED CHARGES**

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

                       Premiums

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

<S>                      <C>               <C>               <C>              <C>        <C>                <C>              <C>   
   1                     10,500            10,238            9,338            17,020     10,010             9,110            17,020

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

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

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

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

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

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

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

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

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



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

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

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

   30                    43,219            23,501           23,501            23,736          0                 0                 0

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

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

<TABLE>
<CAPTION>

                                                 COVA FINANCIAL LIFE INSURANCE COMPANY
                                          MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                                                     HYPOTHETICAL ILLUSTRATION

                                                         Single Life Option
                                              Male, Issue Age 70, Standard Rate Class

                                           $10,000 Single Premium Face Amount of $17,020

                                    Assuming Hypothetical Gross Annual Investment Return of 12%

                                                  CURRENT CHARGES*                                   GUARANTEED CHARGES**

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

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

<S>                      <C>               <C>               <C>              <C>        <C>                <C>              <C>   
   1                     10,500            10,820            9,920            17,020     10,597             9,697            17,020

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

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

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

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

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

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

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

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

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



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

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

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

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

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

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


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

                                             HYPOTHETICAL ILLUSTRATION

                                                Single Life Option

                           Male, Issue Age 65, Female, Issue Age 65, Standard Rate Class
                                   $10,000 Single Premium Face Amount of $28,020

                            Assuming Hypothetical Gross Annual Investment Return of 0%

                                         CURRENT CHARGES*                                   GUARANTEED CHARGES**

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

                    Premiums
End of            Accumulated                                Cash              Net                        Cash               Net    
Policy         at 5% Interest           Account         Surrender            Death    Account        Surrender             Death    
 Year                Per Year             Value             Value          Benefit      Value            Value           Benefit    
 ----                --- ----             -----             -----          -------      -----            -----           -------    
       
<S>                    <C>                <C>               <C>             <C>         <C>              <C>              <C>       
  1                    10,500             9,713             8,841           28,020      9,713            8,841            28,020    
       
  2                    11,025             9,417             8,597           28,020      9,417            8,597            28,020    
       
  3                    11,576             9,124             8,355           28,020      9,106            8,339            28,020    
       
  4                    12,155             8,840             8,237           28,020      8,779            8,180            28,020    
       
  5                    12,763             8,563             8,078           28,020      8,428            7,952            28,020    
       
  6                    13,401             8,295             7,920           28,020      8,050            7,687            28,020    
       
  7                    14,071             8,034             7,762           28,020      7,634            7,378            28,020    
       
  8                    14,775             7,780             7,605           28,020      7,171            7,012            28,020    
       
  9                    15,513             7,533             7,449           28,020      6,647            6,574            28,020    
       
  10                   16,289             7,293             7,293           28,020      6,044            6,044            28,020    
       
       
       
  15                   20,789             6,365             6,365           28,020      1,240            1,240            28,020    
       
  20                   26,533             5,537             5,537           28,020          0                0                 0    
       
  25                   33,864             4,798             4,798           28,020          0                0                 0    
       
  30                   43,219             4,139             4,139           28,020          0                0                 0    

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

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


<TABLE>
<CAPTION>

                                                 COVA FINANCIAL LIFE INSURANCE COMPANY
                                          MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                                                     HYPOTHETICAL ILLUSTRATION

                                                         Single Life Option

                                   Male, Issue Age 65, Female, Issue Age 65, Standard Rate Class
                                           $10,000 Single Premium Face Amount of $28,020

                                     Assuming Hypothetical Gross Annual Investment Return of 6%

                                                  CURRENT CHARGES*                                   GUARANTEED CHARGES**

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

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

<S>                      <C>               <C>               <C>              <C>        <C>                <C>              <C>   
   1                     10,500            10,298            9,398            28,020     10,298             9,398            28,020

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

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

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

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

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

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

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

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

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



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

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

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

   30                    43,219            25,986           25,986            28,020          0                 0                 0

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

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

<TABLE>
<CAPTION>

                                                  COVA FINANCIAL LIFE INSURANCE COMPANY
                                          MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                                                     HYPOTHETICAL ILLUSTRATION

                                                         Single Life Option

                                   Male, Issue Age 65, Female, Issue Age 65, Standard Rate Class
                                           $10,000 Single Premium Face Amount of $28,020

                                    Assuming Hypothetical Gross Annual Investment Return of 12%

                                                  CURRENT CHARGES*                                   GUARANTEED CHARGES**

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

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

<S>                      <C>               <C>               <C>              <C>         <C>                <C>              <C>   
   1                     10,500            10,883            9,983            28,020      10,883             9,983            28,020

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

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

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

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

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

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

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

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

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



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

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

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

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

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

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




                                     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 __ 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 Auditors 

*Incorporated by reference to Registrant's initial Form S-6 filed electronically
on October 9, 1997.
**Incorporated by reference to Registrant's Pre-Effective Amendment No. 1 to
Form S-6 (File No. 333-37559) electronically filed on November 13, 1997.


                                   SIGNATURES

As required by the Securities Act of 1933, the Registrant certifies that it 
meets the requirements of Rule 485(b) for effectiveness of this Registration
Statement and 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 20th day of April, 1998.

                                      COVA VARIABLE LIFE ACCOUNT FIVE

                                      Registrant

                                 By:  COVA FINANCIAL LIFE INSURANCE COMPANY

                                 By: /s/LORRY J. STENSRUD
                                    ______________________________
                                    


                                      COVA FINANCIAL LIFE INSURANCE COMPANY

Attest:

                   
/s/FRANCES S. COOK                   /s/LORRY J. STENSRUD 
________________________         By: ______________________________

   Secretary
- ------------------------                  
   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                        4/20/98                    
- --------------------                                                                   -------
Lorry J. Stensrud                                                                        Date

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

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

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

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

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

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

</TABLE>

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



                               INDEX TO EXHIBITS
 
EX-99.2     Opinion and Consent of Counsel
EX-99.C1    Consent of Actuary    
EX-99.C2    Consent of Independent Auditors

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

April 28, 1998

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 Post-Effective Amendment No. 1 to 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/ RAYMOND A. O'HARA III
     -----------------------------
         Raymond A. O'Hara III

                  
                           ACTUARIAL OPINION AND CONSENT


This opinion is furnished in connection with Post-Effective Amendment No. 1 to 
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  use of our  report  on the  financial  statements  of  Cova
Financial  Life  Insurance  Company (the Company) dated March 5, 1998 and to the
reference  to our firm under the heading  "Experts"  in the  prospectus,  in the
Post-Effective  Amendment  No. 1 to the  Registration  Statement  (Form S-6, No.
333-37559)  of Cova  Variable  Life Account  Five.  Our report on the  Company's
financial  statements  dated March 5, 1998,  contains an  explanatory  paragraph
stating that as a result of its 1995 acquisition,  the financial information for
the periods subsequent to the acquisition is presented on a different cost basis
than for the period prior to the acquisition and, therefore, is not comparable.


                                                   /s/KPMG Peat Marwick LLP

Chicago, Illinois
April 27, 1998



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