COVA VARIABLE LIFE ACCOUNT FIVE
497, 1999-01-12
Previous: PREVIEW TRAVEL INC, 8-K/A, 1999-01-12
Next: AGRIBRANDS INTERNATIONAL INC, 10-Q, 1999-01-12



CC-4054.DOC

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 eleven  (11)  investment  portfolios  listed  below.  The
investment portfolios are part of Cova Series Trust and General American Capital
Company.  When you buy a Policy,  you bear the complete  investment  risk.  Your
Account  Value and,  under  certain  circumstances,  the death benefit under the
Policy,  may increase or decrease or the duration of the death  benefit may vary
depending  on the  investment  experience  of the  investment  portfolio(s)  you
select.


Cova Series Trust:

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

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

The Cova Series Trust Lord Abbett  Growth and Income  Portfolio is not available
in connection with the Policy until February 1, 1999.


General American Capital Company:

     Managed by Conning Asset
     Management Company
         Money Market


Please  read this  prospectus  before  investing  and keep it on file for future
reference.  It contains  important  information  about the Cova Modified  Single
Premium  Variable  Life  Insurance   Policy.   The  SEC  maintains  a  Web  site
(http://www.sec.gov) that contains 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, as amended January 1, 1999


TABLE OF CONTENTS                                         Page

  SPECIAL TERMS                                              3

  SUMMARY                                                    4

  PART I                                                     6

  1. THE VARIABLE LIFE INSURANCE POLICY                      6

  2. PURCHASES                                               6
     Premiums                                                6
     Application for a Policy                                6
     Allocation of Premiums                                  6
     Grace Period                                            6
     Accumulation Unit Values                                7

  3. INVESTMENT OPTIONS                                      7
     Cova Series Trust                                       7
     General American Capital Company                        7
     Transfers                                               7
     Dollar Cost Averaging Program                           7
     Automatic Rebalancing Program                           7
     Approved Asset Allocation Program                       8
     Substitution                                            8

  4. EXPENSES                                                8
     Insurance Charges                                       8
        Mortality and Expense Risk Charge                    8
        Administrative Charge                                8
        Tax Expense Charge                                   8
        Cost of Insurance Charge                             8
     Annual Policy Maintenance Fee                           8
     Annual Withdrawal Amount                                8
     Surrender Charge                                        9
     Nursing Home Waiver                                     9
     Deferred Premium Tax Charge                             9
     Transfer Fee                                            9
     Taxes                                                   9
     Investment Portfolio Expenses                          10

  5. DEATH BENEFIT                                          11
     Accelerated Death Benefit                              11
     Joint Lives                                            11

  6. TAXES                                                  11
     Life Insurance in General                              11
     Taking Money Out of Your Policy                        11
     Diversification                                        11

  7. ACCESS TO YOUR MONEY                                   12
     Loans                                                  12
        Loan Amount                                         12
        Loan Account                                        12
        Loan Interest                                       12
        Interest Credited                                   12
        Preferred Loan                                      12
        Effect of Loan                                      12
        Loan Repayments                                     12
     Total Surrender                                        12
     Partial Surrenders                                     12
     Termination of the Policy                              12
     Reinstatement                                          12

8. OTHER INFORMATION                                        12
     Cova                                                   12
     The Separate Account                                   13
     Distributor                                            13
     Suspension of Payments or Transfers                    13
     Ownership                                              13
        Owner                                               13
        Joint Owner                                         13
        Beneficiary                                         13
        Assignment                                          13

PART II                                                     14

     The Company                                            14
     Executive Officers and Directors of Cova               14
     Voting                                                 16
        Disregard of Voting Instructions                    16
     The Separate Account                                   16
     Legal Opinions                                         17
     Reduction or Elimination of Surrender Charge           17
     Misstatement of Age or Sex                             17
     Cova's Right to Contest                                17
     Settlement Options                                     17
     Tax Status                                             17
        Introduction                                        17
        Diversification                                     17
        Tax Treatment of the Policy                         18
        Policy Proceeds                                     18
        Joint Lives                                         18
        Tax Treatment of Loans and Surrenders               18
        Multiple Policies                                   19
        Tax Treatment of Assignments                        19
        Qualified Plans                                     19
     Income Tax Withholding                                 19
     Reports to Owners                                      19
     Legal Proceedings                                      19
     Experts                                                19
     Financial Statements                                   19

APPENDIX A
Illustration of Policy Values                              A-1



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                                     8
Beneficiary                                                 13
Business Day                                                 7
Death Benefit                                               11
Insured                                                      4
Investment Portfolio                                         7
Issue Date                                                   8
Joint Owner                                                 13
Loan Account                                                12
Monthly Deduction                                            8
Owner                                                       13
Net Death Benefit or Death Proceeds                         11
Premium                                                      6
Processing Date                                              8
Right to Examine Period                                      6
Surrender Charge                                             9

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 eleven (11) 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
  Mid-Cap Value
  Large Cap Research
  Developing Growth
  Lord Abbett Growth and Income (available as of 2/1/99)

Managed by Conning Asset Management Company

  Money Market

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


4.   EXPENSES

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

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

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

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

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

If you take out  more  than the  annual  withdrawal  amount,  Cova may  assess a
surrender charge which ranges from 7.5% of the premium  surrendered in the first
year to 0% in the tenth year.  Each year you may  withdraw up to that sum of the
excess of your Account Value over  premiums paid which have not been  previously
surrendered;  plus 10% of premiums without  incurring this surrender  charge. We
call this amount the annual withdrawal amount. If you take your money out before
the tenth year,  Cova will assess a deferred  premium tax charge which  declines
from 2.25% of  premium  surrendered  in the first year to 0% in the tenth  year.
After the tenth year there is no surrender charge or deferred premium tax charge
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  eleven (11) 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 total  $1,000,000 or more,
you will need Cova's prior approval  before you add premiums.  If the additional
premium would cause the Policy to fail to meet the criteria  established  by the
Code to qualify as life  insurance,  Cova will send the  premium  back within 60
days of the anniversary of the Policy Date (Policy Anniversary).  The amount and
frequency of  additional  premiums  will affect the Account Value of your Policy
and may affect the amount or duration of your insurance.

Application for a Policy

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

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

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

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

Allocation of Premiums

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

If you change your mind about owning a Policy,  you can cancel it within 10 days
after  receiving  it (or the period  required  in your  state  (right to examine
period)).  When you cancel the Policy  within  this time  period,  Cova will not
assess a surrender charge or a deferred  premium tax charge.  Cova will give you
back the greater of your premium  payment or your Account Value. 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  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  eleven (11)  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

THE COVA SERIES TRUST LORD ABBETT  GROWTH AND INCOME  PORTFOLIO IS NOT AVAILABLE
IN CONNECTION WITH THE POLICY UNTIL FEBRUARY 1, 1999.


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 eleven (11) 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,  Cova  currently  deducts $30 as a Policy
maintenance fee. This charge cannot be increased once the Policy is issued. Cova
will not deduct this charge,  if when the deduction is to be made,  your Account
Value is $50,000  or more.  Cova may some time in the  future  discontinue  this
practice for new policies  issued and deduct the charge.  If you make a complete
surrender  of  your  Policy,  the  Policy  maintenance  fee  will  be  deducted,
regardless of your Account Value at that time.  When you have selected more than
one  investment  portfolio,  we make  the  deduction  pro  rata  from all of the
investment portfolios you have selected.

Annual Withdrawal Amount

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

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

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

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

Surrender Charge

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

 Policy       Surrender          Policy        Surrender
 Year         Charge             Year          Charge
 .........    ..............      .........     ...............
    1          7.5%                 6             4.0%
    2          7.5%                 7             3.0%
    3          7.5%                 8             2.0%
    4          6.0%                 9             1.0%
    5          5.0%                10+              0%


Nursing Home Waiver

If you or the joint owner, if any, are confined in a qualifying  facility for 90
consecutive  days or more and if the  confinement  begins  during  the first ten
years,  under the  Nursing  Home  Waiver  rider,  you can make a full or partial
surrender and we will waive the surrender  charge.  The Nursing Home Waiver goes
into effect after the first Policy  Anniversary.  There is no additional  charge
for this feature.

Deferred Premium Tax Charge

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

              Deferred                         Deferred
Policy        Premium            Policy        Premium
 Year         Tax Charge         Year          Tax Charge
 .........    ..............      .........     ...............
    1          2.25%                6           1.00%
    2          2.00%                7            .75%
    3          1.75%                8            .50%
    4          1.50%                9            .25%
    5          1.25%                10+            0%

Transfer Fee

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

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

Taxes

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

Investment Portfolio Expenses

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

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

                                                                          Other Expenses
                                                                          (after expense
                                                                         reimbursement for
                                                Management             certain Portfolios -                 Total Annual
                                                   Fees                 see Note 1 below)                Portfolio Expenses
- ------------------------------------------------------------------------------------------------------------------------------------

Cova Series Trust (1)
Managed by J.P. Morgan
Investment Management Inc.
<S>                                                <C>                        <C>                               <C> 
       Select Equity                               .75%                       .10%                              .85%
       Small Cap Stock                             .85%                       .10%                              .95%
       Large Cap Stock                             .65%                       .10%                              .75%
       International Equity                        .85%                       .10%                              .95%
       Quality Bond                                .55%                       .10%                              .65%
- ------------------------------------------------------------------------------------------------------------------------------------

Managed by Lord, Abbett & Co.
       Bond Debenture                              .75%                       .10%                              .85%
       Mid-Cap Value (2)                          1.00%                       .10%                             1.10%
       Large Cap Research (2)                     1.00%                       .10%                             1.10%
       Developing Growth (2)                       .90%                       .10%                             1.00%
       Lord Abbett Growth and Income (3)           .65%                       .07%                              .72%
- ------------------------------------------------------------------------------------------------------------------------------------

General American Capital Company
Managed by Conning Asset
Management Company
       Money Market                                .125%                      .08%                              .205%
- ------------------------------------------------------------------------------------------------------------------------------------
<FN>
(1) Since  August  20,  1990,  an  affiliate  of 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 annual portfolio expenses (on an
annualized basis) for the year or period ended December 31, 1997 would have been
1.00% for the Select Equity Portfolio;  1.39% for the Small Cap Stock Portfolio;
1.08%  for the Large Cap Stock  Portfolio;  1.53% for the  International  Equity
Portfolio;  1.08% for the Quality Bond  Portfolio;  1.07% for the Bond Debenture
Portfolio;  8.41% for the  Mid-Cap  Value  Portfolio;  10.04%  for the Large Cap
Research Portfolio and 9.00% for the Developing Growth Portfolio.

(2)  Annualized.  The Portfolio  commenced  investment  operations on August 20,
1997.

(3)  Estimated.  The Portfolio will commence  investment  operations on or about
January 8, 1999.
</FN>
</TABLE>

5.   DEATH BENEFIT

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

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

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

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

Accelerated Death Benefit

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

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

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

Joint Lives

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

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

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

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

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

This benefit may not be available in your state.


6.   TAXES

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


Life Insurance in General

Life insurance, such as the Policy, is a means of providing for death protection
and setting aside money for future needs.  Congress recognized the importance of
such planning and provided  special rules in the Internal  Revenue Code 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 fees 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  is  not  reasonably   practicable  or  Cova  cannot
     reasonably value the shares of the investment portfolios;

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

Ownership

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

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

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

Assignment. You can assign the Policy.


PART II
MORE INFORMATION


The Company

Cova  Financial 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 Cova, 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.

<TABLE>
<CAPTION>
Executive Officers and Directors of Cova
The directors and executive officers of Cova and their principal occupations for the past five years are as
follows:
                               Principal Occupation During
Name                           the Past 5 Years
- ----                           ----------------
<S>                            <C>
John W. Barber***              Director of Cova - June, 1995 to present; Director of First Cova Life Insurance
                               Company (FCLIC) - June, 1995 to present; Director of Cova Financial Services Life
                               Insurance Company (CFSLIC) - 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, CFSLIC 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 CFSLIC - 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.

Patricia E. Gubbe*             Vice President of Cova - 1989 to present; Vice President of CFSLIC -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 CFSLIC - 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.

J. Robert Hopson*              Vice President, Chief Actuary and Director of Cova - 1991 to present; Vice
                               President, Chief Actuary and Director of CFSLIC - 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
                               CFSLIC - 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 Advisers Inc., White Oak Royalty Company, Walnut Street Funds, Inc., and
                               RGA Reinsurance Company -October, 1994 to present.

Douglas E. Jacobs*             Vice President of Cova - 1985 to present; Vice President of CFSLIC -1985 to
                               present; Vice President of CLMC - 1985 to present.

Lisa O. Kirchner****           Vice President of Cova - 1997 to present, prior thereto Assistant Vice President
                               from 1990 to 1995; Vice President of CFSLIC - 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.

Richard A. Liddy**             Chairman of the Board of Directors of Cova, CFSLIC, FCLIC, CLMC, Advisory and Cova
                               Investment Allocation Corporation (Allocation) - April, 1997 to present; Chairman
                               of the Board, President and Chief Executive Officer of General American 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 from 1995 to present, prior
                               thereto Vice President, Controller, Treasurer and Director. Vice President,
                               Controller and Director of CFSLIC from 1995 to present, prior thereto Vice
                               President, Controller, Treasurer and Director; Vice President, Controller and
                               Director of FCLIC from 1992 to present; Vice President, Treasurer, Controller and
                               Director of Advisory -1993 to present; Vice President, Treasurer, Controller and
                               Director of Allocation - 1994 to present; Director of CLSC - 1992 to present;
                               Senior Vice President, Treasurer, Controller and Director of CLMC -1989 to
                               present; Vice President, Treasurer, Controller, Chief Financial Officer, Chief
                               Accounting Officer and Director of Cova Series Trust (Trust) - 1996 to present.

Matthew P. McCauley**          Assistant Secretary and Director of Cova - June, 1995 to present; Assistant
                               Secretary and Director of CFSLIC - 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 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 Advisory - December, 1996 to present;
                               Executive Vice President and Director of FCLIC - May, 1997 to present, Executive
                               Vice President and Director of Allocation - December, 1996 to present.

Leonard M. Rubenstein**        Director of Cova, CFSLIC, 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 CFSLIC -1985 to
                               present; and CLMC - 1989 to present.

John W. Schaus*                Vice President of Cova - 1988 to present; Vice President of CFSLIC -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 CFSLIC 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 CFSLIC -1997 to
                               present; Vice President of FCLIC - 1997 to present.

Kent R. Zimmerman**            Assistant Treasurer of Cova - May, 1996 to present; Assistant Treasurer of CFSLIC
                               - 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.
<FN>
*    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
</FN>
</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 and 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 advisers.

Joint Lives.  The Policy may be issued with a Joint Life Rider providing for the
payment of the death benefit upon the death of the last surviving insured. While
Cova believes  that a Policy issued on this basis  complies with Section 7702 of
the Code, such  circumstances are not directly  addressed in either Section 7702
or the  regulations  issued  thereunder.  In the absence of  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 or her
beneficiary. Furthermore, only under limited circumstances will interest paid on
Policy loans be tax deductible.

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

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

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

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

Income Tax Withholding

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

Reports to Owners

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

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

Legal Proceedings

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

Experts

The  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>           <C>   
      1             10,500            9,657            8,790           27,290           9,531           8,676         27,290
      2             11,025            9,324            8,514           27,290           9,050           8,265         27,290
      3             11,576            9,002            8,245           27,290           8,556           7,840         27,290
      4             12,155            8,691            8,099           27,290           8,047           7,503         27,290
      5             12,763            8,388            7,914           27,290           7,519           7,099         27,290
      6             13,401            8,096            7,731           27,290           6,969           6,661         27,290
      7             14,071            7,812            7,549           27,290           6,392           6,182         27,290
      8             14,775            7,537            7,369           27,290           5,782           5,657         27,290
      9             15,513            7,271            7,191           27,290           5,131           5,077         27,290
     10             16,289            7,014            7,014           27,290           4,435           4,435         27,290
     15             20,789            6,007            6,007           27,290              46              46         27,290
     20             26,533            5,124            5,124           27,290               0               0              0
     25             33,864            4,350            4,350           27,290               0               0              0
     30             43,219            3,671            3,671           27,290               0               0              0
<FN>
* These values reflect investment results using current cost of insurance rates.
** These values reflect investment results using guaranteed cost of insurance rates.
</FN>
</TABLE>

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

APPENDIX A
ILLUSTRATION OF POLICY VALUES (continued)

<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         Surrender          Death          Account        Surrender        Death
    Year           Per Year           Value            Value           Benefit          Value           Value         Benefit
  .......      ...............    ............     ............      .........      .............   .............   .........
<S>   <C>           <C>               <C>              <C>             <C>              <C>             <C>            <C>   
      1             10,500            10,238           9,338           27,290           10,113          9,213          27,290
      2             11,025            10,482           9,607           27,290           10,213          9,338          27,290
      3             11,576            10,733           9,883           27,290           10,299          9,449          27,290
      4             12,155            10,991          10,301           27,290           10,369          9,679          27,290
      5             12,763            11,256          10,681           27,290           10,421          9,846          27,290
      6             13,401            11,527          11,067           27,290           10,451          9,991          27,290
      7             14,071            11,806          11,461           27,290           10,457         10,112          27,290
      8             14,775            12,093          11,863           27,290           10,432         10,202          27,290
      9             15,513            12,387          12,272           27,290           10,371         10,256          27,290
     10             16,289            12,689          12,689           27,290           10,270         10,270          27,290
     15             20,789            14,728          14,728           27,290            9,226          9,226          27,290
     20             26,533            17,120          17,120           27,290            5,573          5,573          27,290
     25             33,864            19,926          19,926           27,290                0              0               0
     30             43,219            23,218          23,218           27,290                0              0               0
<FN>
* These values reflect investment results using current cost of insurance rates.
** These values reflect investment results using guaranteed cost of insurance rates.
</FN>
</TABLE>

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

APPENDIX A
ILLUSTRATION OF POLICY VALUES (continued)

<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         Surrender          Death          Account        Surrender        Death
    Year           Per Year           Value            Value           Benefit          Value           Value         Benefit
  .......      ...............    ............     ............      .........      .............   .............   .........
<S>   <C>           <C>              <C>               <C>             <C>             <C>               <C>           <C>   
      1             10,500           10,819            9,919           27,290          10,695            9,795         27,290
      2             11,025           11,708           10,833           27,290          11,444           10,569         27,290
      3             11,576           12,672           11,822           27,290          12,255           11,405         27,290
      4             12,155           13,719           13,029           27,290          13,135           12,445         27,290
      5             12,763           14,854           14,279           27,290          14,091           13,516         27,290
      6             13,401           16,085           15,625           27,290          15,133           14,673         27,290
      7             14,071           17,421           17,076           27,290          16,271           15,926         27,290
      8             14,775           18,870           18,640           27,290          17,518           17,288         27,290
      9             15,513           20,443           20,328           27,290          18,887           18,772         27,290
     10             16,289           22,152           22,152           27,290          20,398           20,398         27,290
     15             20,789           34,179           34,179           39,647          31,381           31,381         36,402
     20             26,533           52,958           52,958           56,665          48,581           48,581         51,981
     25             33,864           82,842           82,842           86,985          75,995           75,995         79,795
     30             43,219          128,339          128,339          134,756         117,613          117,613        123,494
<FN>
* These values reflect investment results using current cost of insurance rates.
** These values reflect investment results using guaranteed cost of insurance rates.
</FN>
</TABLE>

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

APPENDIX A
ILLUSTRATION OF POLICY VALUES (continued)

<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>           <C>   
      1             10,500            9,657            8,790          17,020            9,423           8,579         17,020
      2             11,025            9,324            8,514          17,020            8,804           8,043         17,020
      3             11,576            9,002            8,245          17,020            8,134           7,456         17,020
      4             12,155            8,691            8,099          17,020            7,397           6,902         17,020
      5             12,763            8,388            7,914          17,020            6,579           6,218         17,020
      6             13,401            8,096            7,731          17,020            5,665           5,421         17,020
      7             14,071            7,812            7,549          17,020            4,633           4,489         17,020
      8             14,775            7,537            7,369          17,020            3,463           3,396         17,020
      9             15,513            7,271            7,191          17,020            2,125           2,109         17,020
     10             16,289            7,014            7,014          17,020              584             584         17,020
     15             20,789            6,007            6,007          17,020                0               0              0
     20             26,533            5,124            5,124          17,020                0               0              0
     25             33,864            4,350            4,350          17,020                0               0              0
     30             43,219            3,671            3,671          17,020                0               0              0
<FN>
* These values reflect investment results using current cost of insurance rates.
** These values reflect investment results using guaranteed cost of insurance rates.
</FN>
</TABLE>

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

APPENDIX A
ILLUSTRATION OF POLICY VALUES (continued)

<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>           <C>   
      1             10,500           10,238            9,338          17,020           10,010           9,110         17,020
      2             11,025           10,482            9,607          17,020            9,991           9,117         17,020
      3             11,576           10,733            9,883          17,020            9,936           9,092         17,020
      4             12,155           10,991           10,301          17,020            9,838           9,160         17,020
      5             12,763           11,256           10,681          17,020            9,687           9,131         17,020
      6             13,401           11,527           11,067          17,020            9,473           9,039         17,020
      7             14,071           11,806           11,461          17,020            9,184           8,870         17,020
      8             14,775           12,093           11,863          17,020            8,807           8,607         17,020
      9             15,513           12,387           12,272          17,020            8,324           8,229         17,020
     10             16,289           12,689           12,689          17,020            7,707           7,707         17,020
     15             20,789           14,728           14,728          17,020            1,045           1,045         17,020
     20             26,533           17,120           17,120          17,976                0               0              0
     25             33,864           20,011           20,011          20,211                0               0              0
     30             43,219           23,468           23,468          23,703                0               0              0
<FN>
* These values reflect investment results using current cost of insurance rates.
** These values reflect investment results using guaranteed cost of insurance rates.
</FN>
</TABLE>

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

APPENDIX A
ILLUSTRATION OF POLICY VALUES (continued)

<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>           <C>   
      1             10,500           10,819            9,919           17,020           10,597          9,697         17,020
      2             11,025           11,708           10,833           17,020           11,250         10,375         17,020
      3             11,576           12,672           11,822           17,020           11,969         11,119         17,020
      4             12,155           13,719           13,029           17,020           12,767         12,077         17,020
      5             12,763           14,854           14,279           17,020           13,665         13,090         17,020
      6             13,401           16,094           15,634           17,020           14,688         14,228         17,020
      7             14,071           17,479           17,134           18,353           15,870         15,525         17,020
      8             14,775           18,980           18,750           19,929           17,226         16,996         18,087
      9             15,513           20,606           20,491           21,637           18,698         18,583         19,633
     10             16,289           22,366           22,366           23,484           20,292         20,292         21,307
     15             20,789           34,469           34,469           36,192           31,225         31,225         32,787
     20             26,533           53,109           53,109           55,764           47,396         47,396         49,766
     25             33,864           82,410           82,410           83,234           72,847         72,847         73,575
     30             43,219          128,147          128,147          129,429          112,772        112,772        113,900

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

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

APPENDIX A
ILLUSTRATION OF POLICY VALUES (continued)

<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>           <C>   
      1             10,500            9,713            8,841           28,020           9,713           8,841         28,020
      2             11,025            9,416            8,596           28,020           9,416           8,596         28,020
      3             11,576            9,123            8,354           28,020           9,105           8,338         28,020
      4             12,155            8,838            8,235           28,020           8,777           8,179         28,020
      5             12,763            8,562            8,076           28,020           8,426           7,950         28,020
      6             13,401            8,293            7,918           28,020           8,047           7,685         28,020
      7             14,071            8,031            7,760           28,020           7,632           7,376         28,020
      8             14,775            7,777            7,602           28,020           7,168           7,009         28,020
      9             15,513            7,530            7,446           28,020           6,643           6,570         28,020
     10             16,289            7,290            7,290           28,020           6,041           6,041         28,020
     15             20,789            6,361            6,361           28,020           1,235           1,235         28,020
     20             26,533            5,532            5,532           28,020               0               0              0
     25             33,864            4,792            4,792           28,020               0               0              0
     30             43,219            4,132            4,132           28,020               0               0              0

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

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

APPENDIX A
ILLUSTRATION OF POLICY VALUES (continued)

<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>           <C>   
      1             10,500           10,298            9,398           28,020           10,298          9,398         28,020
      2             11,025           10,589            9,714           28,020           10,589          9,714         28,020
      3             11,576           10,881           10,031           28,020           10,870         10,020         28,020
      4             12,155           11,182           10,492           28,020           11,140         10,450         28,020
      5             12,763           11,492           10,917           28,020           11,393         10,818         28,020
      6             13,401           11,811           11,351           28,020           11,625         11,165         28,020
      7             14,071           12,140           11,795           28,020           11,831         11,486         28,020
      8             14,775           12,480           12,250           28,020           12,001         11,771         28,020
      9             15,513           12,829           12,714           28,020           12,127         12,012         28,020
     10             16,289           13,189           13,189           28,020           12,196         12,196         28,020
     15             20,789           15,587           15,587           28,020           11,577         11,577         28,020
     20             26,533           18,450           18,450           28,020            5,974          5,974         28,020
     25             33,864           21,868           21,868           28,020                0              0              0
     30             43,219           25,950           25,950           28,020                0              0              0

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

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

APPENDIX A
ILLUSTRATION OF POLICY VALUES (continued)

<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>            <C>   
      1             10,500           10,883            9,983           28,020           10,883          9,983          28,020
      2             11,025           11,830           10,955           28,020           11,830         10,955          28,020
      3             11,576           12,850           12,000           28,020           12,848         11,998          28,020
      4             12,155           13,961           13,271           28,020           13,943         13,253          28,020
      5             12,763           15,169           14,594           28,020           15,121         14,546          28,020
      6             13,401           16,485           16,025           28,020           16,390         15,930          28,020
      7             14,071           17,918           17,573           28,020           17,761         17,416          28,020
      8             14,775           19,478           19,248           28,020           19,245         19,015          28,020
      9             15,513           21,177           21,062           28,020           20,857         20,742          28,020
     10             16,289           23,026           23,026           28,020           22,619         22,619          28,020
     15             20,789           36,163           36,163           37,971           35,451         35,451          37,223
     20             26,533           56,757           56,757           59,595           55,387         55,387          58,157
     25             33,864           89,247           89,247           93,710           85,217         85,217          89,477
     30             43,219          140,341          140,341          141,745          131,464        131,464         132,779

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

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




                                  [BACK COVER]




                                      COVA
                     Cova Financial Life Insurance Company




                         Marketing and Executive Office

                           One Tower Lane, Suite 3000
                        Oakbrook Terrace, IL 60181-4644
                                  800-523-1661




                             Annuity Service Office

                                 P.O. Box 10366
                              Des Moines, IA 50306
                                  800-343-8496




CC-4054(1/99)        Policy Form Series XLCC-648, XLCC-833     21-SPVL-CA (1/99)


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