COVA VARIABLE LIFE ACCOUNT FIVE
S-6/A, 1999-10-22
Previous: LOCAL FINANCIAL CORP /NV, 8-K, 1999-10-22
Next: COVA VARIABLE LIFE ACCOUNT FIVE, S-6/A, 1999-10-22





                                                      Registration No. 333-83183
 -------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                        PRE-EFFECTIVE AMENDMENT NO. 1 TO

                                    FORM S-6

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

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

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

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

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

    Copies  to:

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

E.  Flexible Premium Variable Life Insurance Policy
    (Title and amount of  securities  being  registered)

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

    Continuous  offering

G.  Amount  of  Filing  Fee:  Not  Applicable

H.  Approximate date of proposed public offering:

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

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

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

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

2             Other Information; The Company

3             Not Applicable

4             Other Information

5             The Separate Account

6(a)          Not Applicable
 (b)          Not Applicable

7             Not Applicable

8             Not Applicable

9             Legal Proceedings

10            Purchases

11            Investment Options

12            Investment Options

13            Expenses

14            Purchases

15            Purchases

16            Investment Options

17            Access to Your Money

18            Access to Your Money

19            Reports to Owners

20            Not Applicable

21            Access to Your Money

22            Not Applicable

23            Not Applicable

24            Ownership

25            The Company

26            Expenses

27            The Company

28            The Company

29            The Company

30            The Company

31            Not Applicable

32            Not Applicable

33            Not Applicable

34            Not Applicable

35            Cova; Other Information

36            Not Applicable

37            Not Applicable

38            Other Information

39            Other Information

40            Not Applicable

41            Not Applicable

42            Not Applicable

43            Not Applicable

44            Purchases

45            Other Information

46            Access to Your Money

47            Not Applicable

48            Not Applicable

49            Not Applicable

50            Not Applicable

51            Cova; Purchases

52            Investment Options

53            The Separate Account

54            Not Applicable

55            Not Applicable

56            Not Applicable

57            Not Applicable

58            Not Applicable

59            Financial Statements

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

                                EXPLANATORY NOTE

This  Registration  Statement  contains 46 portfolios of the various  underlying
investment  options.  Two versions  (Version A and Version B) of the  Prospectus
will be created from this Registration  Statement.  The only differences between
the two versions are the underlying  investment  options and the  Illustrations.
One version will contain 41  portfolios  (Version A) and the other  version will
contain 6 portfolios  (Version B). The  distribution  system for each version of
the Prospectus will be different.  The Prospectus contained in this Registration
Statement contains  two sets of  Illustrations  - one for Version A of the
Prospectus and the other for Version B. The Prospectuses  will be filed with the
Commission pursuant to Rule 497 under the Securities Act of 1933. The Registrant
undertakes  to  update  this   Explanatory   Note,   as  needed,   each  time  a
Post-Effective Amendment is filed.

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



                                FLEXIBLE PREMIUM
                         VARIABLE LIFE INSURANCE POLICY

                                    ISSUED BY

                      COVA FINANCIAL LIFE INSURANCE COMPANY
                         COVA VARIABLE LIFE ACCOUNT FIVE

This prospectus  describes the Flexible  Premium  Variable Life Insurance Policy
that we are offering.

We have designed the Policy for use in estate and retirement  planning and other
insurance needs of individuals.  The Policy provides for maximum  flexibility by
allowing  you to vary your  premium  payments  and to change  the level of death
benefits payable.

You, the policyowner,  have a number of investment choices in the Policy.  These
investment  choices  include  a  General  Account  as well as the  following  46
Investment  Funds listed below which are offered  through our Separate  Account
(you can invest in up to 15 of the Investment Funds and the General Account at
any one time). When you purchase a Policy,  you bear the complete  investment
risk. This means that the  Accumulation  Account  Value of your Policy may
increase and decrease depending upon the investment  performance of the
Investment Fund(s) you select. The duration of the Policy and, under some
circumstances, the death benefit will increase and decrease depending upon
investment performance.

AIM Variable Insurance Funds, Inc.
Advisor: A I M Advisors, Inc.
         AIM V.I. Capital Appreciation Fund
         AIM V.I. International Equity Fund
         AIM V.I. Value Fund

Alliance Variable Products Series Fund, Inc.
Advisor: Alliance Capital Management L.P.
         Premier Growth Fund
         Real Estate Investment Fund

Cova Series Trust
Advisor: J.P. Morgan Investment Management Inc.
         Select Equity Fund
         Small Cap Stock Fund
         International Equity Fund
         Quality Bond Fund
         Large Cap Stock Fund

Advisor: Lord, Abbett & Co.
         Bond Debenture Fund
         Mid-Cap Value Fund
         Large Cap Research Fund
         Developing Growth Fund
         Lord Abbett Growth and Income Fund

General American Capital Company
Advisor: Conning Asset Management Company
         Money Market Fund

Goldman Sachs Variable Insurance Trust
Advisor: Goldman Sachs Asset Management
         Goldman Sachs Growth and Income
         Fund

Advisor: Goldman Sachs Asset Management
International
         Goldman Sachs International Equity
         Fund
         Goldman Sachs Global Income Fund

Kemper Variable Series
Advisor: Scudder Kemper Investments, Inc.
         Kemper Small Cap Value Fund
         Kemper Government Securities Fund
         Kemper Small Cap Growth Fund

Liberty Variable Investment Trust
Advisor: Newport Fund Management Inc.
         Newport Tiger, Variable Series

MFS(R) Variable Insurance Trust(SM)
Advisor: MFS Investment Management(R)
         MFS Emerging Growth Fund
         MFS Research Fund
         MFS Growth With Income Fund
         MFS High Income Fund
         MFS Global Governments Fund

Oppenheimer Variable Account Funds
Advisor: OppenheimerFunds, Inc.
         Oppenheimer High Income Fund/VA
         Oppenheimer Bond Fund/VA
         Oppenheimer Capital Appreciation Fund/VA
         Oppenheimer Main Street Growth & Income
          Fund/VA
         Oppenheimer Strategic Bond Fund/VA

Putnam Variable Trust
Advisor: Putnam Investment Management, Inc.
         Putnam VT Growth and Income Fund-Class IA
             Shares
         Putnam VT International Growth Fund-Class IA
             Shares
         Putnam VT International New Opportunities
         Fund-Class IA Shares
         Putnam VT New Value Fund-Class IA Shares
         Putnam VT Vista Fund-Class IA Shares

Templeton Variable Products Series Fund
Advisor: Templeton Asset Management Ltd.
         Templeton Developing Markets Fund-
         Class 1

Advisor: Templeton Investment Counsel, Inc.
         Templeton International Fund-Class 1

Advisor: Franklin Mutual Advisers LLC
         Mutual Shares Investments Fund-
              Class 1

Russell Insurance Funds
Advisor: Frank Russell Investment
Management Company
         Multi-Style Equity Fund
         Aggressive Equity Fund
         Non-U.S. Fund
         Real Estate Securities Fund
         Core Bond Fund



Please  read this  prospectus  before  investing  and keep it on file for future
reference. It contains important information about the Flexible Premium Variable
Life Insurance Policy.  The Securities and Exchange  Commission  maintains a Web
site  (http://www.sec.gov)  that contains information regarding registrants that
file electronically with the Commission.

The Policy:

         *        is not a bank deposit.
         *        is not federally insured.
         *        is not endorsed by any bank or government agency.

The  Policy  is  subject  to  investment  risk.  You may be  subject  to loss of
principal.

The SEC has not  approved  the  Policy or  determined  that this  prospectus  is
accurate or complete. Any representation that it has is a criminal offense.

DATE:
                                TABLE OF CONTENTS
<TABLE>
<CAPTION>
<S>                                                                                                              <C>
SPECIAL TERMS.....................................................................................................2

SUMMARY  .........................................................................................................5
         The Variable Life Insurance Policy.......................................................................5
         Purchases................................................................................................5
         Investment Choices.......................................................................................6
         Expenses ................................................................................................9
         Death Benefit...........................................................................................11
         Taxes    ...............................................................................................11
         Access to Your Money....................................................................................12
         Other Information.......................................................................................12
         Inquiries...............................................................................................13

PART I   ........................................................................................................14
         The Variable Life Insurance Policy......................................................................14
         Purchases...............................................................................................14
                  Application For a Policy.......................................................................14
                  Premiums ......................................................................................14
                  Unscheduled Premiums...........................................................................15
                  Lapse and Grace Period.........................................................................15
                  Reinstatement..................................................................................16
                  Allocation of Premium..........................................................................16
                  Accumulation Account Value of your Policy......................................................17
                  Method of Determining Accumulation Account Value of an Investment
                           Fund..................................................................................17
                  Net Investment Factor..........................................................................18
                  Our Right to Reject or Return a Premium Payment................................................19
         Investment Funds........................................................................................19
                  Substitution and Limitations on Further Investments............................................22
                  Transfers......................................................................................22
                  Dollar Cost Averaging..........................................................................23
                  Portfolio Rebalancing..........................................................................24
         Expenses ...............................................................................................25
                  Tax Charges....................................................................................25
                  Sales Charge...................................................................................25
                  Selection and Issue Expense Charge.............................................................26
                  Monthly Policy Charge..........................................................................26
                  Monthly Cost of Insurance......................................................................26
                  Charges for Additional Benefit Riders..........................................................28
                  Mortality and Expense Risk Charge..............................................................28
                  Surrender Charge...............................................................................28
                  Transaction Charges............................................................................29
                  Investment Fund Expenses.......................................................................29
         DEATH BENEFIT...........................................................................................33
                  Change of Death Benefit........................................................................35
                  Change in Face Amount..........................................................................35
         TAXES    ...............................................................................................36
                  Life Insurance in General......................................................................36
                  Taking Money out of Your Policy................................................................36
                  Diversification................................................................................37
         ACCESS TO YOUR MONEY....................................................................................37
                  Policy Loans...................................................................................37
                  Loan Interest Charged..........................................................................38
                  Security ......................................................................................38
                  Repaying Policy Debt...........................................................................39
                  Partial Withdrawals............................................................................39
                  Pro-Rata Surrender.............................................................................40
                  Full Surrenders................................................................................41
         OTHER INFORMATION.......................................................................................41
                  Cova     ......................................................................................41
                  Distribution...................................................................................41
                  Year 2000......................................................................................42
                  The Separate Account...........................................................................42
                  Suspension of Payments or Transfers............................................................42
                  Ownership......................................................................................43
                  Adjustment of Charges..........................................................................44
         PART II.................................................................................................44
         Voting   ...............................................................................................49
         Executive Officers and Directors........................................................................
         Disregard  of Voting  Instructions......................................................................50
         Legal Opinions..........................................................................................50
         Our Right to Contest....................................................................................50
         Additional Benefits.....................................................................................
         Federal Tax Status......................................................................................51
                  Introduction...................................................................................51
                  Diversification................................................................................51
                  Tax Treatment of the Policy....................................................................53
                  Policy Proceeds................................................................................53
                  Tax Treatment of Loans And Surrenders..........................................................53
                  Multiple Policies..............................................................................55
                  Tax Treatment of Assignments...................................................................55
                  Qualified Plans................................................................................55
         Reports to Owners.......................................................................................55
         Legal Proceedings.......................................................................................55
         Experts  ...............................................................................................55
         Financial Statements....................................................................................56
         Appendix ...............................................................................................56
</TABLE>


                                  SPECIAL TERMS

We have tried to make this prospectus as readable and  understandable for you as
possible.  However,  by the very nature of the Policy certain technical words or
terms are  unavoidable.  We have identified some of these terms and provided you
with a definition.

Accumulation  Account Value - The total of the amounts  credited to the Owner in
the Separate Account, the General Account and the Loan Account.

Attained Age - The Issue Age of the Insured plus the number of completed  Policy
years.

Beneficiary - The person(s) named in the application or by later  designation to
receive Policy  proceeds in the event of the Insured's  death. A Beneficiary may
be changed as set forth in the Policy and this prospectus.

Cash Surrender Value - The Accumulation Account Value of a Policy on the date of
surrender,  less any  Indebtedness,  less any unpaid selection and issue expense
charge due for the remainder of the first Policy year,  less any unpaid  monthly
Policy  charge due for the  remainder  of the first  Policy  year,  and less any
surrender charge.

Face Amount - The minimum  death  benefit under the Policy so long as the Policy
remains in force before the Insured's Attained Age 100.

General Account - Our assets other than those allocated to the Separate  Account
or any other separate account.

Indebtedness - The sum of all unpaid Policy loans and accrued interest on loans.

Insured - The person whose life is insured under the Policy.

Investment  Funds -  Investments  within  the  Separate  Account  which  we make
available under the Policy.

Investment  Start Date - The date the initial  premium is applied to the General
Account and/or the Investment Funds. This date is the later of the Issue Date or
the date the initial premium is received at our Service Office.

Issue Age - The age of the  Insured  at his or her  nearest  birthday  as of the
Issue Date.

Issue Date - The date as of which insurance  coverage begins under a Policy.  It
is also the date from  which  Policy  anniversaries,  Policy  years,  and Policy
months are measured. It is the Effective Date of coverage under the Policy.

Loan Account - The account of Cova to which  amounts  securing  Policy Loans are
allocated. The Loan Account is part of Cova's General Account.

Loan Subaccount - A Loan Subaccount has been established for the General Account
and for each Investment Fund. Any Accumulation  Account Value transferred to the
Loan Account will be allocated to the appropriate Loan Subaccount to reflect the
origin of the Accumulation Account Value. At any point in time, the Loan Account
will equal the sum of all the Loan Subaccounts.

Monthly  Anniversary - The same date in each succeeding  month as the Issue Date
except  that  whenever  the  Monthly  Anniversary  falls on a date  other than a
Valuation Date, the Monthly  Anniversary will be deemed the next Valuation Date.
If any Monthly  Anniversary would be the 29th, 30th, or 31st day of a month that
does not have that number of days, then the Monthly Anniversary will be the last
day of that month.

Net Premium - The premium  paid,  less the premium tax charge,  less the Federal
tax charge, less the sales charge.

Owner  -  The  owner  of a  Policy,  as  designated  in  the  application  or as
subsequently changed.

Policy - The flexible  premium  variable life insurance Policy offered by us and
described in this prospectus.

Pro-Rata  Surrender  - A  requested  reduction  of both the Face  Amount and the
Accumulation Account Value by a given percentage.

Separate  Account - Cova  Variable  Life  Account  Five,  a separate  investment
account  established  by Cova to receive and invest the Net Premiums  paid under
the Policy,  and certain other variable life  policies,  and allocated by you to
provide variable benefits.

Service  Office - Cova Financial Life  Insurance  Company,  P.O. Box 66757,  St.
Louis, MO 63166-6757.

Target  Premium - A premium  calculated  when a Policy is  issued,  based on the
Insured's  age,  sex  (except in unisex  policies)  and risk  class.  The Target
Premium is used to  calculate  the first  year's  premium  expense  charge,  the
surrender charge, and agent compensation under the Policy.

Valuation  Date - Each day that the New York Stock  Exchange (NYSE) is open for
trading and Cova is open for business. Cova is open for business every day that
the NYSE is open for trading.

Valuation Period - The period between two successive Valuation Dates, commencing
at the close of the NYSE (usually 4:00 p.m. Eastern Standard Time) on a
Valuation  Date and  ending  with  the  close of the NYSE on the next succeeding
Valuation Date.

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

                                     SUMMARY

The Variable Life Insurance Policy

The variable life insurance Policy is a contract between you, the owner, and us,
an insurance company.  The Policy provides for the payment of a death benefit to
your  selected  Beneficiary  upon the death of the  person  Insured.  This death
benefit is distributed free from Federal income taxes. The Policy can be used as
part of your estate planning or used to save for retirement.  The Insured is the
person you choose to have insured under the Policy.  You, the owner,  can be the
Insured, but you do not have to be.

The Policy  described in this  prospectus  is a flexible  premium  variable life
insurance Policy. The Policy is "flexible" because:

         *        the frequency and amount of premium payments can vary;
         *        you can choose between death benefit options; and
         *        you can change the amount of insurance coverage.

The Policy is "variable" because the Accumulation  Account Value of your Policy,
when allocated to the Investment Funds, may increase or decrease  depending upon
the investment  results of the selected  Investment  Funds. The duration of your
Policy may vary and, under certain circumstances, so may your death benefit.

So long as the Insured is alive, you can surrender the Policy for all or part of
its Cash Surrender Value. You may also obtain a Policy loan, using the Policy as
security. We will pay a death benefit when the Insured dies.

We make  available a number of riders to meet a variety of your estate  planning
needs. The minimum face amount of insurance that we offer is $50,000.

Purchases

You  purchase  the  Policy by  completing  the  proper  forms.  Your  registered
representative  can help you.  In some  circumstances,  we may  contact  you for
additional  information  regarding  the  Insured.  We may require the Insured to
provide us with medical records, physician's statement or a complete paramedical
examination.

The  minimum  initial  premium we accept is  computed  for you based on the Face
Amount  you  request.  The Policy is  designed  for the  payment  of  subsequent
premiums.  You can establish  planned annual  premiums.  The minimum  subsequent
premium that we accept is $10.

Investment Choices

You can put your money in our General Account or in any or all of the Investment
Funds. However, you can only put your money in up to 15 of the Investment Funds
and the General Account at any one time. A detailed  description of the
Investment Funds,  their investment  policies,  restrictions,  risks,  and
charges is  contained  in the prospectuses  for each Investment  Fund.  You
should read the prospectuses carefully.

Expenses

We make certain deductions from your premiums,  your Accumulation  Account Value
and from the Investment  Funds.  These deductions are made for taxes,  mortality
and expense risks, administrative expenses, sales charges, the cost of providing
life insurance  protection and for the cost  associated  with the management and
investment  operations of the Investment Funds.  These deductions are summarized
as follows:

*    Deductions from each premium payment.

     Tax Charges.  We currently  deduct 1.3% of each premium  payment to pay the
     Federal  Tax  Charge.  We also deduct a Premium Tax Charge currently equal
     to 2.35% to pay the state and local  premium  taxes.

     Sales Charge. The Sales Charge, which is also referred to as the percent of
     premium charge, is determined as follows:

     (1)  in the first Policy  year,  15% of the amount you pay up to the Target
          Premium, and 5% of the amount you pay over the Target Premium;

     (2)  in the 2nd through  10th Policy  years,  5% of the actual  premium you
          pay; and

     (3)  in the 11th Policy year and later, 2% of the actual premium you pay.

*    Monthly deductions from your Accumulation Account Value.

     Selection and Issue Expense  Charge.  During the first 10 Policy years,  we
     assess a charge of up to 1% per $1000 of Face Amount. This charge varies by
     Issue Age, risk class and sex (except in unisex policies) of the Insured.

     Monthly Policy Charge.  This charge is equal to $25 per month for the first
     policy year,  and $6 per policy month  thereafter.  This amount is deducted
     from the Accumulation  Account Value of your Policy on the Investment Start
     Date and each Monthly Anniversary Date.

     Monthly  Cost of  Insurance.  This  amount is  deducted  monthly  from your
     Accumulation  Account Value on the  Investment  Start Date and each Monthly
     Anniversary  date.  The amount of the  deduction  varies with the age,  sex
     (except in unisex  policies),  risk class of the Insured,  duration and the
     amount of death benefit at risk.

     Charges for Additional  Benefit Riders.  On each Monthly  Anniversary date,
     the  amount  of the  charge,  if any,  for  additional  benefit  riders  is
     determined in accordance with the rider and is shown on the  specifications
     page of your Policy.

*    Deductions from the Investment Funds.

     Mortality and Expense Risk Charge.  This risk charge is  guaranteed  not to
     exceed,  on an annual  basis,  0.55% of the  average  value of each of your
     Investment  Funds and is deducted  each  Valuation  Date.  The current risk
     charge  depends on the number of years your Policy has been in force and is
     as follows:

<TABLE>
<CAPTION>
                  Years             Daily Charge Factor                         Annual Equivalent
<S>               <C>                       <C>                                         <C>
                  1-10                      .0015027%                                   0.55%
                  11-20                     .0012301%                                   0.45%
                  21+                       .0009572%                                   0.35%
</TABLE>

     This deduction is guaranteed not to increase while the Policy is in force.
We will not increase the mortality and expense risk charge to .55% in years 11
and beyond.

Investment Fund Expenses

<TABLE>
<CAPTION>
Annual Fund Operating Expenses
(as a percentage of average net assets)
                                                                                        Other Fund
                                                                                        Expenses
                                                                                        (after            Total
                                                                                        reimbursement     Annual
                                                                       Management       and/or waivers    Fund
Investment Funds                                                       Fees             as noted)         Expenses


AIM VARIABLE INSURANCE FUNDS, INC.
Advisor:  A I M Advisors, Inc
<S>                                                                    <C>              <C>               <C>
AIM V.I. Capital Appreciation Fund                                     0.62%            0.05%             0.67%
AIM V.I. International Equity Fund                                     0.75%            0.16%             0.91%
AIM V.I. Value Fund                                                    0.61%            0.05%             0.66%

ALLIANCE VARIABLE PRODUCTS SERIES FUND, INC
Advisor: Alliance Capital Management, L.P.
Premier Growth Fund(1)                                                 1.00%            0.06%             1.06%
Real Estate Investment Fund(2)                                         0.08%            0.87%             0.95%

COVA SERIES TRUST(3)
Advisor: J.P. Morgan Investment Management, Inc.
Select Equity Fund                                                     0.68%            0.18%             0.86%
Small Cap Stock Fund                                                   0.85%            0.27%             1.12%
International Equity Fund                                              0.80%            0.28%             1.08%
Quality Bond Fund                                                      0.55%            0.10%             0.65%
Large Cap Stock Fund                                                   0.65%            0.10%             0.75%

Advisor: Lord, Abbett & Co.
Bond Debenture Fund                                                    0.75%            0.10%             0.85%
Mid-Cap Value Fund                                                     1.00%            0.30%             1.30%
Large Cap Research Fund                                                1.00 %           0.30%             1.30%
Developing Growth Fund                                                 0.90 %           0.30%             1.20%
Lord Abbett Growth & Income Fund(4)                                    0.65 %           0.07%             0.72%

GENERAL AMERICAN CAPITAL COMPANY
Advisor: Conning Asset Management Company
Money Market Fund                                                      0.125%           0.08%            0.205%

GOLDMAN SACHS VARIABLE INSURANCE TRUST(5)
Advisor:  Goldman Sachs Asset Management
Goldman Sachs Growth and Income Fund                                   0.75%            0.15%             0.90%

Advisor:  Goldman Sachs Asset Management International
Goldman Sachs International Equity Fund                                1.00%            0.25%             1.25%
Goldman Sachs Global Income Fund                                       0.90%            0.15%             1.05%

KEMPER VARIABLE SERIES
Advisor: Scudder Kemper Investments, Inc.
Kemper Small Cap Value Fund(6)                                         0.75%            0.05%             0.80%
Kemper Government Securities Fund                                      0.55%            0.11%             0.66%
Kemper Small Cap Growth Fund                                           0.65%            0.05%             0.70%

LIBERTY VARIABLE INVESTMENT TRUST
Advisor: Newport Fund Management, Inc.
Newport Tiger, Variable Series                                         0.90%            0.40%             1.30%

MFS(R) VARIABLE INSURANCE TRUST(SM)(7)
Advisor: MFS Investment Management(R)
MFS Emerging Growth Fund                                               0.75%            0.10%             0.85%
MFS Research Fund                                                      0.75%            0.11%             0.86%
MFS Growth With Income Fund                                            0.75%            0.13%             0.88%
MFS High Income Fund                                                   0.75%            0.28%             1.03%
MFS Global Governments Fund(8)                                         0.75%            0.26%             1.01%

OPPENHEIMER VARIABLE ACCOUNT FUNDS
Advisor: OppenheimerFunds, Inc.
Oppenheimer High Income Fund/VA                                        0.74%            0.04%             0.78%
Oppenheimer Bond Fund/VA                                               0.72%            0.02%             0.74%
Oppenheimer Capital Appreciation Fund/VA                               0.72%            0.03%             0.75%
Oppenheimer Main Street Growth and Income Fund/VA                      0.74%            0.05%             0.79%
Oppenheimer Strategic Bond Fund/VA                                     0.74%            0.06%             0.80%

PUTNAM VARIABLE TRUST
Advisor: Putnam Investment Management, Inc.
Putnam VT Growth and Income Fund-Class IA Shares                       0.46%            0.04%             0.50%
Putnam VT International Growth Fund-Class IA Shares                    0.80%            0.27%             1.07%
Putnam VT International New Opportunity Fund-
Class IA Shares(9)                                                     1.18%            0.42%             1.60%
Putnam VT New Value Fund-Class IA Shares                               0.70%            0.11%             0.81%
Putnam VT Vista Fund-Class IA Shares                                   0.65%            0.12%             0.77%

TEMPLETON VARIABLE PRODUCTS SERIES FUND, Class 1 Shares

Advisor: Templeton Asset Management Ltd.
Templeton Developing Markets Fund                                      1.25%            0.41%             1.66%

Advisor: Templeton Investment Counsel, Inc
Templeton International Fund                                           0.69%            0.17%             0.86%

Advisor: Franklin Mutual Advisers LLC
Mutual Shares Investments Fund(10)                                     0.00%            1.00%             1.00%


RUSSELL INSURANCE FUNDS(11)
Advisor: Frank Russell Investment Management Company
Multi-Style Equity Fund                                                0.49%            0.43%             0.92%
Aggressive Equity Fund                                                 0.51%            0.74%             1.25%
Non-U.S. Fund                                                          0.00%            1.30%             1.30%
Real Estate Securities Fund                                            0.85%            0.30%             1.15%
Core Bond Fund                                                         0.12%            0.68%             0.80%
</TABLE>

(1)  The adviser to the Fund discontinued the expense reimbursement with respect
     to the Premier Growth Portfolio effective May 1, 1998.

(2)  The expenses shown with respect to the Real Estate Investment Portfolio are
     net of voluntary reimbursements. Expenses have been capped at .95% annually
     and the adviser to the Fund intends to continue such reimbursements for the
     foreseeable  future.  The estimated expenses for the Real Estate Investment
     Portfolio,  before  reimbursement,  are: .90% management fees and 1.41% for
     other expenses.

(3)  Since May 1, 1996, Cova has been  reimbursing the Investment  Funds of Cova
     Series Trust for all operating expenses  (exclusive of the management fees)
     in excess of approximately  .10%.  Effective May 1, 1999, Cova discontinued
     this reimbursement  arrangement for the Select Equity,  Small Cap Stock and
     International Equity Portfolios.  Therefore,  the amounts shown above under
     "Other  Expenses"  have been  restated to reflect the actual  expenses  for
     these  Portfolios for the year ended December 31, 1998.  Also beginning May
     1, 1999,  Cova is  reimbursing  the Mid-Cap  Value,  Large Cap Research and
     Developing Growth Portfolios for all operating  expenses  (exclusive of the
     management  fees) in excess of  approximately  .30%,  instead of .10%. This
     change  is  reflected   above  under  "Other   Expenses"  for  these  three
     Portfolios.  Absent the expense  reimbursement,  the percentages  shown for
     total annual portfolio  expenses for the year ended December 31, 1998 would
     have been .86% for the Quality Bond Portfolio, .94% for the Large Cap Stock
     Portfolio,  .93% for the Bond  Debenture  Portfolio,  1.68% for the Mid-Cap
     Value Portfolio,  1.95% for the Large Cap Research  Portfolio and 1.70% for
     the Developing Growth Portfolio.

(4)  Estimated.  The  Portfolio  commenced  investment  operations on January 8,
     1999.

(5)  The   investment   advisers  to  the  Goldman   Sachs  Growth  and  Income,
     International  Equity and Global  Income Funds have  voluntarily  agreed to
     reduce  or  limit  certain  "Other   Expenses"  of  such  Funds  (excluding
     management  fees,  taxes,  interest  and  brokerage  fees  and  litigation,
     indemnification  and  other  extraordinary  expenses)  to the  extent  such
     expenses  exceed  0.15%,  0.25% and 0.15% per year of such  Funds'  average
     daily  net  assets,   respectively.   The  expenses   shown   include  this
     reimbursement. If not included, the "Other Expenses" and "Total Annual Fund
     Expenses" for the Goldman Sachs Growth and Income, International Equity and
     Global Income Funds would be 1.94% and 2.69%, 1.97% and 2.97% and 2.40% and
     3.30%,  respectively.  The reductions or limitations may be discontinued or
     modified by the investment advisers in their discretion at any time.

(6)  Pursuant to its  agreement  with Kemper  Variable  Series,  the  investment
     manager  and the  accounting  agent have  agreed,  for the one year  period
     commencing on May 1, 1999, to limit their  respective fees and to reimburse
     other  operating  expenses,  in a manner  communicated  to the Board of the
     Fund,  to the extent  necessary  to limit total  operating  expenses of the
     Kemper  Small Cap Value  Portfolio  to .84%.  The  amounts set forth in the
     table above reflect  actual  expenses for the past fiscal year,  which were
     lower than these expense limits.

(7)  Each series has an expense  offset  arrangement  which  reduces the series'
     custodian  fee based upon the amount of cash  maintained by the series with
     its custodian  and dividend  disbursing  agent.  Each series may enter into
     other such arrangements and directed  brokerage  arrangements,  which would
     also have the effect of reducing the series' expenses. Expenses do not take
     into account these expense  reductions,  and are therefore  higher than the
     actual expenses of the series.

(8)  MFS has  agreed to bear  expenses  for the MFS Global  Governments  Series,
     subject  to  reimbursement  by the  series,  such that the  series'  "Other
     Expenses" do not exceed 0.25% of the average daily net assets of the series
     during the current fiscal year. Absent the expense reimbursement, the Total
     Annual Fund Expenses for the year ended December 31, 1998,  would have been
     1.11% for the MFS Global  Governments  Series.  The payments made by MFS on
     behalf of the series under this arrangement are subject to reimbursement by
     the series to MFS, which will be  accomplished by the payment of an expense
     reimbursement  fee by the  series to MFS  computed  and paid  monthly  at a
     percentage  of the series'  average  daily net assets for its then  current
     fiscal year, with a limitation  that  immediately  after such payment,  the
     series' "Other Expenses" will not exceed the percentage set forth above for
     the  series.  The  obligation  of MFS to bear a  series'  "Other  Expenses"
     pursuant  to  this  arrangement,  and  the  series'  obligation  to pay the
     reimbursement  fee to MFS,  terminates  on the earlier of the date on which
     payments  made by the series equal the prior  payment of such  reimbursable
     expenses by MFS or December 31, 2004. MFS may, in its discretion, terminate
     this  arrangement  at an earlier date  provided that the  arrangement  will
     continue for the series until at least May 1, 2000,  unless terminated with
     the consent of the board of trustees which oversees the series.

(9)  The Management Fees and Total Annual Portfolio  Expenses reflect an expense
     limitation.  In the absence of the expense limitation,  the Management Fees
     and  Total  Annual  Fund   Expenses   would  have  been  1.20%  and  1.62%,
     respectively.

(10) Figures reflect  expenses from the Fund's  inception on May 1, 1998 and are
     annualized. The manager agreed in advance to limit management fees and make
     certain  payments to reduce Fund expenses as necessary so that Total Annual
     Fund  Expenses  did not exceed  1.00% of the  Fund's  Class 1 net assets in
     1998. The manager is  contractually  obligated to continue this arrangement
     through  1999.  Management  Fees,  Other  Expenses  and Total  Annual  Fund
     Expenses in 1998 before any waivers were as follows: 0.60%, 2.27% and 2.87%
     for the Mutual Shares Investments Fund.

(11) The manager of Russell Insurance Funds, Frank Russell Investment Management
     Company,  contractually  agreed to waive,  at least until April 30, 2000, a
     portion of the management  fee, up to the full amount of that fee, equal to
     the amount by which the Fund's total operating  expenses exceed the amounts
     set forth above under "Total  Annual Fund  Expenses"  and to reimburse  the
     Fund for all remaining expenses,  after fee waivers which exceed the amount
     set forth above for each Fund under "Total  Annual Fund  Expenses."  Absent
     such waiver and  reimbursement,  the  management  fees and total  operating
     expenses would be .78% and 1.21% for the Multi-Style  Equity Fund; .95% and
     1.67% for the Aggressive Equity Fund; .95% and 2.37% for the Non-U.S. Fund;
     .85% and 1.15% for the Real Estate  Securities Fund; and .60% and 1.28% for
     the Core Bond Fund.

*    Deductions for surrenders, partial withdrawals and transfers.

     Surrender  Charge. A Surrender Charge may be deducted in the event you make
     a full or partial  withdrawal of your Policy.  If you surrender your Policy
     or let it lapse during the first ten Policy years, we will keep part of the
     Accumulation  Account  Value of your Policy to help us recover the costs of
     selling and issuing the Policy.

     The  Surrender  Charge is 45% of the Target  Premium if you  surrender  the
     Policy or let it lapse during the first five Policy years. Afterwards,  the
     amount of the Surrender Charge goes down each month.  After the 10th Policy
     year there is no charge.  A Surrender  Charge will apply to any decrease in
     Face Amount.

     There is a table in your Policy that shows the amount of the Target Premium
     and the percentage of the Surrender Charge for each month.

     If you  make a  partial  withdrawal  from  your  Policy,  we will  charge a
     pro-rated  portion  of the  Surrender  Charge.  There may also be a Partial
     Withdrawal Fee charged.

     Partial  Withdrawal Fee and Transfer Fee. The first 12 requested  transfers
     or  partial  withdrawals  in a Policy  year  are  free.  For  each  partial
     withdrawal  or  transfer in excess of 12 in a Policy  year,  there is a fee
     assessed which is currently equal to $25.

Death Benefit

The amount of the death benefit depends on:

     *    the Face Amount of your Policy;

     *    the death benefit option in effect at the time of the Insured's death;
          and

     *    under  some  circumstances  the  Accumulation  Account  Value  of your
          Policy.

There are three death benefit options: Option A, Option B and Option C. If death
benefit  Option A is in effect,  the death  benefit is the greater of your total
Face Amount in effect or the  Accumulation  Account  Value of your Policy on the
date of the Insured's  death  multiplied by the  applicable  factor.  Under this
option, the amount of the death benefit is fixed,  except when we use the factor
to determine the benefit percentage.

If death benefit Option B is in effect, the death benefit is the greater of your
total Face Amount in effect plus the Accumulation  Account Value of your Policy,
or the  Accumulation  Account Value of your Policy  multiplied by the applicable
factor. Under this option, the amount of the death benefit is variable (but will
never be less than the Face Amount).

If death benefit Option C is in effect, the death benefit is the greater of your
total Face Amount in effect or the  Accumulation  Account Value multiplied by an
Attained Age factor.

So long as the Policy remains in force, prior to the Insured's Attained Age 100,
the minimum death benefit will be at least the current Face Amount.

Under certain  circumstances you can change death benefit options.  You can also
change the Face Amount under certain circumstances.

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.

Taxes

Your Policy has been designed to comply with the definition of life insurance in
the Internal Revenue Code. As a result, the death proceeds paid under the Policy
should be excludable from the gross income of your Beneficiary.  Any earnings in
your Policy are not taxed until you take them out. The tax treatment of the loan
proceeds and surrender  proceeds will depend on whether the Policy is considered
a Modified Endowment Contract (MEC).  Proceeds taken out of a MEC are considered
to come from earnings  first and are  includible in taxable  income.  If you are
younger than 59 1/2 when you take money out of a MEC, you may also be subject to
a 10% federal tax penalty on the earnings withdrawn.

Access to Your Money

You can terminate your Policy at any time during the lifetime of the Insured and
we will pay you the Cash Surrender Value of your Policy.  At any time during the
Insured's lifetime and before the Policy has terminated, you may withdraw a part
of your  Accumulation  Account Value subject to the  requirements of the Policy.
When you terminate your Policy or make a partial withdrawal,  a surrender charge
and partial withdrawal fee may be assessed.

You can also borrow against the Accumulation Account Value of your Policy.

Other Information

Free Look.  You can cancel the Policy within 20 days after you receive it or the
45th day after you sign your  application,  whichever period ends later. We will
refund all premiums  paid.  In the state of  California,  if you are 60 years or
older on the Issue Date,  you can cancel  your  Policy  within 30 days after you
receive it in which case we will  refund  your  Policy's  Account  plus fees and
charges  (i.e.,  premium tax charge,  Federal  tax charge,  selection  and issue
expense  charge,  cost of insurance,  monthly Policy charge,  percent of premium
charge and mortality and expense risk charge) deducted from the Account Value as
of the day we receive your returned Policy.  Upon completion of the underwriting
process,  we will  allocate  your  initial Net Premium to the Money  Market Fund
until the  reallocation  date, which occurs upon the expiration of the free look
period. After that, we will invest your Policy's  Accumulation Account Value and
any subsequent premiums as you requested.

Who Should  Purchase  the Policy?  The Policy is designed  for  individuals  and
businesses  that  have a need  for  death  protection  but who  also  desire  to
potentially  increase the values in their  policies  through  investment  in the
Investment Funds. The Policy offers the following to individuals:

     *    create or conserve one's estate;

     *    supplement retirement income; and

     *    access to funds 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 the Insured.

Additional Features. The following additional features are offered:

     *    you can  arrange  to have a  regular  amount  of  money  automatically
          transferred  from the Money Market Fund to selected  Investment  Funds
          each month,  theoretically  giving you a lower  average  cost per unit
          over time than a single one time purchase. We call this feature Dollar
          Cost Averaging.

     *    you can arrange to automatically  readjust your  Accumulation  Account
          Value between Investment Funds periodically to keep the allocation you
          select. We call this feature Portfolio Rebalancing.

     *    we also offer a number of  additional  riders  that are common to life
          insurance policies.

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

Inquiries

If you need more information about purchasing a Policy, please contact us at:

         Cova Life Sales Company
         One Tower Lane, Suite 3000
         Oakbrook Terrace, IL 60181
         800-523-1661


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

         Cova Financial Life Insurance Company
         P.O. Box 66757
         St. Louis, MO 63166-6757
         (877) 357-4419


                                     PART I

1.  The Variable Life Insurance Policy

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

The Policy  provides  for life  insurance  coverage  on the  Insured.  It has an
Accumulation  Account Value, a death benefit,  surrender rights, loan privileges
and  other  characteristics  associated  with  traditional  and  universal  life
insurance.  However,  since the Policy is a variable life insurance Policy,  the
value of your Policy will  increase or decrease  depending  upon the  investment
experience  of the  Investment  Funds you choose.  The duration or amount of the
death  benefit  may  also  vary  based  on  the  investment  performance  of the
underlying  Investment  Funds.  To the extent  you select any of the  Investment
Funds, you bear the investment risk. If your Accumulation Account Value less any
loans,  loan  interest  accrued,  unpaid  selection and issue charge due for the
remainder  of the first  Policy year and, if  surrender  charges and any Partial
Withdrawal Fee is  insufficient  to pay the monthly  deductions,  the Policy may
terminate.

Because the Policy is like traditional and universal life insurance, it provides
a death benefit which is paid to your named Beneficiary.  When the Insured dies,
the death proceeds are paid to your Beneficiary  which should be excludable from
the gross income of the  Beneficiary.  The tax-free  death proceeds make this an
excellent  way to  accumulate  money  you do not  think  you  will  use in  your
lifetime.  It is also a tax-efficient way to provide for those you leave behind.
If you need access to your money,  you can borrow from the Policy,  make a total
surrender or a partial withdrawal.

2.  Purchases

Application for a Policy

In order to  purchase  a  Policy,  you must  submit  an  application  to us that
requests  information about the proposed Insured. In some cases, we will ask for
additional information. We may request that the proposed Insured provide us with
medical  records,  a  physician's  statement or possibly  require  other medical
tests.

Premiums

Before coverage  begins under a Policy,  the application and the premium must be
in good order as determined by our administrative  rules. You may receive a copy
of a Policy before that time for examination but there will be no coverage. Each
premium  after the  initial  premium  must be at least  $10.  The  Policy is not
designed for  professional  market  timing  organizations,  other  entities,  or
persons using programmed, large, or frequent transfers.

You can  establish  a schedule  of planned  premiums.  We will send you  billing
notices for these premium payments. A failure to pay such a premium payment will
not itself cause the Policy to lapse.

Unscheduled Premiums

You can make  additional  unscheduled  premium  payments  at any time  while the
Policy is in force.  However,  in order to preserve the  favorable tax status of
the Policy,  we may limit the amount of the premiums and may return any premiums
that exceed the limits stated under the Internal Revenue Code.

If Cova  receives  a premium  payment  which  would  cause the death  benefit to
increase by an amount that exceeds the Net Premium portion of the payment,  then
Cova reserves the right to :

     (1)  refuse that premium payment; or

     (2)  require  additional  evidence  of  insurability  before it accepts the
          premium.

Lapse and Grace Period

During  the  first 5  Policy  years,  your  Policy  will  not  lapse if the Cash
Surrender Value of your Policy is insufficient to pay for the monthly deductions
when:

     *    the sum of all  premiums  paid on the Policy  (reduced  by any partial
          withdrawals and any outstanding loan balance) is at least equal to the
          sum of the No Lapse Monthly  Premiums for the elapsed months since the
          Issue Date.

The No Lapse Monthly Premium amount is found on the specifications  page of your
Policy.  This  amount may be modified  if you change  your Face  Amount,  make a
change in the premium class of the Insured  within 5 years of the Issue Date, or
if there is an addition or deletion of a rider.

Lapse will occur if:

     *    the Cash  Surrender  Value is not  sufficient  to  cover  the  monthly
          deduction (except for reasons stated above);

     *    the sum of all the premiums  you paid into the Policy  (reduced by any
          partial  withdrawal or any outstanding  loan balance) is less than the
          No Lapse Monthly Premium; and

     *    a grace period expires without a sufficient premium payment.

When a Policy is about to terminate, the Policy provides a grace period in order
for you to make a premium  payment or a loan  repayment  to keep your  Policy in
force. The grace period,  which is 62 days, begins on the Monthly Anniversary on
which  the Cash  Surrender  Value  is  insufficient  to meet  the  next  monthly
deduction.  We will notify you by mail of the amount of additional  premium that
must be paid to keep the  Policy  from  terminating.  If we do not  receive  the
required  amount  within the grace  period,  the Policy will lapse and terminate
without Accumulation Account Value.

If the Insured dies during the grace period, any overdue monthly deductions will
be deducted from the death benefit otherwise payable.

Reinstatement

If your Policy terminated at the end of a grace period,  you can request that we
reinstate it (restore your insurance  coverage) anytime within 5 years after its
termination. To reinstate your Policy you must:

     *    submit a written request for reinstatement;

     *    submit proof satisfactory to us that the Insured is still insurable at
          the risk class that applies for the latest Face Amount portion then in
          effect;

     *    pay a Net Premium  large enough to cover the monthly  deductions  that
          were due at the time of lapse and 2 times the monthly deduction due at
          the time of reinstatement; and

     *    pay an amount large  enough to cover any loan  interest due and unpaid
          at the time of lapse.

The  reinstatement  date is the  date on or  following  the day we  approve  the
application for reinstatement.  The Accumulation Account Value of your Policy on
the reinstatement date is equal to:

     *    the amount of any Policy loan reinstated;

     *    increased by the Net Premiums paid at  reinstatement,  any Policy loan
          paid at the time of  reinstatement,  and the  amount of any  surrender
          charge paid at the time of lapse.

The Policy may not be  reinstated if it has been  surrendered  or if the Insured
dies before the  reinstatement  date. There will be a full monthly deduction for
the Policy month which includes the reinstatement date.



Allocation of Premium

When we receive a premium from you, we deduct:

     *    a Tax Charge for premium taxes and Federal taxes; and

     *    a Sales Charge.

The  premium  less these  charges is referred  to as the Net  Premium.  Your Net
Premium is  allocated  to the General  Account or one or more of the  Investment
Funds, as selected by you.

When we issue you a Policy,  we  automatically  allocate your initial premium to
the Money  Market  Fund.  Once the free look period  expires,  the  Accumulation
Account  Value of your Policy is  allocated  to the General  Account  and/or the
Investment   Funds  in  accordance  with  your   selections   requested  in  the
application.  For any chosen  allocation,  the  minimum  percentage  that may be
allocated is 5% of the Net Premium and the percentages must be in whole numbers.
This  allocation  is not subject to the  transfer  fee  provision.  However,  we
reserve  the right to limit the number of  selections  that you may invest in at
any one time.

Accumulation Account Value of your Policy

The  Accumulation  Account  Value  equals the sum of the  amounts in the General
Account, the Investment Funds you have selected, and the Loan Account.

Method of Determining Accumulation Account Value of an Investment Fund

The  value of your  Policy  will go up or down  depending  upon  the  investment
performance of the Investment  Fund(s) you choose and the charges and deductions
made against your Policy.

The  Accumulation  Account Value of the Investment  Funds is determined for each
Valuation Period.  When we apply your initial premium to an Investment Fund, the
Accumulation  Account Value equals the Net Premium  allocated to the  Investment
Fund,  minus the  monthly  deduction(s)  due from the  Issue  Date  through  the
Investment  Start Date.  Thereafter,  on each Valuation  Date, the  Accumulation
Account Value in an Investment Fund will equal:

     (1)  The Accumulation Account Value in the Investment Fund on the preceding
          Valuation  Date,  multiplied by the  Investment  Fund's Net Investment
          Factor (defined below) for the current Valuation Period; plus

     (2)  Any Net Premium payments  received during the current Valuation Period
          which are allocated to the Investment Fund; plus

     (3)  Any loan  repayments  allocated  to the  Investment  Fund  during  the
          current Valuation Period; plus

     (4)  Any  amounts  transferred  to the  Investment  Fund  from the  General
          Account or from another  Investment Fund during the current  Valuation
          Period; plus

     (5)  That portion of the interest  credited on  outstanding  loans which is
          allocated to the Investment Fund during the current  Valuation Period;
          minus

     (6)  Any  amounts  transferred  from  the  Investment  Fund to the  General
          Account,  Loan  Account,  or to  another  Investment  Fund  during the
          current Valuation Period (including any transfer charges); minus

     (7)  Any partial  withdrawals  from the Investment  Fund during the current
          Valuation Period; minus

     (8)  Any  withdrawal due to a pro-rata  surrender from the Investment  Fund
          during the current Valuation Period; minus

     (9)  Any  withdrawal  or  surrender  charges  incurred  during the  current
          Valuation Period  attributed to the Investment Fund in connection with
          a partial withdrawal or pro-rata surrender; minus

     (10) If a Monthly  Anniversary  occurs during the current Valuation Period,
          the portion of the monthly deduction  allocated to the Investment Fund
          during the current  Valuation  Period to cover the Policy  month which
          starts during that Valuation Period.

Net Investment Factor

The Net Investment  Factor measures the investment  performance of an Investment
Fund during a Valuation  Period.  The Net Investment  Factor for each Investment
Fund for a Valuation Period is calculated as follows:

     (1)  The value of the assets at the end of the preceding  Valuation Period;
          plus

     (2)  The  investment  income and capital  gains,  realized  or  unrealized,
          credited  to the  assets  in the  Valuation  Period  for which the Net
          Investment Factor is being determined; minus

     (3)  The capital  losses,  realized or  unrealized,  charged  against those
          assets during the Valuation Period; minus

     (4)  Any amount charged against each  Investment Fund for taxes,  including
          any tax or other economic burden resulting from the application of the
          tax  laws  determined  by  us  to  be  properly  attributable  to  the
          Investment  Funds, or any amount set aside during the Valuation Period
          as a reserve for taxes attributable to the operation or maintenance of
          each Investment Fund; minus

     (5)  The  mortality  and expense risk charge  equal to a percentage  of the
          average net assets for each day in the Valuation Period.  This charge,
          for mortality and expense  risks,  is determined by the length of time
          the Policy has been in force.  It will not exceed the amounts shown in
          the following table:

<TABLE>
<CAPTION>
                  Policy                    Percentage of                       Effective
<S>     <C>    <C>    <C>    <C>    <C>    <C>
                  Years                     Avg. Net Assets                     Annual Rate
                  1-10                          0.0015027                           0.55%
                  11-20                         0.0012301                           0.45%
                  21+                           0.0009572                           0.35%
</TABLE>

         divided by

     (6)  The value of the assets at the end of the preceding Valuation Period.

Our Right to Reject or Return a Premium Payment

In order to receive the tax  treatment  for life  insurance  under the  Internal
Revenue Code (Code), a Policy must initially  qualify and continue to qualify as
life insurance under the Code. To maintain this qualification,  we have reserved
the right under the Policy to return any premiums paid which we have  determined
will cause the Policy to fail as life insurance.  We also have the right to make
changes in the Policy or to make a distribution  to the extent we determine this
is  necessary  to  continue  to  qualify  the  Policy  as life  insurance.  Such
distributions may have current income tax consequences to you.

If  subsequent  premiums  will cause your Policy to become a Modified  Endowment
Contract (MEC) we will contact you prior to applying the premium to your Policy.
If you elect to have the premium  applied,  we require that you  acknowledge  in
writing that you understand the tax  consequences  of a MEC before we will apply
the premiums.

3.  Investment Funds

There are currently 46 Investment  Funds available in connection with the Policy
we are offering  here. The  Investment  Funds are offered  through one of twelve
open-end,   diversified  management  investment  companies:   (1)  AIM  Variable
Insurance  Funds,  Inc., (2) Alliance  Variable  Products Series Fund, Inc., (3)
Cova Series  Trust,  (4) General  American  Capital  Company,  (5) Goldman Sachs
Variable  Insurance  Trust,  (6) Kemper Variable  Series,  (7) Liberty  Variable
Investment  Trust, (8) MFS Variable  Insurance  Trust, (9) Oppenheimer  Variable
Account Funds,  (10) Putnam  Variable  Trust,  (11) Templeton  Variable  Product
Series Fund, and (12) Russell Insurance Funds.

You can only invest in up to 15 of the Investment Funds and the General Account
at any one time.

Purchasers should read this prospectus and the prospectuses for the above listed
investment companies carefully before investing.

The  following  is a list  of  the  Investment  Funds  and  investment  managers
available under the Policy:

AIM VARIABLE INSURANCE FUNDS, INC.
Advisor:  A I M Advisors, Inc.
AIM V.I. Capital Appreciation Fund
AIM V.I. International Equity Fund
AIM V.I. Value Fund

ALLIANCE VARIABLE PRODUCTS SERIES FUND, INC
Advisor: Alliance Capital Management, L.P.
Premier Growth Portfolio
Real Estate Investment Portfolio

COVA SERIES TRUST
Advisor: J.P. Morgan Investment Management, Inc.
Select Equity Portfolio
Small Cap Stock Portfolio
International Equity Portfolio
Quality Bond Portfolio
Large Cap Stock Portfolio

Advisor: Lord, Abbett & Co.
Bond Debenture Portfolio
Mid-Cap Value Portfolio
Large Cap Research Portfolio
Developing Growth Portfolio
Lord Abbett Growth & Income Portfolio

GENERAL AMERICAN CAPITAL COMPANY
Advisor: Conning Asset Management Company
Money Market Fund

GOLDMAN SACHS VARIABLE INSURANCE TRUST
Advisor:  Goldman Sachs Asset Management
Goldman Sachs Growth and Income Fund

Advisor:  Goldman Sachs Asset Management International
Goldman Sachs International Equity Fund
Goldman Sachs Global Income Fund

KEMPER VARIABLE SERIES
Advisor: Scudder Kemper Investments, Inc.
Kemper Small Cap Value Portfolio
Kemper Government Securities Portfolio
Kemper Small Cap Growth Portfolio

LIBERTY VARIABLE INVESTMENT TRUST
Advisor: Newport Fund Management, Inc.
Newport Tiger, Variable Series (a portfolio investing in equity securities
  of companies located in certain countries of Asia)

MFS(R) VARIABLE INSURANCE TRUST(SM)
Advisor: MFS Investment Management (R)
MFS Emerging Growth Series
MFS Research Series
MFS Growth With Income Series
MFS High Income Series
MFS Global Governments Series

OPPENHEIMER VARIABLE ACCOUNT FUNDS
Advisor: OppenheimerFunds, Inc.
Oppenheimer High Income Fund/VA
Oppenheimer Bond Fund/VA
Oppenheimer Capital Appreciation Fund/VA
Oppenheimer Main Street Growth & Income Fund/VA
Oppenheimer Strategic Bond Fund/VA

PUTNAM VARIABLE TRUST
Advisor: Putnam Investment Management, Inc.
Putnam VT Growth and Income Fund - Class IA Shares
Putnam VT International Growth Fund - Class IA Shares
Putnam VT International New Opportunities Fund - Class IA Shares
Putnam VT New Value Fund - Class IA Shares
Putnam VT Vista Fund - Class IA Shares (a stock portfolio)

TEMPLETON VARIABLE PRODUCTS SERIES FUND, Class 1 Shares
Advisor: Templeton Asset Management Ltd.
Templeton Developing Markets Fund

Advisor: Templeton Investment Counsel, LLC
Templeton International Fund

Advisor: Franklin Mutual Advisers LLC
Mutual Shares Investments Fund

RUSSELL INSURANCE FUNDS
Advisor: Frank Russell Investment Management Company
Multi-Style Equity Fund
Aggressive Equity Fund
Non-U.S. Fund
Real Estate Securities Fund
Core Bond Fund

The investment  objectives  and policies of certain of the Investment  Funds are
similar to the  investment  objectives  and  policies of other mutual funds that
certain of the investment advisers manage.  Although the objectives and policies
may be similar,  the investment results of the Investment Funds may be higher or
lower than the  results of such other  mutual  funds.  The  investment  advisers
cannot guarantee,  and make no  representation,  that the investment  results of
similar funds will be comparable  even though the funds have the same investment
advisers.

Shares of the  Investment  Funds  may be  offered  in  connection  with  certain
variable annuity contracts and variable life insurance  policies of various life
insurance  companies  which  may  or may  not be  affiliated  with  us.  Certain
Investment Funds may also be sold directly to qualified plans. The Funds believe
that offering their shares in this manner will not be disadvantageous to you.

We may enter into  certain  arrangements  under which we are  reimbursed  by the
Investment   Funds'   advisers,   distributors   and/or   affiliates   for   the
administrative services which we provide to the Funds.

Substitution and Limitations on Further Investments

We may  substitute  one of the  Investment  Funds you have selected with another
Investment  Fund.  We  will  not do  this  without  the  prior  approval  of the
Securities and Exchange  Commission.  We may also limit further investment in an
Investment Fund. We will give you notice of our intention to do this.

Transfers

At your  request,  we will transfer  amounts in your Policy from any  Investment
Fund to another  Investment Fund, or to and from the General Account (subject to
restrictions).  The minimum  amount that can be transferred is the lesser of the
minimum  transfer amount  (currently  $500), or the total value in an Investment
Fund  or  the  General  Account.  You  can  make  twelve  transfers  or  partial
withdrawals in a Policy year without charge.  We currently charge a transfer fee
of $25 for additional transfers in a Policy year.

You cannot make a transfer out of our General  Account in the first Policy year.
The maximum amount you can transfer from the General  Account in any Policy year
after the 1st is the greater of:

     (a)  25% of a Policy's Cash Surrender  Value in the General  Account at the
          beginning of the Policy year, or

     (b)  the previous Policy year's General Account maximum  withdrawal  amount
          not to exceed the total Cash Surrender Value of the Policy.

Transfers  resulting  from Policy  loans will not be counted for purposes of the
limitations on the amount or frequency of transfers allowed in each Policy year.

We have not designed this Policy or the underlying  Investment  Funds for use by
professional  market  timing  organizations,  other  entities,  or persons using
programmed,  large, or frequent transfers. If it appears that there is a pattern
of exchanges that coincides with a "market  timing"  strategy and are disruptive
to the  Investment  Funds,  the transfer will be refused.  Policies under common
ownership or control may be aggregated for purposes of transfer limits.  We will
coordinate  with the Fund managers to restrict the transfer  privilege or reject
any specific premium  allocation  request for any person,  if, in the Investment
Fund  manager's  judgment,  the  Investment  Fund  would  be  unable  to  invest
effectively in accordance with its investment  objectives and policies, or would
otherwise potentially be adversely affected.

Although we currently intend to continue to permit transfers for the foreseeable
future, the Policy provides that we may at any time revoke, modify, or limit the
transfer privilege.

Dollar Cost Averaging

Dollar cost  averaging  is a program  which  enables  you to allocate  specified
dollar amounts from the Money Market Fund to other Investment Funds on a monthly
basis. By allocating  amounts on a monthly basis, you may be less susceptible to
the impact of market fluctuations.

Dollar cost  averaging  may be  selected by  completing  the proper  forms.  The
minimum  transfer amount is $100. The minimum amount that can be allocated to an
Investment Fund is 5% of the amount transferred. You can elect to participate in
this  program  at any time by  properly  completing  the dollar  cost  averaging
election form.

Dollar cost averaging will terminate when any of the following occurs:

     1)   the value of the Money Market Fund is completely depleted; or

     2)   you request termination in writing.

There is no current charge for dollar cost averaging but we reserve the right to
charge  for this  program  in the  future.  Transfers  made  under  dollar  cost
averaging do not count against the total of 12 transfers  allowed without charge
in a Policy year. Dollar cost averaging cannot be used  simultaneously  with the
portfolio rebalancing program.

Portfolio Rebalancing

Over  time,  the funds in the  General  Account  and the  Investment  Funds will
accumulate at different rates as a result of different  investment returns.  You
may direct us to automatically  restore the balance of the Accumulation  Account
Value in the General  Account  and in the  Investment  Funds to the  percentages
determined in advance. There are two methods of rebalancing available - periodic
and variance.


     Periodic  Rebalancing.  Under this option you elect a  frequency  (monthly,
     quarterly, semiannually or annually), measured from the Policy Anniversary.
     On each date elected, we will rebalance the Investment Funds and/or General
     Account to  reallocate  the  Accumulation  Account  Value  according to the
     investment percentages you elected.

     Variance  Rebalancing.  Under this  option you elect a specific  allocation
     percentage for the General Account and each Investment  Fund. For each such
     account, the allocation percentage (if not zero) must be a whole percentage
     and must not be less than five percent.  You also elect a maximum  variance
     percentage (5%, 10%, 15%, or 20% only), and can exclude specific Investment
     Funds  and/or the General  Account from being  rebalanced.  On each Monthly
     Anniversary  we will review the current  balances to determine  whether any
     Investment  Fund balance is outside of the variance  range (either above or
     below) as a  percentage  of the  specified  allocation  percentage.  If any
     Investment  Fund  is  outside  of the  variance  range,  we  will  generate
     transfers to rebalance  all of the  specified  Investment  Funds and/or the
     General Account back to the predetermined percentages.

Transfers  resulting from portfolio  rebalancing will not be counted against the
total number of transfers allowed in a Policy year before a charge is applied.

You may elect either  method of portfolio  rebalancing  by  specifying it on the
Policy application,  or may elect it later for an in force Policy, or may cancel
it, by submitting a change form acceptable to us.

We reserve the right to suspend  portfolio  rebalancing at any time on any class
of policies on a nondiscriminatory basis, or to charge an administrative fee for
election  changes in excess of a specified number in a Policy year in accordance
with  our   administrative   rules.   Portfolio   rebalancing   cannot  be  used
simultaneously with the dollar cost averaging program.

Approved Asset Allocation Programs

We recognize the value to certain Owners of having available, on a continuous
basis, advice for the allocation of their money among the Investment Funds
available under the Policy.  Certain providers of these types of services have
agreed to provide such services to Owners in accordance with our administrative
rules regarding such programs.

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

Even though we permit 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 Funds, and should we 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
transaction charges.

4.  Expenses

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

Tax Charges

There are charges for Federal taxes, and state and local premium taxes which are
deducted from each premium payment.  The Federal tax charge is currently 1.3% of
each premium. The premium tax charge is currently 2.35% of premium payments. If
the tax rates change,  we may change the amount of the deduction to cover the
new rate.

Sales Charge

A sales  charge  will  be  deducted  from  each  premium  payment  to  partially
compensate  us  for  expenses  incurred  in  distributing  the  Policy  and  any
additional  benefits  provided by riders.  We currently intend to deduct a sales
charge determined according to the following schedule:

<TABLE>
<CAPTION>
<S>                                 <C>
         Policy Year 1              :       15% of premium up to Target Premium; 5% of
                                            premium above Target Premium
         Policy Years 2-10          :       5% of all premium paid
         Policy Years 11+           :       2% of all premium paid
</TABLE>


The expenses  covered by the sales charge include agent sales  commissions,  the
cost of printing  prospectuses and sales literature,  and any advertising costs.
Where policies are issued to Insureds with higher mortality risks or to Insureds
who have  selected  additional  insurance  benefits,  a  portion  of the  amount
deducted  for the sales  charge is used to pay  distribution  expenses and other
costs associated with these additional coverages.

To the extent that sales  expenses are not  recovered  from the sales charge and
the  surrender  charge,  those  expenses  may be recovered  from other  sources,
including the mortality and expense risk charge described below.

Selection and Issue Expense Charge

During the first ten Policy years, we generally  assess a monthly  selection and
issue expense charge to cover the costs  associated  with the  underwriting  and
issue of the Policy.  The monthly  charge per $1,000 of Face Amount  ranges from
approximately  4 cents to one dollar,  and varies by Issue Age, risk class,  and
(except on unisex Policies) sex of the Insured.

Monthly Policy Charge

We deduct a monthly Policy charge on the Investment  Start Date and each Monthly
Anniversary  date.  The  charge is equal to $25 per  Policy  month for the first
Policy year.  Thereafter,  it is $6 per Policy month  guaranteed not to increase
while the Policy is in force.

The charge  reimburses  us for expenses  incurred in the  administration  of the
Policies.  Such  expenses  include:  confirmations,  annual  reports and account
statements,  maintenance  of Policy  records,  maintenance  of separate  account
records,  administrative  personnel costs, mailing costs, data processing costs,
legal fees,  accounting fees, filing fees, the costs of other services necessary
for policyowner servicing and all accounting, valuation, regulatory and updating
requirements.

Monthly Cost of Insurance Charge

This charge  compensates  us for the insurance  coverage we provide in the month
following the charge. The monthly cost of insurance charge for each Policy month
equals the total of the  insurance  risk  charges for the Policy  month for each
Face Amount portion then in effect.

The monthly cost of insurance charge is deducted on each Monthly Anniversary for
the following  Policy month.  The monthly cost of insurance charge is determined
in a manner that reflects the anticipated  mortality of the Insured and the fact
that the death  benefit is not payable  until the death of the Insured.  Because
the monthly cost of insurance  charge  depends upon a number of  variables,  the
charge will vary for each Policy month.  We will determine the cost of insurance
charge by multiplying  the applicable cost of insurance rate or rates by the net
amount at risk (defined below) for each Policy month.

The monthly  cost of insurance  rates are  determined  at the  beginning of each
Policy year. The rates will be based on the Attained Age, duration,  rate class,
and (except for unisex  policies) sex of the Insured at issue.  The monthly cost
of insurance rates generally increase as the Insured's Attained Age increases.

The rate class of an Insured  also will affect the cost of insurance  rate.  For
the initial  Face Amount,  we will use the rate class on the Issue Date.  If the
death benefit equals a percentage of Accumulation  Account Value, an increase in
Accumulation  Account  Value  will  cause an  automatic  increase  in the  death
benefit.  The rate class for such increase will be the same as that used for the
initial Face Amount.

We currently  place the Insured  into a preferred  rate class,  a standard  rate
class, or into rate classes involving a higher mortality risk.

Actual monthly cost of insurance  rates may change,  and the actual monthly cost
of insurance  charge will be  determined by us based on our  expectations  as to
future mortality experience. However, the actual monthly cost of insurance rates
will not be greater than the guaranteed cost of insurance rates set forth in the
Policy.  For Policies which are not in a substandard  risk class, the guaranteed
cost of  insurance  rates  are  equal  to 100% of the  rates  set  forth  in the
male/female  smoker/non-smoker 1980 CSO Mortality Tables (1980 CSO Tables NA and
SA and 1980 CSO Tables NG and SG for sex distinct  policies and policies  issued
in qualified  pension plans).  All Policies are based on the Attained Age of the
Insured.  Higher rates apply if the Insured is determined to be in a substandard
risk class.

In two otherwise identical policies, an Insured in the preferred rate class will
have a lower cost of insurance than an Insured in a rate class involving  higher
mortality risk. Each rate class is also divided into two categories: smokers and
nonsmokers.  Non- smoker Insureds will generally incur a lower cost of insurance
than similarly situated Insureds who smoke.  (Insureds under Attained Age 20 are
automatically assigned to the non-smoker rate class.)

The net amount at risk for a Policy month is:

     (1)  the death  benefit at the  beginning  of the Policy  month  divided by
          1.0032737  (which reduces the net amount at risk,  solely for purposes
          of computing  the cost of  insurance,  by taking into account  assumed
          monthly earnings at an annual rate of 4%); less

     (2)  the Accumulation Account Value at the beginning of the Policy month.

In calculating the monthly cost of insurance charges, the cost of insurance rate
for a Face Amount is applied to the net amount at risk for that Face Amount.

Charges for Additional Benefit Riders

The amount of the charge,  if any,  each  Policy  month for  additional  benefit
riders  is  determined  in  accordance  with  the  rider  and  is  shown  on the
specifications page of your Policy.

Mortality and Expense Risk Charge

We will  deduct a daily  charge  from the  Investment  Funds.  The amount of the
deduction  is  determined  as a  percentage  of the  average  net assets of each
Investment  Fund. The current daily  deduction  percentages,  and the equivalent
effective annual rates, are:



                           Daily
      Policy              Charge              Annual
       Years              Factor            Equivalent
- ------------------- ------------------- -------------------
       1-10              .0015027%             0.55%
       11-20             .0012301%             0.45%
        21+              .0009572%             0.35%



This deduction is guaranteed not to increase while the Policy is in force.  This
risk charge  compensates  us for assuming the  mortality and expense risks under
the Policy.  The mortality risk assumed by us is that the Insureds,  as a group,
may not live as long as expected.  The expense risk assumed by us is that actual
expenses  may be  greater  than  those  assumed.  We expect to profit  from this
charge.

Surrender Charge

For up to 10 years after the Issue Date,  we will impose a  contingent  deferred
sales charge, also referred to as a surrender charge, when the following occur:

         *        upon surrender or lapse of the Policy;

         *        upon a partial withdrawal;

         *        upon a Pro-Rata Surrender; or

         *        upon a decrease in Face Amount.

The  amount  of the  charge  assessed  will  depend  upon a number  of  factors,
including the type of event (a full surrender,  lapse,  or partial  withdrawal),
the amount of any premium payments made under the Policy prior to the event, and
the number of Policy years having elapsed since the Policy was issued.

The surrender charge compensates us for expenses relating to the distribution of
the Policy, including agents' commissions,  advertising, and the printing of the
Prospectus and sales literature.

The surrender charge percentage is shown in the following table.


If surrender or lapse occurs in                 The percentage of the annual
the last month of Policy Year:                  Target Premium payable is:
- ----------------------------------------------- --------------------------------
                  1 through 5                                         45%
                       6                                              40%
                       7                                              30%
                       8                                              20%
                       9                                              10%
                 10 and later                                         0%

The Target Premium (on which we base the surrender charge) is shown in your
Policy.  As shown above, the maximum surrender charge is 45% of the annual
Target Premium payable.

In addition,  the  percentages  are reduced equally for each Policy month during
the years shown. For example, during the seventh year, the percentage is reduced
equally  each  month  from 40% at the end of the sixth year to 30% at the end of
the seventh year. This table may be modified if required by law or regulation of
the governing jurisdiction.

The  amount  of the  surrender  charge  deducted  upon a partial  withdrawal  or
Pro-Rata Surrender will equal a fraction of the charge that would be deducted if
the Policy were  surrendered  at that time.  The fraction  will be determined by
dividing the amount of the withdrawal by the  Accumulation  Account Value before
the withdrawal and multiplying the result by the surrender  charge.  Immediately
after a  withdrawal,  the  Policy's  remaining  surrender  charge will equal the
amount of the surrender charge immediately before the withdrawal less the amount
deducted in connection with the withdrawal.

A surrender charge will apply when there is a decrease in Face Amount for up to
10 years from the Policy's Issue Date.  A partial withdrawal may cause a
decrease in Face Amount and therefore, we may deduct a surrender charge. If the
Face Amount is decreased by some fraction of any previous increases in Face
Amount and/or the Face Amount at issue, the surrender charge deducted will be
the previously defined surrender charge multiplied by the fraction.

Transaction Charges

There is no  transaction  charge for the first  twelve  partial  withdrawals  or
requested  transfers in a Policy  year.  We will impose a charge of $25 for each
partial  withdrawal or requested  transfer in excess of twelve in a Policy year.
We may revoke or modify the  privilege  of  transferring  amounts to or from the
General Account at any time.  Partial  withdrawals and Pro-Rata  Surrenders will
result in the imposition of the applicable  surrender  charge.

Investment Fund Expenses

The expenses of the Investment Funds are shown in the Summary.

The value of the net assets of the Investment  Funds will reflect the investment
advisory fee and other expenses incurred by the underlying investment companies.

The  Investment  Fund  expenses are collected  from the  underlying Investment
Fund, and are not direct charges against the Separate Account assets or
reductions  from the Policy's  Accumulation  Account  Value.  Expenses of the
Funds are not fixed or  specified  under the  terms of the  Policy,  and  actual
expenses may vary.  These  underlying  Investment  Fund  expenses are taken into
consideration in computing each Investment Fund's net asset value, which is used
to calculate the unit values in the Separate  Account.  The management  fees and
other  expenses are more fully  described in the  prospectus of each  individual
Investment  Fund. The  information  relating to the Investment Fund expenses was
provided by the Investment Fund and was not independently verified by us. Except
as otherwise  specifically noted, the management fees and other expenses are not
currently subject to fee waivers or expense reimbursements.

5.  DEATH BENEFIT

The  amount  of  the  death  benefit  depends  on the  total  Face  Amount,  the
Accumulation  Account  Value of your  Policy  on the date of death and the death
benefit  option  (Option A,  Option B, or Option C) in effect at that time.  The
actual amount we will pay the Beneficiary will be reduced by any Indebtedness.

The initial Face Amount and the death benefit option in effect on the Issue Date
are shown on the specifications page of your Policy.

Option A. The amount of the death benefit under Option A is the greater of:

     *    the Face Amount; or

     *    the  Accumulation  Account  Value of your  Policy on the date of death
          multiplied  by  the  applicable   multiple  percentage  shown  in  the
          "Applicable   Percentage  of  Accumulation  Account  Value  Table  For
          Insureds Less than Age 100" shown below.

Option B. The amount of the death benefit under Option B is the greater of:

     *    the Face Amount plus the Accumulation  Account Value of your Policy on
          the date of death; or

     *    the  Accumulation  Account  Value of your  Policy on the date of death
          multiplied  by  the  applicable   multiple  percentage  shown  in  the
          "Applicable   Percentage  of  Accumulation  Account  Value  Table  For
          Insureds Less than Age 100" shown below.

            Applicable Percentage of Accumulation Account Value Table
                         For Insureds Less Than Age 100

            Insured Person's Age               Policy Accumulation Account Value
                                                          Multiple Percentage
                40 or under                                       250%
                     45                                           215%
                     50                                           185%
                     55                                           150%
                     60                                           130%
                     65                                           120%
                     70                                           115%
                  78 to 90                                        105%
                  95 to 99                                        101%

For ages that are not shown on this table the  applicable  percentage  multiples
will decrease by a ratable portion for each full year.

Option C. The amount of the death benefit under Option C is the greater of:

     *    the Face Amount; or

     *    the  Accumulation  Account  Value  of your  Policy  on the date of the
          Insured's death multiplied by the applicable  factor from the Table of
          Attained Age Factors shown in your Policy.

If your Policy is in force after the  Insured's  Attained  Age is 100,  then the
Death Benefit will be 101% of the Policy's Accumulation Account Value.

Change of Death Benefit

If the Policy was issued with either  death  benefit  Option A or death  benefit
Option B, the death benefit  option may be changed.  A Policy issued under death
benefit  Option C may not be changed  for the  entire  lifetime  of the  Policy.
Similarly,  a Policy  issued under either  death  benefit  Option A or B may not
change to death benefit  Option C for the lifetime of the Policy.  A request for
change must be made to us in writing.  The Effective  Date of such a change will
be the  Monthly  Anniversary  on or  following  the date we  receive  the change
request.

A death benefit  Option A Policy may be changed to have death benefit  Option B.
The  Face  Amount  will be  decreased  to  equal  the  death  benefit  less  the
Accumulation  Account  Value on the Effective  Date of the change.  Satisfactory
evidence of  insurability  must be submitted to us in connection  with a request
for a change from death benefit Option A to death benefit Option B. A change may
not be made if it would  result in a Face Amount of less than the  minimum  Face
Amount.

A death benefit  Option B Policy may be changed to have death benefit  Option A.
The Face Amount will be  increased to equal the death  benefit on the  Effective
Date of the change.

A change in death benefit option may have Federal income tax consequences.

Change in Face Amount

Subject to certain limitations set forth below, you may decrease or increase the
Face Amount of a Policy once each Policy  year after the first  Policy  year.  A
written  request is required for a change in the Face  Amount.  A change in Face
Amount may affect the cost of insurance rate and the net amount at risk, both of
which affect your cost of insurance  charge. A reduction in the Face Amount of a
Policy may have Federal income tax consequences.

Any decrease in the Face Amount will become effective on the Monthly Anniversary
on or  following  receipt  of the  written  request  by us.  The  amount  of the
requested  change  must be at  least  $5,000  ($2,000  for  Policies  issued  in
qualified  pension  plans)  and the Face  Amount  remaining  in force  after any
requested decrease may not be less than the minimum Face Amount. If you decrease
the Face  Amount  and the  Policy  does not  comply  with  the  maximum  premium
limitations  required by Federal  tax law,  the  decrease  may be limited or the
Accumulation  Account  Value may be returned to you (at your  election),  to the
extent  necessary to meet these  requirements.  If you want to increase the Face
Amount,  you must submit proof that the Insured is insurable by our standards on
the date the  requested  increase  is  submitted  and the  Insured  must have an
Attained Age not greater than age 80 on the Policy Anniversary that the increase
will become effective.

6.  TAXES

NOTE: We have prepared the following  information  on federal  income taxes as a
general  discussion of the subject.  It is not intended as tax advice to anyone.
You should  consult your own tax adviser about your own  circumstances.  We have
included an additional discussion regarding taxes in Part II.

Life Insurance in General

Life  insurance,  such as  this  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.
Beneficiaries  generally are not taxed when they receive the death proceeds upon
the death of the Insured.

Taking Money out of Your Policy

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. If your Policy
is a MEC,  any loans or  surrenders  from the  Policy  will be  treated as first
coming from earnings and then from your investment in the Policy.  Consequently,
these earnings are included in taxable income.

The Internal  Revenue Code (Code) also provides that any amount  received from a
MEC 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 your Policy is not a MEC, any  surrender  proceeds will be treated as first a
recovery of the investment in the Policy and to that extent will not be included
in taxable income.  Furthermore  any loan will be treated as Indebtedness  under
the Policy and not as a taxable  distribution.  See "Tax  Status" in Part II for
more details.

Diversification

The  Internal  Revenue  Code  provides  that the  underlying  investments  for a
variable life insurance Policy must satisfy certain diversification requirements
in order  to be  treated  as a life  insurance  contract.  We  believe  that the
Investment Funds are being managed so as to comply with such 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 us would be  considered  the  owner of the  shares  of the
Investment  Funds. 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  Funds,  to make
transfers among the Investment  Funds or the number and type of Investment Funds
owners may  select  from.  If  guidance  from the  Internal  Revenue  Service is
provided  which is considered a new position,  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 Funds. Due
to the uncertainty in this area, we reserve the right to modify the Policy in an
attempt to maintain favorable tax treatment.



7.  ACCESS TO YOUR MONEY

Policy Loans

We will loan money to you at the loan interest rate we establish. The request by
you for a loan must be in writing.

You may borrow an amount up to the loan value of the Policy.  The loan value is:

     *    the  Accumulation  Account  Value of the  Policy  on the date the loan
          request is received; less

     *    interest to the next loan interest due date; less

     *    anticipated  monthly  deductions  to the next loan  interest due date;
          less

     *    any existing loan; less

     *    any surrender charge; plus

     *    interest  expected  to be earned on the loan  balance to the next loan
          interest due date.

Policy loan interest is payable on each Policy  anniversary.  The minimum amount
that you can borrow is $500.  The loan may be completely or partially  repaid at
any time while the Insured is living. When a Policy loan is made, we will deduct
Accumulation  Account  Value from your  Policy  equal to the amount of the loan,
plus interest due and place it in the Loan  Subaccount as security for the loan.
This  Accumulation  Account  Value amount is expected to earn interest at a rate
("the  earnings  rate")  which is lower than the rate charged on the Policy loan
("the borrowing rate").  The Accumulation  Account Value that we use as security
will accrue interest daily at an annual earnings rate of 4%.

Unless the Owner requests a different allocation, the Accumulation Account Value
amount used as security  for the loan will be  transferred  from the  Investment
Funds and the General Account on a pro-rata basis to the Loan Account. This will
reduce the Policy's  Accumulation  Account Value in the General  Account and the
Investment  Fund(s).  These  transactions  will not be considered  transfers for
purposes of the limitations on transfers between  Investment Funds or to or from
the General Account.

A Policy loan, whether or not repaid, will have a permanent effect on the death
benefits and Policy values because the values transferred to the Loan Account
will not share in the investment results of the Investment Funds while the loan
is outstanding.  If the Loan Account earnings rate is less than the investment
performance of the selected Investment Funds and/or the General Account, the
values and benefits under the Policy will be reduced as a result of the loan.
In addition, if the Indebtedness exceeds the Cash Value minus the surrender
charge on any Monthly Anniversary, the Policy will lapse, subject to a grace
period. (see Purchases - Lapse and Grace Period.) A lapse of the Policy with
a loan outstanding may have federal income tax consequences (see "Federal Tax
Status").

Interest credited to the Accumulation  Account Value held in the Loan Subaccount
as  security  for the loan  will be  allocated  on Policy  anniversaries  to the
General  Account and the Investment  Funds.  The interest  credited will also be
transferred:  (1) when a new loan is made; (2) when a loan is partially or fully
repaid; and (3) when an amount is needed to meet a monthly deduction.

Policy  loans  may have  Federal  income  tax  consequences  (see  "Federal  Tax
Status").

Loan Interest Charged

The  borrowing  rate we charge for  Policy  loan  interest  will be based on the
following schedule:

                           For Loans                          Annual
                           Outstanding During                 Interest Rate
                           Policy Years     1-10              4.50%
                           Policy Years     11-20             4.25%
                           Policy Years     21+               4.15%

We  will  inform  you of the  current  borrowing  rate  when a  Policy  loan  is
requested.

Policy loan interest is due and payable annually on each Policy anniversary.  If
you do not pay the  interest  when it is due, the unpaid loan  interest  will be
added to the outstanding Indebtedness as of the due date and you will be charged
interest at the same rate as the rest of the Indebtedness.

Security

The Policy will be the only security for the loan.

Repaying Policy Debt

You may repay the loan at any time prior to the death of the Insured and as long
as the Policy is in force. Any Indebtedness  outstanding will be deducted before
any benefit proceeds are paid or applied under a payment option.

Repayments  will be allocated to the General  Account and the  Investment  Funds
based on how the  Accumulation  Account  Value used for security was  allocated.
Unpaid loans and loan  interest  will be deducted  from any  settlement  of your
Policy.

Any payments  received from you will be applied as premiums,  unless you clearly
request in writing that it be used as repayment of Indebtedness.

Partial Withdrawals

After the first Policy year, you may make partial  withdrawals from the Policy's
Cash  Surrender  Value.  Each  Policy  year  you are  allowed  12  free  partial
withdrawals.  For each  partial  withdrawal  after 12,  we  impose a $25 fee.  A
partial  withdrawal may be subject to a surrender charge and have Federal income
tax consequences.

The minimum amount of a partial withdrawal  request,  net of any applicable fees
and surrender charges, is the lesser of:

     (1)  $500 from an Investment Fund or the General Account; or

     (2)  the Policy's Accumulation Account Value in an Investment Fund.

Partial  withdrawals  made  during a Policy  year are  subject to the  following
limitations. The maximum amount that may be withdrawn from an Investment Fund is
the Policy's  Accumulation Account Value net of any applicable surrender charges
and fees in that  Investment  Fund. The total partial  withdrawals and transfers
from the General  Account  over the Policy year may not exceed a maximum  amount
equal to the greater of the following:

     (1)  25%  of  the  Cash  Surrender  Value  in the  General  Account  at the
          beginning of the Policy year,  multiplied by the withdrawal percentage
          limit shown in the Policy; or

     (2)  the previous Policy year's maximum amount.

You may allocate the amount withdrawn plus any applicable  surrender charges and
fees,  subject  to the  above  conditions,  among the  Investment  Funds and the
General Account. If no allocation is specified, then the partial withdrawal will
be  allocated  among the  Investment  Funds and the General  Account in the same
proportion that the Policy's  Accumulation Account Value in each Investment Fund
and the General  Account  bears to the total  Accumulation  Account Value of the
Policy, less the Accumulation Account Value in the Loan Account, on the date the
request was received. If the limitations on withdrawals from the General Account
will not permit this  pro-rata  allocation,  you will be requested to provide an
alternate allocation.

No  amount  may be  withdrawn  that  would  result in there  being  insufficient
Accumulation Account Value to meet any surrender charge and applicable fees that
would be payable immediately  following the withdrawal upon the surrender of the
remaining Accumulation Account Value.

The death benefit will be affected by a partial withdrawal, unless death benefit
Option A or Option C is in effect and the  withdrawal is made under the terms of
an  anniversary  partial  withdrawal  rider.  If death benefit Option A or death
benefit Option C is in effect and the death benefit equals the Face Amount, then
a partial  withdrawal  will  decrease  the Face Amount by an amount equal to the
partial  withdrawal  plus the applicable  surrender  charge  resulting from that
partial  withdrawal.  If the  death  benefit  is  based on a  percentage  of the
Accumulation  Account Value,  then a partial  withdrawal  will decrease the Face
Amount  by an  amount  by which  the  partial  withdrawal  plus  the  applicable
surrender  charge and fees exceeds the difference  between the death benefit and
the Face Amount.  If death benefit  Option B is in effect,  the Face Amount will
not change.

The Face Amount  remaining in force after a partial  withdrawal  may not be less
than the minimum Face Amount.  Any request for a partial  withdrawal  that would
reduce the Face Amount below this amount will not be implemented.

Partial  withdrawals may affect the way in which the cost of insurance charge is
calculated and the amount of pure insurance  protection afforded under a Policy.
We may change the minimum amount required for a partial withdrawal or the number
of times partial withdrawals may be made.

Pro-Rata Surrender

After the first  Policy year,  you can make a Pro-Rata  Surrender of the Policy.
The Pro- Rata Surrender will reduce the Face Amount and the Accumulation Account
Value by a percentage chosen by you. This percentage must be any whole number. A
Pro-Rata Surrender may have Federal income tax consequences. The percentage will
be applied to the Face Amount and the Accumulation  Account Value on the Monthly
Anniversary on or following our receipt of the request.

You may allocate the amount of decrease in  Accumulation  Account Value plus any
applicable  surrender charge and fees among the Investment Funds and the General
Account.  If no  allocation  is  specified,  then the  decrease in  Accumulation
Account  Value and any  applicable  surrender  charge and fees will be allocated
among the Investment  Funds and the General  Account in the same proportion that
the Policy's  Accumulation Account Value in each Investment Fund and the General
Account bears to the total  Accumulation  Account Value of the Policy,  less the
Accumulation  Account  Value in the Loan  Account,  on the date the  request for
Pro-Rata Surrender is received.

A Pro-Rata Surrender cannot be processed if it will reduce the Face Amount below
the minimum Face Amount of the Policy.  No Pro-Rata  Surrender will be processed
for more Cash  Surrender  Value than is  available  on the date of the  Pro-Rata
Surrender.  A cash  payment  will be made to you for the amount of  Accumulation
Account Value reduction less any applicable surrender charges and fees.

Pro-Rata  Surrenders may affect the way in which the cost of insurance charge is
calculated  and the amount of the pure insurance  protection  afforded under the
Policy.

Full Surrenders

To effect a full surrender,  either the Policy must be returned to us along with
the request,  or the request  must be  accompanied  by a completed  affidavit of
loss, which is available from us. Upon surrender, we will pay the Cash Surrender
Value to you in a single sum. We will determine the Cash  Surrender  Value as of
the date that we receive  your  written  request at our Service  Office.  If the
request is received on a Monthly  Anniversary,  the monthly deduction  otherwise
deductible  will be included in the amount  paid.  Coverage  under a Policy will
terminate as of the date of surrender. The Insured must be living at the time of
a surrender. A surrender may have Federal income tax consequences.

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 (General American Life) purchased Cova,  which on that date
changed its name to Cova Financial Life Insurance Company.  On August 26, 1999,
it was announced that The Metropolitan Life Insurance Company would purchase
General American Life.  Metropolitan Life is one of the country's oldest and
most financially sound life insurance organizations.

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

Distribution

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 our affiliate.

Commissions will be paid to broker-dealers who sell the Policies.  Currently,
broker-dealers will be paid first-year commissions equal up to 90% of Target
Premium and 4.0% of excess premiums paid in Policy year 1.  In renewal years,
the commissions will equal up to 5.0% of premiums paid in Policy years 2-10
and 2.0% in Policy years 11 and beyond.  In addition, broker-dealers will
receive annually, asset-based compensation equal up to .25% of Cash Value for
all Policy years beginning the 13th month.  Sometimes, Cova enters into an
agreement with the broker-dealer to pay the broker-dealer persistency bonuses
in addition to the standard commission.

Year 2000

We have developed and initiated  plans to assure that our computer  systems will
function properly in the year 2000 and later years.  These efforts have included
receiving  assurances from outside service providers that their computer systems
will also function properly in this context. Included within these plans are the
computer  systems of the advisers  and  sub-advisers  of the various  Investment
Funds underlying the Separate Account.

Although an  assessment  of the total cost of  implementing  these plans has not
been  completed,  the total  amounts to be expended  are not  expected to have a
material effect on our financial  position or results of operations.  We believe
that we have taken all  reasonable  steps to address these  potential  problems.
There can be no  guarantee,  however,  that the steps  taken will be adequate to
avoid any adverse impact.

The Separate Account

We  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 our name on  behalf  of the
Separate  Account and legally belong to us. However,  those assets that underlie
the  Policies,  are not  chargeable  with  liabilities  arising out of any other
business  we 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 we may issue.

Suspension of Payments or Transfers

We 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 Funds is not reasonably practicable or we cannot reasonably
          value the shares of the Investment Funds;

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

We may defer the portion of any transfer, amount payable or surrender, or Policy
Loan from the General Account for not more than 6 months.

Ownership

Owner. The Insured is the Owner of the Policy unless another person or entity is
shown as the Owner in the  application.  The  Owner is  entitled  to all  rights
provided  by the Policy.  If there is more than one Owner at a given  time,  all
owners must exercise the rights of ownership by joint action. If the Owner dies,
and the Owner is not the Insured, the Owner's interest in the Policy becomes the
property  of his or her  estate  unless  otherwise  provided.  Unless  otherwise
provided,  the Policy is jointly  owned by all Owners  named in the Policy or by
the survivors of those joint Owners.  Unless otherwise stated in the Policy, the
final Owner is the estate of the last joint Owner to die.

Beneficiary.  The Beneficiary is the person(s) or entity you name to receive any
death proceeds. The Beneficiary is named at the time the Policy is issued unless
changed at a later  date.  You can name a  contingent  Beneficiary  prior to the
death of the Insured.  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.

Primary and contingent Beneficiaries are as named in the application, unless you
make a change. To change a Beneficiary, you must submit a written request to us.
We may  require the Policy to record the  change.  The request  will take effect
when signed, subject to any action we may take before receiving it.

One or more irrevocable Beneficiaries may be named.

If a Beneficiary is a minor,  we will make payment to the guardian of his or her
estate. We may require proof of age of any Beneficiary.

Proceeds payable to a Beneficiary will be free from the claims of creditors,  to
the extent allowed by law.

Assignment.  You can assign the Policy.  A copy of any assignment  must be filed
with  our  Service  Office.  We are  not  responsible  for the  validity  of any
assignment.   If  you  assign  the   Policy,   your  rights  and  those  of  any
revocably-named person will be subject to the assignment. An assignment will not
affect any  payments we may make or actions we may take  before such  assignment
has been recorded at our Service Office. This may be a taxable event. You should
consult a tax adviser if you wish to assign the Policy.

Adjustment of Charges

The Policy is available  for purchase by  individuals,  corporations,  and other
institutions.  For certain  individuals and certain corporate or other groups or
sponsored  arrangements  purchasing one or more policies, we may waive or adjust
the  amount of the sales  charge,  contingent  deferred  sales  charge,  monthly
administrative  charge, or other charges where the expenses  associated with the
sale of the Policy or policies or the underwriting or other administrative costs
associated with the Policy or policies warrant an adjustment.

Sales, underwriting, or other administrative expenses may be reduced for reasons
such as expected  economies  resulting  from a corporate  purchase or a group or
sponsored  arrangement;  from the  amount  of the  initial  premium  payment  or
payments; or from the amount of projected premium payments. We will determine in
our  discretion  if, and in what amount,  an adjustment is  appropriate.  We may
modify the criteria for qualification for adjustment of charges as experience is
gained,  subject to the limitation  that such  adjustments  will not be unfairly
discriminatory against the interests of any owner.

PART II

Executive Officers and Directors



<TABLE>
<CAPTION>
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.

William P. Boscow*             Vice President of Cova and CFSLIC - 1996 to present; Senior Vice President of
                               Cova Life Management (CLMC), February, 1999 to present; First Vice President
                               of CLMC, 1996 - January 1999.

Constance 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 1998; Vice President of Cova Life Administration Services
                               Company (CLASC) - 1998 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; President and
                               Chief Compliance Officer of CLSC from February, 1999 to present; Vice President
                               and Chief Compliance Officer of CLSC -1989 to January, 1999.

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.

E. Thomas 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 1998; Vice President of CLASC - 1998 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 and Director of Cova, CFSLIC and FCLIC from 1995 to present;
                               Vice President, Controller and Director of Cova from 1995 to 1998, prior
                               thereto Vice President, Controller, Treasurer and Director. Vice President,
                               Controller and Director of CFSLIC from 1995 to 1998, prior thereto Vice
                               President, Controller, Treasurer and Director; Director of FCLIC from 1993 to
                               present; Vice President, Controller and Director of FCLIC from 1992 to 1998;
                               Secretary of FCLIC from 1992 to 1995; 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 Trustee 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 and Director of Cova - May, 1997 to present; Executive
                               Vice President and Director 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,
                               Chief Financial Officer and Director of FCLIC - May, 1997 to present,
                               Executive Vice President and Director of Allocation - December, 1996 to present.

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 and CFSLIC - 1988 to present; First Vice President of
                               CLMC from January, 1999 to present; prior thereto, Vice President of CLMC -
                               1989 to 1998.

Bernard J. Spaulding*          Senior Vice President and General Counsel of Cova, CFSLIC, FCLIC and CLMC since
                               March, 1999; Secretary of Cova, CFSLIC, FCLIC - September 1999 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 Trustee of Trust - 1996 to present.

Joann T. Tanaka*               Senior Vice President of Cova and CFSLIC - January, 1999 to present; prior thereto,
                               Vice President of Cova and CFSLIC from July, 1998 to December, 1998; Senior Vice
                               President, Conning Asset Management, General American - June, 1987 to June, 1998.

Peter L. Witkewiz*             Vice President and Controller of Cova, CFSLIC and FCLIC - July 1998 to present;
                               Vice President of Cova, CFSLIC and FCLIC - 1993 to June, 1998.

<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: Cova Life Administration Services Company, 4700 Westown Parkway,
                       Bldg. 4, Suite 200, West Des Moines, IA 50266
</FN>
</TABLE>


Voting

In accordance  with our view of present  applicable law, we will vote the shares
of the Investment  Funds at special  meetings of shareholders in accordance with
instructions  received from Owners having a voting interest. We will vote shares
for which we have not received  instructions  in the same  proportion as we vote
shares for which we have  received  instructions.  We will vote shares we own in
the same  proportion as we vote shares for which we have 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
we  determine  that we are  permitted to vote the shares of the funds in our own
right, we 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  Fund 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 us 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 Funds in which he or she has an interest, proxy material and a
form with which to give such voting instructions.

Disregard  of Voting  Instructions

We 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  Fund to make, or refrain
from making, investments which would result in changes in the sub-classification
or investment  objectives of the investment fund. We 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
us that the change would violate state or federal law or the change would not be
consistent  with the  investment  objectives  of the  Investment  Funds 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 us or of an affiliated company. In the event
we disregard voting  instructions,  a summary of this action and the reasons for
such action will be included in the next annual report to owners.

Legal Opinions

Blazzard, Grodd & Hasenauer, P.C., Westport,  Connecticut has provided advice on
certain  matters  relating  to the  federal  securities  and  income tax laws in
connection with the policies.

Our Right to Contest

We 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. 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 Indebtedness and less any surrenders.  We also have the right
to adjust  any  benefits  under the  Policy if the  answers  in the  application
regarding the use of tobacco are not correct.

Additional Benefits

Subject to certain requirements, one or more of the following additional
insurance benefits may be added to a Policy by rider.  The descriptions below
are intended to be general; the terms of the Policy riders providing the
additional benefits may vary from state to state, and the Policy rider should
be consulted. In addition, certain riders may not be available in your state.
The cost of any additional riders will be determined in accordance with the
rider and shown on the specifications page of your Policy. (See Expenses -
Charge for Additional Benefit Riders.)  Certain restrictions may apply and are
described in the applicable rider.

Accelerated Benefit Rider - This rider provides a benefit to the Owner if the
Insured becomes terminally ill and is not expected to live more then twelve
months.  The Owner may receive 25%, 50% or 75% (but no more than $250,000) of
the eligible proceeds in a lump sum.  "Eligible proceeds" means the death
benefit that would have been payable had the Insured died on the date the
rider is exercised.

Anniversary Partial Withdrawal Rider - This rider allows the Owner to
withdraw up to 15% of the Policy's Cash Surrender Value on any Policy
Anniversary without reducing the Face Amount.  A contingent deferred sales
charge will still apply.

Guaranteed Survivor Purchase Option (GSPO-Plus) - This rider grants the
Policy Owner or the Insured's Beneficiary the option to purchase, upon the
death of the Insured, on the 10th anniversary of the rider, and on the rider
anniversary nearest the Designated Life's 65th birthday, a specified amount
of additional insurance coverage on the Designated Life (or Lives) without
furnishing evidence of insurability.

Lifetime Coverage Rider - This rider provides the continuation of the
Policy's Face Amount beyond age 100, provided the Policy remains in force
to age 100 with a positive Cash Surrender Value.  If the Policy is in force
after the Insured's Attained Age 100, the death benefit will be the greater
of the Face Amount or 101% of the Cash Value.

Secondary Guarantee Rider - This rider guarantees that if, during the
secondary guarantee period, the sum of all premiums paid on the Policy,
reduced by any partial withdrawals and any outstanding loan balance, is
greater than or equal to the sum of the secondary guarantee premiums
required since the Issue Date, the Policy will not lapse as a result of a
Cash Value less any loans, loan interest due, and any surrender charge
being insufficient to pay the monthly deduction.

The secondary guarantee period is the lesser of twenty Policy years, or
the number of Policy years until the Insured reaches Attained Age 70.
For Policies issued after Attained Age 60, the secondary guarantee
period is ten Policy years.

Supplemental Coverage Term Rider - This rider provides level term
insurance on the life of the Insured under the base policy.  It can
be added only at issue.  It cannot be increased or added to an existing
Policy.

Waiver of Monthly Deduction Rider - This rider provides for the waiver
of the monthly deductions while the Insured is totally disabled, subject
to certain limitations described in the rider.  The Insured must have
become disabled after age 5 and before age 65.

Waiver of Specified Premium Rider - This rider provides for crediting
the Policy's  Cash Value with a specified monthly premium while the
Insured is totally disabled.  The monthly premium selected at issue is not
guaranteed to keep the Policy in force.  The Insured must have become
disabled after age 5 and before age 65.

Federal Tax Status

NOTE:  The  following  description  is based upon our  understanding  of current
federal  income tax law  applicable  to life  insurance  in  general.  We 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. We believe
that the Policies to be issued will qualify as "life insurance  contracts" under
section 7702.  We do 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 our  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.

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

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 these policies,
will 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  funds  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  fund will be deemed
adequately diversified if: (i) no more than 55% of the value of the total assets
of the fund is represented by any one  investment;  (ii) no more than 70% of the
value of the total  assets of the fund is  represented  by any two  investments;
(iii)  no  more  than  80% of the  value  of the  total  assets  of the  fund is
represented by any three investments;  and (iv) no more than 90% of the value of
the  total  assets  of the  fund 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."

We intend that each  Investment  Fund 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 Policyowner 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 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 you being retroactively
determined to be the owner of the assets of the Separate Account.

Due to the  uncertainty  in this area, we reserve 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,  we have 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 we have  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 our  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.  You should consult your own tax advisers with respect
to the tax consequences of purchasing the Policy.

Policy  Proceeds.  The tax treatment  accorded to loan proceeds and/or surrender
payments from the policies will depend on whether the Policy is considered to be
a MEC. (See "Tax Treatment of Loans and Surrenders.") Otherwise, we believe that
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. Also, you
are not  deemed  to be in  constructive  receipt  of the Cash  Surrender  Value,
including  increments  thereon,  under a Policy until there is a distribution of
such amounts.

Federal,  state and local  estate,  inheritance  and other tax  consequences  of
ownership,  or receipt of Policy proceeds,  depend on the  circumstances of each
owner or Beneficiary.

Tax Treatment of Loans And Surrenders.  Section 7702A of the Code sets forth the
rules for determining when a life insurance Policy will be deemed to be a MEC. A
MEC is a contract  which is entered into or materially  changed on or after June
21, 1988 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 or addition of qualified  additional
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 with respect to such premiums.

Furthermore,  any Policy  received in exchange for a Policy  classified as a MEC
will be treated as a MEC 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 MEC if no additional premiums are paid.

Due to the flexible premium nature of the Policy,  the  determination of whether
it qualifies for treatment as a MEC depends on the individual  circumstances  of
each Policy.

If the Policy is classified as a MEC, then  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,  including those resulting from
the lapse of the Policy, 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 distributions: (1) made on or after the date on
which the taxpayer reaches age 59 1/2; (2) which is attributable to the taxpayer
becoming  disabled  (within the meaning of Section 72(m)(7) of the Code); or (3)
which is part of a series of substantially equal periodic payments made not less
frequently  than annually for the life (or life  expectancy)  of the taxpayer or
the  joint  lives  (or  joint  life  expectancies)  of  such  taxpayer  and  his
Beneficiary.

If a Policy is not  classified  as a MEC, then any  surrenders  shall be treated
first as a recovery of the  investment in the Policy which would not be received
as taxable  income.  However,  if a distribution is the result of a reduction in
benefits  under the Policy  within the first  fifteen  years after the Policy is
issued in order to comply with Section 7702, such distribution will, under rules
set forth in Section 7702,  be taxed as ordinary  income to the extent of income
in the Policy.

Any loans from a Policy  which is not  classified  as a MEC,  will be treated as
Indebtedness of the owner and not a distribution.  Upon complete  surrender,  if
the amount received plus loan Indebtedness  exceeds the total premiums paid that
are not  treated  as  previously  surrendered  by the Policy  owner,  the excess
generally will be treated as ordinary income.

Personal  interest  payable on a loan under a Policy owned by an  individual  is
generally not deductible. Furthermore, no deduction will be allowed for interest
on loans  under  policies  covering  the life of any  employee or officer of the
taxpayer or any person financially  interested in the business carried on by the
taxpayer  to  the  extent  the  Indebtedness  for  such  employee,   officer  or
financially  interested  person exceeds $50,000.  The  deductibility of interest
payable on Policy loans may be subject to further  rules and  limitations  under
Sections 163 and 264 of the Code.

Policyowners  should seek competent tax advice on the tax consequences of taking
loans, distributions, exchanging or surrendering any Policy.

Multiple Policies.  The Code further provides that multiple MECs that are issued
within a calendar year period to the same owner by one company or its affiliates
are treated as one MEC 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 policies.  You should  consult a tax adviser prior to purchasing
more than one MEC 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.  You should  therefore  consult a
competent  tax  adviser  should  you wish to assign or change  the owner of your
Policy.

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

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

Reports to Owners

Each year a report will be sent to you which shows the  current  Policy  values,
premiums paid and  deductions  made since the last report,  and any  outstanding
loans.

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.  We are
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 the Company as of December 31, 1998 and 1997, and
the related statements of income, shareholder's equity, and cash flows for
each of the years in the three-year period ended December 31, 1998, have
been included herein in reliance upon the reports of KPMG LLP, independent
certified public accountants, appearing elsewhere herein, and upon
authority of said firm as experts in accounting and auditing.

Financial Statements

Financial statements of the Separate Account and of the Company are
provided below.


COVA VARIABLE LIFE ACCOUNT FIVE
Statement of Assets and Liabilities
June 30, 1999
Unaudited


<TABLE>
<CAPTION>
Assets:
<S>                                                        <C>                                  <C>                   <C>
    Investments:
      Cova Series Trust (Trust):
        Lord Abbett Growth and Income Portfolio            1,837 shares at a net asset value of $23.682058 per share  $     43,512
        Bond Debenture Portfolio                             983 shares at a net asset value of $12.503713 per share        12,290
        Small Cap Stock Portfolio                          1,046 shares at a net asset value of $12.704940 per share        13,286
        Large Cap Stock Portfolio                          3,106 shares at a net asset value of $20.430631 per share        63,449
        Select Equity Portfolio                            2,825 shares at a net asset value of $17.903279 per share        50,571
        International Equity Portfolio                     1,457 shares at a net asset value of $13.590555 per share        19,801
      General American Capital Company (GACC):
        Money Market Fund                                 32,922 shares at a net asset value of $19.715236 per share       649,058
                                                                                                                        -----------
             Total assets                                                                                             $    851,967
                                                                                                                        ===========
</TABLE>


<TABLE>
<CAPTION>
Net Assets:
<S>                                                        <C>                          <C>                   <C>
    Accumulation units:
      Trust Lord Abbett Growth and Income                  3,553  accumulation units at $12.247286 per unit   $     43,512
      Trust Bond Debenture                                 1,186  accumulation units at $10.364187 per unit         12,290
      Trust Small Cap Stock                                1,409  accumulation units at  $9.427602 per unit         13,286
      Trust Large Cap Stock                                4,636  accumulation units at $13.686681 per unit         63,449
      Trust Select Equity                                  3,955  accumulation units at $12.785358 per unit         50,571
      Trust International Equity                           1,774  accumulation units at $11.162725 per unit         19,801
      GACC Money Market                                   60,541  accumulation units at $10.720997 per unit        649,058
                                                                                                                -----------
             Net assets                                                                                       $    851,967
                                                                                                                ===========
</TABLE>


See accompanying notes to financial statements.
<PAGE>

COVA VARIABLE LIFE ACCOUNT FIVE
Statement of Operations
Commencement of operations through June 30, 1999
Unaudited


<TABLE>
<CAPTION>
                                                                          Trust                                GACC
                                        -------------------------------------------------------------------  ----------
                                         Lord Abbett            Small      Large
                                         Growth and     Bond     Cap        Cap       Select   International   Money
                                          Income     Debenture  Stock      Stock      Equity      Equity       Market       Total
                                        -----------  ---------  -------  ----------  ---------  -----------  ----------   ---------
<S>                                  <C>                 <C>       <C>         <C>        <C>         <C>          <C>       <C>
Investment income:
    Dividends                        $           -          -        -           -          -            -           -           -
                                        -----------  ---------  -------  ----------  ---------  -----------  ----------   ---------

Net realized gain (loss) on investments:
      Realized gain (loss) on sale of
        portfolio shares                         2          -        -           -          -           (1)        530         531
      Realized gain distributions                -          -        -           -          -            -           -           -
                                        -----------  ---------  -------  ----------  ---------  -----------  ----------   ---------
           Net realized gain (loss)              2          -        -           -          -           (1)        530         531
                                        -----------  ---------  -------  ----------  ---------  -----------  ----------   ---------

Change in unrealized appreciation            1,131       (209)     787         938        559         (120)        374       3,460
                                        -----------  ---------  -------  ----------  ---------  -----------  ----------   ---------

           Net increase (decrease) in
             net assets from
             operations              $       1,133       (209)     787         938        559         (121)        904       3,991
                                        ===========  =========  =======  ==========  =========  ===========  ==========   =========
</TABLE>

See accompanying notes to financial statements.
<PAGE>
COVA VARIABLE LIFE ACCOUNT FIVE
Statement of Changes in Net Assets
Commencement of operations through June 30, 1999
Unaudited

<TABLE>
<CAPTION>
                                                                    Trust                                      GACC
                                       ------------------------------------------------------------------   ----------
                                       Lord Abbett              Small       Large
                                       Growth and   Bond         Cap         Cap      Select   International   Money
                                         Income    Debenture    Stock       Stock     Equity      Equity       Market       Total
                                       ----------  ---------  ---------   ---------   ---------  ---------  -----------  -----------
<S>                                   <C>          <C>         <C>         <C>         <C>        <C>         <C>          <C>
Increase (decrease) in net assets
 from operations:
  Investment income                  $         -        -           -           -           -          -            -            -
  Net realized gain (loss)                     2        -           -           -           -         (1)         530          531
  Change in unrealized appreciation        1,131     (209)        787         938         559       (120)         374        3,460

         Net increase (decrease)       ----------  -------   ---------   ---------   ---------  ---------  -----------  -----------
           from operations                 1,133     (209)        787         938         559       (121)         904        3,991
                                       ----------  -------   ---------   ---------   ---------  ---------  -----------  -----------

Contract transactions:
  Cova payments                                -        -           -           -           -          -          100          100
  Cova redemptions                             -        -           -           -           -          -            -            -
  Payments received from contract
    owners                                     -        -           -           -           -          -      850,000      850,000
  Transfers between sub-accounts,
    net                                   42,547   12,548      12,548      62,560      50,012     20,000     (200,215)           -
  Transfers for contract benefits,
    terminations and insurance
      charges                               (168)     (49)        (49)        (49)          -        (78)      (1,731)      (2,124)

         Net increase (decrease) in
           net assets from contract    ----------  -------   ---------   ---------   ---------  ---------  -----------  -----------
            transactions                  42,379   12,499      12,499      62,511      50,012     19,922      648,154      847,976
                                       ----------  -------   ---------   ---------   ---------  ---------  -----------  -----------

         Net increase (decrease) in
           net assets                     43,512   12,290      13,286      63,449      50,571     19,801      649,058      851,967

Net assets at beginning of period              -        -           -           -           -          -            -            -
                                       ----------  -------   ---------   ---------   ---------  ---------  -----------  -----------
Net assets as end of period           $   43,512   12,290      13,286      63,449      50,571     19,801      649,058      851,967
                                       ==========  =======   =========   =========   =========  =========  ===========  ===========
</TABLE>

See accompanying notes to financial statements.
<PAGE>
COVA VARIABLE LIFE ACCOUNT FIVE
Notes to Financial Statements
June 30, 1999
Unaudited


(1)   Organization
      Cova Variable Life Account Five (the Separate Account),  a unit investment
      trust registered under the Investment Company Act of 1940 as amended,  was
      established by Cova Financial Life Insurance  Company (Cova) and exists in
      accordance with the regulations of the California Department of Insurance.
      The  Separate  Account is a funding  vehicle for variable  life  insurance
      policies issued by Cova.

      The Separate Account is divided into  sub-accounts with the assets of each
      sub-account   invested  in  corresponding   portfolios  of  the  following
      investment companies. Each investment company is a diversified,  open-end,
      management  investment company registered under the Investment Company Act
      of 1940 as amended.  The  sub-accounts  available for  investment may vary
      between variable life insurance policies offered for sale by Cova.
         Cova Series Trust (Trust)                                 10 portfolios
         AIM Variable Insurance Funds, Inc. (AIM)                   2 portfolios
         General American Capital Company (GACC)                    1 portfolio
         Templeton Variable Products Series Fund (Templeton)        5 portfolios


(2)   Significant Accounting Policies
      (a)   Investment Valuation
            Investments  made in the portfolios of the investment  companies are
            valued at the  reported  net asset value of such  portfolios,  which
            value their  investment  securities at fair value.  The average cost
            method is used to compute the realized  gains and losses on the sale
            of portfolio shares owned by the sub-accounts. Income from dividends
            and gains from realized capital gain  distributions  are recorded on
            the ex-distribution date.

      (b)   Reinvestment of Distributions
            With the  exception  of the GACC Money Market  Fund,  dividends  and
            gains from realized gain  distributions are reinvested in additional
            shares of the portfolio.

            GACC  follows  the  Federal  income  tax  practice  known as consent
            dividending,  whereby substantially all of its net investment income
            and  realized  capital  gains  are  deemed  to pass  through  to the
            Separate Account.  As a result,  GACC does not distribute  dividends
            and  realized  capital  gains.  During  December  of each year,  the
            accumulated net investment  income and realized capital gains of the
            GACC Money  Market Fund are  allocated  to the  Separate  Account by
            increasing  the cost basis and  recognizing  a gain in the  Separate
            Account.

      (c)   Federal Income Taxes
            The  operations of the Separate  Account are included in the federal
            income tax return of Cova which is taxed as a Life Insurance Company
            under the  provisions  of the  Internal  Revenue  Code (IRC).  Under
            current  IRC  provisions,  Cova  believes  it will be treated as the
            owner of the Separate Account assets for federal income tax purposes
            and does not expect to incur federal income taxes on the earnings of
            the Separate  Account to the extent the earnings are credited to the
            variable  life  policies.  Based on this, no charge has been made to
            the Separate  Account for federal income taxes. A charge may be made
            in  future  years  for  any  federal  income  taxes  that  would  be
            attributable to the variable life policies.


(3)   Contract Charges and Fees
      There are contract  charges and fees  associated  with the  variable  life
      insurance  policy that are  deducted  from the policy  account  value that
      reduce the return on investment.

<PAGE>
COVA VARIABLE LIFE ACCOUNT FIVE
Notes to Financial Statements
June 30, 1999
Unaudited


      (a)   Insurance Charges
            The  insurance  charges are: (1)  mortality  and expense  risk,  (2)
            administrative,  (3) tax  expense and (4) cost of  insurance.  These
            charges  are  deducted  from the policy  account  value on a monthly
            basis.

            For the first 10 years,  the mortality and expense  charge is equal,
            on an annual basis,  to 0.90% of the policy account  value,  1/12 of
            which is deducted each month. In succeeding years, the mortality and
            expense charge is equal,  on an annual basis, to 0.75% of the policy
            account   value,   1/12  of  which  is  deducted  each  month.   The
            administrative  charge is equal, on an annual basis, to 0.40% of the
            policy account value,  1/12 of which is deducted each month.  During
            the six months ending June 30, 1999,  mortality and expense risk and
            administrative  charges  of $1,192  were  deducted  from the  policy
            values in the Separate Account.

            During the first 10 years, a tax expense charge is deducted. The tax
            expense  charge is equal,  on an annual  basis,  to 0.40% (0.15% for
            federal tax and 0.25% for premium tax) of the policy  account value,
            1/12 of which is deducted each month. Premium taxes range from 0% to
            4% and the premium tax charge is assessed  regardless of the owner's
            actual  state or local  jurisdiction.  During the six months  ending
            June 30, 1999,  tax expense  charges of $367 were  deducted from the
            policy values in the Separate Account.

            The cost of  insurance  charge  deducted  each month from the policy
            account value depends upon the sex, age and rating classification of
            the insured  and whether the initial  premium is 100% of the maximum
            premium limit.  During the six months ending June 30, 1999,  cost of
            insurance  charges of $571 were  deducted  from the policy values in
            the Separate Account.

      (b)   Surrender Charges
            During  the first 10  years,  a  surrender  charge  is  deducted  on
            withdrawals in excess of the annual withdrawal amount. The surrender
            charge is a percentage of the premium surrendered as follows:
                 policy years   1-3      7.5%      policy year     7       3.0%
                 policy year     4       6.0%      policy year     8       2.0%
                 policy year     5       5.0%      policy year     9       1.0%
                 policy year     6       4.0%      policy year    10+      0.0%

            During the first 10 years, a deferred premium tax charge is deducted
            on  premium  surrendered.  The  deferred  premium  tax  charge  is a
            percentage of the premium surrendered as follows:
                 policy year     1      2.25%      policy year     6      1.00%
                 policy year     2      2.00%      policy year     7      0.75%
                 policy year     3      1.75%      policy year     8      0.50%
                 policy year     4      1.50%      policy year     9      0.25%
                 policy year     5      1.25%      policy year    10+     0.00%

      (c)   Contract Fees
            An annual contract maintenance fee of $30 is imposed on all variable
            life  contracts with policy values less than $50,000 on their policy
            anniversary. This fee covers the cost of contract administration for
            the previous year and is prorated  between the sub-accounts to which
            the policy value is allocated.

            Subject to certain restrictions, the contract owner may transfer all
            or a part of the accumulated value of the policy among the available
            sub-accounts of the Separate Account. If more than 12 transfers have
            been made in the policy year, a transfer fee of $25 per transfer or,
            if less,  2% of the amount  transferred,  will be deducted  from the
            policy  account  value.  Transfers  made in a dollar cost  averaging
            program are not subject to the transfer fee.

<PAGE>
COVA VARIABLE LIFE ACCOUNT FIVE
Notes to Financial Statements
June 30, 1999
Unaudited


<TABLE>
<CAPTION>
(4)    Cost Basis of Investments
       The cost basis of each sub-account's investment follows:

<S>                                                           <C>
       Trust Lord Abbett Growth and Income                    $ 42,381
       Trust Bond Debenture                                     12,499
       Trust Small Cap Stock                                    12,499
       Trust Large Cap Stock                                    62,511
       Trust Select Equity                                      50,012
       Trust International Equity                               19,921
       GACC Money Market                                       648,684
                                                         --------------
                                                             $ 848,507
                                                         ==============
</TABLE>

<TABLE>
<CAPTION>
(5)    Unit Fair Value
       A summary of  accumulation  unit values,  net assets and total return for
       each sub-account follows:


                                                         Accumulation
                                                             Unit          Net Assets       Total
                                           Commenced         Value        (in thousands)    Return
                                          Operations        6/30/99         6/30/99          1999
                                         --------------  --------------   -------------  -------------

<S>                                            <C>          <C>                   <C>           <C>
       Trust Lord Abbett Growth and Income     4/30/99      $12.247286            $ 44          3.81%
       Trust Bond Debenture                    4/29/99       10.364187              12         -1.70%
       Trust Small Cap Stock                   4/29/99        9.427602              13          5.92%
       Trust Large Cap Stock                   4/29/99       13.686681              63          2.38%
       Trust Select Equity                     6/29/99       12.785358              51          1.10%
       Trust International Equity               5/4/99       11.162725              20         -0.61%
       GACC Money Market                        3/1/99       10.720997             649          1.55%
</TABLE>

<PAGE>
COVA VARIABLE LIFE ACCOUNT FIVE
Notes to Financial Statements
June 30, 1999
Unaudited


<TABLE>
<CAPTION>
(6)    Realized Gain (Loss) and Change in Unrealized Appreciation
       The  realized  gain  (loss) on the sale of fund  shares and the change in
       unrealized appreciation for each sub-account during the six months ending
       June 30, 1999 and the year ending December 31, 1998 follows:

                                                                                 Realized Gain (Loss)
                                                          ---------------------------------------------------------------
                                                              Aggregate           Aggregate Cost
                                                           Proceeds from Sales   of Portfolio Shares       Realized
                                                           of Portfolio Shares       Redeemed             Gain (Loss)
                                                          ------------------    ------------------    -------------------
<S>                                                                   <C>             <C>                      <C>
       Trust Lord Abbett Growth and Income                            $ 168           $ 166                    $ 2
       Trust Bond Debenture                                              49              49                      -
       Trust Small Cap Stock                                             49              49                      -
       Trust Large Cap Stock                                              -               -                      -
       Trust Select Equity                                                -               -                      -
       Trust International Equity                                        77              78                     (1)
       GACC Money Market                                            200,311         199,781                    530
</TABLE>



<TABLE>
<CAPTION>
                                                                         Unrealized Appreciation (Depreciation)
                                                          ---------------------------------------------------------------
                                                             Appreciation          Appreciation
                                                            (Depreciation)        (Depreciation)
                                                            End of Period        Beginning of Period        Change
                                                          ------------------    -----------------------------------------
<S>                                                                 <C>                  <C>                <C>
       Trust Lord Abbett Growth and Income                          $ 1,131              $ -                $ 1,131
       Trust Bond Debenture                                            (209)               -                   (209)
       Trust Small Cap Stock                                            787                -                    787
       Trust Large Cap Stock                                            938                -                    938
       Trust Select Equity                                              559                -                    559
       Trust International Equity                                      (120)               -                   (120)
       GACC Money Market                                                374                -                    374
</TABLE>

<PAGE>
COVA VARIABLE LIFE ACCOUNT FIVE
Notes to Financial Statements
June 30, 1999
Unaudited


<TABLE>
<CAPTION>
(7)    Unit Transactions
       The change in the number of units for each sub-account follows:


                                                                               Trust                                       GACC
                                          ---------------------------------------------------------------------------  -------------
                                           Lord Abbett                 Small        Large
                                           Growth and       Bond        Cap          Cap        Select    International   Money
                                             Income       Debenture    Stock        Stock       Equity       Equity       Market
                                          -------------   ---------  ---------   ----------  -----------   ----------  -----------
<S>                                              <C>         <C>        <C>          <C>          <C>          <C>         <C>
Accumulation units:
       Unit balance at 12/31/98

         Cova units purchased                        -           -          -            -            -            -           10
         Cova units redeemed                         -           -          -            -            -            -            -
         Contract units purchased                    -           -          -            -            -            -       79,440
         Contract units transferred, net         3,567       1,191      1,415        4,640        3,955        1,781      (18,747)
         Contract units redeemed                   (14)         (5)        (6)          (4)           -           (7)        (162)
                                          -------------   ---------  ---------   ----------  -----------   ----------  -----------
       Unit balance at 6/30/99                   3,553       1,186      1,409        4,636        3,955        1,774       60,541
                                          =============   =========  =========   ==========  ===========   ==========  ===========
</TABLE>




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

Financial Statements (Unaudited)

June 30, 1999 and 1998




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

Balance Sheets

(In thousands)

<TABLE>
<CAPTION>
                                                                     June 30,
                                                                        1999              December 31,
                                                                    (Unaudited)              1998
                                                                 ----------------      ------------------
<S>                                                                  <C>                    <C>
Assets

Investments:

  Debt securities available for sale at fair value
    (cost of $105,997 in 1999 and $99,228 in 1998)                   $103,276               $100,658

 Mortgage loans, net of allowance for potential loan loss               4,508                  5,245

 Policy loans                                                           1,054                  1,223
                                                                        -----                  -----

Total investments                                                     108,838                107,126
                                                                      -------                -------

Cash and cash equivalents - interest bearing                            5,831                  5,789

Cash - non-interest bearing                                             1,419                  1,200

Accrued investment income                                               1,744                  1,641

Deferred policy acquisition costs                                      12,882                  9,142

Present value of future profits                                         1,009                    854

Goodwill                                                                1,758                  1,813

Deferred tax benefits, net                                              1,130                    585

Receivable from OakRe                                                  27,058                 35,312

Other assets                                                              639                    516

Separate account assets                                               160,272                127,873
                                                                      -------                -------

Total assets                                                         $322,580               $291,851
                                                                     ========               ========
</TABLE>

See accompanying notes to unaudited financial statements.
(Continued)

<PAGE>

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

Balance Sheets, Continued

(In thousands)

<TABLE>
<CAPTION>
                                                                            June 30,
                                                                              1999                December 31,
Liabilities and Shareholder's Equity                                       (Unaudited)                1998
                                                                         --------------          --------------
<S>                                                                         <C>                     <C>
Policyholder deposits                                                       $131,604                $135,106

Future policy benefits                                                         6,596                   6,191

Payable on purchase of securities                                              1,000                      27

Accounts payable and other liabilities                                         1,543                   1,653

Federal and state income taxes payable                                           377                     172

Future purchase price payable to OakRe                                           281                     342

Guaranty fund assessments                                                      1,000                   1,000

Separate account liabilities                                                 160,270                 127,871
                                                                             -------                 -------

Total liabilities                                                            302,671                 272,362
                                                                             -------                 -------

Shareholder's equity:

  Common stock                                                                 2,800                   2,800

  Additional paid-in capital                                                  15,523                  14,523

  Retained earnings                                                            2,218                   1,833

  Accumulated other comprehensive income (loss), net of tax                    (632)                     333
                                                                               -----                     ---

Total shareholder's equity                                                    19,909                  19,489
                                                                              ------                  ------

Total liabilities and shareholder's equity                                  $322,580                $291,851
                                                                            ========                ========
</TABLE>

See accompanying notes to unaudited financial statements.

<PAGE>

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

Statements of Income (Unaudited)

(In thousands)
<TABLE>
<CAPTION>

                                                           Six months ended                Three months ended
                                                                June 30,                         June 30,
                                                            1999           1998           1999            1998
                                                           ---------------------          ---------------------
<S>                                                        <C>             <C>           <C>              <C>
Revenues:

Premiums                                                   $1,448          $592          $1,273           $536

Net investment income                                       3,855         3,737           1,956          1,825

Net realized investment losses                                (4)          (29)            (42)           (35)

Separate account fees                                       1,004           612             537            341

Other income                                                  160            29              78             12
                                                              ---            --              --             --

Total revenues                                              6,463         4,941           3,802          2,679
                                                            -----         -----           -----          -----

Benefits and expenses:

Interest on policyholder deposits                           2,953         2,697           1,481          1,270

Current and future policy benefits                          1,694           746           1,430            562

Operating and other expenses                                  764           877             462            398

Amortization of purchased intangible assets                    91            88              45             45

Amortization of deferred acquisition costs                    396           254             207            146
                                                              ---           ---             ---            ---

Total benefits and expenses                                 5,898         4,662           3,625          2,421
                                                            -----         -----           -----          -----

Income before income taxes                                    565           279             177            258
                                                              ---           ---             ---            ---

Income tax expense(benefit):

Current                                                       205          (10)           (200)            320

Deferred                                                     (25)           130             255          (220)
                                                             ----           ---             ---          -----

Total income tax expense                                      180           120              55            100
                                                              ---           ---              --            ---

Net income                                                   $385          $159            $122           $158
                                                             ====          ====            ====           ====
</TABLE>

See accompanying notes to unaudited financial statements.

<PAGE>


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

Statements of Shareholder's Equity (Unaudited)

(In thousands)
<TABLE>
<CAPTION>

                                                                            For the periods ended
                                                                          6/30/99            12/31/98
                                                                        ------------       ------------
<S>                                                                        <C>                <C>
Common stock, at beginning and end of period                               $2,800             $2,800
                                                                           ------             ------

Additional paid-in capital:

Balance at beginning of period                                             14,523             13,523

Capital contribution                                                        1,000              1,000
                                                                            -----              -----

Balance at end of period                                                   15,523             14,523
                                                                           ------             ------

Retained earnings:

Balance at beginning of period                                              1,833              1,023

Net income                                                                    385                810
                                                                              ---                ---

Balance at end of period                                                    2,218              1,833
                                                                            -----              -----

Accumulated other comprehensive income:
                                                                              333                145
Balance at beginning of period

Change in unrealized appreciation (depreciation) of debt
   securities                                                              (4,151)               794

Change in deferred acquisition costs attributable to
unrealized appreciation (depreciation)                                      2,485               (513)

Change in present value of future profits attributable to
unrealized depreciation                                                       181                  8

Change in deferred federal income taxes impact                                520               (101)
                                                                              ---              -----

Balance at end of period                                                     (632)               333
                                                                            -----                ---

Total shareholder's equity                                                $19,909            $19,489
                                                                          =======            =======
Total comprehensive income:

  Net income                                                                 $385               $810

  Other comprehensive income (loss)(change in
   unrealized gains(losses) on debt securities)                              (965)               188
                                                                            -----                ---

  Total comprehensive income(loss)                                          $(580)              $998
                                                                           ======               ====
</TABLE>

  See accompanying notes to unaudited financial statements.

<PAGE>


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

Statements of Cash Flows (Unaudited)

Six months ended June 30, 1999 and 1998
(In thousands)
<TABLE>
<CAPTION>
                                                                                 For the periods ended

                                                                              6/30/99               6/30/98
                                                                           ------------           ------------
<S>                                                                               <C>                 <C>
Reconciliation of net income to net cash provided
   by operating activities:

  Net income                                                                      $385                $159

  Adjustments to reconcile net income to net cash
     Provided  by  operating activities:

    Increase in future policy benefits                                             405                 361

    Decrease in payables and accrued liabilities                                  (110)               (380)

    Decrease(increase) in accrued investment income                               (103)                 72

    Amortization of intangible assets                                              487                 487

    Recapture commission paid to OakRe                                             (61)               (145)

    Net realized investment losses                                                   4                  29

    Interest accumulated on policyholder deposits                                2,953               2,697

    Decrease(increase) in current and deferred income taxes                       (340)                 13

    Commissions and expenses deferred                                           (1,651)             (1,475)

    Other                                                                        1,036                 347
                                                                                ------              ------

Net cash provided by operating
  Activities                                                                     3,005               2,165
                                                                                 -----               -----

Cash flows from investing activities:

  Cash used in the purchase of investment
    Securities                                                                 (16,925)            (20,458)

  Proceeds from investment securities sold
    and matured                                                                 11,700              24,046

  Other                                                                           (63)                (58)
                                                                                  ----                ----

Net cash provided by (used in) investing
  Activities                                                                   (5,288)               3,530
                                                                               -------               -----
</TABLE>

See accompanying notes to unaudited financial statements.
(Continued)

<PAGE>


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

Statements of Cash Flows, (Unaudited) (Continued)

Six months ended June 30, 1999 and 1998
(In thousands)
<TABLE>
<CAPTION>
                                                              For the periods ended
                                                          6/30/99                 6/30/98
                                                        ------------           --------------
<S>                                                       <C>                      <C>
Cash flows from financing activities:

  Policyholder deposits                                   $35,427                  $30,408

  Transfers from OakRe                                      8,836                   18,514

  Transfer to separate accounts                           (23,006)                 (32,931)

  Return of policyholder deposits                         (19,713)                 (15,882)

  Capital contribution received                             1,000                        -
                                                            -----                   -------

Net cash provided by financing
  activities                                                2,544                      109
                                                            -----                      ---

Increase in cash and cash
  equivalents                                                 261                    5,804
                                                              ---                    -----

Cash and cash equivalents - beginning of
  period                                                    6,989                    2,148
                                                            -----                    -----

Cash and cash equivalents - end of period                  $7,250                   $7,952
                                                           ======                   ======

See accompanying notes to unaudited financial statements.
</TABLE>

<PAGE>

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

Notes to Interim Financial Statements - (Unaudited)

June 30, 1999 and 1998

(1)

The interim consolidated  financial statements for Cova Financial Life Insurance
Company (the  Company)  have been  prepared on the basis of  generally  accepted
accounting principles and, in the opinion of management, reflect all adjustments
(consisting of normal recurring  accruals)  necessary for a fair presentation or
results  for such  periods.  The  results of  operations  and cash flows for any
interim  period are not  necessarily  indicative  of results  for the full year.
These  financial  statements  should be read in  conjunction  with the financial
statements  as of December 31, 1998 and  December 31, 1997,  and for each of the
years in the  three-year  period  ended  December  31,  1998 and  related  notes
thereto, presented elsewhere herein. Interim financial data presented herein are
unaudited.


(2)  Investments

The Company's  investments in debt securities are considered  available for sale
and carried at estimated fair value, with the aggregate unrealized  appreciation
or depreciation being recorded as other comprehensive income. The carrying value
and amortized cost of investments at June 30, 1999 were as follows:


<TABLE>
<CAPTION>

                                                                       June 30, 1999
                                           ----------------------------------------------------------------------
                                                             Gross        Gross       Estimated
                                            Amortized     Unrealized    Unrealized       Fair        Carrying
                                               Cost          Gains        Losses         Value         Value
                                           ----------------------------------------------------------------------
                                                                      (in thousands)
<S>                                           <C>              <C>           <C>        <C>           <C>
Debt Securities:
  Government agency obligations               $2,289           $45           $ -        $2,334        $2,334
  Corporate securities                        82,093           261        (2,612)       79,742        79,742
  Mortgage-backed securities                   9,101            28          (43)         9,086         9,086
  Asset-backed securities                     12,514            50         (450)        12,114        12,114
                                              ------            --         -----        ------        ------

Total debt securities                        105,997           384        (3,105)      103,276       103,276

Mortgage loans(net)                            4,508           112             -         4,620         4,508
Policy loans                                   1,054             -             -         1,054         1,054
                                               ------         -----         ----         -----         -----

Total investments                           $111,559          $496       ($3,105)     $108,950      $108,838
                                            ========          ====      ========      ========      ========
Company's beneficial interest
  In separate accounts                            $2            --            --            $2            $2
                                                  ==            ==            ==            ==            ==
</TABLE>

As of June 30,  1999,  the Company had one  nonincome  producing  debt  security
totaling  $502,244.  The Company's  valuation  allowance for potential losses on
mortgage loans is $27,500 at June 30, 1999

<PAGE>


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

Notes to Interim Financial Statements - (Unaudited)

The amortized cost and fair market value of debt securities at June 30, 1999, by
contractual  maturity,  are shown below.  Expected  maturities  will differ from
contractual  maturities  because  borrowers may have the right to call or prepay
obligations  with  or  without  call  or  prepayment  penalties.  Maturities  of
mortgage-backed  securities will be substantially shorter than their contractual
maturity because they require monthly principal  installments and mortgagees may
prepay principal.
<TABLE>
<CAPTION>
                                                                June 30, 1999
                                                ---------------------------------------------
                                                                                 Fair
                                                    Amortized                   Market
                                                      Cost                      Value
                                                ---------------------------------------------
                                                                 (in thousands )
<S>                                                   <C>                       <C>
Less than one year                                    $3,373                    $3,398

Due after one year through five years                 36,700                    36,166

Due after five years through ten years                36,041                    34,702

Due after ten years                                   20,782                    19,924

Mortgage-backed securities                             9,101                     9,086
                                                       -----                     -----

Total                                               $105,997                  $103,276
                                                    ========                  ========
</TABLE>


At June 30, 1999,  approximately  93.4% of the  Company's  debt  securities  are
investment  grade or are non-rated but considered to be of investment  grade. Of
the 6.6%  non-investment  grade debt securities,  6.1% are rated as BB, and 0.5%
are rated as C and treated as impaired.

<PAGE>


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

Notes to Interim Financial Statements - (Unaudited)

The  components  of net  investment  income,  net  realized  capital  losses and
comprehensive income were as follows:


<TABLE>
<CAPTION>
                                                        --------------------------         -----------------------------
                                                              Six months ended                  Three months ended
                                                                 June 30,                            June 30,
                                                           1999            1998                 1999             1998
                                                        --------------------------         -----------------------------
                                                                              (in thousands)
<S>                                                       <C>             <C>                 <C>              <C>
Income on debt securities                                 $3,565          $3,515              $1,790           $1,705

Income on short-term investments                              96             110                  52               60

Income on mortgage loans                                     217             122                 126               68


Income on policy loans                                        41              44                  21               22

Miscellaneous interest                                         1               3                   1                -
                                                          ------          ------               -------         -------

Total investment income                                    3,920           3,794               1,990            1,855

Investment expenses                                          (65)            (57)                (34)             (30)
                                                            ----            ----                ----             ----

Net investment income                                     $3,855          $3,737              $1,956           $1,825
                                                          ======          ======              ======           ======

Net realized capital losses -

  debt securities                                           $(4)           $(29)               $(42)            $(35)
                                                            ====           =====               =====            =====
</TABLE>


<TABLE>
<CAPTION>
                                                          ---------------------------------
                                                               For the periods ended
                                                           6/30/99                  6/30/98
                                                          ---------------------------------
                                                                    (in thousands)
<S>                                                        <C>                        <C>
Comprehensive income was as follows:

  Debt securities                                          $(4,151)                   $59

  Effects on deferred acquisition costs
    amortization                                             2,485                    (61)

  Effects on present value of future
    Profits amortization                                       181                     23
                                                               ---                     --
  Unrealized appreciation (depreciation)
    before income taxes                                     (1,485)                    21

  Unrealized income tax benefit/(expense)                      520                     (8)
                                                               ---                     ---

Net change in comprehensive income                           $(965)                   $13
                                                             ======                   ====
</TABLE>

<PAGE>

COVA FINANCIAL LIFE INSURANCE COMPANY

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

Notes to Interim Financial Statements - (Unaudited)


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

As of June 30, 1999 the Company had one individual security which exceeded 10%
of shareholder's equity:

Colonial Realty 7.5%, 07/15/2001 $1,997,781

(4)      Statutory Surplus

As  of  June  30,  1999,  the  Company's   statutory  capital  and  surplus  was
$10,758,290.  The Company's  statutory net losses for the periods ended June 30,
1999 and 1998 were $418,255 and $444,318, respectively.

(5)      Related-Party Transactions

The Company has entered into management,  operations,  and servicing  agreements
with its affiliated companies. The affiliated companies are Cova Life Management
Company,  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,  General
American  Life  Insurance  Company.  Cova Life  Administrative  Service  Company
provides various services for the Company including  underwriting,  claims,  and
administrative  functions.  Expenses and fees paid to affiliated companies as of
June 30, 1999 and 1998 were $489,502 and $403,709, respectively.

(6)   SUBSEQUENT EVENT

On August 26, 1999, the Company's ultimate parent, General American Life
Insurance Company (GALIC), entered into a definitive agreement, whereby MetLife
will acquire GALIC's parent company GenAmerica Corporation for $1.2 billion in
cash. The purchase is subject to the approval of the Missouri Director of
Insurance, and it is expected to be completed in the fourth quarter of 1999.

(7)  Others

Certain 1998 amounts have reclassified to conform to the 1999 presentation.






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

                              Financial Statements

                        December 31, 1998, 1997, and 1996

                   (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, 1998 and 1997, and
     the related statements of income, shareholder's equity, and cash flows for
     each of the years in the three-year period ended December 31, 1998. 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
     of material misstatement. An audit includes examining, on a test basis,
     evidence supporting the amounts and disclosures in the financial
     statements. An audit also includes assessing the accounting principles used
     and significant estimates made by management, as well as evaluating the
     overall financial statement presentation. We believe that our audits
     provide a reasonable basis for our opinion.

     In our opinion, the financial statements referred to above present fairly,
     in all material respects, the financial position of Cova Financial Life
     Insurance Company as of December 31, 1998 and 1997, and the results of its
     operations and its cash flows for each of the years in the three-year
     period ended December 31, 1998, in conformity with generally accepted
     accounting principles.


     March 4, 1999


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

                                 Balance Sheets

                           December 31, 1998 and 1997




                                        ASSETS                          1998         1997
                                                                     -----------  -----------
                                                                         (in thousands)
<S>                                                                <C>               <C>
Investments:
    Debt securities available-for-sale, at fair value
      (cost of $99,228 in 1998 and $96,884 in 1997)                $    100,658       97,520
    Mortgage loans, net of allowance for potential loan
      loss of $10 in 1998 and $-0- in 1997                                5,245        1,786
    Policy loans                                                          1,223        1,083
                                                                     -----------  -----------

             Total investments                                          107,126      100,389


Cash and cash equivalents - interest-bearing                              5,789          756
Cash - noninterest-bearing                                                1,200        1,392
Accrued investment income                                                 1,641        1,826
Deferred policy acquisition costs                                         9,142        6,774
Present value of future profits                                             854          900
Goodwill                                                                  1,813        1,923
Deferred tax asset, net                                                     585        1,042
Receivable from OakRe                                                    35,312       68,533
Reinsurance receivables                                                     118          114
Other assets                                                                398           14
Separate account assets                                                 127,873       69,318
                                                                     -----------  -----------

             Total assets                                          $    291,851      252,981
                                                                     ===========  ===========
</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, 1998 and 1997




                         LIABILITIES AND SHAREHOLDER'S EQUITY              1998          1997
                                                                        -----------   -----------
                                                                             (in thousands)
<S>                                                                   <C>                <C>
Policyholder deposits                                                 $    135,106       157,566
Future policy benefits                                                       6,191         5,381
Payable on purchase of securities                                               27            92
Accounts payable and other liabilities                                       1,653         1,462
Federal and state income taxes payable                                         172           106
Future purchase price payable to OakRe                                         342           565
Guaranty fund assessments                                                    1,000         1,000
Separate account liabilities                                               127,871        69,318
                                                                        -----------   -----------

             Total liabilities                                             272,362       235,490
                                                                        -----------   -----------

Shareholder's equity:
    Common stock, $233.34 par value.  (Authorized
      30,000 shares; issued and outstanding
      12,000 shares in 1998 and 1997)                                        2,800         2,800
    Additional paid-in capital                                              14,523        13,523
    Retained earnings                                                        1,833         1,023
    Accumulated other comprehensive income,
      net of tax                                                               333           145
                                                                        -----------   -----------

             Total shareholder's equity                                     19,489        17,491
                                                                        -----------   -----------

             Total liabilities and shareholder's equity               $    291,851       252,981
                                                                        ===========   ===========
</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, 1998, 1997, and 1996




                                                               1998         1997        1996
                                                             ----------   ----------  ----------
                                                                       (in thousands)
<S>                                                        <C>                <C>           <C>
Revenues:
    Premiums                                               $     1,308        1,191         488
    Net investment income                                        7,516        6,761       4,176
    Net realized gains (losses) on sales of
      investments                                                  178          158         (28)
    Separate account fees                                        1,392          599         134
    Other income                                                    66           45          35
                                                             ----------   ----------  ----------

             Total revenues                                     10,460        8,754       4,805
                                                             ----------   ----------  ----------

Benefits and expenses:
    Interest on policyholder deposits                            5,486        4,837       2,563
    Current and future policy benefits                           1,549        1,481         722
    Operating and other expenses                                 1,614        1,203         570
    Amortization of purchased intangible
      assets                                                       194          165          66
    Amortization of deferred policy
      acquisition costs                                            530          320         187
                                                             ----------   ----------  ----------

             Total benefits and expenses                         9,373        8,006       4,108
                                                             ----------   ----------  ----------

             Income before income taxes                          1,087          748         697
                                                             ----------   ----------  ----------

Income tax expense (benefit):
    Current                                                        (80)         310         351
    Deferred                                                       357           (5)        (66)
                                                             ----------   ----------  ----------

             Total income tax expense                              277          305         285
                                                             ----------   ----------  ----------

             Net income                                    $       810          443         412
                                                             ==========   ==========  ==========
</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, 1998, 1997, and 1996




                                                                                1998        1997        1996
                                                                              ----------  ----------  ----------
                                                                                       (in thousands)
<S>                                                                         <C>              <C>         <C>
Common stock, at beginning
    and end of period                                                       $     2,800       2,800       2,800
                                                                              ----------  ----------  ----------

Additional paid-in capital:
    Balance at beginning of period                                               13,523      13,523      13,523
    Capital contribution                                                          1,000          --          --
                                                                              ----------  ----------  ----------

Balance at end of period                                                         14,523      13,523      13,523
                                                                              ----------  ----------  ----------

Retained earnings:
    Balance at beginning of period                                                1,023         580         168
    Net income                                                                      810         443         412
                                                                              ----------  ----------  ----------

Balance at end of period                                                          1,833       1,023         580
                                                                              ----------  ----------  ----------

Accumulated other comprehensive income:
    Balance at beginning of period                                                  145           1         192
    Change in unrealized appreciation (depreciation)
      of debt and equity securities                                                 794         630        (840)
    Deferred federal income tax impact                                             (101)        (77)        103
    Change in deferred policy acquisition costs
      attributable to unrealized appreciation                                      (513)       (144)        (69)
    Change in present value of future profits
      attributable to unrealized depreciation (appreciation)                          8        (265)        615
                                                                              ----------  ----------  ----------

Balance at end of period                                                            333         145           1
                                                                              ----------  ----------  ----------

             Total shareholder's equity                                     $    19,489      17,491      16,904
                                                                              ==========  ==========  ==========

Total comprehensive income:
    Net income                                                              $       810         443         412
    Other comprehensive income (change in net unrealized
      appreciation (depreciation) of debt and equity securities)                    188         144        (191)
                                                                              ----------  ----------  ----------

             Total comprehensive income                                     $       998         587         221
                                                                              ==========  ==========  ==========
</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, 1998, 1997 and 1996


                                                                                      1998          1997          1996
                                                                                   ------------  ------------  -----------
                                                                                               (in thousands)
<S>                                                                              <C>                 <C>          <C>
Reconciliation of net income to net cash provided by (used in) operating
    activities:
      Net income                                                                 $         810           443          412
      Adjustments to reconcile net
        income (loss) to net cash provided by
        (used in) operating activities:
           Increase in future policy benefits                                              810           820          192
           Increase in payables and
             accrued liabilities                                                           191            82           95
           Decrease (increase) in accrued
             investment income                                                             185          (704)        (556)
           Amortization of intangible assets and
             deferred policy acquisition costs                                             724           485          253
           Amortization and accretion of
             securities, premiums, and discounts                                           (87)          (10)          73
           Net realized (gain) loss on sale of investments                                (178)         (158)          28
           Interest on policyholder deposits                                             5,486         4,837        2,563
           Increase (decrease) in current and
             deferred federal income taxes                                                 523            91          (66)
           Recapture commissions paid to OakRe                                            (223)         (159)        (273)
           Commissions and expenses deferred                                            (3,411)       (3,917)      (2,413)
           Due to/from affiliates                                                           --            --           44
           Other                                                                           219          (498)        (452)
                                                                                   ------------  ------------  -----------

             Net cash provided by (used in) operating activities                         5,049         1,312         (100)
                                                                                   ------------  ------------  -----------

Cash flows from investing activities:
    Cash used in the purchase of
      investment securities                                                            (56,673)      (53,534)     (42,655)
    Proceeds from investment securities
      sold and matured                                                                  50,661        25,379       10,635
    Other                                                                                 (121)          (81)         (90)
                                                                                   ------------  ------------  -----------

             Net cash used in investing activities                                      (6,133)      (28,236)     (32,110)
                                                                                   ------------  ------------  -----------
</TABLE>

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

                       Statements of Cash Flows, Continued

                  Years ended December 31, 1998, 1997, and 1996




                                                                                      1998          1997          1996
                                                                                   ------------  ------------  -----------
                                                                                               (in thousands)
<S>                                                                              <C>                  <C>          <C>
Cash flows from financing activities:
    Policyholder deposits                                                        $      69,459        81,788       38,348
    Transfers from OakRe                                                                35,590        25,060       36,553
    Transfer to separate accounts                                                      (60,181)      (56,144)     (13,669)
    Return of policyholder deposits                                                    (39,943)      (28,267)     (28,521)
    Capital contributions received                                                       1,000            --           --
                                                                                   ------------  ------------  -----------

             Net cash provided by financing activities                                   5,925        22,437       32,711
                                                                                   ------------  ------------  -----------

             Increase (decrease) in cash and cash equivalents                            4,841        (4,487)         501

Cash and cash equivalents - beginning of period                                          2,148         6,635        6,134
                                                                                   ------------  ------------  -----------

Cash and cash equivalents - end of period                                        $       6,989         2,148        6,635
                                                                                   ============  ============  ===========
</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

                        December 31, 1998, 1997, and 1996


  (1)   NATURE OF BUSINESS AND ORGANIZATION

              NATURE OF THE BUSINESS

              Cova Financial Life Insurance Company (the Company) markets and
              services single premium deferred annuities, immediate annuities,
              variable annuities, term life, single premium variable universal
              life, 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 fixed 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.

              Under the variable annuity contracts, policyholder deposits are
              allocated to various separate account sub-accounts or the general
              account. A sub-account is valued at the sum of market values of
              the securities in its underlying investment portfolio. The
              contract value allocated to a sub-account will fluctuate based on
              the performance of the sub-accounts. The contract value allocated
              to the general account is credited with a fixed interest rate for
              a specified period. The Company may assess surrender fees against
              amounts withdrawn prior to the end of the withdrawal charge
              period. Policyholders may also incur certain federal income tax
              penalties on withdrawals.

              Under the single premium variable life contracts, policyholder
              deposits are allocated to various separate account sub-accounts.
              The account value allocated to a sub-account will fluctuate based
              on the performance of the sub-accounts. The Company guarantees a
              minimum death benefit to be paid to the beneficiaries upon the
              death of the insured. The Company may assess surrender fees
              against amounts withdrawn prior to the end of the surrender charge
              period. A deferred premium tax may also be assessed against
              amounts withdrawn in the first ten years. Policyholders may also
              incur certain federal income tax penalties on withdrawals.

              Under the term life insurance policies, policyholders pay a level
              premium over a certain period of time to guarantee a death benefit
              will be paid to the beneficiaries upon the death of the insured.
              This policy has no cash accumulation available to the
              policyholder.

              Although the Company markets its products through numerous
              distributors, including regional brokerage firms, national
              brokerage firms, and banks, approximately 97%, 85%, and 81% of the
              Company's sales have been through two specific brokerage firms, A.
              G. Edwards & Sons, Incorporated, and Edward Jones & Company,
              Incorporated, in 1998, 1997, and 1996, respectively.

              ORGANIZATION

              The Company, formerly Xerox Financial Life Insurance Company
              (XFLIC), 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.

              Cova Corporation purchased the Company from Xerox Financial
              Services, Inc. (XFSI), a wholly owned subsidiary of Xerox
              Corporation, on June 1, 1995. In conjunction with the purchase,
              Cova Corporation entered into a financing reinsurance transaction
              with OakRe Life Insurance Company (OakRe), a subsidiary of XFSI,
              to assume the economic benefits and risks of the existing single
              premium deferred annuity deposits (SPDAs) of the Company. 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 end of
              the year 2000, from 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, 1998 and 1997.

              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)   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, 1998 and
              1997 were classified as available-for-sale. Securities
              available-for-sale are carried at fair value, with unrealized
              holding gains and losses reported as accumulated other
              comprehensive income 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 POLICY LOANS

              Mortgage loans and policy loans are carried at their unpaid
              principal balances. An allowance for mortgage loan losses is
              established based on an evaluation of the mortgage loan portfolio,
              past credit loss experience, and current economic conditions.

              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, and the valuation allowance for
              potential losses on mortgage loans was $10,000 and $319, at
              December 31, 1998 and 1997, respectively.

              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.

              In order to provide for optimum policyholder returns and to allow
              for the replication of the investment performance of existing
              "cloned" mutual funds, the Company has periodically transferred
              capital to the separate accounts to provide for the initial
              purchase of investments in new portfolios. As additional funds
              have been received through policyholder deposits, the Company has
              periodically reduced its capital investment in the separate
              accounts. The Company's capital investment in the separate
              accounts as of December 31, 1998 and 1997, are presented in note
              3.

              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 policy 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 are not recognized currently in
              income but as an offset to the accumulated other comprehensive
              income of shareholder's equity. The amortization period is the
              remaining life of the policies, which is approximately 20 years
              from the date of original policy issue.

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

                                                                     1998          1997          1996
                                                                  ------------  ------------  ------------
                                                                              (IN THOUSANDS)
<S>                                                            <C>                  <C>           <C>
Deferred policy acquisition costs, beginning of period         $      6,774         3,321         1,164
Commissions and expenses deferred                                     3,411         3,917         2,413
Amortization                                                           (530)         (320)         (187)
Deferred policy acquisition costs attributable to
    unrealized appreciation                                            (513)         (144)          (69)
                                                                  ------------  ------------  ------------

Deferred policy acquisition costs, end of period               $      9,142         6,774         3,321
                                                                  ============  ============  ============
</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

                  The Company established an intangible asset which represents
                  the present value of future profits (PVFP) 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
                  appreciation and depreciation, 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 PVFP 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 appreciation and depreciation is not recognized
                  currently in income but as an offset to the accumulated other
                  comprehensive income of shareholder's equity. The amortization
                  period is the remaining life of the policies, which is
                  estimated to be 20 years from the date of original policy
                  issue.

                  Based on current assumptions, amortization of the original
                  in-force PVFP asset, expressed as a percentage of the original
                  in-force asset, is projected to be 4.9%, 7.2%, 7.8%, 7.7%, and
                  7.2% for the years ended December 31, 1999 through 2003,
                  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
                  PVFP, 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.

<TABLE>
<CAPTION>
                  The components of PVFP are shown below:

                                                             1998       1997        1996
                                                            --------  ----------  ---------
                                                                    (IN THOUSANDS)
<S>                                                       <C>           <C>          <C>
PVFP - beginning of period                                $    900      1,178          576
Net amortization                                               (54)       (13)          78
Adjustment due to revised push-down purchase
    accounting                                                  --         --          (91)
PVFP attributable to unrealized
    depreciation (appreciation)                                  8       (265)         615
                                                            --------  ----------  ---------

       PVFP - end of period                               $    854        900        1,178
                                                            ========  ==========  =========
</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.

<TABLE>
<CAPTION>
                  The components of goodwill are shown below:

                                                                1998          1997          1996
                                                             ------------  ------------  ------------
                                                                         (IN THOUSANDS)
<S>                                                        <C>                 <C>           <C>
Goodwill - beginning of period                             $     1,923         2,034         2,306
Amortization                                                      (110)         (111)         (105)
Adjustment due to revised push-down purchase
    accounting                                                      --            --          (167)
                                                             ------------  ------------  ------------

         Future payable - end of period                    $     1,813         1,923         2,034
                                                             ============  ============  ============
</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 end of
                  the year 2000.

<TABLE>
<CAPTION>
                  The components of this future payable are shown below:

                                                                      1998        1997       1996
                                                                    ----------  ---------- ----------
                                                                             (IN THOUSANDS)
<S>                                                               <C>               <C>      <C>
Future payable - beginning of period                              $     565         683      1,265
Interest added                                                           29          41         39
Payments to OakRe                                                      (252)       (159)      (273)
Adjustment due to revised push-down purchase
    accounting                                                           --          --       (348)
                                                                    ----------  ---------- ----------
         Future payable - end of period                           $     342         565        683
                                                                    ==========  ========== ==========
</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, 1998 was 6.05%.

              FUTURE POLICY BENEFITS

              Reserves are held for policy 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. Amounts
              collected on annuity policies not subject to longevity risk are
              recorded as increases in the policyholder deposits liability. For
              term and single premium variable life products, premiums are
              recognized as revenue when due.

              FEDERAL INCOME TAXES

              Beginning in 1997, the Company files a consolidated income tax
              return with its immediate parent, CFSLIC. 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 valuation
                  -   Amortization of deferred policy acquisition costs
                  -   Amortization of present value of future profits
                  -   Recoverability of goodwill

              The fair 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 PVFP 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.

              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, 1998.

              FAIR VALUE OF FINANCIAL INSTRUMENTS

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

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

                  Investments 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 3 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, 1998 and 1997, the cash
                  surrender value of policyholder deposits was $4,707,689 and
                  $7,204,647, 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 its ultimate parent, 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, 1998 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.

              RECENTLY ADOPTED ACCOUNTING STANDARDS

              On June 1997, the Financial Accounting Standards Board issued SFAS
              No. 130, Reporting Comprehensive Income. SFAS No. 130 establishes
              standards for the reporting and display of comprehensive income
              and its components in the financial statements. SFAS No. 130 is
              effective for the fiscal year beginning after December 15, 1997.
              Reclassification of financial statements for earlier periods
              provided is required for comparative purposes. The Company has
              elected to adopt SFAS No. 130 in 1998. The adoption of SFAS No.
              130 has no impact on the Company's net income or shareholder's
              equity. The Company's only component of accumulated other
              comprehensive income relates to unrealized appreciation and
              depreciation on debt securities.

              RECENTLY ISSUED ACCOUNTING STANDARD

              SFAS No. 133, Accounting for Derivative Instruments and Hedging
              Activities, was issued in June 1998. SFAS No. 133 requires all
              derivative instruments to be recorded on the balance sheet at
              estimated fair value. The Company's present accounting policies
              would apply such accounting treatment only to marketable
              securities as defined under SFAS No. 115, Accounting for Certain
              Investments in Debt and Equity Securities, and to off-balance
              sheet derivative instruments. SFAS No. 133 will broaden the
              definition of derivative instruments to include all classes of
              financial assets and liabilities. It also will require separate
              disclosure of identifiable derivative instruments embedded in
              hybrid securities. Change in the fair value of derivative
              instruments is to be recorded each period either in current
              earnings or other comprehensive income, depending on whether a
              derivative is designed as part of a hedge transaction and, if it
              is, on the type of hedge transaction.

              SFAS No. 133 is effective for the Company beginning January 1,
              2000. The Company's management is currently evaluating the impact
              of SFAS No. 133; at present, the management does not believe it
              will have a material effect on the Company's financial position or
              results of operations.

                  OTHER

              Certain 1997 and 1996 amounts have been reclassified to conform to
              the 1998 presentation.

<TABLE>
<CAPTION>
  (3)   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, 1998 and 1997, are as follows:

                                                                              1998
                                         -------------------------------------------------------------------------------
                                                              GROSS           GROSS         ESTIMATED
                                           AMORTIZED       UNREALIZED      UNREALIZED         FAIR          CARRYING
                                              COST            GAINS          LOSSES           VALUE           VALUE
                                         ---------------  --------------  --------------  --------------  --------------
                                                                         (IN THOUSANDS)
<S>                                    <C>                     <C>               <C>           <C>            <C>
        Debt securities:
           U.S. Government
             treasuries                $         100               1               --              101            101
           Collateralized
             mortgage obligations             15,260             161              (32)          15,389         15,389
           Corporate, state,
             municipalities, and
           political subdivisions             83,868           1,733             (433)          85,168         85,168
                                         ---------------  --------------  --------------  --------------  --------------

               Total debt
                 securities                   99,228           1,895             (465)         100,658        100,658

        Mortgage loans (net)                   5,245             204               --            5,449          5,245
        Policy loans                           1,223              --               --            1,223          1,223
                                         ---------------  --------------  --------------  --------------  --------------

               Total investments       $     105,696           2,099             (465)         107,330        107,126
                                         ===============  ==============  ==============  ==============  ==============

        Company's beneficial
           interest in separate
           accounts                    $           2             --                --                2              2
                                         ===============  ==============  ==============  ==============  ==============

</TABLE>
<TABLE>

                                                                              1997
                                         -------------------------------------------------------------------------------
                                                              GROSS           GROSS         ESTIMATED
                                           AMORTIZED       UNREALIZED      UNREALIZED         FAIR          CARRYING
                                              COST            GAINS          LOSSES           VALUE           VALUE
                                         ---------------  --------------  --------------  --------------  --------------
                                                                         (IN THOUSANDS)
<S>                                    <C>                     <C>             <C>             <C>            <C>
        Debt securities:
           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
                                         ---------------  --------------  --------------  --------------  --------------

                                       $      99,753           1,949           (1,170)         100,532        100,389
                                         ===============  ==============  ==============  ==============  ==============

        Company's beneficial
           interest in separate
           accounts                    $          --              --               --               --             --
                                         ===============  ==============  ==============  ==============  ==============
</TABLE>

<TABLE>
<CAPTION>
        The amortized cost and estimated fair value of debt securities at
        December 31, 1998, 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.

                                                                        ESTIMATED
                                                       AMORTIZED           FAIR
                                                          COST            VALUE
                                                     ---------------  ---------------
                                                             (IN THOUSANDS)
<S>                                                <C>                      <C>
Less than one year                                 $         2,341            2,362
Due after one year through five years                       34,579           35,067
Due after five years through ten years                      32,584           33,321
Due after ten years                                         14,464           14,519
Mortgage-backed securities                                  15,260           15,389
                                                     ---------------  ---------------

         Total                                     $        99,228          100,658
                                                     ===============  ===============
</TABLE>


        At December 31, 1998, approximately 95.1% of the Company's debt
        securities are investment grade or are nonrated but considered to be of
        investment grade. Of the 4.9% noninvestment grade debt securities, 4.3%
        are rated as BB or its equivalent, and 0.6% are rated B or its
        equivalent.

        All debt securities  were income  producing  during the years ended
        December 31,  1998 and 1997. As of  December 31,  1998 and 1997, the
        Company had no impaired investments.

<TABLE>
<CAPTION>
        The components of investment income, realized gains (losses), and
        unrealized appreciation are as follows:

                                                               1998           1997          1996
                                                            ------------  -------------  ------------
                                                                         (IN THOUSANDS)
<S>                                                      <C>                  <C>             <C>
Income on debt securities                                $      6,928         6,575           3,926
Income on short-term investments                                  305           186             243
Income on policy loans                                             92            83              86
Interest on mortgage loans                                        308            32              --
Miscellaneous interest                                              2            --               8
                                                            ------------  -------------  ------------

Total investment income                                         7,635         6,876           4,263

Investment expenses                                              (119)         (115)            (87)
                                                            ------------  -------------  ------------

         Net investment income                           $      7,516         6,761           4,176
                                                            ============  =============  ============

Net realized capital gains (losses) -
    debt securities                                      $        178           158             (28)
                                                            ============  =============  ============

Unrealized appreciation
    is as follows:
       Debt securities                                   $      1,430           633               6
       Short-term investments                                      --             3              --
       Effects on deferred acquisition
         costs amortization                                      (726)         (213)            (69)
       Effects on PVFP amortization                              (192)         (200)             65
                                                            ------------  -------------  ------------


       Unrealized appreciation before income taxes                512           223               2

       Unrealized income tax expenses                            (179)          (78)             (1)
                                                            ------------  -------------  ------------

         Net unrealized appreciation on
           investments                                   $        333           145               1
                                                            ============  =============  ============
</TABLE>

        Proceeds from sales, redemptions, and paydowns of investments in debt
        securities during 1998 were $50,660,583. Gross gains of $591,755 and
        gross losses of $413,588 were realized on those sales. Included in these
        amounts were $133,138 of gross gains and $106,165 of gross losses
        realized on the sale of noninvestment grade securities.

        Proceeds from sales, redemptions, and paydowns for 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.

<TABLE>
<CAPTION>
  (4)   SECURITY GREATER THAN 10% OF SHAREHOLDER'S EQUITY

        As of  December 31,  1998 and 1997, the Company held the following
        individual  security  which  exceeded 10% of  shareholder's equity:

                                                                                     1998             1997
                                                                                ---------------  ---------------
<S>                                                                           <C>                    <C>
Colonial Realty, at carrying value                                            $     1,997,287        2,017,400
                                                                                ===============  ===============
</TABLE>

<TABLE>
<CAPTION>
  (5)   COMPREHENSIVE INCOME

        The components of comprehensive income are as follows:

                                                                                    1998          1997         1996
                                                                                 ------------  ------------ ------------
                                                                                             (IN THOUSANDS)
<S>                                                                            <C>                  <C>          <C>
        Net income                                                             $     810            443          412
                                                                                 ------------  ------------ ------------
        Other comprehensive income (loss), before tax -
            unrealized appreciation (depreciation) on
               investments arising during period:
                 Unrealized appreciation (depreciation)
                     on investments                                                  616            472         (812)
                 Adjustment to deferred acquisition
                   costs attributable to unrealized
                   (appreciation) depreciation                                      (398)          (108)         (67)
                 Adjustment to PVFP attributable to
                   unrealized (appreciation) depreciation                              6           (198)         594
                                                                                 ------------  ------------ ------------

                       Total unrealized appreciation (depreciation) on
                          investments arising during period                          224            166         (285)
                                                                                 ------------  ------------ ------------

        Less reclassification adjustments for realized (gains) losses included
            in net income:
               Adjustment for (gains) losses included in
                 net realized gains (losses) on sales
                 of investments                                                     (178)          (158)          28
               Adjustment for (gains) losses included in
                 amortization of PVFP                                                115             36            2
               Adjustment for (gains) losses included in
                 amortization of deferred acquisition costs                           (2)            67          (21)
                                                                                 ------------  ------------ ------------

                       Total reclassification adjustments for (gains) losses
                          included in net income                                     (65)           (55)           9
                                                                                 ------------  ------------ ------------

        Other comprehensive income (loss), before related income tax
            expense (benefits)                                                       289            221         (294)

        Related income tax expense (benefit)                                         101             77         (103)
                                                                                 ------------  ------------ ------------

                       Other comprehensive income (loss), net of tax                 188            144         (191)
                                                                                 ------------  ------------ ------------

                       Comprehensive income                                    $     998            587          221
                                                                                 ============  ============ ============
</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 1998, 1997, and 1996, the Company was allocated a
        portion of benefit costs including severance pay, accumulated vacations,
        and disability benefits. At December 31, 1998, 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.

<TABLE>
<CAPTION>
  (7)   INCOME TAXES

        The Company will file a consolidated federal income tax return with its
        immediate parent, CFSLIC. Income taxes are recorded in the statements of
        income and directly in certain shareholder's equity accounts. Income
        tax expense for the years ended December 31 was allocated as follows:

                                                                                   1998       1997       1996
                                                                                 ---------  ---------  ---------
                                                                                         (IN THOUSANDS)
<S>                                                                            <C>             <C>        <C>
Statements of income:
    Operating income (excluding realized investment gains and losses)          $    215        250        295
    Realized investment gains (losses)                                               62         55        (10)
                                                                                 ---------  ---------  ---------

         Income tax expense included in the statements of
           income                                                                   277        305        285

Shareholder's equity - change in deferred federal income taxes
    related to unrealized appreciation (depreciation) on securities                 101         77       (103)
                                                                                 ---------  ---------  ---------

         Total income tax expense                                              $    378        382        182
                                                                                 =========  =========  =========
</TABLE>

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

                                                        1998                  1997                 1996
                                                --------------------  --------------------  --------------------
                                                                        (IN THOUSANDS)
<S>                                           <C>           <C>      <C>          <C>      <C>          <C>
Computed expected tax expense                 $   380       35.0%    $  262       35.0%    $  244       35.0%
Dividends received deduction - separate
    account                                      (150)     (13.9)        --         --         --         --
Amortization of intangible assets                  39        3.6         39        5.2         37        5.3
Other                                               8        0.8          4        0.5          4        0.6
                                                --------  ----------  --------  ----------  --------  ---------

           Total                              $   277       25.5%    $  305       40.7%    $  285       40.9%
                                                ========  ==========  ========  ==========  ========  ==========
</TABLE>


<TABLE>
<CAPTION>
        The tax effect of temporary differences that give rise to significant
        portions of the deferred tax assets and deferred tax liabilities at
        December 31, 1998 and 1997 are as follows:

                                                                 1998         1997
                                                              ------------ ------------
                                                                   (IN THOUSANDS)
<S>                                                         <C>                 <C>
Deferred tax assets:
    Tax basis of intangible assets purchased                $       624           679
    Liability for commission on recaptures                          120           198
    Policy reserves                                               2,477         1,898
    DAC "Proxy Tax"                                               1,252           977
    Other deferred tax assets                                      (359)           --
                                                              ------------ ------------

           Total deferred tax assets                              4,114         3,752
                                                              ------------ ------------

Deferred tax liabilities:
    Unrealized gains in investments                                 179            78
    PVFP                                                            150           144
    Deferred acquisition costs                                    3,200         2,371
    Other deferred tax liabilities                                   --           117
                                                              ------------ ------------

           Total deferred tax liabilities                         3,529         2,710
                                                              ------------ ------------

           Net deferred tax asset                           $       585         1,042
                                                              ============ ============
</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, 1998 or 1997.

  (8)   RELATED-PARTY TRANSACTIONS

        On December 31, 1997, CLMC and Navisys Incorporated, affiliated
        companies, purchased certain assets of Johnson & Higgins/Kirke Van
        Orsdel, Inc. (J&H/KVI), an unaffiliated Delaware corporation, for
        $2,500,000. The purchased assets are the administrative and service
        systems that provide the marketing, underwriting, claims, and
        administrative functions for the Company's life and annuity products. On
        January 1, 1998, the purchased assets of J&H/KVI were merged into Cova
        Life Administrative Service Company (CLASC). Navisys Incorporated
        purchased 51% of CLASC, the remaining 49% was purchased by CLMC.

         The Company has entered into management, operations, and servicing
         agreements with its affiliated companies. The affiliated companies are
         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. CLASC provides
         various services for the Company including underwriting, claims, and
         administrative functions. Expenses and fees paid to affiliated
         companies in 1998, 1997, and 1996 for the Company were $1,587,833,
         $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.

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

                                                            1998         1997
                                                         ------------ ------------
                                                              (IN THOUSANDS)
<S>                                                    <C>                <C>
Statutory capital and surplus                          $    10,411        10,389
Reconciling items:
    Statutory asset valuation reserve                        1,078         1,151
    Statutory interest maintenance reserve                     190           111
    GAAP investment adjustments to fair value                1,430           636
    GAAP deferred policy acquisition costs                   9,142         6,774
    GAAP basis policy reserves                              (4,670)       (3,871)
    GAAP deferred federal income taxes (net)                   585         1,042
    GAAP guarantee assessment adjustment                    (1,000)       (1,000)
    GAAP goodwill                                            1,813         1,923
    GAAP present value of future profits                       854           900
    GAAP future purchase price payable                        (342)         (565)
    Other                                                       (2)            1
                                                         ------------ ------------

           GAAP shareholder's equity                   $    19,489        17,491
                                                         ============ ============
</TABLE>

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

                          Notes to Financial Statements

                        December 31, 1998, 1997, and 1996

        Statutory net loss for the years ended December 31, 1998, 1997, and 1996
        was $142,046, $461,118, and $113,236, respectively.

        The maximum amount of dividends which can be paid by State of California
        insurance companies to shareholders without prior approval of the
        insurance commissioner is the greater of 10% of statutory surplus or
        statutory net gain from operations for the preceding year. The maximum
        dividend permissible during 1998 will be $761,109, which is 10% of the
        Company's December 31, 1998 statutory surplus of $7,611,089.

        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,
        1998, the Company's Total Adjusted Capital and Authorized Control Level
        RBC were $11,488,766 and $1,619,495, 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 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
        1998, but for which assessments have not yet been determined or
        assessed, to a maximum generally of 1% of statutory premiums per annum.

        In November 1998, the National Organization of Life and Health Guaranty
        Associations 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,
        1998. 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. The Company paid $33,505, $460,167, and $265,760 in
        guaranty fund assessment in 1998, 1997, and 1996, respectively. These
        payments were substantially reimbursed by OakRe.

        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 1998 were
        not material.



Appendix -  ILLUSTRATION OF POLICY VALUES


                                    VERSION A


In  order  to show  you how the  Policy  works,  we  created  some  hypothetical
examples.  We chose two males  ages 50 and 60 . Our  hypothetical  insureds  are
non-smokers  and in good  health  which  means the Policy  would be issued  with
preferred  rates.  For each of the two  examples,  we've  illustrated  all three
available  Death  Benefit  Options;  Option A, Option B and Option C. We assumed
ongoing annual  premiums paid of $6,000 for the  50-year-old  example and $9,000
for the 60-year-old example.

All of the illustrations that follow are based on the above. We also assumed the
underlying  investment  portfolio  had gross rates of return of 0%, 6% and 12 %.
This means that the underlying  investment  portfolio  would earn these rates of
return before the deduction of the Mortality and Expense Risk Charge (equivalent
to .55% for Policy Years 1-10, .45% for Policy Years 11-20 and .35%  thereafter)
and advisory fee and operating  expenses  (equal to  approximately  .92%).  When
these costs are taken into account,  the net annual investment return rates (net
of an average of 1.47% for these  charges) are  approximately  -1.47,  4.53% and
10.53%.

It is  important  to be aware  that these  illustrations  assume 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 Cash  Value,  Cash
Surrender Value and Death Benefit.

We used the charges we  described  in the  Expenses  Section of the  Prospectus.
These charges are:

(1)  A Federal  Tax  Charge of 1.3% and a  Premium  Tax  Charge of 2.35% of each
     premium paid;

(2)  A first year Sales  Charge of 15% of  premium up to Target  Premium,  5% of
     premium above Target Premium.  (The Sales Charge decreases to 5% of premium
     paid in Policy  Years  2-10 and 2% of premium  paid in Policy  Years 11 and
     thereafter);

(3)  A Monthly Policy Charge of $25 for the first Policy Year,  decreasing to $6
     per month thereafter;

(4)  During the first ten years, a monthly  Selection and Issue Expense  Charge,
     generally ranging from four cents to one dollar per $1,000 of Face Amount;

(5)  The Monthly Cost of Insurance Charge, based on both the current charges and
     the guaranteed charges;

(6)  Any  Surrender  Charge  which may be  applicable  in  determining  the Cash
     Surrender Values.

There is also a column labeled  "Premiums  Accumulated at 5% Interest Per Year."
This shows how the annual premiums paid would grow if 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,
premiums paid and  reflecting  both the current cost of insurance and guaranteed
cost of insurance.


                      Cova Financial Life Insurance Company
                    Flexible Premium Variable Life Insurance
                            Hypothetical Illustration





                                   Single Life
                    Male, Issue Age 50, Preferred Rate Class
      $6,000 Annual Premium Death Benefit Option A Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment Return of 0%








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

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

<S>   <C>           <C>         <C>          <C>       <C>           <C>          <C>       <C>
      1             6,300       3,885        2,164     250,000       2,997        1,275     250,000
      2            12,915       8,206        6,485     250,000       6,464        4,742     250,000
      3            19,861      12,381       10,660     250,000       9,777        8,056     250,000
      4            27,154      16,421       14,700     250,000      12,928       11,207     250,000
      5            34,811      20,335       18,614     250,000      15,900       14,179     250,000
      6            42,852      24,139       22,609     250,000      18,684       17,154     250,000
      7            51,295      27,834       26,687     250,000      21,265       20,118     250,000
      8            60,159      31,430       30,665     250,000      23,639       22,874     250,000
      9            69,467      34,918       34,536     250,000      25,795       25,412     250,000
     10            79,241      38,294       38,294     250,000      27,711       27,711     250,000
     15           135,945      56,952       56,952     250,000      36,571       36,571     250,000
     20           208,316      70,419       70,419     250,000      34,519       34,519     250,000
     25           300,681      78,088       78,088     250,000      12,845       12,845     250,000
     30           418,565      76,508       76,508     250,000           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 DEATH  BENEFIT,  CASH VALUE AND CASH  SURRENDER  VALUE FOR A POLICY MAY BE
MORE OR LESS THAN THOSE SHOWN  DEPENDING  UPON  ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.





                      Cova Financial Life Insurance Company
                    Flexible Premium Variable Life Insurance
                            Hypothetical Illustration





                                   Single Life
                    Male, Issue Age 50, Preferred Rate Class
      $6,000 Annual Premium Death Benefit Option A Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment Return of 6%








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

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

<S>   <C>           <C>         <C>          <C>       <C>           <C>          <C>       <C>
      1             6,300       4,154        2,433     250,000       3,237        1,516     250,000
      2            12,915       9,017        7,296     250,000       7,165        5,443     250,000
      3            19,861      14,016       12,295     250,000      11,168        9,447     250,000
      4            27,154      19,170       17,448     250,000      15,241       13,519     250,000
      5            34,811      24,491       22,770     250,000      19,370       17,649     250,000
      6            42,852      30,006       28,476     250,000      23,549       22,019     250,000
      7            51,295      35,724       34,576     250,000      27,767       26,620     250,000
      8            60,159      41,665       40,900     250,000      32,024       31,259     250,000
      9            69,467      47,831       47,449     250,000      36,312       35,930     250,000
     10            79,241      54,230       54,230     250,000      40,618       40,618     250,000
     15           135,945      94,450       94,450     250,000      66,290       66,290     250,000
     20           208,316     142,807      142,807     250,000      90,980       90,980     250,000
     25           300,681     204,835      204,835     250,000     112,105      112,105     250,000
     30           418,565     287,351      287,351     301,718     122,170      122,170     250,000
<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 DEATH  BENEFIT,  CASH VALUE AND CASH  SURRENDER  VALUE FOR A POLICY MAY BE
MORE OR LESS THAN THOSE SHOWN  DEPENDING  UPON  ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.





                      Cova Financial Life Insurance Company
                    Flexible Premium Variable Life Insurance
                            Hypothetical Illustration





                                   Single Life
                    Male, Issue Age 50, Preferred Rate Class
      $6,000 Annual Premium Death Benefit Option A Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment Return of 12%








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

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

<S>   <C>           <C>         <C>          <C>       <C>           <C>          <C>       <C>
      1             6,300       4,424        2,703     250,000       3,479        1,757     250,000
      2            12,915       9,861        8,140     250,000       7,897        6,176     250,000
      3            19,861      15,787       14,066     250,000      12,679       10,958     250,000
      4            27,154      22,265       20,544     250,000      17,856       16,135     250,000
      5            34,811      29,364       27,642     250,000      23,458       21,737     250,000
      6            42,852      37,168       35,638     250,000      29,524       27,994     250,000
      7            51,295      45,758       44,610     250,000      36,098       34,950     250,000
      8            60,159      55,229       54,464     250,000      43,238       42,473     250,000
      9            69,467      65,673       65,290     250,000      51,009       50,627     250,000
     10            79,241      77,196       77,196     250,000      59,475       59,475     250,000
     15           135,945     161,199      161,199     250,000     120,940      120,940     250,000
     20           208,316     301,873      301,873     350,172     225,431      225,431     261,499
     25           300,681     535,978      535,978     573,496     404,654      404,654     432,980
     30           418,565     924,088      924,088     970,292     699,609      699,609     734,590
<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 DEATH  BENEFIT,  CASH VALUE AND CASH  SURRENDER  VALUE FOR A POLICY MAY BE
MORE OR LESS THAN THOSE SHOWN  DEPENDING  UPON  ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.










                      Cova Financial Life Insurance Company
                    Flexible Premium Variable Life Insurance
                            Hypothetical Illustration





                                   Single Life
                    Male, Issue Age 50, Preferred Rate Class
      $6,000 Annual Premium Death Benefit Option B Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment Return of 0%








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

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

<S>   <C>           <C>         <C>          <C>       <C>           <C>          <C>       <C>
      1             6,300       3,880        2,159     253,880       2,977        1,256     252,977
      2            12,915       8,186        6,465     258,186       6,404        4,683     256,404
      3            19,861      12,333       10,612     262,333       9,655        7,934     259,655
      4            27,154      16,332       14,611     266,332      12,718       10,997     262,718
      5            34,811      20,188       18,466     270,188      15,572       13,851     265,572
      6            42,852      23,917       22,387     273,917      18,204       16,674     268,204
      7            51,295      27,518       26,371     277,518      20,598       19,450     270,598
      8            60,159      31,001       30,236     281,001      22,744       21,979     272,744
      9            69,467      34,353       33,971     284,353      24,628       24,245     274,628
     10            79,241      37,567       37,567     287,567      26,225       26,225     276,225
     15           135,945      54,815       54,815     304,815      32,443       32,443     282,443
     20           208,316      64,859       64,859     314,859      25,668       25,668     275,668
     25           300,681      66,070       66,070     316,070           0            0           0
     30           418,565      53,784       53,784     303,784           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 DEATH  BENEFIT,  CASH VALUE AND CASH  SURRENDER  VALUE FOR A POLICY MAY BE
MORE OR LESS THAN THOSE SHOWN  DEPENDING  UPON  ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.





                      Cova Financial Life Insurance Company
                    Flexible Premium Variable Life Insurance
                            Hypothetical Illustration





                                   Single Life
                    Male, Issue Age 50, Preferred Rate Class
      $6,000 Annual Premium Death Benefit Option B Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment Return of 6%








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

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

<S>   <C>           <C>         <C>          <C>       <C>           <C>          <C>       <C>
      1             6,300       4,148        2,427     254,148       3,216        1,495     253,216
      2            12,915       8,994        7,273     258,994       7,099        5,378     257,099
      3            19,861      13,962       12,240     263,962      11,027        9,306     261,027
      4            27,154      19,063       17,342     269,063      14,989       13,267     264,989
      5            34,811      24,309       22,588     274,309      18,961       17,240     268,961
      6            42,852      29,720       28,190     279,720      22,927       21,397     272,927
      7            51,295      35,301       34,154     285,301      26,867       25,719     276,867
      8            60,159      41,068       40,303     291,068      30,765       30,000     280,765
      9            69,467      47,013       46,630     297,013      34,602       34,220     284,602
     10            79,241      53,136       53,136     303,136      38,346       38,346     288,346
     15           135,945      90,562       90,562     340,562      58,490       58,490     308,490
     20           208,316     130,563      130,563     380,563      69,268       69,268     319,268
     25           300,681     171,757      171,757     421,757      59,254       59,254     309,254
     30           418,565     208,218      208,218     458,218       6,690        6,690     256,690
<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 DEATH  BENEFIT,  CASH VALUE AND CASH  SURRENDER  VALUE FOR A POLICY MAY BE
MORE OR LESS THAN THOSE SHOWN  DEPENDING  UPON  ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.





                      Cova Financial Life Insurance Company
                    Flexible Premium Variable Life Insurance
                            Hypothetical Illustration





                                   Single Life
                    Male, Issue Age 50, Preferred Rate Class
      $6,000 Annual Premium Death Benefit Option B Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment Return of 12%








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

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

<S>   <C>           <C>         <C>          <C>       <C>           <C>          <C>       <C>
      1             6,300       4,418        2,696     254,418       3,456        1,735     253,456
      2            12,915       9,836        8,115     259,836       7,824        6,103     257,824
      3            19,861      15,725       14,003     265,725      12,518       10,797     262,518
      4            27,154      22,139       20,418     272,139      17,557       15,836     267,557
      5            34,811      29,140       27,418     279,140      22,952       21,231     272,952
      6            42,852      36,804       35,274     286,804      28,724       27,194     278,724
      7            51,295      45,196       44,049     295,196      34,891       33,743     284,891
      8            60,159      54,403       53,638     304,403      41,480       40,715     291,480
      9            69,467      64,495       64,113     314,495      48,519       48,137     298,519
     10            79,241      75,555       75,555     325,555      56,024       56,024     306,024
     15           135,945     154,063      154,063     404,063     106,187      106,187     356,187
     20           208,316     276,246      276,246     526,246     172,671      172,671     422,671
     25           300,681     469,604      469,604     719,604     256,682      256,682     506,682
     30           418,565     773,767      773,767   1,023,767     350,541      350,541     600,541
<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 DEATH BENEFIT,  ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A POLICY MAY BE
MORE OR LESS THAN THOSE SHOWN  DEPENDING  UPON  ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.










                      Cova Financial Life Insurance Company
                    Flexible Premium Variable Life Insurance
                            Hypothetical Illustration





                                   Single Life
                    Male, Issue Age 50, Preferred Rate Class
      $6,000 Annual Premium Death Benefit Option C Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment Return of 0%








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

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

<S>   <C>           <C>         <C>          <C>       <C>           <C>          <C>       <C>
      1             6,300       3,885        2,164     250,000       2,997        1,275     250,000
      2            12,915       8,206        6,485     250,000       6,464        4,742     250,000
      3            19,861      12,381       10,660     250,000       9,777        8,056     250,000
      4            27,154      16,421       14,700     250,000      12,928       11,207     250,000
      5            34,811      20,335       18,614     250,000      15,900       14,179     250,000
      6            42,852      24,139       22,609     250,000      18,684       17,154     250,000
      7            51,295      27,834       26,687     250,000      21,265       20,118     250,000
      8            60,159      31,430       30,665     250,000      23,639       22,874     250,000
      9            69,467      34,918       34,536     250,000      25,795       25,412     250,000
     10            79,241      38,294       38,294     250,000      27,711       27,711     250,000
     15           135,945      56,952       56,952     250,000      36,571       36,571     250,000
     20           208,316      70,419       70,419     250,000      34,519       34,519     250,000
     25           300,681      78,088       78,088     250,000      12,845       12,845     250,000
     30           418,565      76,508       76,508     250,000           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 DEATH  BENEFIT,  CASH VALUE AND CASH  SURRENDER  VALUE FOR A POLICY MAY BE
MORE OR LESS THAN THOSE SHOWN  DEPENDING  UPON  ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.





                      Cova Financial Life Insurance Company
                    Flexible Premium Variable Life Insurance
                            Hypothetical Illustration





                                   Single Life
                    Male, Issue Age 50, Preferred Rate Class
      $6,000 Annual Premium Death Benefit Option C Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment Return of 6%








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

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

<S>   <C>           <C>         <C>          <C>       <C>           <C>          <C>       <C>
      1             6,300       4,154        2,433     250,000       3,237        1,516     250,000
      2            12,915       9,017        7,296     250,000       7,165        5,443     250,000
      3            19,861      14,016       12,295     250,000      11,168        9,447     250,000
      4            27,154      19,170       17,448     250,000      15,241       13,519     250,000
      5            34,811      24,491       22,770     250,000      19,370       17,649     250,000
      6            42,852      30,006       28,476     250,000      23,549       22,019     250,000
      7            51,295      35,724       34,576     250,000      27,767       26,620     250,000
      8            60,159      41,665       40,900     250,000      32,024       31,259     250,000
      9            69,467      47,831       47,449     250,000      36,312       35,930     250,000
     10            79,241      54,230       54,230     250,000      40,618       40,618     250,000
     15           135,945      94,450       94,450     250,000      66,290       66,290     250,000
     20           208,316     142,807      142,807     250,000      90,980       90,980     250,000
     25           300,681     203,547      203,547     287,418     112,105      112,105     250,000
     30           418,565     275,443      275,443     357,897     122,170      122,170     250,000
<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 DEATH  BENEFIT,  CASH VALUE AND CASH  SURRENDER  VALUE FOR A POLICY MAY BE
MORE OR LESS THAN THOSE SHOWN  DEPENDING  UPON  ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.





                      Cova Financial Life Insurance Company
                    Flexible Premium Variable Life Insurance
                            Hypothetical Illustration





                                   Single Life
                    Male, Issue Age 50, Preferred Rate Class
      $6,000 Annual Premium Death Benefit Option C Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment Return of 12%








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

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

<S>   <C>           <C>         <C>          <C>       <C>           <C>          <C>       <C>
      1             6,300       4,424        2,703     250,000       3,479        1,757     250,000
      2            12,915       9,861        8,140     250,000       7,897        6,176     250,000
      3            19,861      15,787       14,066     250,000      12,679       10,958     250,000
      4            27,154      22,265       20,544     250,000      17,856       16,135     250,000
      5            34,811      29,364       27,642     250,000      23,458       21,737     250,000
      6            42,852      37,168       35,638     250,000      29,524       27,994     250,000
      7            51,295      45,758       44,610     250,000      36,098       34,950     250,000
      8            60,159      55,229       54,464     250,000      43,238       42,473     250,000
      9            69,467      65,673       65,290     250,000      51,009       50,627     250,000
     10            79,241      77,196       77,196     250,000      59,475       59,475     250,000
     15           135,945     161,052      161,052     284,165     120,940      120,940     250,000
     20           208,316     295,284      295,284     462,335     220,002      220,002     344,463
     25           300,681     508,910      508,910     718,607     367,192      367,192     518,493
     30           418,565     843,945      843,945   1,096,580     576,844      576,844     749,523
<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 DEATH  BENEFIT,  CASH VALUE AND CASH  SURRENDER  VALUE FOR A POLICY MAY BE
MORE OR LESS THAN THOSE SHOWN  DEPENDING  UPON  ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.










                      Cova Financial Life Insurance Company
                    Flexible Premium Variable Life Insurance
                            Hypothetical Illustration





                                   Single Life
                    Male, Issue Age 60, Preferred Rate Class
      $9,000 Annual Premium Death Benefit Option A Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment Return of 0%








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

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

<S>   <C>           <C>         <C>          <C>       <C>           <C>            <C>     <C>
      1             9,450       5,731        2,840     250,000       3,169          278     250,000
      2            19,373      12,052        9,160     250,000       6,889        3,998     250,000
      3            29,791      18,031       15,140     250,000      10,257        7,365     250,000
      4            40,731      23,780       20,889     250,000      13,233       10,341     250,000
      5            52,217      29,266       26,375     250,000      15,775       12,884     250,000
      6            64,278      34,634       32,064     250,000      17,848       15,278     250,000
      7            76,942      39,814       37,886     250,000      19,418       17,491     250,000
      8            90,239      44,790       43,505     250,000      20,448       19,163     250,000
      9           104,201      49,573       48,931     250,000      20,895       20,252     250,000
     10           118,861      54,100       54,100     250,000      20,669       20,699     250,000
     15           203,917      78,911       78,911     250,000      12,286       12,286     250,000
     20           312,473      91,868       91,868     250,000           0            0           0
     25           451,021      92,744       92,744     250,000           0            0           0
     30           627,847      71,204       71,204     250,000           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 DEATH  BENEFIT,  CASH VALUE AND CASH  SURRENDER  VALUE FOR A POLICY MAY BE
MORE OR LESS THAN THOSE SHOWN  DEPENDING  UPON  ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.





                      Cova Financial Life Insurance Company
                    Flexible Premium Variable Life Insurance
                            Hypothetical Illustration





                                   Single Life
                    Male, Issue Age 60, Preferred Rate Class
      $9,000 Annual Premium Death Benefit Option A Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment Return of 6%







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

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

<S>   <C>           <C>         <C>          <C>       <C>           <C>            <C>     <C>
      1             9,450       6,130        3,238     250,000       3,486          595     250,000
      2            19,373      13,252       10,361     250,000       7,771        4,880     250,000
      3            29,791      20,447       17,556     250,000      11,955        9,064     250,000
      4            40,731      27,828       24,937     250,000      15,993       13,102     250,000
      5            52,217      35,373       32,482     250,000      19,840       16,949     250,000
      6            64,278      43,238       40,668     250,000      23,451       20,881     250,000
      7            76,942      51,369       49,441     250,000      26,791       24,863     250,000
      8            90,239      59,770       58,485     250,000      29,812       28,527     250,000
      9           104,201      68,470       67,828     250,000      32,469       31,826     250,000
     10           118,861      77,434       77,434     250,000      34,694       34,694     250,000
     15           203,917     134,630      134,630     250,000      42,620       42,620     250,000
     20           312,473     204,938      204,938     250,000      17,285       17,285     250,000
     25           451,021     302,279      302,279     317,393           0            0           0
     30           627,847     422,013      422,013     443,113           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 DEATH  BENEFIT,  CASH VALUE AND CASH  SURRENDER  VALUE FOR A POLICY MAY BE
MORE OR LESS THAN THOSE SHOWN  DEPENDING  UPON  ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.





                      Cova Financial Life Insurance Company
                    Flexible Premium Variable Life Insurance
                            Hypothetical Illustration





                                   Single Life
                    Male, Issue Age 60, Preferred Rate Class
      $9,000 Annual Premium Death Benefit Option A Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment Return of 12%








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

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

<S>   <C>           <C>         <C>          <C>       <C>           <C>            <C>     <C>
      1             9,450       6,529        3,638     250,000       3,806          914     250,000
      2            19,373      14,503       11,612     250,000       8,697        5,806     250,000
      3            29,791      23,064       20,172     250,000      13,813       10,921     250,000
      4            40,731      32,392       29,500     250,000      19,144       16,252     250,000
      5            52,217      42,544       39,653     250,000      24,684       21,793     250,000
      6            64,278      53,763       51,193     250,000      30,437       27,867     250,000
      7            76,942      66,104       64,176     250,000      36,419       34,492     250,000
      8            90,239      79,690       78,405     250,000      42,648       41,363     250,000
      9           104,201      94,688       94,046     250,000      49,151       48,508     250,000
     10           118,861     111,229      111,229     250,000      55,953       55,953     250,000
     15           203,917     234,985      234,985     251,433     104,356      104,356     250,000
     20           312,473     443,983      443,983     466,183     181,434      181,434     250,000
     25           451,021     788,010      788,010     827,410     341,765      341,765     358,854
     30           627,847   1,345,576    1,345,576   1,412,855     600,469      600,469     630,492
<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 DEATH  BENEFIT,  CASH VALUE AND CASH  SURRENDER  VALUE FOR A POLICY MAY BE
MORE OR LESS THAN THOSE SHOWN  DEPENDING  UPON  ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.










                      Cova Financial Life Insurance Company
                    Flexible Premium Variable Life Insurance
                            Hypothetical Illustration





                                   Single Life
                    Male, Issue Age 60, Preferred Rate Class
      $9,000 Annual Premium Death Benefit Option B Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment Return of 0%








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

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

<S>   <C>           <C>         <C>          <C>       <C>           <C>            <C>     <C>
      1             9,450       5,717        2,826     255,717       3,101          210     253,101
      2            19,373      12,001        9,110     262,001       6,694        3,803     256,694
      3            29,791      17,904       15,013     267,904       9,869        6,978     259,869
      4            40,731      23,535       20,644     273,535      12,579        9,688     262,579
      5            52,217      28,850       25,959     278,850      14,777       11,886     264,777
      6            64,278      34,006       31,436     284,006      16,422       13,852     266,422
      7            76,942      38,916       36,989     288,916      17,481       15,554     267,481
      8            90,239      43,556       42,271     293,556      17,917       16,632     267,917
      9           104,201      47,931       47,288     297,931      17,694       17,051     267,694
     10           118,861      51,951       51,951     301,951      16,762       16,762     266,762
     15           203,917      71,970       71,970     321,970       3,804        3,804     253,804
     20           312,473      72,563       72,563     322,563           0            0           0
     25           451,021      52,537       52,537     302,537           0            0           0
     30           627,847       2,467        2,467     252,467           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 DEATH  BENEFIT,  CASH VALUE AND CASH  SURRENDER  VALUE FOR A POLICY MAY BE
MORE OR LESS THAN THOSE SHOWN  DEPENDING  UPON  ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.





                      Cova Financial Life Insurance Company
                    Flexible Premium Variable Life Insurance
                            Hypothetical Illustration





                                   Single Life
                    Male, Issue Age 60, Preferred Rate Class
      $9,000 Annual Premium Death Benefit Option B Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment Return of 6%








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

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

<S>   <C>           <C>         <C>          <C>       <C>           <C>            <C>     <C>
      1             9,450       6,115        3,224     256,115       3,413          522     253,413
      2            19,373      13,197       10,305     263,197       7,554        4,663     257,554
      3            29,791      20,301       17,410     270,301      11,506        8,614     261,506
      4            40,731      27,536       24,645     277,536      15,204       12,313     265,204
      5            52,217      34,858       31,967     284,858      18,583       15,692     268,583
      6            64,278      42,429       39,859     292,429      21,577       19,007     271,557
      7            76,942      50,167       48,239     300,167      24,127       22,199     274,127
      8            90,239      58,051       56,766     308,051      26,164       24,879     276,164
      9           104,201      66,089       65,446     316,089      27,620       26,978     277,620
     10           118,861      74,191       74,191     324,191      28,407       28,407     278,407
     15           203,917     121,924      121,924     371,924      23,882       23,882     273,882
     20           312,473     160,932      160,932     410,932           0            0           0
     25           451,021     186,692      186,692     436,692           0            0           0
     30           627,847     183,085      183,085     433,085           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 DEATH  BENEFIT,  CASH VALUE AND CASH  SURRENDER  VALUE FOR A POLICY MAY BE
MORE OR LESS THAN THOSE SHOWN  DEPENDING  UPON  ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.





                      Cova Financial Life Insurance Company
                    Flexible Premium Variable Life Insurance
                            Hypothetical Illustration





                                   Single Life
                    Male, Issue Age 60, Preferred Rate Class
      $9,000 Annual Premium Death Benefit Option B Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment Return of 12%








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

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

<S>   <C>           <C>         <C>          <C>       <C>           <C>            <C>     <C>
      1             9,450       6,514        3,623     256,514       3,728          837     253,728
      2            19,373      14,442       11,550     264,442       8,457        5,566     258,457
      3            29,791      22,898       20,007     272,898      13,296       10,404     263,296
      4            40,731      32,047       29,156     282,047      18,198       15,307     268,198
      5            52,217      41,912       39,020     291,912      23,115       20,224     273,115
      6            64,278      52,729       50,159     302,729      27,994       25,424     277,994
      7            76,942      64,505       62,577     314,505      32,700       30,863     282,790
      8            90,239      77,310       76,025     327,310      37,444       36,159     287,444
      9           104,201      91,253       90,611     341,253      41,893       41,250     291,893
     10           118,861     106,357      106,357     356,357      46,052       46,052     296,052
     15           203,917     211,553      211,553     461,553      64,934       64,934     314,934
     20           312,473     361,900      361,900     611,900      50,322       50,322     300,322
     25           451,021     586,015      586,015     836,015           0            0           0
     30           627,847     917,612      917,612   1,167,612           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 DEATH  BENEFIT,  CASH VALUE AND CASH  SURRENDER  VALUE FOR A POLICY MAY BE
MORE OR LESS THAN THOSE SHOWN  DEPENDING  UPON  ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.










                      Cova Financial Life Insurance Company
                    Flexible Premium Variable Life Insurance
                            Hypothetical Illustration





                                   Single Life
                    Male, Issue Age 60, Preferred Rate Class
      $9,000 Annual Premium Death Benefit Option C Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment Return of 0%








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

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

<S>   <C>           <C>         <C>          <C>       <C>           <C>            <C>     <C>
      1             9,450       5,731        2,840     250,000       3,169          278     250,000
      2            19,373      12,052        9,160     250,000       6,889        3,998     250,000
      3            29,791      18,031       15,140     250,000      10,257        7,365     250,000
      4            40,731      23,780       20,889     250,000      13,233       10,341     250,000
      5            52,217      29,266       26,375     250,000      15,775       12,884     250,000
      6            64,278      34,634       32,064     250,000      17,848       15,278     250,000
      7            76,942      39,814       37,886     250,000      19,418       17,491     250,000
      8            90,239      44,790       43,505     250,000      20,448       19,163     250,000
      9           104,201      49,573       48,931     250,000      20,895       20,252     250,000
     10           118,861      54,100       54,100     250,000      20,699       20,699     250,000
     15           203,917      78,911       78,911     250,000      12,286       12,286     250,000
     20           312,473      91,868       91,868     250,000           0            0           0
     25           451,021      92,744       92,744     250,000           0            0           0
     30           627,847      71,204       71,204     250,000           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 DEATH  BENEFIT,  CASH VALUE AND CASH  SURRENDER  VALUE FOR A POLICY MAY BE
MORE OR LESS THAN THOSE SHOWN  DEPENDING  UPON  ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.





                      Cova Financial Life Insurance Company
                    Flexible Premium Variable Life Insurance
                            Hypothetical Illustration





                                   Single Life
                    Male, Issue Age 60, Preferred Rate Class
      $9,000 Annual Premium Death Benefit Option C Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment Return of 6%








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

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

<S>   <C>           <C>         <C>          <C>       <C>           <C>            <C>     <C>
      1             9,450       6,130        3,238     250,000       3,486          595     250,000
      2            19,373      13,252       10,361     250,000       7,771        4,880     250,000
      3            29,791      20,447       17,556     250,000      11,955        9,064     250,000
      4            40,731      27,828       24,937     250,000      15,993       13,102     250,000
      5            52,217      35,373       32,482     250,000      19,840       16,949     250,000
      6            64,278      43,238       40,668     250,000      23,451       20,881     250,000
      7            76,942      51,369       49,441     250,000      26,791       24,863     250,000
      8            90,239      59,770       58,485     250,000      29,812       28,527     250,000
      9           104,201      68,470       67,828     250,000      32,469       31,826     250,000
     10           118,861      77,434       77,434     250,000      34,694       34,694     250,000
     15           203,917     134,630      134,630     250,000      42,620       42,620     250,000
     20           312,473     204,517      204,517     265,740      17,285       17,285     250,000
     25           451,021     290,343      290,343     352,808           0            0           0
     30           627,847     389,926      389,926     450,637           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 DEATH  BENEFIT,  CASH VALUE AND CASH  SURRENDER  VALUE FOR A POLICY MAY BE
MORE OR LESS THAN THOSE SHOWN  DEPENDING  UPON  ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.





                      Cova Financial Life Insurance Company
                    Flexible Premium Variable Life Insurance
                            Hypothetical Illustration





                                   Single Life
                    Male, Issue Age 60, Preferred Rate Class
      $9,000 Annual Premium Death Benefit Option C Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment Return of 12%








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

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

<S>   <C>           <C>         <C>          <C>       <C>           <C>            <C>     <C>
      1             9,450       6,529        3,638     250,000       3,806          914     250,000
      2            19,373      14,503       11,612     250,000       8,697        5,806     250,000
      3            29,791      23,064       20,172     250,000      13,813       10,921     250,000
      4            40,731      32,392       29,500     250,000      19,144       16,252     250,000
      5            52,217      42,544       39,653     250,000      24,684       21,793     250,000
      6            64,278      53,763       51,193     250,000      30,437       27,867     250,000
      7            76,942      66,104       64,176     250,000      36,419       34,492     250,000
      8            90,239      79,690       78,405     250,000      42,648       41,363     250,000
      9           104,201      94,688       94,046     250,000      49,151       48,508     250,000
     10           118,861     111,229      111,229     250,000      55,953       55,953     250,000
     15           203,917     233,231      233,231     329,334     104,356      104,356     250,000
     20           312,473     423,884      423,884     550,773     181,434      181,434     250,000
     25           451,021     722,628      722,628     878,094     315,597      315,597     383,494
     30           627,847   1,184,450    1,184,450   1,368,869     501,805      501,805     579,936
<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 DEATH  BENEFIT,  CASH 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.
- -------------------------------------------------------------------------------


                                      VERSION B

APPENDIX
ILLUSTRATION OF POLICY VALUES

In  order  to show  you how the  Policy  works,  we  created  some  hypothetical
examples.  We chose two males  ages 50 and 60 . Our  hypothetical  insureds  are
non-smokers  and in good  health  which  means the Policy  would be issued  with
preferred  rates.  For each of the two  examples,  we've  illustrated  all three
available  Death  Benefit  Options;  Option A, Option B and Option C. We assumed
ongoing annual  premiums paid of $6,000 for the  50-year-old  example and $9,000
for the 60-year-old example.

All of the illustrations that follow are based on the above. We also assumed the
underlying  investment  portfolio  had gross rates of return of 0%, 6% and 12 %.
This means that the underlying  investment  portfolio  would earn these rates of
return before the deduction of the Mortality and Expense Risk Charge (equivalent
to .55% for Policy Years 1-10, .45% for Policy Years 11-20 and .35%  thereafter)
and advisory fee and operating  expenses  (equal to  approximately  .94%).  When
these costs are taken into account,  the net annual investment return rates (net
of an average of 1.49% for these  charges) are  approximately  -1.49,  4.51% and
10.51%.

It is  important  to be aware  that these  illustrations  assume 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 Cash  Value,  Cash
Surrender Value and Death Benefit.

We used the charges we  described  in the  Expenses  Section of the  Prospectus.
These charges are:

(1)  A Federal  Tax  Charge of 1.3% and a  Premium  Tax  Charge of 2.35% of each
     premium paid;

(2)  A first year Sales  Charge of 15% of  premium up to Target  Premium,  5% of
     premium above Target Premium.  (The Sales Charge decreases to 5% of premium
     paid in Policy  Years  2-10 and 2% of premium  paid in Policy  Years 11 and
     thereafter);

(3)  A Monthly Policy Charge of $25 for the first Policy Year,  decreasing to $6
     per month thereafter;

(4)  During the first ten years, a monthly  Selection and Issue Expense  Charge,
     generally ranging from four cents to one dollar per $1,000 of Face Amount;

(5)  The Monthly Cost of Insurance Charge, based on both the current charges and
     the guaranteed charges;

(6)  Any  Surrender  Charge  which may be  applicable  in  determining  the Cash
     Surrender Values.

There is also a column labeled  "Premiums  Accumulated at 5% Interest Per Year."
This shows how the annual premiums paid would grow if 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,
premiums paid and  reflecting  both the current cost of insurance and guaranteed
cost of insurance.

                      Cova Financial Life Insurance Company
                    Flexible Premium Variable Life Insurance
                            Hypothetical Illustration


                                   Single Life
                    Male, Issue Age 60, Preferred Rate Class
      $9,000 Annual Premium Death Benefit Option A Face Amount of $250,000



           Assuming Hypothetical Gross Annual Investment Return of 0%


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

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

<S>   <C>           <C>         <C>          <C>       <C>           <C>          <C>       <C>
      1             6,300       3,884        2,163     250,000       2,996        1,275     250,000
      2            12,915       8,204        6,482     250,000       6,461        4,740     250,000
      3            19,861      12,376       10,655     250,000       9,773        8,051     250,000
      4            27,154      16,413       14,692     250,000      12,921       11,199     250,000
      5            34,811      20,322       18,601     250,000      15,890       14,168     250,000
      6            42,852      24,121       22,591     250,000      18,669       17,139     250,000
      7            51,295      27,811       26,663     250,000      21,246       20,098     250,000
      8            60,159      31,400       30,635     250,000      23,614       22,849     250,000
      9            69,467      34,881       34,499     250,000      25,764       25,382     250,000
     10            79,241      38,249       38,249     250,000      27,675       27,675     250,000
     15           135,945      56,857       56,857     250,000      36,498       36,498     250,000
     20           208,316      70,257       70,257     250,000      34,399       34,399     250,000
     25           300,681      77,842       77,842     250,000      12,674       12,674     250,000
     30           418,565      76,153       76,153     250,000           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 DEATH  BENEFIT,  CASH VALUE AND CASH  SURRENDER  VALUE FOR A POLICY MAY BE
MORE OR LESS THAN THOSE SHOWN  DEPENDING  UPON  ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.





                      Cova Financial Life Insurance Company
                    Flexible Premium Variable Life Insurance
                            Hypothetical Illustration



                                   Single Life
                    Male, Issue Age 50, Preferred Rate Class
      $6,000 Annual Premium Death Benefit Option A Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment Return of 6%


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


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

<S>   <C>           <C>         <C>          <C>       <C>           <C>          <C>       <C>
      1             6,300       4,153        2,432     250,000       3,236        1,515     250,000
      2            12,915       9,044        7,293     250,000       7,162        5,441     250,000
      3            19,861      14,011       12,289     250,000      11,163        9,442     250,000
      4            27,154      19,160       17,439     250,000      15,232       13,511     250,000
      5            34,811      24,476       22,755     250,000      19,357       17,636     250,000
      6            42,852      29,984       28,454     250,000      23,530       22,000     250,000
      7            51,295      35,694       34,546     250,000      27,742       26,595     250,000
      8            60,159      41,625       40,860     250,000      31,991       31,226     250,000
      9            69,467      47,780       47,397     250,000      36,270       35,888     250,000
     10            79,241      54,166       54,166     250,000      40,565       40,565     250,000
     15           135,945      94,283       94,283     250,000      66,155       66,155     250,000
     20           208,316     142,451      142,451     250,000      90,693       90,693     250,000
     25           300,681     204,145      204,145     250,000     111,527      111,527     250,000
     30           418,565     286,172      286,172     300,481     120,968      120,968     250,000
<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 DEATH  BENEFIT,  CASH VALUE AND CASH  SURRENDER  VALUE FOR A POLICY MAY BE
MORE OR LESS THAN THOSE SHOWN  DEPENDING  UPON  ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.





                      Cova Financial Life Insurance Company
                    Flexible Premium Variable Life Insurance
                            Hypothetical Illustration





                                   Single Life
                    Male, Issue Age 50, Preferred Rate Class
      $6,000 Annual Premium Death Benefit Option A Face Amount of $250,000





       Assuming Hypothetical Gross Annual Investment Return of 12%


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

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

<S>   <C>           <C>         <C>          <C>       <C>           <C>          <C>       <C>
      1             6,300       4,423        2,702     250,000       3,478        1,757     250,000
      2            12,915       9,859        8,137     250,000       7,894        6,173     250,000
      3            19,861      15,781       14,060     250,000      12,674       10,952     250,000
      4            27,154      22,254       20,533     250,000      17,847       16,126     250,000
      5            34,811      29,346       27,625     250,000      23,443       21,722     250,000
      6            42,852      37,142       35,612     250,000      29,502       27,972     250,000
      7            51,295      45,719       44,572     250,000      36,066       34,919     250,000
      8            60,159      55,176       54,411     250,000      43,194       42,429     250,000
      9            69,467      65,602       65,220     250,000      50,951       50,568     250,000
     10            79,241      77,103       77,103     250,000      59,399       59,399     250,000
     15           135,945     160,901      160,901     250,000     120,693      120,693     250,000
     20           208,316     301,105      301,105     349,282     224,760      224,760     260,722
     25           300,681     534,233      534,233     571,629     403,204      403,204     431,428
     30           418,565     920,366      920,366     966,384     696,608      696,608     731,438
<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 DEATH BENEFIT,  ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A POLICY MAY BE
MORE OR LESS THAN THOSE SHOWN  DEPENDING  UPON  ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.










                      Cova Financial Life Insurance Company
                    Flexible Premium Variable Life Insurance
                            Hypothetical Illustration





                                   Single Life
                    Male, Issue Age 50, Preferred Rate Class
      $6,000 Annual Premium Death Benefit Option B Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment Return of 0%


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

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

<S>   <C>           <C>         <C>          <C>       <C>           <C>          <C>       <C>
      1             6,300       3,879        2,158     253,879       2,976        1,255     252,976
      2            12,915       8,183        6,462     258,183       6,402        4,681     256,402
      3            19,861      12,328       10,607     262,328       9,651        7,930     259,651
      4            27,154      16,323       14,602     266,323      12,711       10,989     262,711
      5            34,811      20,175       18,453     270,175      15,562       13,840     265,562
      6            42,852      23,899       22,369     273,899      18,190       16,660     268,190
      7            51,295      27,495       26,348     277,495      20,579       19,432     270,579
      8            60,159      30,972       30,207     280,972      22,720       21,955     272,720
      9            69,467      34,317       33,934     284,317      24,599       24,217     274,599
     10            79,241      37,523       37,523     287,523      26,191       26,191     276,191
     15           135,945      54,725       54,725     304,725      32,379       32,379     282,379
     20           208,316      64,712       64,712     314,712      25,575       25,575     275,575
     25           300,681      65,863       65,863     315,863           0            0           0
     30           418,565      53,526       53,526     303,526           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 DEATH  BENEFIT,  CASH VALUE AND CASH  SURRENDER  VALUE FOR A POLICY MAY BE
MORE OR LESS THAN THOSE SHOWN  DEPENDING  UPON  ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.





                      Cova Financial Life Insurance Company
                    Flexible Premium Variable Life Insurance
                            Hypothetical Illustration





                                   Single Life
                    Male, Issue Age 50, Preferred Rate Class
      $6,000 Annual Premium Death Benefit Option B Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment Return of 6%



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

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

<S>   <C>           <C>         <C>          <C>       <C>           <C>          <C>       <C>
      1             6,300       4,148        2,426     254,148       3,215        1,494     253,215
      2            12,915       8,992        7,270     258,992       7,096        5,375     257,096
      3            19,861      13,956       12,235     263,956      11,023        9,301     261,023
      4            27,154      19,053       17,332     269,053      14,981       13,259     264,981
      5            34,811      24,294       22,572     274,294      18,949       17,227     269,949
      6            42,852      29,699       28,169     279,699      22,910       21,380     272,910
      7            51,295      35,272       34,124     285,272      26,843       25,695     276,843
      8            60,159      41,028       40,263     291,028      30,734       29,969     280,734
      9            69,467      46,963       46,580     296,963      34,563       34,180     284,563
     10            79,241      53,073       53,073     303,073      38,297       38,297     288,297
     15           135,945      90,403       90,403     340,403      58,372       58,372     308,372
     20           208,316     130,240      130,240     380,240      69,046       69,046     319,046
     25           300,681     171,183      171,183     421,183      58,899       58,899     308,899
     30           418,565     207,284      207,284     457,284       6,200        6,200     256,200
<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 DEATH BENEFIT,  ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A POLICY MAY BE
MORE OR LESS THAN THOSE SHOWN  DEPENDING  UPON  ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.





                      Cova Financial Life Insurance Company
                    Flexible Premium Variable Life Insurance
                            Hypothetical Illustration





                                   Single Life
                    Male, Issue Age 50, Preferred Rate Class
      $6,000 Annual Premium Death Benefit Option B Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment Return of 12%


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

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

<S>   <C>           <C>         <C>          <C>       <C>           <C>          <C>       <C>
      1             6,300       4,417        2,696     254,417       3,456        1,734     253,456
      2            12,915       9,834        8,112     259,834       7,822        6,101     257,822
      3            19,861      15,718       13,997     265,718      12,513       10,792     262,513
      4            27,154      22,128       20,407     272,128      17,548       15,826     267,548
      5            34,811      29,122       27,401     279,122      22,938       21,216     272,938
      6            42,852      36,777       35,247     286,777      28,702       27,172     278,702
      7            51,295      45,159       44,011     295,159      34,860       33,712     284,860
      8            60,159      54,351       53,586     304,351      41,438       40,673     291,438
      9            69,467      64,426       64,043     314,426      48,464       48,081     298,464
     10            79,241      75,464       75,464     325,464      55,951       55,951     305,951
     15           135,945     153,780      153,780     403,780     105,971      105,971     355,971
     20           208,316     275,527      275,527     525,527     172,148      172,148     422,148
     25           300,681     467,974      467,974     717,974     255,557      255,557     505,557
     30           418,565     770,334      770,334   1,020,334     348,308      348,308     598,308
<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 DEATH BENEFIT,  ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A POLICY MAY BE
MORE OR LESS THAN THOSE SHOWN  DEPENDING  UPON  ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.










                      Cova Financial Life Insurance Company
                    Flexible Premium Variable Life Insurance
                            Hypothetical Illustration





                                   Single Life
                    Male, Issue Age 50, Preferred Rate Class
      $6,000 Annual Premium Death Benefit Option C Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment Return of 0%


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

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

<S>   <C>           <C>         <C>          <C>       <C>           <C>          <C>       <C>
      1             6,300       3,884        2,163     250,000       2,996        1,275     250,000
      2            12,915       8,204        6,482     250,000       6,461        4,740     250,000
      3            19,861      12,376       10,655     250,000       9,773        8,051     250,000
      4            27,154      16,413       14,692     250,000      12,921       11,199     250,000
      5            34,811      20,322       18,601     250,000      15,890       14,168     250,000
      6            42,852      24,121       22,591     250,000      18,669       17,139     250,000
      7            51,295      27,811       26,663     250,000      21,246       20,098     250,000
      8            60,159      31,400       30,635     250,000      23,614       22,849     250,000
      9            69,467      34,881       34,499     250,000      25,764       25,382     250,000
     10            79,241      38,249       38,249     250,000      27,675       27,675     250,000
     15           135,945      56,857       56,857     250,000      36,498       36,498     250,000
     20           208,316      70,257       70,257     250,000      34,399       34,399     250,000
     25           300,681      77,842       77,842     250,000      12,674       12,674     250,000
     30           418,565      76,153       76,153     250,000           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 DEATH  BENEFIT,  CASH VALUE AND CASH  SURRENDER  VALUE FOR A POLICY MAY BE
MORE OR LESS THAN THOSE SHOWN  DEPENDING  UPON  ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.





                      Cova Financial Life Insurance Company
                    Flexible Premium Variable Life Insurance
                            Hypothetical Illustration





                                   Single Life
                    Male, Issue Age 50, Preferred Rate Class
      $6,000 Annual Premium Death Benefit Option C Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment Return of 6%


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

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

<S>   <C>           <C>         <C>          <C>       <C>           <C>          <C>       <C>
      1             6,300       4,153        2,432     250,000       3,236        1,515     250,000
      2            12,915       9,014        7,293     250,000       7,162        5,441     250,000
      3            19,861      14,011       12,289     250,000      11,163        9,442     250,000
      4            27,154      19,160       17,439     250,000      15,232       13,511     250,000
      5            34,811      24,476       22,755     250,000      19,357       17,636     250,000
      6            42,852      29,984       28,454     250,000      23,530       22,000     250,000
      7            51,295      35,694       34,546     250,000      27,742       26,595     250,000
      8            60,159      41,625       40,860     250,000      31,991       31,226     250,000
      9            69,467      47,780       47,397     250,000      36,270       35,888     250,000
     10            79,241      54,166       54,166     250,000      40,565       40,565     250,000
     15           135,945      94,283       94,283     250,000      66,155       66,155     250,000
     20           208,316     142,451      142,451     250,000      90,693       90,693     250,000
     25           300,681     202,909      202,909     286,518     111,527      111,527     250,000
     30           418,565     274,422      274,422     356,570     120,968      120,968     250,000
<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 DEATH  BENEFIT,  CASH VALUE AND CASH  SURRENDER  VALUE FOR A POLICY MAY BE
MORE OR LESS THAN THOSE SHOWN  DEPENDING  UPON  ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.





                      Cova Financial Life Insurance Company
                    Flexible Premium Variable Life Insurance
                            Hypothetical Illustration





                                   Single Life
                    Male, Issue Age 50, Preferred Rate Class
      $6,000 Annual Premium Death Benefit Option C Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment Return of 12%



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

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

<S>   <C>           <C>         <C>          <C>       <C>           <C>          <C>       <C>
      1             6,300       4,423        2,702     250,000       3,478        1,757     250,000
      2            12,915       9,859        8,137     250,000       7,894        6,173     250,000
      3            19,861      15,781       14,060     250,000      12,674       10,952     250,000
      4            27,154      22,254       20,533     250,000      17,847       16,126     250,000
      5            34,811      29,346       27,625     250,000      23,443       21,722     250,000
      6            42,852      37,142       35,612     250,000      29,502       27,972     250,000
      7            51,295      45,719       44,572     250,000      36,066       34,919     250,000
      8            60,159      55,176       54,411     250,000      43,194       42,429     250,000
      9            69,467      65,602       65,220     250,000      50,951       50,568     250,000
     10            79,241      77,103       77,103     250,000      59,399       59,399     250,000
     15           135,945     160,758      160,758     283,645     120,693      120,693     250,000
     20           208,316     294,553      294,553     461,191     219,410      219,410     343,538
     25           300,681     507,287      507,287     716,315     365,976      365,976     516,776
     30           418,565     840,609      840,609   1,092,245     574,534      574,534     746,521
<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 DEATH  BENEFIT,  CASH VALUE AND CASH  SURRENDER  VALUE FOR A POLICY MAY BE
MORE OR LESS THAN THOSE SHOWN  DEPENDING  UPON  ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.










                      Cova Financial Life Insurance Company
                    Flexible Premium Variable Life Insurance
                            Hypothetical Illustration





                                   Single Life
                    Male, Issue Age 60, Preferred Rate Class
      $9,000 Annual Premium Death Benefit Option A Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment Return of 0%



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

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

<S>   <C>           <C>         <C>          <C>       <C>           <C>            <C>     <C>
      1             9,450       5,730        2,838     250,000       3,168          277     250,000
      2            19,373      12,048        9,156     250,000       6,868        3,995     250,000
      3            29,791      18,023       15,132     250,000      10,251        7,360     250,000
      4            40,731      23,767       20,876     250,000      13,224       10,333     250,000
      5            52,217      29,247       26,356     250,000      15,763       12,872     250,000
      6            64,278      34,608       32,038     250,000      17,831       15,261     250,000
      7            76,942      39,779       37,852     250,000      19,396       17,469     250,000
      8            90,239      44,746       43,461     250,000      20,421       19,136     250,000
      9           104,201      49,519       48,876     250,000      20,862       20,220     250,000
     10           118,861      54,035       54,035     250,000      20,661       20,661     250,000
     15           203,917      78,772       78,772     250,000      12,217       12,217     250,000
     20           312,473      91,621       91,621     250,000           0            0           0
     25           451,021      92,342       92,342     250,000           0            0           0
     30           627,847      70,555       70,555     250,000           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 DEATH  BENEFIT,  CASH VALUE AND CASH  SURRENDER  VALUE FOR A POLICY MAY BE
MORE OR LESS THAN THOSE SHOWN  DEPENDING  UPON  ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.





                      Cova Financial Life Insurance Company
                    Flexible Premium Variable Life Insurance
                            Hypothetical Illustration





                                   Single Life
                    Male, Issue Age 60, Preferred Rate Class
      $9,000 Annual Premium Death Benefit Option A Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment Return of 6%



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

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

<S>   <C>           <C>         <C>          <C>       <C>           <C>            <C>     <C>
      1             9,450       6,128        3,237     250,000       3,485          594     250,000
      2            19,373      13,248       10,357     250,000       7,768        4,877     250,000
      3            29,791      20,438       17,547     250,000      11,949        9,058     250,000
      4            40,731      27,813       24,922     250,000      15,983       13,092     250,000
      5            52,217      35,351       32,460     250,000      19,825       16,934     250,000
      6            64,278      43,206       40,636     250,000      23,430       20,860     250,000
      7            76,942      51,325       49,367     250,000      26,762       24,835     250,000
      8            90,239      59,712       58,427     250,000      29,775       28,490     250,000
      9           104,201      68,395       67,753     250,000      32,422       31,779     250,000
     10           118,861      77,339       77,339     250,000      34,636       34,636     250,000
     15           203,917     134,380      134,380     250,000      42,475       42,475     250,000
     20           312,473     204,374      204,374     250,000      16,973       16,973     250,000
     25           451,021     301,245      301,245     316,307           0            0           0
     30           627,847     420,341      420,341     441,358           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 DEATH  BENEFIT,  CASH VALUE AND CASH  SURRENDER  VALUE FOR A POLICY MAY BE
MORE OR LESS THAN THOSE SHOWN  DEPENDING  UPON  ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.





                      Cova Financial Life Insurance Company
                    Flexible Premium Variable Life Insurance
                            Hypothetical Illustration





                                   Single Life
                    Male, Issue Age 60, Preferred Rate Class
      $9,000 Annual Premium Death Benefit Option A Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment Return of 12%


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

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

<S>   <C>           <C>         <C>          <C>       <C>           <C>            <C>     <C>
<S>   <C>           <C>         <C>          <C>       <C>           <C>            <C>     <C>
      1             9,450       6,528        3,636     250,000       3,804          913     250,000
      2            19,373      14,499       11,608     250,000       8,694        5,803     250,000
      3            29,791      23,054       20,163     250,000      13,806       10,915     250,000
      4            40,731      32,375       29,484     250,000      19,132       16,241     250,000
      5            52,217      42,518       39,627     250,000      24,666       21,775     250,000
      6            64,278      53,723       51,153     250,000      30,411       27,841     250,000
      7            76,942      66,047       64,120     250,000      36,382       34,454     250,000
      8            90,239      79,613       78,328     250,000      42,597       41,312     250,000
      9           104,201      94,584       93,942     250,000      49,083       48,441     250,000
     10           118,861     111,092      111,092     250,000      55,865       55,865     250,000
     15           203,917     234,534      234,534     250,951     104,067      104,067     250,000
     20           312,473     442,852      442,852     464,995     180,544      180,544     250,000
     25           451,021     785,443      785,443     824,715     339,689      339,689     356,674
     30           627,847   1,340,161    1,340,161   1,407,169     596,630      596,630     626,462
<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 DEATH  BENEFIT,  CASH VALUE AND CASH  SURRENDER  VALUE FOR A POLICY MAY BE
MORE OR LESS THAN THOSE SHOWN  DEPENDING  UPON  ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.










                      Cova Financial Life Insurance Company
                    Flexible Premium Variable Life Insurance
                            Hypothetical Illustration





                                   Single Life
                    Male, Issue Age 60, Preferred Rate Class
      $9,000 Annual Premium Death Benefit Option B Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment Return of 0%



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

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

<S>   <C>           <C>         <C>          <C>       <C>           <C>            <C>     <C>
      1             9,450       5,716        2,825     255,716       3,100          208     253,100
      2            19,373      11,997        9,106     261,997       6,691        3,800     256,691
      3            29,791      17,896       15,005     267,896       9,863        6,972     259,863
      4            40,731      23,522       20,631     273,522      12,571        9,680     262,571
      5            52,217      28,831       25,940     278,831      14,766       11,874     264,766
      6            64,278      33,980       31,410     283,980      16,407       13,837     266,407
      7            76,942      38,882       36,955     288,882      17,462       15,534     267,462
      8            90,239      43,514       42,229     293,514      17,896       16,608     267,893
      9           104,201      47,879       47,236     297,879      17,666       17,023     267,666
     10           118,861      51,889       51,889     301,889      16,730       16,730     266,730
     15           203,917      71,845       71,845     321,845       3,752        3,758     253,758
     20           312,473      72,369       72,369     322,369           0            0           0
     25           451,021      52,287       52,287     302,287           0            0           0
     30           627,847       2,199        2,199     252,199           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 DEATH  BENEFIT,  CASH VALUE AND CASH  SURRENDER  VALUE FOR A POLICY MAY BE
MORE OR LESS THAN THOSE SHOWN  DEPENDING  UPON  ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.





                      Cova Financial Life Insurance Company
                    Flexible Premium Variable Life Insurance
                            Hypothetical Illustration





                                   Single Life
                    Male, Issue Age 60, Preferred Rate Class
      $9,000 Annual Premium Death Benefit Option B Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment Return of 6%



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

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

<S>   <C>           <C>         <C>          <C>       <C>           <C>            <C>     <C>
      1             9,450       6,114        3,223     256,114       3,412          521     253,412
      2            19,373      13,192       10,301     263,192       7,551        4,660     257,551
      3            29,791      20,293       17,401     270,293      11,500        8,608     261,500
      4            40,731      27,522       24,631     277,522      15,195       12,304     265,195
      5            52,217      34,836       31,945     284,836      18,569       15,678     268,569
      6            64,278      42,397       39,827     292,397      21,558       18,988     271,558
      7            76,942      50,124       48,196     300,124      24,101       22,174     274,101
      8            90,239      57,994       56,709     307,994      26,132       24,847     276,132
      9           104,201      66,016       65,374     316,016      27,580       26,938     277,580
     10           118,861      74,101       74,101     324,101      28,359       28,359     278,359
     15           203,917     121,700      121,700     371,700      23,786       23,786     273,786
     20           312,473     160,493      160,493     410,493           0            0           0
     25           451,021     185,943      185,943     435,943           0            0           0
     30           627,847     181,932      181,932     431,932           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 DEATH  BENEFIT,  CASH VALUE AND CASH  SURRENDER  VALUE FOR A POLICY MAY BE
MORE OR LESS THAN THOSE SHOWN  DEPENDING  UPON  ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.





                      Cova Financial Life Insurance Company
                    Flexible Premium Variable Life Insurance
                            Hypothetical Illustration





                                   Single Life
                    Male, Issue Age 60, Preferred Rate Class
      $9,000 Annual Premium Death Benefit Option B Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment Return of 12%



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

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

<S>   <C>           <C>         <C>          <C>       <C>           <C>            <C>     <C>
      1             9,450       6,512        3,621     256,512       3,727          836     253,727
      2            19,373      14,437       11,546     264,437       8,454        5,563     258,454
      3            29,791      22,889       19,997     272,889      13,289       10,398     263,289
      4            40,731      32,031       29,140     282,031      18,188       15,296     268,188
      5            52,217      41,886       38,994     291,886      23,098       20,207     273,098
      6            64,278      52,690       50,120     302,690      27,970       25,400     277,970
      7            76,942      64,450       62,522     314,450      32,757       30,829     282,757
      8            90,239      77,235       75,950     327,235      37,399       36,114     287,399
      9           104,201      91,153       90,511     341,153      41,835       41,193     291,835
     10           118,861     106,227      106,227     356,227      45,979       45,979     295,979
     15           203,917     211,151      211,151     461,151      64,741       64,741     314,741
     20           312,473     360,899      360,899     610,899      49,924       49,924     299,924
     25           451,021     583,795      583,795     833,795           0            0           0
     30           627,847     913,042      913,042   1,163,042           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 DEATH  BENEFIT,  CASH VALUE AND CASH  SURRENDER  VALUE FOR A POLICY MAY BE
MORE OR LESS THAN THOSE SHOWN  DEPENDING  UPON  ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.










                      Cova Financial Life Insurance Company
                    Flexible Premium Variable Life Insurance
                            Hypothetical Illustration





                                   Single Life
                    Male, Issue Age 60, Preferred Rate Class
      $9,000 Annual Premium Death Benefit Option C Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment Return of 0%


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

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

<S>   <C>           <C>         <C>          <C>       <C>           <C>            <C>     <C>
      1             9,450       5,730        2,838     250,000       3,168          277     250,000
      2            19,373      12,048        9,156     250,000       6,868        3,995     250,000
      3            29,791      18,023       15,132     250,000      10,251        7,360     250,000
      4            40,731      23,767       20,876     250,000      13,224       10,333     250,000
      5            52,217      29,247       26,356     250,000      15,763       12,872     250,000
      6            64,278      34,608       32,038     250,000      17,831       15,261     250,000
      7            76,942      39,779       37,852     250,000      19,396       17,469     250,000
      8            90,239      44,746       43,461     250,000      20,421       19,136     250,000
      9           104,201      49,519       48,876     250,000      20,862       20,220     250,000
     10           118,861      54,035       54,035     250,000      20,661       20,661     250,000
     15           203,917      78,772       78,772     250,000      12,217       12,217     250,000
     20           312,473      91,621       91,621     250,000           0            0           0
     25           451,021      92,342       92,342     250,000           0            0           0
     30           627,847      70,555       70,555     250,000           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 DEATH  BENEFIT,  CASH VALUE AND CASH  SURRENDER  VALUE FOR A POLICY MAY BE
MORE OR LESS THAN THOSE SHOWN  DEPENDING  UPON  ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.





                      Cova Financial Life Insurance Company
                    Flexible Premium Variable Life Insurance
                            Hypothetical Illustration





                                   Single Life
                    Male, Issue Age 60, Preferred Rate Class
      $9,000 Annual Premium Death Benefit Option C Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment Return of 6%




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


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

<S>   <C>           <C>         <C>          <C>       <C>           <C>            <C>     <C>
      1             9,450       6,128        3,237     250,000       3,485          594     250,000
      2            19,373      13,248       10,357     250,000       7,768        4,877     250,000
      3            29,791      20,438       17,547     250,000      11,949        9,058     250,000
      4            40,731      27,813       24,922     250,000      15,983       13,092     250,000
      5            52,217      35,351       32,460     250,000      19,825       16,934     250,000
      6            64,278      43,206       40,636     250,000      23,430       20,860     250,000
      7            76,942      51,325       49,367     250,000      26,762       24,835     250,000
      8            90,239      59,712       58,427     250,000      29,775       28,490     250,000
      9           104,201      68,395       67,753     250,000      32,422       31,779     250,000
     10           118,861      77,339       77,339     250,000      34,636       34,636     250,000
     15           203,917     134,380      134,380     250,000      42,475       42,475     250,000
     20           312,473     203,978      203,978     265,038      16,973       16,973     250,000
     25           451,021     289,436      289,436     351,705           0            0           0
     30           627,847     388,492      388,492     448,980           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 DEATH  BENEFIT,  CASH VALUE AND CASH  SURRENDER  VALUE FOR A POLICY MAY BE
MORE OR LESS THAN THOSE SHOWN  DEPENDING  UPON  ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.





                      Cova Financial Life Insurance Company
                    Flexible Premium Variable Life Insurance
                            Hypothetical Illustration





                                   Single Life
                    Male, Issue Age 60, Preferred Rate Class
      $9,000 Annual Premium Death Benefit Option C Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment Return of 12%




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


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

<S>   <C>           <C>         <C>          <C>       <C>           <C>            <C>     <C>
      1             9,450       6,528        3,636     250,000       3,804          913     250,000
      2            19,373      14,499       11,608     250,000       8,694        5,803     250,000
      3            29,791      23,054       20,163     250,000      13,806       10,915     250,000
      4            40,731      32,375       29,484     250,000      19,132       16,241     250,000
      5            52,217      42,518       39,627     250,000      24,666       21,775     250,000
      6            64,278      53,723       51,153     250,000      30,411       27,841     250,000
      7            76,942      66,047       64,120     250,000      36,382       34,454     250,000
      8            90,239      79,613       78,328     250,000      42,597       41,312     250,000
      9           104,201      94,584       93,942     250,000      49,083       48,441     250,000
     10           118,861     111,092      111,092     250,000      55,865       55,865     250,000
     15           203,917     232,802      232,802     328,728     104,067      104,067     250,000
     20           312,473     422,835      422,835     549,410     180,544      180,544     250,000
     25           451,021     720,331      720,331     875,304     313,969      313,969     381,516
     30           627,847   1,179,792    1,179,792   1,363,486     499,044      499,044     576,745
<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 DEATH  BENEFIT,  CASH VALUE AND CASH  SURRENDER  VALUE FOR A POLICY MAY BE
MORE OR LESS THAN THOSE SHOWN  DEPENDING  UPON  ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.




                                     PART II

                           UNDERTAKING TO FILE REPORTS

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

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

                                 INDEMNIFICATION

The Bylaws of the Company (Article V, Section 9) provide that:

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

Insofar as  indemnification  for liability  arising under the  Securities Act of
1933 may be  permitted  directors  and  officers  or  controlling  person of the
Company  pursuant to the foregoing,  or otherwise,  the Company has been advised
that  in  the  opinion  of  the   Securities   and  Exchange   Commission   such
indemnification is against public policy as expressed in the Act and, therefore,
unenforceable.  In the  event  that a claim  for  indemnification  against  such
liabilities  (other than the payment by the Company of expenses incurred or paid
by a director,  officer or  controlling  person of the Company in the successful
defense of any action, suit or proceeding) is asserted by such director, officer
or controlling  person in connection with the securities being  registered,  the
Company  will,  unless in the opinion of its counsel the matter has been settled
by  controlling  precedent,  submit to a court of appropriate  jurisdiction  the
question  whether  such  indemnification  by  it is  against  public  policy  as
expressed  in the Act and will be  governed  by the final  adjudication  of such
issue.


                       CONTENTS OF REGISTRATION STATEMENT

The Registration Statement comprises the papers and documents:


     The facing sheet

     The Prospectus consisting of 115 pages.

     Undertakings to file reports.

     The signatures.

     The following exhibits.

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

     1.   Resolution of the Board of Directors of the Company*
     2.   Not Applicable
     3.a. Form of Principal Underwriter's Agreement
     3.b. Selling Agreement
     3.c. Schedules of Commissions
     4.   Not Applicable
     5.   Flexible Premium Variable Life Insurance Policy++
     5.a. Accelerated Benefit Rider++
     5.b. Anniversary Partial Withdrawal Rider++
     5.c. Guaranteed Survivor Plus Purchase Option Rider++
     5.d. Lifetime Coverage Rider++
     5.e. Secondary Guarantee Rider++
     5.f. Supplemental Coverage Rider++
     5.g. Waiver of Monthly Deduction Rider++
     5.h. Waiver of Specified Premium Rider++
     6.a. Articles of Incorporation of the Company**
     6.b. Bylaws of the Company**
     7.   Not Applicable
     8.   Not Applicable
     9.a. Form of Fund Participation Agreement by and among AIM Variable
          Insurance Funds, Inc., A I M Distributors, Inc., Cova Financial
          Life Insurance Company, on behalf of itself and its Separate
          Accounts, and Cova Life Sales Company***
     9.b. Form of Participation Agreement among Templeton Variable Products
          Series Fund, Franklin Templeton Distributors, Inc. and Cova
          Financial Life Insurance Company****
     9.c. Form of Fund Participation  Agreement among Oppenheimer Variable
          Account  Funds,  OppenheimerFunds,  Inc. and Cova  Financial Life
          Insurance Company***
     9.d. Form of Fund Participation Agreement among Putnam Variable Trust,
          Putnum  Mutual  Funds Corp.  and Cova  Financial  Life  Insurance
          Company***
     9.e. Form of Fund Participation Agreement among Investors Fund Series,
          Zurich Kemper Investments, Inc., Zurich Kemper Distributors, Inc.
          and Cova Financial Life Insurance Company***
     9.f. Form of  Participation  Agreement  by and between  Goldman  Sachs
          Variable Insurance Trust, Goldman, Sachs & Co. and Cova Financial
          Life Insurance Company***
    9.g.  Form  of   Participation   Agreement   among   Liberty   Variable
          Investment Trust,  Liberty Financial  Investments,  Inc. and Cova
          Financial Life Insurance Company***
    9.h.  Form of Fund Participation Agreement among Cova Financial Life
          Insurance Company, Cova Life Sales Company, Alliance Capital
          Management LP and Alliance Fund Distributors, Inc.+
    9.i.  Form of Participation Agreement among Russell Insurance Funds,
          Russell Fund Distributors, Inc. and Cova Financial Life Insurance
          Company***
    9.j.  Form of Fund Participation Agreement among MFS Variable Insurance
          Trust,  Cova Financial Life Insurance  Company and  Massachusetts
          Financial Services Company+
     10.  Application Forms++

     11.  Powers of Attorney*

B.   Opinion and Consent of Counsel

C.   Consent of Actuary

D.   Consent of Independent Auditors

*Incorporated by reference to initial Form S-6 filed electronically on October
9, 1997.
**Incorporated by reference to Pre-Effective Amendment No. 1 to Form S-6 (File
No. 333-37559) electronically filed on November 13, 1997.
***Incorporated by reference to Post-Effective Amendment No. 1 to Form N-4
(File No. 333-34817) as filed electronically on February 11, 1998.
****Incorporated by reference to Post-Effective Amendment No. 2 to Form S-6
(File No. 333-37559) as filed electronically on April 30, 1999.
+Incorporated by reference to Pre-Effective Amendment No. 1 to Form N-4
 (File No. 333-34817) as filed electronically on November 19, 1997.
++Incorporated by reference to Form S-6
(File No. 333-83183) as electronically filed on July 19, 1999.


                                   SIGNATURES

As required by the  Securities  Act of 1933, the Registrant has duly caused this
Registration  Statement to be signed on its behalf by the undersigned  thereunto
duly  authorized  in the City of Oakbrook  Terrace and State of Illinois on this
21st day of October, 1999.

                                      COVA VARIABLE LIFE ACCOUNT FIVE

                                      Registrant

                                 By:  COVA FINANCIAL LIFE INSURANCE COMPANY

                                 By: /s/BERNARD J. SPAULDING
                                    ______________________________
                                    Senior Vice President, General
                                    Counsel and Secretary

                                      COVA FINANCIAL LIFE INSURANCE COMPANY

Attest:


/s/PATRICIA E. GUBBE                 /s/BERNARD J. SPAULDING
________________________         By: ______________________________
                                     Senior Vice President, General
Vice President                       Counsel and Secretary
- ------------------------
   Title

Pursuant to the Securities  Act of 1933,  this  Registration  Statement has been
signed by the following persons in the capacities and on the dates indicated.

<TABLE>
<CAPTION>
<S>                                      <C>                                           <C>


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

/s/LORRY J. STENSRUD                     President and Director                       10/21/99
- --------------------                                                                   -------
Lorry J. Stensrud                                                                        Date

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

William C. Mair*                         Director                                      10/21/99
- -----------------------                                                                -------
William C. Mair                                                                          Date

E. Thomas Hughes, Jr.*                                                                 10/21/99
- ----------------------                   Treasurer and Director                        -------
E. Thomas Hughes, Jr.                                                                    Date

Matthew P. McCauley*                     Director                                      10/21/99
- ----------------------                                                                 -------
Matthew P. McCauley                                                                      Date

John W. Barber*                          Director                                      10/21/99
- ----------------------                                                                 -------
John W. Barber                                                                           Date


/s/MARK E. REYNOLDS                      Director                                     10/21/99
- ----------------------                                                                 -------
Mark E. Reynolds                                                                         Date

/s/J. TERRI TANAKA                                                                    10/21/99
- ----------------------                   Director                                      -------
J. Terri Tanaka                                                                          Date

/s/PETER L. WITKEWIZ                    Controller                                    10/21/99
- ----------------------                                                                 -------
Peter L. Witkewiz                                                                        Date
</TABLE>

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



                               INDEX TO EXHIBITS



EX-99.A3.a.  Principal Underwriter's Agreement
EX-99.A3.b.  Selling Agreement
EX-99.A3.c.  Schedules of Commissions
EX-99.B      Opinion and Consent of Counsel
EX-99.C      Consent of Actuary
EX-99.D      Consent of Independent Auditors

                      PRINCIPAL UNDERWRITER'S AGREEMENT

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

                                      I

INSURANCE COMPANY proposes to issue and sell Variable Life Insurance Policies
(the "Policies") of the Variable Account to the public through  PRINCIPAL
UNDERWRITER.   The PRINCIPAL UNDERWRITER agrees to provide sales  service
subject to the terms and conditions hereof.  The Policies to be sold  are
more  fully  described in the registration statement and prospectus
hereinafter  mentioned.    Such  Policies  will be issued by INSURANCE COMPANY
through  the  Variable  Account.

                                      II

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

                                     III

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

                                      IV

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

                                      V

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

                                      VI

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

                                     VII

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

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

                                     VIII

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

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

EXECUTED  this 19th  day  of October,  1999.

<TABLE>
<CAPTION>
<S>                              <C>
                                 INSURANCE COMPANY

                                 COVA FINANCIAL LIFE INSURANCE COMPANY



                                 BY:/s/LORRY J. STENSRUD
                                    ---------------------------


ATTEST:/s/BERNARD J. SPAULDING
       --------------------------
                      Secretary

                                 PRINCIPAL UNDERWRITER

                                 COVA LIFE SALES COMPANY


                                 BY:/s/PATRICIA E. GUBBE
                                    -------------------------

ATTEST:/s/BERNARD J. SPAULDING
       --------------------------
                 Secretary
</TABLE>


                                SELLING AGREEMENT

         Agreement  dated as of , by and among  Cova  Financial  Life  Insurance
Company, a California  corporation ("Life Company");  Cova Life Sales Company, a
Delaware corporation ("Distributor"); , ("Broker-Dealer") and and any Affiliates
and/or  Subsidiaries  listed in the  Addendum for the  Inclusion  of  Affiliates
and/or Subsidiaries (collectively, the "Insurance Agent").

                                    RECITALS

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

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

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

1.   Additional Definitions

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

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

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

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

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

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

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

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

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

     (j)  SEC - The Securities and Exchange Commission.

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

2.   Authorization of Broker-Dealer and Insurance Agent

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

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

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

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

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

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

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

3.   Licensing and Registration of Broker-Dealer, Insurance Agent and Agents

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

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

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

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

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

4.   Broker-Dealer and Insurance Agent Compliance

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

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

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

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

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

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

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

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

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

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

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

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

5.   Sales Materials

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

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

6.   Commission Agreement

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

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

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

7.   Term and Termination

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

8.   Complaints and Investigations

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

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

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


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

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

9.   Modification of Agreement

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

10.  Indemnification

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

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

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

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

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

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

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

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


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

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

11.  Rights, Remedies, etc. are Cumulative

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

12.  Notices

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

<TABLE>
<CAPTION>
<S>                                                           <C>
         if to Distributor, to:                               if to Life Company, to:

         Cova Life Sales Company                              Cova Financial Life Insurance Company
         Attention:  Patricia E. Gubbe, President             Attention:  Norma J. Naselli, Assistant Vice President
         One Tower Lane                                       One Tower Lane
         Suite 3000                                           Suite 3000
         Oakbrook Terrace, Illinois  60181-4644               Oakbrook Terrace, Illinois  60181-4644
</TABLE>




         if to Broker-Dealer, to:                    if to Insurance Agent, to:

         [BROKER-DEALER]                             [INSURANCE AGENT]
         [ADDRESS]                                   [ADDRESS]
         [CITY,STATE,ZIP]                            [CITY,STATE,ZIP]

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

13.  Interpretation, Jurisdiction, etc.

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

14.  Arbitration

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

15.  Setoffs; Chargebacks

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

16.  Headings

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

17.  Counterparts

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

18.  Severability

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

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

                                          Cova Financial Life Insurance Company
                                                       Life Company

                        By:      __________________________________________
                                                    Norma J. Naselli
                                          Assistant Vice President & Director
                                                   Agency Contracting

                                                Cova Life Sales Company
                                                        Distributor


                        By:      ________________________________________
                                                   Patricia E. Gubbe
                                                        President



                                                      Broker-Dealer

                        By:      __________________________________________
                                                       Signature

                                 ___________________________________________
                                                       Print Name

                                 ___________________________________________
                                                         Title


                                                     Insurance Agent

                        By:      __________________________________________
                                                       Signature

                                 __________________________________________
                                                       Print Name

                                ____________________________________________
                                                         Title





                                                                      Schedule 1
                                                                        Standard
                                                         Schedule of Commissions

                               A.G. Edwards & Sons

                        Custom Select and Russell Select
                                    Flex VUL


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


            Year One:      90.00% of payments up to target payment

                           4.00% of payments on excess above target


            Renewal:       5.00% of payments (years 2 thru 10)

                           2.00%  of payments (years 11+)


            Trail:         .25% paid on an annual basis,  13 months
                           from policy issue and every contract year thereafter.

            Issue Ages:    Single Life     Ages 0 - 85
                           Joint Life      Ages 0 - 90

1.   In the event that the  Distributor  or Life  Company  refunds any  purchase
     payment for any reason during the year  following a purchase  payment,  the
     Broker-Dealer  and Insurance  Agent agree to return to the  Distributor  or
     Life Company or, in the absence of such  return,  the  Distributor  or Life
     Company will charge back to the  recipient of the  commission,  one hundred
     percent (100%) of the commission if the refund takes place within the first
     six (6) months of receipt of the purchase payment or fifty percent (50%) of
     the  commission  if the refund takes place within the second six (6) months
     after receipt of the purchase payment.


2.   In the event that we are not notified of the death of a  policyowner  prior
     to a trail  commission  being paid, we reserve the right to charge back one
     hundred percent (100%) of the trail commission at any time.


3.   Contracts  in a pending  death  claim  status  are not  eligible  for trail
     commissions.


4.   In the event a contract is transferred from one Insurance Agent to another,
     and the contract is surrendered during a charge back period, the commission
     chargeback is assessed to the Insurance Agent who was paid the commission.

5.   Contracts transferred from a Cova Single Premium Whole Life contract to the
     Cova Flexible  Premium  Variable Life (after the surrender  charge  period)
     will be paid the full first-year commission (plus trail, if applicable).

Policy Form Series:

                    Single Life                  Joint Life and Last Survivor
                    CLP001 (5/99)                CLP002 (5/99)
                    CCP00104 (5/99)              CCP00204 (5/99)






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

October 20, 1999

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

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

You have requested our Opinion of Counsel in connection with the filing with the
Securities  and Exchange  Commission  pursuant to the Securities Act of 1933, as
amended, of Pre-Effective Amendment No. 1 to a Registration Statement on Form
S-6 for the Flexible Premium Variable Life  Insurance  Policies to be
issued by Cova Financial Life Insurance Company and its separate account, Cova
Variable Life Account Five.

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

We  are  of  the  following  opinions:

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

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

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

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

Sincerely,

BLAZZARD,  GRODD  &  HASENAUER,  P.C.

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


To the United States Securities and Exchange Commission:

In my capacity as Senior Product Actuary - Product Compliance for General
American Life Insurance Company, I have provided actuarial advice to Cova
Financial Life Insurance Company, a General American affiliate, concerning
a variable life insurance product funded through Cova Variable Life Account
Five.

It is my professional opinion that:

     1.   The fees and charges  deducted  under the contract,  in the aggregate,
          are  reasonable  in relation to the  services  rendered,  the expenses
          expected  to be  incurred,  and the  risks  assumed  by the  insurance
          company.

     2.   The  illustrations  of cash values,  death  benefits,  and accumulated
          premiums  in  the  Appendix  to  the   prospectus   contained  in  the
          Registration  Statement  are  based on the  assumptions  stated in the
          illustration,  and are  consistent  with the provisions of the Policy.
          The rate  structure of the Policy has not been  designed so as to make
          the  relationship  between  premium  and  benefits,  as  shown  in the
          illustrations,  appear to be more favorable to prospective  purchasers
          of  Policies at the ages shown in the rate class  illustrated  than to
          prospective purchasers of Policies at other ages.

     3.   The information  contained in the examples set forth in the section of
          the prospectus  entitled "Death  Benefits" is based on the assumptions
          stated in the examples,  and is consistent  with the provisions of the
          Policy.

I hereby consent to the filing of this opinion as an exhibit to the Registration
Statement  and  to  the  use of my  name  under  the  heading  "Experts"  in the
prospectus.


/s/KATHRYN T. DOWDELL
- -------------------------------------------
Kathryn T. Dowdell, FSA, MAAA
Senior Product Actuary - Product Compliance
General American Life Insurance Company

Consent of Independent Auditors


The Board of Directors
Cova Financial Life Insurance Company


We consent to the use of our reports on the financial statements of Cova
Financial Life Insurance Company (the Company) dated March 4, 1999, and
to the reference to our firm under the heading "Experts" in the Statement
of Additional Information, in the Pre-Effective Amendment No. 1 to the
Registration Statement (Form S-6, No. 333-83183) of Cova Variable Life
Account Five.

                                                       /s/KPMG LLP
                                                        KPMG LLP


Chicago, Illinois
October 21, 1999




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