COVA VARIABLE LIFE ACCOUNT FIVE
485BPOS, 2000-05-01
Previous: COVA VARIABLE LIFE ACCOUNT FIVE, 485BPOS, 2000-05-01
Next: UNDISCOVERED MANAGERS FUNDS, NSAR-A/A, 2000-05-01



                                                      Registration No. 333-83203
 -------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                        POST-EFFECTIVE AMENDMENT NO. 1 TO

                                    FORM S-6

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

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

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

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

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

    Copies  to:

    Judith A. Hasenauer                and 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


It is proposed that this filing will become effective:

     _____ immediately upon filing pursuant to paragraph (b) of Rule 485
     __X__ on May 1, 2000 pursuant to paragraph (b) of Rule 485
     _____ 60 days after filing pursuant to paragraph (a)(1) of Rule 485
     _____ on (date) pursuant to paragraph (a)(1) of Rule 485

If appropriate, check the following:

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

E.  Flexible Premium Joint and Last Survivor 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


                        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; Appendix B

12            Investment Options; Appendix B

13            Expenses

14            Purchases

15            Purchases

16            Investment Options; Appendix B

17            Access to Your Money

18            Access to Your Money

19            Reports to Owners

20            Not Applicable

21            Access to Your Money

22            Not Applicable

23            Not Applicable

24            Ownership

25            The Company

26            Expenses

27            The Company

28            The Company

29            The Company

30            The Company

31            Not Applicable

32            Not Applicable

33            Not Applicable

34            Not Applicable

35            The Company; Other Information

36            Not Applicable

37            Not Applicable

38            Other Information

39            Other Information

40            Not Applicable

41            Not Applicable

42            Not Applicable

43            Not Applicable

44            Purchases

45            Other Information

46            Access to Your Money

47            Not Applicable

48            Not Applicable

49            Not Applicable

50            Not Applicable

51            The Company; Purchases

52            Investment Options; Appendix B

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 two versions  (Version A and Version B)
of the  Prospectus. The only differences between the two versions are the
underlying  investment  options and the  Illustrations. Other versions of
Version A may be created in the future. The  distribution  system for each
version of the Prospectus is different.  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.
- ------------------------------------------------------------------------------

                           PROSPECTUS - VERSION A

         Flexible Premium Joint and Last Survivor Variable Life Insurance Policy

                                                                       issued by

                                                             COVA FINANCIAL LIFE
                                                               INSURANCE COMPANY

                                                              COVA VARIABLE LIFE
                                                                    ACCOUNT FIVE





This prospectus  describes the Flexible Premium Joint and Last Survivor 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  __
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:

     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 (Class A)
         Real Estate Investment Portfolio (Class A)


Cova Series Trust:

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

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


Franklin Templeton Variable Insurance Products Trust*, Class 1 Shares:
     Advisor: Franklin Advisers, Inc.
         Franklin Small Cap Fund (the surviving fund of the merger with
         Franklin Small Cap Investments Fund)

     Advisor: Franklin Mutual Advisers, LLC
         Mutual Shares Securities Fund (the surviving fund of the merger with
         Mutual Shares Investments Fund)

     Advisor: Templeton Asset
     Management Ltd.
         Templeton Developing Markets Securities Fund (formerly,
         Templeton Developing Markets Fund)

     Advisor: Templeton Investment
     Counsel, Inc.
         Templeton International Securities Fund (formerly, Templeton
         International Fund)

     Advisor: Templeton Global Advisors Limited
         Templeton Growth Securities Fund (the surviving fund of
             the merger with Templeton Stock Fund)

*Effective May 1, 2000, the portfolios of Templeton Variable Products
Series Fund were merged into similar portfolios of Franklin Templeton
Variable Insurance Products Trust.

General American Capital Company:

     Advisor: Conning Asset
     Management Company
         Money Market Fund


Goldman Sachs Variable Insurance Trust ("VIT"):

     Advisor: Goldman Sachs
     Asset Management, a unit of the Investment Management Division of
      Goldman, Sachs & Co.
         Goldman Sachs VIT Growth and Income Fund
         Goldman Sachs VIT Internet Tollkeeper Fund  (not currently
          available)
     Advisor: Goldman Sachs
     Asset Management International
         Goldman Sachs VIT Global Income Fund
         Goldman Sachs VIT International Equity Fund


Kemper Variable Series:

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


Liberty Variable Investment Trust:

     Advisor: Newport Fund
     Management Inc.
         Newport Tiger Fund, Variable Series


MFS Variable Insurance Trust:

     Advisor: Massachusetts
     Financial Services Company
         MFS Emerging Growth Series
         MFS Global Governments Series
         MFS Growth With Income Series
         MFS High Income Series
         MFS Research Series


Oppenheimer Variable Account Funds:

     Advisor: OppenheimerFunds, Inc.
         Oppenheimer Bond Fund/VA
         Oppenheimer Capital Appreciation Fund/VA
         Oppenheimer High Income 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

Variable Insurance Products Fund:
     Advisor: Fidelity Management & Research Company
         VIP Growth Portfolio
         VIP Equity-Income Portfolio

Variable Insurance Products Fund II:
     Advisor: Fidelity Management & Research Company
         VIP II Contrafund(R) Portfolio

Variable Insurance Products Fund III:
     Advisor: Fidelity Management & Research Company
         VIP III Growth Opportunities Portfolio
         VIP III Growth & Income Portfolio

Please  read this  prospectus  before  investing  and keep it on file for future
reference.  It contains  important  information about the Flexible Premium Joint
and Last Survivor  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:

o    is not a bank deposit.

o    is not federally insured.

o    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: May 1, 2000

TABLE OF CONTENTS                                         Page
 SPECIAL TERMS

 SUMMARY
     The Variable Life Insurance Policy
     Purchases
     Investment Choices
     Expenses
     Death Benefit
     Taxes
     Access to Your Money
     Other Information
     Inquiries
PART I

  1. THE VARIABLE LIFE INSURANCE POLICY

  2. PURCHASES
     Application for a Policy
     Premiums
     Unscheduled Premiums
     Lapse and Grace Period
     Reinstatement
     Allocation of Premium
     Accumulation Account Value of Your Policy
     Method of Determining Accumulation Account Value
       of an Investment Fund
     Net Investment Factor
     Our Right to Reject or Return a Premium Payment

  3. INVESTMENT FUNDS
     Substitution and Limitations on Further Investments
     Transfers
     Dollar Cost Averaging
     Portfolio Rebalancing
     Approved Asset Allocation Programs

  4. EXPENSES
     Tax Charges
     Sales Charge
     Selection and Issue Expense Charge
     Monthly Policy Charge
     Monthly Cost of Insurance Charge
     Charges for Additional Benefit Riders
     Mortality and Expense Risk Charge
     Surrender Charge
     Transaction Charges
     Investment Fund Expenses

  5. DEATH BENEFIT
     Change of Death Benefit
     Decrease in Face Amount

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

  7. ACCESS TO YOUR MONEY
     Policy Loans
     Loan Interest Charged
     Security
     Repaying Policy Debt
     Partial Withdrawals
     Pro-Rata Surrender
     Full Surrenders

  8. OTHER INFORMATION
     Cova
     Distribution
     The Separate Account
     Suspension of Payments or Transfers
     Ownership
     Adjustment of Charges

PART II
     Executive Officers and Directors
     Voting
     Disregard of Voting Instructions
     Legal Opinions
     Our Right to Contest
     Additional Benefits
     Federal Tax Status
        Introduction
        Diversification
        Tax Treatment of the Policy
        Policy Proceeds
        Tax Treatment of Loans and Surrenders
        Multiple Policies
        Tax Treatment of Assignments
        Qualified Plans
        Income Tax Withholding
     Reports to Owners
     Legal Proceedings
     Experts
     Financial Statements

APPENDIX A - Illustration of Policy Values

APPENDIX B - Participating Investment Funds


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 an 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 Last 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 younger 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.

Insureds -- The persons whose lives are 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 each  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.

Last Insured -- The Insured whose death succeeds the death of all other Insureds
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 joint and last survivor  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
Insureds' joint 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

1. 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 both of the persons  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
Insureds  are the  persons  you choose to have  their  lives  insured  under the
Policy. You, the Owner, can also be one of the Insureds,  but you do not have to
be.

The Policy  described in this  prospectus  is a flexible  premium joint and last
survivor variable life insurance policy. The Policy is "flexible" because:

o    the frequency and amount of premium payments can vary;

o    you can choose between death benefit options; and

o    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 either 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 Last 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 $100,000.



2. 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  Insureds.  We may  require  each of the
Insureds 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.



3. 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 brief description of the
Investment Funds is contained in Appendix B and 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.



4. 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:

o    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.

o    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 Insureds.

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 Insureds,  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.

o    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:

     Years       Daily Charge Factor        Annual 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.  We
will not increase the  mortality and expense risk charge to .55% in years 11 and
beyond.


<TABLE>
<CAPTION>
Investment Fund Expenses
Annual Fund Operating Expenses (as a percentage of average net assets)

                                                                                       Other Fund Expenses
                                                                   Management         (after reimbursement       Total Annual
Investment Funds                                                      Fees          and/or waivers as noted)     Fund Expenses
- ------------------------------------------------------------------------------------------------------------------------------

AIM Variable Insurance Funds
Advisor: A I M Advisors, Inc.

<S>                                          <C>                     <C>                     <C>
AIM V.I. Capital Appreciation Fund           .62%                    .11%                    .73%
AIM V.I. International Equity Fund           .75%                    .22%                    .97%
AIM V.I. Value Fund                          .61%                    .15%                    .76%

Alliance Variable Products Series Fund, Inc.
Advisor: Alliance Capital Management L.P.
Premier Growth Portfolio (Class A)          1.00%                    .05%                   1.05%
Real Estate Investment Portfolio
     (Class A)(1)                            .49%                    .46%                    .95%

Cova Series Trust (2)
Advisor: J.P. Morgan Investment Management Inc.

International Equity Portfolio              .79%                    .31%                   1.10%
Large Cap Stock Portfolio                   .65%                    .10%                    .75%
Quality Bond Portfolio                      .54%                    .10%                    .64%
Select Equity Portfolio                     .67%                    .10%                    .77%
Small Cap Stock Portfolio                   .85%                    .19%                   1.04%

Advisor: Lord, Abbett &Co.
Bond Debenture Portfolio                    .75%                    .10%                    .85%
Developing Growth Portfolio                 .90%                    .30%                   1.20%
Large Cap Research Portfolio               1.00%                    .30%                   1.30%
Lord Abbett Growth and Income Portfolio(3)  .65%                    .05%                    .70%
Mid-Cap Value Portfolio                    1.00%                    .30%                   1.30%

Franklin Templeton Variable Insurance Products Trust, Class 1 Shares

Advisor: Franklin Advisers, Inc.
Franklin Small Cap Fund (4)               .55%                    .27%                    .82%

Advisor: Franklin Mutual Advisers, LLC
Mutual Shares Securities Fund (5)         .60%                    .19%                    .79%

Advisor: Templeton Asset Management Ltd.
Templeton Developing Markets
    Securities Fund (6)                  1.25%                    .31%                    1.56%

Advisor: Templeton Investment Counsel, Inc.
Templeton International Securities
    Fund (7)                              .69%                    .19%                     .88%

Advisor: Templeton Global Advisors Limited
Templeton Growth Securities Fund (8)      .83%                    .05%                     .88%

General American Capital Company
Advisor: Conning Asset Management Company

Money Market Fund                          .125%                   .08%                    .205%

Goldman Sachs Variable Insurance Trust (9)
Advisor: Goldman Sachs Asset Management
Goldman Sachs VIT Growth and Income Fund    .75%                   .25%                    1.00%
Goldman Sachs VIT Internet Tollkeeper
    FundSM                                 1.00%                   .25%                    1.25%

Advisor: Goldman Sachs Asset Management International
Goldman Sachs VIT Global Income Fund         .90%                   .25%                    1.15%
Goldman Sachs VIT International Equity Fund 1.00%                   .35%                    1.35%

Kemper Variable Series
Advisor: Scudder Kemper Investments, Inc.

Kemper Government Securities Portfolio     .55%                   .08%                     .63%
Kemper Small Cap Growth Portfolio          .65%                   .06%                     .71%
Kemper Small Cap Value Portfolio (10)      .75%                   .09%                     .84%

Liberty Variable Investment Trust
Advisor: Newport Fund Management Inc.

Newport Tiger Fund, Variable Series       .90%                    .31%                    1.21%

MFS Variable Insurance Trust (11)
Advisor: Massachusetts Financial Services Company

MFS Emerging Growth Series                .75%                    .09%                    .84%
MFS Global Governments Series (12)        .75%                    .16%                    .91%
MFS Growth With Income Series             .75%                    .13%                    .88%
MFS High Income Series(12)                .75%                    .16%                    .91%
MFS Research Series                       .75%                    .11%                    .86%

Oppenheimer Variable Account Funds
Advisor: OppenheimerFunds, Inc.

Oppenheimer Bond Fund/VA                  .72%                    .01%                    .73%
Oppenheimer Capital Appreciation
    Fund/VA                               .68%                    .02%                    .70%
Oppenheimer High Income
    Fund/VA                               .74%                    .01%                    .75%
Oppenheimer Main Street Growth &
    Income Fund/VA                        .73%                    .05%                    .78%
Oppenheimer Strategic Bond Fund/VA        .74%                    .04%                    .78%

Putnam Variable Trust
Advisor: Putnam Investment Management, Inc.

Putnam VT Growth and Income Fund -
    Class IA Shares                       .46%                    .04%                    .50%
Putnam VT International Growth Fund -
    Class IA Shares                       .80%                    .22%                   1.02%
Putnam VT International New Opport-
    unities Fund - Class IA Shares       1.08%                    .33%                   1.41%
Putnam VT New Value Fund -
    Class IA Shares                       .70%                    .10%                    .80%
Putnam VT Vista Fund - Class IA Shares    .65%                    .10%                    .75%



Variable Insurance Products Fund (Initial Class)
Variable Insurance Products Fund II (Initial Class)
Variable Insurance Products Fund III (Initial Class)

Advisor: Fidelity Management & Research Company
VIP III Growth Opportunities
     Portfolio (Initial Class) (13)     .58%                     .11%                     .69%
VIP Growth Portfolio (Initial
     Class) (13)                        .58%                     .08%                     .66%
VIP II Growth & Income Portfolio
     (Initial Class) (13)               .48%                     .12%                     .60%
VIP Equity-Income Portfolio
     (Initial Class) (13)               .48%                     .09%                     .57%
VIP II Contrafund(R) Portfolio
     (Initial Class) (13)               .58%                     .09%                     .67%

(1) 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. For the year ended December 31, 1999, the expenses  for the
Real  Estate  Investment Portfolio,  before reimbursement, were: .90% management
fees and .82% for other expenses.

(2) Cova reimburses the investment portfolios, except the Select Equity,
Small Cap Stock and International Equity Portfolios, for all operating
expenses (exclusive of the management fees) in excess of approximately .30%
for the Mid-Cap Value, Large Cap Research and Developing Growth Portfolios
and in excess of approximately .10% for the other investment portfolios.
Prior to May 1, 1999, Cova had reimbursed expenses in excess of approximately
 .10% with respect to the Select Equity, Small Cap Stock, International Equity,
Mid-Cap Value, Large Cap Research and Developing Growth Portfolios.  Therefore,
the amounts shown above under "Other Expenses"  have been restated to reflect
the estimated expenses for the Select Equity, Small Cap Stock and International
Equity Portfolios for the year ending December 31, 2000.  Absent these
expense reimbursement arrangements, the total annual portfolio expenses
for the year ended December 31, 1999 were: 1.09% for the Small Cap
Stock Portfolio; 1.15% for the International Equity Portfolio; .71% for the
Quality Bond Portfolio; .76% for the Large Cap Stock Portfolio; .86% for the
Bond Debenture Portfolio; 1.41% for the Mid-Cap Value Portfolio; 1.38% for the
Large Cap Research Portfolio; and 1.34% for the Developing Growth Portfolio.

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

(4)    On 2/8/00, a merger and reorganization was approved that combined the
assets of the fund with a similar fund of Templeton Variable Products Series
Fund, effective 5/1/00.  On 2/8/00, fund shareholders approved new management
fees, which apply to the combined fund effective 5/1/00.  The table shows
restated total expenses based on the new fees and assets of the fund as of
12/31/99, and not the assets of the combined fund.  However, if the table
reflected both the new fees and the combined assets, the fund's expenses
after 5/1/00 would be estimated as: Management Fees 0.55%, Other Expenses
0.27%, and Total Fund Operating Expenses 0.82%.

(5)   On 2/8/00, a merger and reorganization was approved that combined the
fund with a similar fund of Templeton Variable Products Series Fund, effective
5/1/00.  The table shows total expenses based on the fund's assets as of 12/31/99,
and not the assets of the combined fund.  However, if the table reflected
combined assets, the fund's expenses after 5/1/00 would be estimated as:
Management Fees 0.60%, Other Expenses 0.19%, and Total Fund Operating Expenses
0.79%.

(6)  On 2/8/00, shareholders approved a merger and reorganization that
combined the fund with the Templeton Developing Markets Equity Fund, effective
5/1/00. The shareholders of that fund had approved new management fees, which
apply to the combined fund effective 5/1/00.  The table shows restated total
expenses based on the new fees and the assets of the fund as of 12/31/99, and
not the assets of the combined fund.  However, if the table reflected both the
new fees and the combined assets, the fund's expenses after 5/1/00 would be
estimated as: Management Fees 1.25%, Other Expenses 0.29%, and Total Fund
Operating Expenses 1.54%.

(7)  On 2/8/00, shareholders approved a merger and reorganization that
combined the fund with the Templeton International Equity Fund, effective
5/1/00.  The shareholders of that fund had approved new management fees,
which apply to the combined fund effective 5/1/00.  The table shows restated
total expenses based on the new fees and the assets of the fund as of
12/31/99, and not the assets of the combined fund.  However, if the table
reflected both the new fees and the combined assets, the fund's expenses
after 5/1/00 would be estimated as: Management Fees 0.65%, Other Expenses
0.20%, and Total Fund Operating Expenses 0.85%.

(8)  On 2/8/00, a merger and reorganization was approved that combined
the fund with a similar fund of Templeton Variable Products Series Fund,
effective 5/1/00. The table shows total expenses based on the fund's assets
as of 12/31/99, and not the assets of the combined fund.  However, if the table
reflected combined assets, the fund's expenses after 5/1/00 would be estimated
as: Management Fees 0.80%, Other Expenses 0.05%, and Total Fund Operating
Expenses 0.85%. The fund administration fee is paid indirectly through the
management fee.

(9) The investment advisers to the Goldman Sachs VIT Growth and Income, Internet
Tollkeeper, International Equity  and  Global  Income  Funds  have  voluntarily
agreed to reduce or limit certain  "Other  Expenses"  of such Funds  (excluding
management  fees,  taxes, interest, brokerage fees, litigation, indemnification
and other extraordinary expenses) to the extent such  expenses  exceed  0.25%,
0.25%, 0.35% and 0.25% per annum of such  Funds'  average  daily net  assets,
respectively.  The expenses shown include this reimbursement. If not included,
the "Other Expenses" and "Total Annual  Portfolio  Expenses" for the Goldman
Sachs Growth and Income, Internet Tollkeeper, International Equity and Global
Income Funds would be .47% and 1.22%, ___% and ___% (estimated), .77% and 1.77%
and 1.78% and 2.68%,  respectively.  The reductions or limitations  may be
discontinued or modified by the investment  advisers in their  discretion at
any time.  The Fund's expenses shown in the fee table are based on estimated
expenses for the fiscal year ending December 31, 2000.

(10) Pursuant to its agreement with Kemper Variable Series,  the investment manager
and the accounting agent have agreed,  for the one year period commencing May 1,
2000, to limit their respective fees and to reimburse other operating  expenses 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 at or lower than these
expense limits, after the benefit of any custodial credits.

(11) 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. The expenses shown above do not take
into account these expense  reductions,  and are therefore  higher than the
actual  expenses of the series.

(12) MFS has contractually agreed to bear expenses for these series, subject to
reimbursement by these series,  such that each series' "Other Expenses" do not
exceed 0.15% of the average  daily net assets of the series  during the current
fiscal year. Absent the expense  reimbursement,  the Total Annual Portfolio
Expenses for the year  ended  December  31,  1999, were  1.05% for the
MFS  Global Governments Series and .97% for the High Income Series.
The   payments  made by MFS on behalf of each 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 that 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 each series until at least May 1, 2001, unless  terminated  with
the consent of the board of  trustees which oversees the series.



(13) A portion of the brokerage commissions that certain funds pay was used
to reduce fund expenses.  In addition, through arrangements with certain funds,
or FMR on behalf of certain funds', custodian credits realized as a result of
uninvested cash balances were used to reduce a portion of each applicable fund's
expenses.  With these reductions, total expenses would have been: .68% for
the Growth Opportunities Portfolio; .65% for the Growth Portfolio; .59% for the
Growth & Income Portfolio; .56% for the Equity-Income Portfolio; and .65% for the
Contrafund Portfolio.
</TABLE>

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.



5. DEATH BENEFIT

The amount of the death benefit depends on:

o    the Face Amount of your Policy;

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

o    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 Last 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
on the date of the Last Insured's  death, 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 on the date of the
Last Insured's death multiplied by an Attained Age factor.

So long as the Policy remains in force,  prior to the younger 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
decrease 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.



6. 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.  However, estate
taxes may apply.  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.



7. ACCESS TO YOUR MONEY

You can terminate  your Policy at any time during the lifetime of either Insured
and we will pay you the Cash Surrender Value of your Policy.  At any time during
either of the Insureds' lifetimes 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.



8. 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  Value plus any
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:

o    create or conserve one's estate;

o    supplement retirement income; and

o    access to funds through loans and surrenders.

If you currently own a variable life insurance  policy on the life of one of the
Insureds, you should consider whether the purchase of the Policy is appropriate.

Also, you should carefully consider whether the Policy should be used to replace
an existing Policy on the life of one of the Insureds.

Additional Features. The following additional features are offered:

o    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.

o    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.

o    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.



9. 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  Insureds.  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  both of the
Insureds die, 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 both of the proposed Insureds. In some cases, we will
ask for  additional  information.  We may  request  that the  proposed  Insureds
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:

o    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 Insureds within 5 years of the Issue Date, or
if there is an addition or deletion of a rider.

Lapse will occur if:

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

o    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

o    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 Last 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:

o    submit a written request for reinstatement;

o    submit  proof  satisfactory  to us that  both  of the  Insureds  are  still
     insurable at the risk class that applies for the latest Face Amount portion
     then in effect (if only one Insured is alive on the date the Policy lapsed,
     you need only submit proof for the living Insured);

o    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

o    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:

o    the amount of any Policy loan reinstated;

o    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 an Insured who
was living at the time of lapse 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:

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

o    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  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:

        Policy           Percentage of        Effective
        Years            Avg. Net Assets      Annual Rate
       ---------         ----------------    ----------------
        1-10              0.0015027             0.55%

        11-20             0.0012301             0.45%

        21+               0.0009572             0.35%

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

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 carefully before investing. Copies of the
prospectuses for the Investment Funds will be sent to you with your Policy.
Certain portfolios contained in the fund prospectuses may not be available with
your Policy.  (See Appendix B which contains a summary of investment objectives
and strategies for each Investment Fund.)

The investment objective 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.

A fund's performance may be affected by risks specific to certain types of
investments, such as foreign securities, derivative investments, non-investment
grade debt securities, initial public offerings (IPOs) or companies with
relatively small market capitalizations.  IPOs  and other investment techniques
may have a magnified performance impact on a fund with a small  asset base. A
fund may not experience similar performance as its assets grow.

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

AIM Variable Insurance Funds:

     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 (Class A)
         Real Estate Investment Portfolio (Class A)


Cova Series Trust:

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

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

Franklin Templeton Variable Insurance Products Trust*, Class 1 Shares:
     Advisor: Franklin Advisers, Inc.
         Franklin Small Cap Fund (the surviving fund of the merger with
         Franklin Small Cap Investments Fund)

     Advisor: Franklin Mutual Advisers, LLC
         Mutual Shares Securities Fund (the surviving fund of the merger with
         Mutual Shares Investments Fund)

     Advisor: Templeton Asset
     Management Ltd.
         Templeton Developing Markets Securities Fund (formerly,
         Templeton Developing Markets Fund)

     Advisor: Templeton Investment
     Counsel, Inc.
         Templeton International Securities Fund (formerly, Templeton
         International Fund)

    Advisor: Templeton Global Advisors Limited
         Templeton Growth Securities Fund (the surviving fund of the
             merger with Templeton Stock Fund).

*Effective May 1, 2000, the portfolios of Templeton Variable Products
Series Fund were merged into similar portfolios of Franklin Templeton
Variable Insurance Products Trust.


General American Capital Company:

     Advisor: Conning Asset
     Management Company
         Money Market Fund


Goldman Sachs Variable Insurance Trust ("VIT"):

     Advisor: Goldman Sachs
     Asset Management, a unit of the Investment Management Division of
      Goldman, Sachs & Co.
         Goldman Sachs VIT Growth and Income Fund
         Goldman Sachs VIT Internet Tollkeeper Fund  (not currently
          available)
     Advisor: Goldman Sachs
     Asset Management International
         Goldman Sachs VIT Global Income Fund
         Goldman Sachs VIT International Equity Fund


Kemper Variable Series:

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


Liberty Variable Investment Trust:

     Advisor: Newport Fund
     Management Inc.
         Newport Tiger Fund, Variable Series


MFS Variable Insurance Trust:

     Advisor: Massachusetts
     Financial Services Company
         MFS Emerging Growth Series
         MFS Global Governments Series
         MFS Growth With Income Series
         MFS High Income Series
         MFS Research Series


Oppenheimer Variable Account Funds:

     Advisor: OppenheimerFunds, Inc.
         Oppenheimer Bond Fund/VA
         Oppenheimer Capital Appreciation Fund/VA
         Oppenheimer High Income 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


Variable Insurance Products Fund:
     Advisor: Fidelity Management & Research Company
         VIP Growth Portfolio
         VIP Equity-Income Portfolio

Variable Insurance Products Fund II:
     Advisor: Fidelity Management & Research Company
         VIP II Contrafund(R) Portfolio

Variable Insurance Products Fund III:
     Advisor: Fidelity Management & Research Company
         VIP III Growth Opportunities Portfolio
         VIP III Growth & Income Portfolio


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 currently is 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:

   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

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 Insureds.


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 both  Insureds and the
fact that the death  benefit is not payable until the death of the Last 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 Insureds at issue. The monthly cost
of insurance rates generally increase as the Insureds' Attained Ages increase.

The rate class of the Insureds 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 Insureds 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 Ages of the
Insureds.  Higher  rates  apply  if  either  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:

o    upon surrender or lapse of the Policy;

o    upon a partial withdrawal;

o    upon a Pro-Rata Surrender; or

o    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 Funds 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 the Last  Insured's
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:

o    the Face Amount; or

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

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

o    the Face Amount plus the  Accumulation  Account Value of your Policy on the
     date of the Last Insured's death; or

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

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

    Younger Insured         Policy Accumulation Account Value
    Person's Age            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 in 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:

o    the Face Amount; or

o    the  Accumulation  Account  Value  of your  Policy  on the date of the Last
     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 younger 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.


Decrease in Face Amount
Subject  to certain  limitations  set forth  below,  you may  decrease  (but not
increase)  the Face  Amount of a Policy  once each  Policy  year after the first
Policy year. A written request is required for a reduction in the Face Amount. A
reduction  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  decrease  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.



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 Last Insured. However, estate taxes may apply.


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 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:

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

o    interest to the next loan interest due date; less

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

o    any existing loan; less

o    any surrender charge; plus

o    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  either  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 Last 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:

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

b)   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 for a partial withdrawal is 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 Last 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 January 6, 2000,
Metropolitan Life Insurance Company (MetLife) acquired  GenAmerica  Corporation,
the ultimate  parent company of Cova Financial  Services Life Insurance  Company
(Cova  Life),  the  parent  company  of  Cova.  The  acquisition  of  GenAmerica
Corporation  does not affect  policy  benefits or any other terms or  conditions
under your  policy.  MetLife,  headquartered  in New York City since 1868,  is a
leading provider of insurance and financial  products and services to individual
and group customers.

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  Accumulation  Account
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.

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 Insureds jointly are 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 one or both of the Insureds,  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 Last Insured. Unless an irrevocable Beneficiary has been named, you
can change the Beneficiary at any time before the Last 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
The directors and executive officers of Cova and their principal occupations for
the past five years are as follows:


<TABLE>
<CAPTION>
                      Principal Occupation During
Name                  the Past Five 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
                      Company (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 Cova Life Sales Company
                      (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 and 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, CFSLIC and 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.

James W. Koeger**     Assistant Treasurer of Cova

Richard A. Liddy**    Chairman of the Board of Directors of Cova, CFSLIC, FCLIC, CLMC, Cova Investment Advisory
                      Corporation (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 - 1996 to present.

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

Myron H. Sandberg*    Vice President of Cova and CFSLIC - 1985 to present; Vice President of 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 and CLMC since July, 1999.

Lorry J. Stensrud*    President and Director of Cova, CFSLIC, FCLIC, and CLMC from June, 1995 to present, prior thereto
                      Executive Vice President; President and Director of Advisory from 1993 to present; President and
                      Director of Allocation from 1994 to present. Director of CLSC from 1989 to present; President,
                      Chief Executive Officer and Trustee of Cova Series 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. Director of CFSLIC, Cova and FCLIC from
                      September, 1999 to present.

Patricia M. Wersching** Assistant Treasurer of Cova

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 lifetime of either  Insured for two years.  If
the Policy is  reinstated,  the  two-year  period is  measured  from the date of
reinstatement.  In addition,  if either 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.

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.

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 Accumulation Account 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 an Accumulation  Account 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  Specified  Premium  Rider -- This rider  provides for  crediting  the
Policy's  Accumulation  Account 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.

Divorce  Split  Rider -- This  rider  allows  the  Policy  to be split  into two
separate  policies in the event of the  divorce of a married  couple who are the
Insureds under the Policy. The exercise of this option to split the policy may,
under certain circumstances, result in adverse tax consequences. Please consult
your tax adviser before exercising any options under this rider.

Estate  Preservation  Term  Rider  --  This  rider  provides  joint  level  term
insurance,  payable at the death of the Last Insured, for a period of four years
from the date of the rider.


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 that the amount of  mortality  and  other  expense  charges be
reasonable.  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 our
total assets or that relates to the Separate Account.


Experts
The  balance  sheets of the Company as of  December  31, 1999 and 1998,  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, 1999 and the statement
of assets and liabilities of the Separate Account as of December 31, 1999, and
the related statements of operations and changes in  net assets for the period
from commencement of operations through December 31, 1999 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 the Company are provided below.



                         COVA VARIABLE LIFE ACCOUNT FIVE

                              Financial Statements

                                December 31, 1999

                   (With Independent Auditors' Report Thereon)



                          INDEPENDENT AUDITORS' REPORT



The Contract Owners of Cova Variable
   Life Account Five, Board of Directors
   and Shareholder of Cova Financial Life
   Insurance Company:


We have audited the accompanying statement of assets and liabilities of each of
the sub-accounts comprising Cova Variable Life Account Five of Cova Financial
Life Insurance Company (the Separate Account), as of December 31, 1999, and the
related statements of operations and changes in net assets for the year then
ended. These financial statements are the responsibility of the Separate
Account's management. Our responsibility is to express an opinion on these
financial statements based on our audits.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards require that we plan and perform the audit to obtain reasonable
assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. Our procedures included
confirmation of securities owned as of December 31, 1999 by correspondence with
transfer agents. 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 audit provides 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 the sub-accounts of Cova
Variable Life Account Five of Cova Financial Life Insurance Company as of
December 31, 1999, and the results of their operations and the changes in their
net assets for the year then ended, in conformity with generally accepted
accounting principles.





Chicago, Illinois
March 20, 2000


<PAGE>
                         COVA VARIABLE LIFE ACCOUNT FIVE
                       Statement of Assets and Liabilities
                                December 31, 1999


<TABLE>
<CAPTION>
Assets:
  Investments:
  Cova Series Trust (Cova):
<S>                                               <C>                                        <C>                            <C>
     Lord Abbett Growth and Income Portfolio       8,901    shares at a net asset value of   $24.070563   per share        $214,245
     Bond Debenture Portfolio                      8,713    shares at a net asset value of   $12.474609   per share         108,696
     Developing Growth Portfolio                       8    shares at a net asset value of   $14.885144   per share             113
     Large Cap Research Portfolio                  7,812    shares at a net asset value of   $14.991245   per share         117,113
     Mid-Cap Value Portfolio                       5,439    shares at a net asset value of   $11.168093   per share          60,745
     Quality Bond Portfolio                            9    shares at a net asset value of   $10.669328   per share             100
     Small Cap Stock Portfolio                     7,608    shares at a net asset value of   $17.268582   per share         131,374
     Large Cap Stock Portfolio                    21,786    shares at a net asset value of   $20.674865   per share         450,417
     Select Equity Portfolio                       8,640    shares at a net asset value of   $16.112437   per share         139,209
     International Equity Portfolio                7,466    shares at a net asset value of   $16.225039   per share         121,140
  AIM Variable Insurance Funds, Inc. (AIM):
     AIM V.I. Value Fund                           1,900    shares at a net asset value of       $33.50   per share          63,660
     AIM V.I. Capital Appreciation Fund              764    shares at a net asset value of       $35.58   per share          27,171
  General American Capital Company (GACC):
     Money Market Fund                            15,680    shares at a net asset value of   $20.252283   per share         317,557
  Templeton Variable Products Series
         Fund (Templeton):
     Templeton Bond Fund                              10    shares at a net asset value of        $9.99   per share             100
     Franklin Small Cap Investments Fund               9    shares at a net asset value of       $15.79   per share             141
     Templeton Stock Fund                              5    shares at a net asset value of       $24.39   per share             110
     Templeton International Fund                      5    shares at a net asset value of       $22.25   per share             108
     Franklin Growth Investments Fund                  7    shares at a net asset value of       $16.70   per share             123
                                                                                                                        ------------
               Total assets                                                                                              $1,752,122
                                                                                                                        ============

</TABLE>


<PAGE>


                         COVA VARIABLE LIFE ACCOUNT FIVE
                       Statement of Assets and Liabilities
                                December 31, 1999

<TABLE>
<CAPTION>
Net Assets:
  Accumulation units:
  Single premium variable life policies (SPVL):
<S>                                               <C>                                        <C>                           <C>
     Cova Lord Abbett Growth and Income           17,211    accumulation units at            $12.448204   per unit         $214,245
     Cova Bond Debenture                          10,240    accumulation units at            $10.614338   per unit          108,696
     Cova Developing Growth                            9    accumulation units at            $13.050371   per unit              113
     Cova Large Cap Research                       8,504    accumulation units at            $13.771430   per unit          117,113
     Cova Mid-Cap Value                            6,003    accumulation units at            $10.119059   per unit           60,745
     Cova Quality Bond                                 9    accumulation units at            $10.551764   per unit              100
     Cova Small Cap Stock                         10,224    accumulation units at            $12.850204   per unit          131,374
     Cova Large Cap Stock                         31,535    accumulation units at            $14.283064   per unit          450,417
     Cova Select Equity                           11,048    accumulation units at            $12.600289   per unit          139,209
     Cova International Equity                     8,926    accumulation units at            $13.571289   per unit          121,140
     AIM V.I. Value                                5,407    accumulation units at            $11.774189   per unit           63,660
     AIM V.I. Capital Appreciation                 1,951    accumulation units at            $13.925402   per unit           27,171
     GACC Money Market                            28,826    accumulation units at            $11.013039   per unit          317,457
     Templeton Bond                                   10    accumulation units at             $9.970060   per unit              100
     Franklin Small Cap Investments                   10    accumulation units at            $14.136079   per unit              141
     Templeton Stock                                  10    accumulation units at            $11.011283   per unit              110
     Templeton International                          10    accumulation units at            $10.827249   per unit              108
     Franklin Growth Investments                      10    accumulation units at            $12.333825   per unit              123
                                                                                                                        ------------
                                                                                                                          1,752,022
  Flexible premium variable universal life policies (FPVUL):
     GACC Money Market                                10    accumulation units at            $10.047103   per unit              100
                                                                                                                        ------------
             Total net assets                                                                                            $1,752,122
                                                                                                                        ============


See accompanying notes to financial statements.


</TABLE>
<PAGE>
COVA VARIABLE LIFE ACCOUNT FIVE
Statement of Operations
Period ended December 31, 1999



<TABLE>
<CAPTION>
                                                                                     Cova
                                          -----------------------------------------------------------------------------------------
                                          Lord Abbett
                                            Growth                                 Large                                  Small
                                             and          Bond      Developing      Cap        Mid-Cap      Quality        Cap
                                            Income     Debenture      Growth      Research      Value         Bond        Stock
                                          -----------  -----------  -----------  -----------  -----------  -----------  -----------
<S>                                      <C>                <C>             <C>      <C>          <C>                       <C>
Investment income:
   Dividends                             $         -          242            -          156           78            1          213
                                          -----------  -----------  -----------  -----------  -----------  -----------  -----------

Net realized gain (loss) on investments:
   Realized gain (loss) on sale of
     portfolio shares                            (50)           2            -          (13)         (46)           -           77
   Realized gain distributions                     -           78            -            -            -            1            -
                                          -----------  -----------  -----------  -----------  -----------  -----------  -----------
       Net realized gain (loss)                  (50)          80            -          (13)         (46)           1           77
                                          -----------  -----------  -----------  -----------  -----------  -----------  -----------

Change in unrealized appreciation              6,653        3,004           13       10,559       (3,680)          (2)      34,574
                                          -----------  -----------  -----------  -----------  -----------  -----------  -----------

       Net increase (decrease) in net
         assets from operations          $     6,603        3,326           13       10,702       (3,648)           -       34,864
                                          ===========  ===========  ===========  ===========  ===========  ===========  ===========

</TABLE>
<PAGE>
COVA VARIABLE LIFE ACCOUNT FIVE
Statement of Operations
Period ended December 31, 1999



<TABLE>
<CAPTION>
                                                         Cova                                   AIM           GACC      Templeton
                                          ------------------------------------  -------------------------  -----------  -----------

                                           Large                                                V.I.
                                            Cap         Select    International    V.I.        Capital       Money
                                           Stock        Equity      Equity        Value      Appreciation    Market        Bond
                                          ----------  ----------- ------------  -----------  ------------  -----------  -----------
<S>                                      <C>                <C>        <C>           <C>           <C>          <C>         <C>
Investment income:
   Dividends                             $      329          275          415          110            18            -            -
                                          ----------  ----------- ------------  -----------  ------------  -----------  -----------

Net realized gain (loss) on investments:
   Realized gain (loss) on sale of
     portfolio shares                          (116)        (167)          31            6            17        6,140            -
   Realized gain distributions                7,182        9,317        1,110          575           558            -            -
                                          ----------  ----------- ------------  -----------  ------------  -----------  -----------
       Net realized gain (loss)               7,066        9,150        1,141          581           575        6,140            -
                                          ----------  ----------- ------------  -----------  ------------  -----------  -----------

Change in unrealized appreciation            16,032      (10,304)      16,888        4,069         6,608        3,725            -
                                          ----------  ----------- ------------  -----------  ------------  -----------  -----------

       Net increase (decrease) in net
         assets from operations          $   23,427         (879)      18,444        4,760         7,201        9,865            -
                                          ==========  =========== ============  ===========  ============  ===========  ===========


</TABLE>
<PAGE>
COVA VARIABLE LIFE ACCOUNT FIVE
Statement of Operations
Period ended December 31, 1999



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

                                                    Franklin                                   Franklin
                                                   Small Cap                                    Growth
                                                   Investments    Stock      International    Investments      Total
                                                   -----------  -----------  --------------  -------------  -----------
<S>                                              <C>                    <C>              <C>           <C>     <C>
Investment income:
   Dividends                                     $          -            -               -              -        1,837
                                                   -----------  -----------  --------------  -------------  -----------

Net realized gain (loss) on investments:
   Realized gain (loss) on sale of portfolio
     shares                                                 -            -               -              -        5,881
   Realized gain distributions                              -            -               -              -       18,821
                                                   -----------  -----------  --------------  -------------  -----------
       Net realized gain (loss)                             -            -               -              -       24,702
                                                   -----------  -----------  --------------  -------------  -----------

Change in unrealized appreciation                          41           10               8             23       88,221
                                                   -----------  -----------  --------------  -------------  -----------

       Net increase (decrease) in net
         assets from operations                  $         41           10               8             23      114,760
                                                   ===========  ===========  ==============  =============  ===========


See accompanying notes to financial statements.


</TABLE>
<PAGE>
COVA VARIABLE LIFE ACCOUNT FIVE
Statement of Changes in Net Assets
Period ended December 31, 1999



<TABLE>
<CAPTION>
                                                                                     Cova
                                           ----------------------------------------------------------------------------------------
                                           Lord Abbett
                                             Growth                                 Large                                 Small
                                              and          Bond      Developing      Cap        Mid-Cap      Quality       Cap
                                             Income     Debenture      Growth      Research      Value         Bond       Stock
                                           -----------  -----------  -----------  -----------  -----------  ----------- -----------
<S>                                      <C>               <C>              <C>      <C>           <C>             <C>     <C>
Increase (decrease) in net assets from
   operations:
     Investment income                   $          -          242            -          156           78            1         213
     Net realized gain (loss)                     (50)          80            -          (13)         (46)           1          77
     Change in unrealized appreciation          6,653        3,004           13       10,559       (3,680)          (2)     34,574
       Net increase (decrease) from        -----------  -----------  -----------  -----------  -----------  ----------- -----------
         operations                             6,603        3,326           13       10,702       (3,648)           -      34,864
                                           -----------  -----------  -----------  -----------  -----------  ----------- -----------

Contract transactions:
   Cova payments                                  100          100          100          100          100          100         100
   Cova redemptions                                 -            -            -            -            -            -           -
   Payments received from contract
     owners                                         -            -            -            -            -            -           -
   Transfers between sub-accounts, net        209,709      105,997            -      107,473       65,008            -      97,560
   Transfers for contract benefits,
     terminations and insurance charges        (2,167)        (727)           -       (1,162)        (715)           -      (1,150)
       Net increase (decrease) in net
         assets from contract              -----------  -----------  -----------  -----------  -----------  ----------- -----------
         transactions                         207,642      105,370          100      106,411       64,393          100      96,510
                                           -----------  -----------  -----------  -----------  -----------  ----------- -----------

       Net increase (decrease) in net
         assets                               214,245      108,696          113      117,113       60,745          100     131,374

Net assets at beginning of period                   -            -            -            -            -            -           -
                                           -----------  -----------  -----------  -----------  -----------  ----------- -----------
Net assets at end of period              $    214,245      108,696          113      117,113       60,745          100     131,374
                                           ===========  ===========  ===========  ===========  ===========  =========== ===========



</TABLE>
<PAGE>
COVA VARIABLE LIFE ACCOUNT FIVE
Statement of Changes in Net Assets
Period ended December 31, 1999



<TABLE>
<CAPTION>
                                                         Cova                               AIM                GACC      Templeton
                                          -------------------------------------- -------------------------  -----------  -----------

                                            Large                                                V.I.
                                             Cap        Select     International    V.I.        Capital       Money
                                            Stock       Equity        Equity       Value      Appreciation    Market        Bond
                                          -----------  ----------  ------------- -----------  ------------  -----------  -----------
<S>                                     <C>              <C>            <C>          <C>           <C>         <C>              <C>
Increase (decrease) in net assets from
   operations:
     Investment income                  $        329         275            415         110            18            -            -
     Net realized gain (loss)                  7,066       9,150          1,141         581           575        6,140            -
     Change in unrealized appreciation        16,032     (10,304)        16,888       4,069         6,608        3,725            -
       Net increase (decrease) from       -----------  ----------  ------------- -----------  ------------  -----------  -----------
         operations                           23,427        (879)        18,444       4,760         7,201        9,865            -
                                          -----------  ----------  ------------- -----------  ------------  -----------  -----------

Contract transactions:
   Cova payments                                 100         100            100         100           100          300          100
   Cova redemptions                                -           -              -           -             -         (102)           -
   Payments received from contract
     owners                                        -           -              -           -             -    1,654,000            -
   Transfers between sub-accounts, net       430,747     141,193        103,808      59,046        20,004   (1,340,545)           -
   Transfers for contract benefits,
     terminations and insurance charges       (3,857)     (1,205)        (1,212)       (246)         (134)      (5,961)           -
       Net increase (decrease) in net
         assets from contract             -----------  ----------  ------------- -----------  ------------  -----------  -----------
         transactions                        426,990     140,088        102,696      58,900        19,970      307,692          100
                                          -----------  ----------  ------------- -----------  ------------  -----------  -----------

       Net increase (decrease) in net
         assets                              450,417     139,209        121,140      63,660        27,171      317,557          100

Net assets at beginning of period                  -           -              -           -             -            -            -
                                          -----------  ----------  ------------- -----------  ------------  -----------  -----------
Net assets at end of period             $    450,417     139,209        121,140      63,660        27,171      317,557          100
                                          ===========  ==========  ============= ===========  ============  ===========  ===========


</TABLE>
<PAGE>
COVA VARIABLE LIFE ACCOUNT FIVE
Statement of Changes in Net Assets
Period ended December 31, 1999



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

                                                 Franklin                                    Franklin
                                                 Small Cap                                    Growth
                                                Investments      Stock      International  Investments      Total
                                               --------------  -----------  -------------  -------------  -----------
<S>                                           <C>                     <C>            <C>            <C>    <C>
Increase (decrease) in net assets from
   operations:
     Investment income                        $            -            -              -              -        1,837
     Net realized gain (loss)                              -            -              -              -       24,702
     Change in unrealized appreciation                    41           10              8             23       88,221
       Net increase (decrease) from            --------------  -----------  -------------  -------------  -----------
         operations                                       41           10              8             23      114,760
                                               --------------  -----------  -------------  -------------  -----------

Contract transactions:
   Cova payments                                         100          100            100            100        2,000
   Cova redemptions                                        -            -              -              -         (102)
   Payments received from contract
     owners                                                -            -              -              -    1,654,000
   Transfers between sub-accounts, net                     -            -              -              -            -
   Transfers for contract benefits,
     terminations and insurance charges                    -            -              -              -      (18,536)
       Net increase (decrease) in net
         assets from contract                  --------------  -----------  -------------  -------------  -----------
         transactions                                    100          100            100            100    1,637,362
                                               --------------  -----------  -------------  -------------  -----------

       Net increase (decrease) in net
         assets                                          141          110            108            123    1,752,122

Net assets at beginning of period                          -            -              -              -            -
                                               --------------  -----------  -------------  -------------  -----------
Net assets at end of period                   $          141          110            108            123    1,752,122
                                               ==============  ===========  =============  =============  ===========


See accompanying notes to financial statements.

</TABLE>
<PAGE>
COVA VARIABLE LIFE ACCOUNT FIVE
Notes to Financial Statements
December 31, 1999


(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
         (CFLIC) and exists in accordance with the regulations of the California
         Department of Insurance. The Separate Account is a funding vehicle for
         single premium variable life (SPVL) and flexible premium variable
         universal life insurance policies (FPVUL) offered by CFLIC.

         On August 26, 1999, CFLIC's ultimate parent company, GenAmerica
         Corporation, entered into a definitive agreement to be acquired by
         Metropolitan Life Insurance Company. The acquisition occurred on
         January 6, 2000.

         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 by
         CFLIC.

<TABLE>
<S>                                                                          <C>
              Cova Series Trust (Cova)                                       10    portfolios
              General American Capital Company (GACC)                         1    portfolios
              Russell Insurance Funds (Russell)                               5    portfolios
              AIM Variable Insurance Funds, Inc. (AIM)                        3    portfolios
              Alliance Variable Products Series Fund, Inc. (Alliance)         2    portfolios
              Liberty Variable Investment Trust (Liberty)                     1    portfolios
              Goldman Sachs Variable Insurance Trust (Goldman Sachs)          3    portfolios
              Investors Fund Series (Kemper)                                  3    portfolios
              MFS Variable Insurance Trust (MFS)                              5    portfolios
              Oppenheimer Variable Account Funds (Oppenheimer)                5    portfolios
              Putnam Variable Trust (Putnam)                                  5    portfolios
              Templeton Variable Products Series Fund (Templeton)             7    portfolios
</TABLE>

<TABLE>
<CAPTION>
         The Separate Account commenced operations on March 1, 1999. The
         sub-accounts commenced operations as follows:

<S>                                                                           <C>
              Cova Lord Abbett Growth and Income                              April 29, 1999
              Cova Bond Debenture                                             April 29, 1999
              Cova Developing Growth                                           July 17, 1999
              Cova Large Cap Research                                          July 12, 1999
              Cova Mid-Cap Value                                               July 12, 1999
              Cova Quality Bond                                                July 19, 1999
              Cova Small Cap Stock                                            April 29, 1999
              Cova Large Cap Stock                                            April 29, 1999
              Cova Select Equity                                               June 29, 1999
              Cova International Equity                                          May 4, 1999
              AIM V.I. Value                                                     May 3, 1999
              AIM V.I. Capital Appreciation                                      May 3, 1999
              GACC Money Market                                                March 1, 1999
              Templeton Bond                                                   July 19, 1999
              Franklin Small Cap Investments                                   July 19, 1999
              Templeton Stock                                                  July 19, 1999
              Templeton International                                          July 19, 1999
              Franklin Growth Investments                                      July 19, 1999

</TABLE>

<PAGE>
COVA VARIABLE LIFE ACCOUNT FIVE
Notes to Financial Statements
December 31, 1999


(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 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 portfolios.

              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 CFLIC which is taxed as a Life Insurance
              Company under the provisions of the Internal Revenue Code (IRC).
              Under current IRC provisions, CFLIC 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 FEES
              There are fees associated with the variable life insurance
              policies that are deducted from the policy account value and
              Separate Account that reduce the return on investment. The type,
              amount, and timing of the fees may vary between the variable life
              policies offered by CFLIC and include mortality and expense risk,
              administrative, selection and issue expense, cost of insurance,
              tax expense (premium and federal taxes), contingent deferred sales
              (surrender) and transfer charges.

(4)      SEPARATE ACCOUNT EXPENSES
              The mortality and expense fees for FPVUL policies are deducted
              from the separate account and are reflected in the accumulation
              unit value. There were no fees incurred in 1999.


<PAGE>



COVA VARIABLE LIFE ACCOUNT FIVE
Notes to Financial Statements
December 31, 1999


(5)      COST BASIS OF INVESTMENTS
         The cost basis of each sub-account's investment follows:


              Cova Lord Abbett Growth and Income        $ 207,592
              Cova Bond Debenture                         105,692
              Cova Developing Growth                          100
              Cova Large Cap Research                     106,554
              Cova Mid-Cap Value                           64,425
              Cova Quality Bond                               102
              Cova Small Cap Stock                         96,800
              Cova Large Cap Stock                        434,385
              Cova Select Equity                          149,513
              Cova International Equity                   104,252
              AIM V.I. Value                               59,591
              AIM V.I. Capital Appreciation                20,563
              GACC Money Market                           313,832
              Templeton Bond                                  100
              Franklin Small Cap Investments                  100
              Templeton Stock                                 100
              Templeton International                         100
              Franklin Growth Investments                     100
                                                        ----------
                                                      $ 1,663,901
                                                        ==========



<PAGE>


COVA VARIABLE LIFE ACCOUNT FIVE
Notes to Financial Statements
December 31, 1999


<TABLE>
<CAPTION>
(6)      UNIT FAIR VALUE
         A summary of the total return for each sub-account follows:


                                                         Commenced            Total
                                                        Operations           Return
                                                      ---------------     ------------
     SPVL policies:
<S>                                                        <C>                <C>
         Cova Lord Abbett Growth and Income                4/29/99             4.60%
         Cova Bond Debenture                               4/29/99             0.70%
         Cova Developing Growth                            7/17/99            12.75%
         Cova Large Cap Research                           7/12/99             9.95%
         Cova Mid-Cap Value                                7/12/99            -5.60%
         Cova Quality Bond                                 7/19/99            -0.23%
         Cova Small Cap Stock                              4/29/99            44.89%
         Cova Large Cap Stock                              4/29/99             6.90%
         Cova Select Equity                                6/29/99            -0.35%
         Cova International Equity                          5/4/99            20.84%
         AIM V.I. Value                                     5/3/99            17.74%
         AIM V.I. Capital Appreciation                      5/3/99            28.36%
         GACC Money Market                                  3/1/99             4.34%
         Templeton Bond                                    7/19/99            -0.30%
         Franklin Small Cap Investments                    7/19/99            41.36%
         Templeton Stock                                   7/19/99            10.11%
         Templeton International                           7/19/99             8.27%
         Franklin Growth Investments                       7/19/99            23.34%


FPVUL policies:
         GACC Money Market                                11/29/99             0.47%


</TABLE>


<PAGE>


COVA VARIABLE LIFE ACCOUNT FIVE
Notes to Financial Statements
December 31, 1999


<TABLE>
<CAPTION>
(7)      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 period ended
         December 31, 1999 follows:


                                                                     Realized Gain (Loss)
                                                ----------------------------------------------------------------
                                                     Aggregate              Aggregate Cost
                                                Proceeds from Sales       of Portfolio Shares         Realized
                                                of Portfolio Shares            Redeemed              Gain (Loss)
                                                ---------------------    ---------------------    --------------
<S>                                                 <C>                        <C>                     <C>
         Cova Lord Abbett Growth and Income         $  1,940                   $  1,990                $  (50)
         Cova Bond Debenture                             727                        725                     2
         Cova Developing Growth                           -                          -                     -
         Cova Large Cap Research                       1,159                      1,172                   (13)
         Cova Mid-Cap Value                              715                        761                   (46)
         Cova Quality Bond                                -                          -                     -
         Cova Small Cap Stock                          1,150                      1,073                    77
         Cova Large Cap Stock                          3,539                      3,655                  (116)
         Cova Select Equity                            1,195                      1,362                  (167)
         Cova International Equity                     1,062                      1,031                    31
         AIM V.I. Value                                  246                        240                     6
         AIM V.I. Capital Appreciation                   134                        117                    17
         GACC Money Market                         1,342,862                  1,336,722                 6,140
         Templeton Bond                                   -                          -                     -
         Franklin Small Cap Investments                   -                          -                     -
         Templeton Stock                                  -                          -                     -
         Templeton International                          -                          -                     -
         Franklin Growth Investments                      -                          -                     -

</TABLE>


<PAGE>


COVA VARIABLE LIFE ACCOUNT FIVE
Notes to Financial Statements
December 31, 1999


<TABLE>
<CAPTION>
(7)      REALIZED GAIN (LOSS) AND CHANGE IN UNREALIZED APPRECIATION, CONTINUED

                                                                 Unrealized Appreciation (Depreciation)
                                                   ----------------------------------------------------------------
                                                      Appreciation              Appreciation
                                                     (Depreciation)            (Depreciation)
                                                      End of Period          Beginning of Period          Change
                                                   -----------------     ------------------------     -------------
<S>                                                    <C>                         <C>                   <C>
         Cova Lord Abbett Growth and Income            $  6,653                    $  -                  $  6,653
         Cova Bond Debenture                              3,004                       -                     3,004
         Cova Developing Growth                              13                       -                        13
         Cova Large Cap Research                         10,559                       -                    10,559
         Cova Mid-Cap Value                              (3,680)                      -                    (3,680)
         Cova Quality Bond                                   (2)                      -                        (2)
         Cova Small Cap Stock                            34,574                       -                    34,574
         Cova Large Cap Stock                            16,032                       -                    16,032
         Cova Select Equity                             (10,304)                      -                   (10,304)
         Cova International Equity                       16,888                       -                    16,888
         AIM V.I. Value                                   4,069                       -                     4,069
         AIM V.I. Capital Appreciation                    6,608                       -                     6,608
         GACC Money Market                                3,725                       -                     3,725
         Templeton Bond                                      -                        -                        -
         Franklin Small Cap Investments                      41                       -                        41
         Templeton Stock                                     10                       -                        10
         Templeton International                              8                       -                         8
         Franklin Growth Investments                         23                       -                        23


</TABLE>
<PAGE>
COVA VARIABLE LIFE ACCOUNT FIVE
Notes to Financial Statements
December 31, 1999


<TABLE>
<CAPTION>
(8)   UNIT TRANSACTIONS
      The change in the number of units for each sub-account follows:


                                                                                      Cova
                                          -----------------------------------------------------------------------------------------
                                          Lord Abbett
                                            Growth                                 Large                                  Small
                                             and          Bond      Developing      Cap        Mid-Cap      Quality        Cap
                                            Income     Debenture      Growth      Research      Value         Bond        Stock
                                          -----------  -----------  -----------  -----------  -----------  -----------  -----------
<S>                                           <C>          <C>               <C>      <C>          <C>              <C>     <C>
Accumulation units:
      SPVL policies:
        Unit balance at 12/31/98                   -            -            -            -            -            -            -

          Cova units purchased                     8            9            9            8            9            9           10
          Cova units redeemed                      -            -            -            -            -            -            -
          Contract units purchased                 -            -            -            -            -            -            -
          Contract units transferred, net     17,386       10,301            -        8,590        6,065            -       10,327
          Contract units redeemed               (183)         (70)           -          (94)         (71)           -         (113)
                                          -----------  -----------  -----------  -----------  -----------  -----------  -----------
        Unit balance at 12/31/99              17,211       10,240            9        8,504        6,003            9       10,224
                                          ===========  ===========  ===========  ===========  ===========  ===========  ===========

</TABLE>
<PAGE>
COVA VARIABLE LIFE ACCOUNT FIVE
Notes to Financial Statements
December 31, 1999


<TABLE>
<CAPTION>
(8)   UNIT TRANSACTIONS, CONTINUED



                                                         Cova                             AIM                  GACC      Templeton
                                          ------------------------------------  --------------------------  -----------  -----------

                                           Large                                                 V.I.
                                            Cap         Select    International    V.I.        Capital        Money
                                           Stock        Equity      Equity        Value      Appreciation     Market        Bond
                                          ----------  ----------- ------------  -----------  -------------  -----------  -----------
<S>                                          <C>          <C>           <C>          <C>            <C>         <C>              <C>
Accumulation units:
    SPVL policies:
      Unit balance at 12/31/98                    -            -            -            -              -            -            -

        Cova units purchased                      7            8            8            9              9           19           10
        Cova units redeemed                       -            -            -            -              -          (10)           -
        Contract units purchased                  -            -            -            -              -      155,502            -
        Contract units transferred, net      31,815       11,141        9,019        5,421          1,954     (124,311)           -
        Contract units redeemed                (287)        (101)        (101)         (23)           (12)      (2,374)           -
                                          ----------  ----------- ------------  -----------  -------------  -----------  -----------
      Unit balance at 12/31/99               31,535       11,048        8,926        5,407          1,951       28,826           10
                                          ==========  =========== ============  ===========  =============  ===========  ===========


    FPVUL policies:
      Unit balance at 12/31/98                                                                                       -

        Cova units purchased                                                                                        10
        Cova units redeemed                                                                                          -
        Contract units purchased                                                                                     -
        Contract units transferred, net                                                                              -
        Contract units redeemed                                                                                      -
                                                                                                            -----------
      Unit balance at 12/31/99                                                                                      10
                                                                                                            ===========

</TABLE>
<PAGE>
COVA VARIABLE LIFE ACCOUNT FIVE
Notes to Financial Statements
December 31, 1999


<TABLE>
<CAPTION>
(8)   UNIT TRANSACTIONS, CONTINUED



                                                                      Templeton
                                              ------------------------------------------------------------

                                                Franklin                                      Franklin
                                                Small Cap                                      Growth
                                               Investments      Stock      International     Investments
                                              --------------  -----------  ---------------  --------------
<S>                                                      <C>          <C>              <C>             <C>
Accumulation units:
      SPVL policies:
        Unit balance at 12/31/98                          -            -                -               -

          Cova units purchased                           10           10               10              10
          Cova units redeemed                             -            -                -               -
          Contract units purchased                        -            -                -               -
          Contract units transferred, net                 -            -                -               -
          Contract units redeemed                         -            -                -               -
                                              --------------  -----------  ---------------  --------------
        Unit balance at 12/31/99                         10           10               10              10
                                              ==============  ===========  ===============  ==============



</TABLE>






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

                              Financial Statements

                        December 31, 1999, 1998, and 1997

                   (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, 1999 and 1998, 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, 1999. 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, 1999 and 1998, and the results of its
     operations and its cash flows for each of the years in the three-year
     period ended December 31, 1999, in conformity with generally accepted
     accounting principles.






     February 4, 2000


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

                                 Balance Sheets

                           December 31, 1999 and 1998


<TABLE>
<CAPTION>

                                         ASSETS                           1999          1998
                                                                       -----------   -----------
                                                                            (in thousands)

Investments:
<S>                                                                  <C>                <C>
    Debt securities available-for-sale, at fair value
      (cost of $101,690 in 1999 and $99,228 in 1998)                 $     95,568       100,658
    Mortgage loans, net of allowance for potential loan
      loss of $40 in 1999 and $10 in 1998                                   5,439         5,245
    Policy loans                                                              938         1,223
                                                                       -----------   -----------

             Total investments                                            101,945       107,126

Cash and cash equivalents - interest-bearing                                  751         5,789
Cash - noninterest-bearing                                                  1,448         1,200
Accrued investment income                                                   1,624         1,641
Deferred policy acquisition costs                                          15,093         9,142
Present value of future profits                                             1,740           854
Goodwill                                                                    1,631         1,813
Deferred tax asset, net                                                     1,232           585
Receivable from OakRe                                                      18,890        35,312
Federal and state income taxes recoverable                                     75            --
Reinsurance receivables                                                         9           118
Other assets                                                                   24           398
Separate account assets                                                   186,040       127,873
                                                                       -----------   -----------

             Total assets                                            $    330,502       291,851
                                                                       ===========   ===========

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

                            Balance Sheets, Continued

                           December 31, 1999 and 1998

<TABLE>
<CAPTION>


                         LIABILITIES AND SHAREHOLDER'S EQUITY              1999         1998
                                                                        -----------  -----------
                                                                            (in thousands)

<S>                                                                   <C>               <C>
Policyholder deposits                                                 $    116,184      135,106
Future policy benefits                                                       6,707        6,191
Payable on purchase of securities                                               85           27
Accounts payable and other liabilities                                       1,589        1,653
Federal and state income taxes payable                                          --          172
Future purchase price payable to OakRe                                         172          342
Guaranty fund assessments                                                    1,100        1,000
Separate account liabilities                                               186,035      127,871
                                                                        -----------  -----------

             Total liabilities                                             311,872      272,362
                                                                        -----------  -----------

Shareholder's equity:
    Common stock, $233.34 par value, (authorized
      30,000 shares; issued and outstanding
      12,000 shares in 1999 and 1998)                                        2,800        2,800
    Additional paid-in capital                                              15,523       14,523
    Retained earnings                                                        1,993        1,833
    Accumulated other comprehensive (loss) income,
      net of tax                                                            (1,686)         333
                                                                        -----------  -----------

             Total shareholder's equity                                     18,630       19,489
                                                                        -----------  -----------

             Total liabilities and shareholder's equity               $    330,502      291,851
                                                                        ===========  ===========


See accompanying notes to financial statements.

</TABLE>
<PAGE>

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

                              Statements of Income

                  Years ended December 31, 1999, 1998, and 1997


<TABLE>
<CAPTION>

                                                              1999        1998         1997
                                                           -----------  ----------  -----------
                                                                     (in thousands)

Revenues:
<S>                                                      <C>               <C>          <C>
    Premiums                                             $      1,041       1,308        1,191
    Net investment income                                       7,663       7,516        6,761
    Net realized (losses) gains on sales of
      investments                                                (452)        178          158
    Separate account fees                                       2,215       1,392          599
    Other income                                                  382          66           45
                                                           -----------  ----------  -----------

             Total revenues                                    10,849      10,460        8,754
                                                           -----------  ----------  -----------

Benefits and expenses:
    Interest on policyholder deposits                           6,064       5,486        4,837
    Current and future policy benefits                          1,479       1,549        1,481
    Operating and other expenses                                2,336       1,548        1,134
    Amortization of purchased intangible
      assets                                                      233         260          234
    Amortization of deferred policy
      acquisition costs                                           383         530          320
                                                           -----------  ----------  -----------

             Total benefits and expenses                       10,495       9,373        8,006
                                                           -----------  ----------  -----------

             Income before income taxes                           354       1,087          748
                                                           -----------  ----------  -----------

Income tax expense (benefit):
    Current                                                      (246)        (80)         310
    Deferred                                                      440         357           (5)
                                                           -----------  ----------  -----------

             Total income tax expense                             194         277          305
                                                           -----------  ----------  -----------

             Net income                                  $        160         810          443
                                                           ===========  ==========  ===========


See accompanying notes to financial statements.

</TABLE>
<PAGE>
                      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, 1999, 1998, and 1997


<TABLE>
<CAPTION>


                                                                           1999         1998        1997
                                                                         ----------  -----------  ----------
                                                                                   (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                                          14,523       13,523      13,523
    Capital contribution                                                     1,000        1,000          --
                                                                         ----------  -----------  ----------

Balance at end of period                                                    15,523       14,523      13,523
                                                                         ----------  -----------  ----------

Retained earnings:
    Balance at beginning of period                                           1,833        1,023         580
    Net income                                                                 160          810         443
                                                                         ----------  -----------  ----------

Balance at end of period                                                     1,993        1,833       1,023
                                                                         ----------  -----------  ----------

Accumulated other comprehensive income:
    Balance at beginning of period                                             333          145           1
    Change in unrealized (depreciation) appreciation
      of debt securities                                                    (7,552)         794         630
    Deferred federal income tax impact                                       1,087         (101)        (77)
    Change in deferred policy acquisition costs
      attributable to unrealized depreciation (appreciation)                 3,519         (513)       (144)
    Change in present value of future profits
      attributable to unrealized depreciation (appreciation)                   927            8        (265)
                                                                         ----------  -----------  ----------

Balance at end of period                                                    (1,686)         333         145
                                                                         ----------  -----------  ----------

             Total shareholder's equity                                $    18,630       19,489      17,491
                                                                         ==========  ===========  ==========

Total comprehensive income:
    Net income                                                         $       160          810         443
    Other comprehensive (loss) income (change in net unrealized
      (depreciation) appreciation of debt and equity securities)            (2,019)         188         144
                                                                         ----------  -----------  ----------

             Total comprehensive (loss) income                         $    (1,859)         998         587
                                                                         ==========  ===========  ==========


See accompanying notes to financial statements.

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

                            Statements of Cash Flows

                  Years ended December 31, 1999, 1998, and 1997

<TABLE>
<CAPTION>



                                                                           1999         1998          1997
                                                                        -----------  -----------   -----------
                                                                                   (in thousands)
<S>                                                                   <C>               <C>           <C>
Reconciliation of net income to net cash
    provided by (used in) operating activities:
      Net income                                                      $        160          810           443
      Adjustments to reconcile net
        income to net cash provided by
        (used in) operating activities:
           Increase in future policy benefits                                  516          810           820
           Increase (decrease) in payables and
             accrued liabilities                                                94          126          (815)
           Decrease (increase) in accrued
             investment income                                                  17          185          (704)
           Amortization of intangible assets and
             deferred policy acquisition costs                                 616          790           554
           Amortization and accretion of
             securities, premiums, and discounts                                (7)         (87)          (10)
           Decrease (increase) in other assets                                 374         (384)           30
           Net realized loss (gain) on sale of investments                     452         (178)         (158)
           Interest on policyholder deposits                                 6,064        5,486         4,837
           (Decrease) increase in current and
             deferred federal income taxes                                     193          423           101
           Decrease in recapture commissions payable to OakRe                 (170)        (223)         (159)
           Commissions and expenses deferred                                (2,815)      (3,411)       (3,917)
           Other                                                               499          702           290
                                                                        -----------  -----------   -----------

             Net cash provided by operating activities                       5,993        5,049         1,312
                                                                        -----------  -----------   -----------

Cash flows from investing activities:
    Cash used in the purchase of
      investment securities                                                (29,365)     (56,673)      (53,534)
    Proceeds from investment securities
      sold and matured                                                      26,689       50,661        25,379
    Other                                                                     (128)        (121)          (81)
                                                                        -----------  -----------   -----------

             Net cash used in investing activities                          (2,804)      (6,133)      (28,236)
                                                                        -----------  -----------   -----------

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

                       Statements of Cash Flows, Continued

                  Years ended December 31, 1999, 1998, and 1997


<TABLE>
<CAPTION>


                                                                          1999         1998          1997
                                                                       -----------  -----------   -----------
                                                                                  (in thousands)
<S>                                                                  <C>                <C>           <C>
Cash flows from financing activities:
    Policyholder deposits                                            $     55,181       69,459        81,788
    Transfers from OakRe                                                   19,050       35,590        25,060
    Transfer to separate accounts                                         (36,544)     (60,181)      (56,144)
    Return of policyholder deposits                                       (46,666)     (39,943)      (28,267)
    Capital contributions received                                          1,000        1,000            --
                                                                       -----------  -----------   -----------

             Net cash (used) provided by financing activities              (7,979)       5,925        22,437
                                                                       -----------  -----------   -----------

             (Decrease) increase in cash and cash equivalents              (4,790)       4,841        (4,487)

Cash and cash equivalents - beginning of period                             6,989        2,148         6,635
                                                                       -----------  -----------   -----------

Cash and cash equivalents - end of period                            $      2,199        6,989         2,148
                                                                       ===========  ===========   ===========


See accompanying notes to financial statements.


</TABLE>
<PAGE>

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

                          Notes to Financial Statements

                        December 31, 1999, 1998, and 1997





  (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 by the Company
              for periods from one to ten years, but in no case may renewal
              rates be less than 3%. The Company may assess surrender fees
              against amounts withdrawn prior to scheduled rate reset and adjust
              account values based on current crediting rates. Policyholders
              also may incur certain federal income tax penalties on
              withdrawals.

              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 94%, 97%, and 85% of the
              Company's sales have been through two specific brokerage firms, A.
              G. Edwards & Sons, Incorporated, and Edward Jones & Company,
              Incorporated, in 1999, 1998, and 1997, respectively.
<PAGE>

              ORGANIZATION

              The Company is a wholly owned subsidiary of Cova Financial
              Services Life Insurance Company (CFSLIC). CFSLIC is a wholly owned
              subsidiary of Cova Corporation, which is a wholly owned subsidiary
              of General American Life Insurance Company (GALIC), a Missouri
              domiciled life insurance company. GALIC is a wholly owned
              subsidiary of GenAmerica Corporation, which in turn is a wholly
              owned by the ultimate parent, General American Mutual Holding
              Company (GAMHC).

              On August 26, 1999, GAMHC entered into a definitive agreement
              whereby Metropolitan Life Insurance Company (MetLife), a New York
              domiciled life insurance company, will acquire GenAmerica
              Corporation and all its holdings for $1.2 billion in cash. The
              purchase was approved by the Missouri Director of Insurance on
              November 10, 1999. The purchase, however, was not consummated as
              of December 31, 1999 and as a result, these financial statements
              do not reflect purchase accounting treatment of this transaction.

(2)      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

              BASIS OF PRESENTATION

              The accompanying financial statements have been prepared in
              accordance with generally accepted accounting principles (GAAP)
              and include the accounts and operations of the Company. The
              preparation of financial statements in conformity with GAAP
              requires management to make estimates and assumptions that affect
              the amounts reported. Actual results could differ from these
              estimates.

              DEBT SECURITIES

              Investments in all debt securities with readily determinable
              market values are classified into one of three categories:
              held-to-maturity, trading, or available-for-sale. Classification
              of investments is based on management's current intent. All debt
              securities at December 31, 1999 and 1998 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 in the 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.


<PAGE>

              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 $40,000 and $10,000, at
              December 31, 1999 and 1998, 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, 1999 and 1998, is presented in note 3.
<PAGE>


              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. The Company sets a
              limit on the deferral of acquisition costs incurred from internal
              marketing and wholesaling operations in any year at 1% to 1.5% of
              premiums and deposits receipts, varying according to specific
              product. This limit is based on typical market rates of
              independent marketing service and wholesaling organizations. This
              practice also avoids possible deferral of costs in excess of
              amounts recoverable.

              The costs deferred 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 component 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.

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

                                                                                   1999          1998          1997
                                                                                ------------  ------------  ------------
                                                                                            (IN THOUSANDS)
<S>                                                                          <C>                  <C>           <C>
              Deferred policy acquisition costs, beginning of period
                                                                             $      9,142         6,774         3,321
              Commissions and expenses deferred                                     2,815         3,411         3,917
              Amortization                                                           (383)         (530)         (320)
              Deferred policy acquisition costs attributable to
                  unrealized depreciation (appreciation)                            3,519          (513)         (144)
                                                                                ------------  ------------  ------------

                    Deferred policy acquisition costs, end
                     of period                                               $     15,093         9,142         6,774
                                                                                ============  ============  ============

              Costs expensed that exceeded the established deferred
                  limit                                                      $        382           231            6
                                                                                ===========   ============ =============

</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
              date the Company was purchased by GALIC.

<PAGE>


                  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
                  single premium deferred annuity (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 5.5%, 4.9%, 4.5%, 4.2%, and
                  4.2% for the years ended December 31, 2000 through 2004,
                  respectively. Actual amortization incurred during these years
                  may be more or less as assumptions are modified to incorporate
                  actual results. The average crediting rate on the original
                  in-force PVFP asset is 6.4% for 1999, 1998 and 1997.

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

                                                                                    1999         1998         1997
                                                                                 ------------  ----------  ------------
                                                                                            (IN THOUSANDS)
<S>                                                                           <C>                 <C>            <C>
                  PVFP - beginning of period                                  $       854         900          1,178
                  Interest credited                                                    62          66             69
                  Amortization                                                       (103)       (120)           (82)
                  PVFP attributable to unrealized
                      depreciation (appreciation)                                     927           8           (265)
                                                                                 ------------  ----------  ------------
                         PVFP - end of period                                 $     1,740         854            900
                                                                                 ============  ==========  ============

</TABLE>
<PAGE>


                  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:

                                                                                  1999          1998          1997
                                                                               ------------  ------------  ------------
                                                                                           (IN THOUSANDS)

<S>                                                                          <C>                 <C>           <C>
                  Goodwill - beginning of period                             $     1,813         1,923         2,034
                  Amortization                                                      (111)         (110)         (111)
                  Experience adjustment to future purchase price
                      payable to OakRe                                               (71)           --            --
                                                                               ------------  ------------  ------------

                           Goodwill - end of period                          $     1,631         1,813         1,923
                                                                               ============  ============  ============
</TABLE>



                  Future Payable

                  Pursuant to the financial reinsurance agreement with OakRe,
                  the receivable from OakRe becomes due in installments when the
                  SPDA policies reach their next crediting rate reset date. For
                  any recaptured policies that continue in force 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.

<PAGE>


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

                                                                                        1999        1998       1997
                                                                                      ----------  ---------- ----------
                                                                                               (IN THOUSANDS)
<S>                                                                                 <C>               <C>        <C>
                  Future payable - beginning of period                              $     342         565        683
                  Interest added                                                           20          29         41
                  Payment to Oak Re                                                      (119)       (252)      (159)
                  Experience adjustment to future purchase price payable
                      to OakRe                                                            (71)         --         --
                                                                                      ----------  ---------- ----------

                           Future payable - end of period                           $     172         342        565
                                                                                      ==========  ========== ==========
</TABLE>

              DEFERRED TAX ASSETS AND LIABILITIES

              Xerox Financial Services, Inc. (XFSI) (previous parent of the
              company) 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, 1999 was 5.96%.

              FUTURE POLICY BENEFITS

              Reserves are held for future 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 4.50% to 8.00%, 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.


<PAGE>

              OTHER INCOME

              Other income consists primarily of policy surrender charges.

              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.

              COMPREHENSIVE INCOME

              The Company reports and presents comprehensive income and its
              components in accordance with SFAS No. 130, Reporting
              Comprehensive Income. SFAS No. 130 has no impact on the Company's
              consolidated net income or shareholder's equity. The Company's
              only component of accumulated other comprehensive income relates
              to unrealized appreciation and depreciation on debt and equity
              securities held as available-for-sale.

              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.


<PAGE>

              The amortization of deferred policy 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, 1999.

              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.


<PAGE>

                  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, 1999 and 1998, the cash
                  surrender value of policyholder deposits was $4,058,740 and
                  $4,707,689, 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 parent GALIC, and the receivable from OakRe equal to
                  the SPDA obligations is guaranteed by OakRe's parent, XFSI.

              REINSURANCE

              Effective July 25, 1999, the Company entered into a modified
              coinsurance reinsurance agreement with Metropolitan Life Insurance
              Company (MetLife). Under the reinsurance agreement, the Company
              ceded life insurance and annuity business that was issued or
              renewed from July 25, 1999 through December 31, 1999 to MetLife
              amounting to $15 million. Net earnings to MetLife from that
              business are experience refunded to the Company. The agreement
              does not meet the conditions for reinsurance accounting under
              GAAP. In substance, the agreement represents a guarantee by
              MetLife of new business and renewed SPDA business during this
              period. There was no impact on the Company's financial statements
              resulting from the reinsurance transaction with MetLife.

              On June 1, 1995, when Cova Corporation purchased the Company, then
              known as Xerox Financial Life Insurance Company (XFLIC), from
              XFSI, a wholly owned subsidiary of Xerox Corporation, it entered
              into a financing reinsurance transaction with OakRe Life Insurance
              Company (OakRe), then a subsidiary of XFLIC, for OakRe to assume
              the economic benefits and risks of the existing SPDA deposits of
              XFLIC. Ownership of OakRe was retained by XFSI subsequent to the
              sale of XFLIC and other affiliates.


<PAGE>

              In substance, terms of the agreement have allowed the seller,
              XFSI, to retain substantially all of the existing financial
              benefits and risks of the existing business, while the purchaser,
              GALIC, obtained the corporate operating and product licenses,
              marketing, and administrative capabilities of the Company and
              access to the retention of the policyholder deposit base that
              persists beyond the next crediting rate reset date.

              The financing reinsurance agreement entered into with OakRe as
              condition to the purchase of the Company does not meet the
              criteria for reinsurance accounting under GAAP. The net assets
              initially transferred to OakRe were established as a receivable
              and are subsequently increased as interest accrued on the
              underlying deposits and decrease as funds are transferred back to
              the Company when policies reach their crediting rate reset date or
              benefits are claimed. 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 mid-year 2000, and completely by mid-year
              2002. The liquidations transfer cash daily 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 since inception of the
              agreement.

              The impact of reinsurance on the December 31, 1999 financial
              statements is not considered material.

              RECENTLY ISSUED ACCOUNTING STANDARD

              SFAS No. 133, Accounting for Derivative Instruments and Hedging
              Activities, issued in June 1998, requires all derivative financial
              instruments to be recorded on the balance sheet at estimated fair
              value. The Company's present accounting policies applies 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.
              The 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.

              In June 1999, the FASB issued SFAS No. 137, Accounting for
              Derivative Instruments and Hedging Activities - Deferral of the
              Effective Date of SFAS No. 133. SFAS No. 137 defers for one year
              the effective date of Statement of SFAS No 133, Accounting for
              Derivative Instruments and Hedging Activities. The Company plans
              to adopt the provision of SFAS No. 133 effective January 1, 2001.
              At this time the Company does not believe it will have a material
              effect on the Company's consolidated financial position or results
              of operations.


<PAGE>

              OTHER

              Certain 1998 and 1997 amounts have been reclassified to conform to
              the 1999 presentation.

  (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, 1999 and 1998, are as follows:

<TABLE>
<CAPTION>
                                                                              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              $       1,702              19               --            1,721           1,721
           Corporate securities               76,444              30           (4,756)          71,718          71,718
           Mortgage-backed
              securities                       8,272               1             (202)           8,071           8,071
           Asset backed securities            15,272              --           (1,214)          14,058          14,058
                                         ---------------  --------------  --------------  --------------  --------------

             Total debt securities           101,690              50           (6,172)          95,568          95,568
             Mortgage loans (net)              5,439              --              (70)           5,369           5,439
             Policy loans                        938              --               --              938             938
                                         ---------------  --------------  --------------  --------------  --------------

               Total investments       $     108,067              50           (6,242)         101,875         101,945
                                         ===============  ==============  ==============  ==============  ==============

        Company's beneficial
           interest in separate
           accounts                    $           5             --              --                  5              5
                                         ===============  ==============  ==============  ==============  ==============

</TABLE>

<PAGE>


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

                          Notes to Financial Statements

                        December 31, 1999, 1998, and 1997


<TABLE>
<CAPTION>

                                                                              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. treasury securities    $         100               1               --              101            101
           Government agency
              obligations                      3,471              74               --            3,545          3,545
           Corporate securities               70,883           1,384             (406)          71,861         71,861
           Mortgage-backed
               securities                     11,789              87              (32)          11,844         11,844
           Asset-backed securities            12,985             349              (27)          13,307         13,307
                                         ---------------  --------------  --------------  --------------  --------------

             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>

        The amortized cost and estimated fair value of debt securities at
        December 31, 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>
                                                                            ESTIMATED
                                                           AMORTIZED           FAIR
                                                              COST            VALUE
                                                         ---------------  ---------------
                                                                 (IN THOUSANDS)
<S>                                                    <C>                       <C>
        Less than one year                             $         3,573            3,573
        Due after one year through five years                   33,093           31,752
        Due after five years through ten years                  39,035           35,583
        Due after ten years                                     17,717           16,589
        Mortgage-backed securities                               8,272            8,071
                                                         ---------------  ---------------

                 Total                                 $       101,690           95,568
                                                         ===============  ===============

</TABLE>


<PAGE>


        At December 31, 1999, approximately 94.2% of the Company's debt
        securities are investment grade or are nonrated but considered to be of
        investment grade. Of the 5.8% noninvestment grade debt securities, 5.7%
        are rated as BB or its equivalent, and 0.1% are rated B or its
        equivalent.

        The Company had one impaired debt security, which became nonincome
        producing in 1999. The Company had no impaired investments, and all debt
        securities were income producing in 1998

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

                                                                                  1999           1998          1997
                                                                               ------------  -------------  ------------
                                                                                            (IN THOUSANDS)
<S>                                                                         <C>                  <C>            <C>
        Income on debt securities                                           $      7,119         6,928          6,575
        Income on cash and cash equivalents                                          185           305            186
        Interest on mortgage loans                                                   401           308             32
        Income on policy loans                                                        82            92             83
        Miscellaneous interest                                                         1             2             --
                                                                               ------------  -------------  ------------

        Total investment income                                                    7,788         7,635          6,876

        Investment expenses                                                         (125)         (119)          (115)
                                                                               ------------  -------------  ------------

                 Net investment income                                      $      7,663         7,516          6,761
                                                                               ============  =============  ============

        Net realized capital (losses) gains -
            debt securities                                                 $       (452)          178            158
                                                                               ============  =============  ============

        Unrealized (depreciation) appreciation is as follows:
               Debt securities                                              $     (6,122)        1,430            633
               Short-term investments                                                 --            --              3
               Effects on deferred acquisition
                 costs amortization                                                2,793          (726)          (213)
               Effects on PVFP amortization                                          735          (192)          (200)
                                                                               ------------  -------------  ------------

               Unrealized (depreciation) appreciation
                 before income tax                                                (2,594)          512            223

               Unrealized income tax benefit (expense)                               908          (179)           (78)
                                                                               ------------  -------------  ------------

                 Net unrealized appreciation (depreciation) on
                   investments                                              $     (1,686)          333            145
                                                                               ============  =============  ============

</TABLE>


<PAGE>


        Proceeds from sales, redemptions, and paydowns of investments in debt
        securities during 1999 were $25,986,787. Gross gains of $165,919 and
        gross losses of $618,025 were realized on those sales. Included in these
        amounts were $25,816 of gross gains and $19,890 of gross losses realized
        on the sale of noninvestment grade securities. Net realized losses
        include a 1999 impairment adjustment totaling approximately $493,244
        related to one debt security held by the Company.

        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.

  (4)   SECURITY GREATER THAN 10% OF SHAREHOLDER'S EQUITY

        As of December 31, 1999 and 1998, the Company held the following
        individual mortgage loan which exceeded 10% of shareholder's equity:

<TABLE>
                                                    1999             1998
                                               ---------------  ---------------
<S>                                          <C>                    <C>
        Colonial Realty, at carrying value   $     1,998,296        1,997,287
                                               ===============  ===============

</TABLE>


<PAGE>


  (5)   COMPREHENSIVE INCOME

<TABLE>
<CAPTION>
        The components of comprehensive income are as follows:

                                                                                    1999          1998         1997
                                                                                 ------------  ------------ ------------
                                                                                             (IN THOUSANDS)
<S>                                                                            <C>                 <C>           <C>
        Net income                                                             $        160        810           443
                                                                                 ------------  ------------ ------------

        Other comprehensive income (loss), before tax -
            Unrealized appreciation (depreciation) on
               Investments arising during period:
                 Unrealized (depreciation) appreciation
                     on investments                                                  (7,100)       616           472
                 Adjustment to deferred acquisition
                   costs attributable to unrealized
                   depreciation (appreciation)                                        3,308       (398)         (108)
                 Adjustment to PVFP attributable to
                   unrealized depreciation (appreciation)                               872          6          (198)
                                                                                 ------------  ------------ ------------

                       Total unrealized (depreciation) appreciation on
                          investments arising during period                          (2,920)       224           166
                                                                                 ------------  ------------ ------------

        Less reclassification adjustments for realized losses (gains) included
            in net income:
               Adjustment for losses (gains) included in
                 net realized (losses) gains on sales
                 of investments                                                         452       (178)         (158)
               Adjustment for (gains) losses included in
                 amortization of deferred acquisition costs                            (211)       115            36
               Adjustment for (gains) losses included in
                 amortization of PVFP                                                   (55)        (2)           67
                                                                                 ------------  ------------ ------------

                       Total reclassification adjustments for losses (gains)
                          included in net income                                        186        (65)          (55)
                                                                                 ------------  ------------ ------------

        Other comprehensive (loss) income, before related income tax
            (benefits) expense                                                       (3,106)       289           221

        Related income tax (benefit) expense                                         (1,087)       101            77
                                                                                 ------------  ------------ ------------

                       Other comprehensive (loss) income, net of tax                 (2,019)       188           144
                                                                                 ------------  ------------ ------------

                       Comprehensive (loss) income                             $     (1,859)       998           587
                                                                                 ============  ============ ============

</TABLE>


<PAGE>


  (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 1999, 1998, and 1997, the Company was allocated a
        portion of benefit costs including severance pay, accumulated vacations,
        and disability benefits. At December 31, 1999, CLMC had no retired
        employees nor any employees fully eligible for retirement, and had no
        disbursements for such benefit commitments. The expense arising from
        these allocations is not material.

  (7)   INCOME TAXES

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

                                                                                          1999        1998       1997
                                                                                        ----------  ---------  ---------
                                                                                                (IN THOUSANDS)
<S>                                                                                       <C>          <C>         <C>
        Statements of income:
            Operating income (excluding realized investment gains)                    $      179       215        250
            Realized investment gains                                                         15        62         55
                                                                                        ----------- ---------  ---------

                 Income tax expense included in the statements of
                   income                                                                    194       277        305

        Shareholder's equity - change in deferred federal income taxes
            related to unrealized (depreciation) appreciation on securities               (1,087)      101         77
                                                                                        ----------- ---------  ---------

                 Total income tax (benefit) expense                                   $     (893)      378        382
                                                                                        =========== =========  =========
</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:

                                                                1999                  1998                 1997
                                                        --------------------  --------------------  --------------------
                                                                                (IN THOUSANDS)
<S>                                                   <C>           <C>      <C>          <C>      <C>          <C>
        Computed expected tax expense                 $   124       35.0%    $  380       35.0%    $  262       35.0%
        Dividends received deduction - separate
            account                                      (115)     (32.5)      (150)     (13.9)        --         --
        Amortization of intangible assets                  39       11.0         39        3.6         39        5.2
        Valuation allowance for permanent
            impairments                                   173       48.9         --         --         --        --
        Other                                             (27)      (7.6)         8        0.8          4        0.5
                                                        --------  ----------  --------  ----------  --------  ----------
                   Total                              $   194       54.8%    $  277       25.5%    $  305       40.7%
                                                        ========  ==========  ========  ==========  ========  ==========


</TABLE>

<PAGE>


<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, 1999 and 1998 are as follows:

                                                                                                  1999         1998
                                                                                               ------------ ------------
                                                                                                    (IN THOUSANDS)
<S>                                                                                                <C>          <C>
        Deferred tax assets:
            Tax basis of intangible assets purchased                                         $       569          624
            Liability for commission on recaptures                                                    60          120
            Policy reserves                                                                        2,678        2,477
            DAC "Proxy Tax"                                                                        1,383        1,252
            Permanent impairments                                                                    173           --
            Unrealized depreciation in investments                                                   908           --
            Other deferred tax assets                                                                165         (359)
                                                                                               ------------ ------------

                   Total deferred tax assets                                                       5,936        4,114
            Valuation allowance                                                                     (173)           --
                                                                                               ------------ ------------
                   Total deferred tax assets, net of valuation allowance                           5,763        4,114
                                                                                               ------------ ------------

        Deferred tax liabilities:
            Unrealized appreciation in investments                                                    --          179
            PVFP                                                                                     226          150
            Deferred acquisition costs                                                             4,305        3,200
                                                                                               ------------ ------------

                   Total deferred tax liabilities                                                  4,531        3,529
                                                                                               ------------ ------------

                   Net deferred tax asset                                                    $     1,232          585
                                                                                               ============ ============
</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. As of
        December 31, 1999, the Company has provided a 100% valuation allowance
        against the deferred tax asset related to the permanent impairments.
<PAGE>


  (8)   RELATED-PARTY TRANSACTIONS

        On December 31, 1997, Cova Life Management Company (CLMC) and Navisys
        Incorporated (Navisys), both affiliated companies, purchased certain
        assets of Johnson & Higgins/Kirke Van Orsdel, Inc. (J&H/KVI), an
        unaffiliated Delaware corporation, for $2,500,000, and merged them into
        Cova Life Administrative Service Company (CLASC), a joint subsidiary of
        CLMC and Navisys. Navisys purchased 51% of CLASC, and the remaining 49%
        was purchased by CLMC. The purchased assets are the administrative and
        service systems and organization that provide the policy service
        functions for the Company's life and annuity products. On October 31,
        1999, CLMC purchased the remaining 51% interest in CLASC from Navisys
        for $1,184,414.

        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; Conning
        Asset Management, which provides investment advice; and CLASC, which
        provides underwriting, policy issuance, claims, and other policy
        administration functions. Additionally, a portion of overhead and other
        corporate expenses is allocated by the Company's parent, GALIC. Expenses
        and fees paid to affiliated companies in 1999, 1998, and 1997 by the
        Company were $2,496,782, $1,587,833, and $396,806, 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 at the date of purchase, and shareholder's equity to the net
        purchase price.
        Statutory accounting does not recognize the purchase method of
        accounting.



<PAGE>


<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:

                                                                                                  1999         1998
                                                                                               ------------ ------------
                                                                                                    (IN THOUSANDS)
<S>                                                                                          <C>               <C>
        Statutory capital and surplus                                                        $     9,826       10,411
        Reconciling items:
            Statutory asset valuation reserve                                                        827        1,078
            Statutory interest maintenance reserve                                                   187          190
            GAAP investment adjustments to fair value                                             (6,122)       1,430
            GAAP deferred policy acquisition costs                                                15,093        9,142
            GAAP basis policy reserves                                                            (4,480)      (4,670)
            GAAP deferred federal income taxes (net)                                               1,232          585
            GAAP guarantee assessment adjustment                                                  (1,100)      (1,000)
            GAAP goodwill                                                                          1,631        1,813
            GAAP present value of future profits                                                   1,740          854
            GAAP future purchase price payable                                                      (172)        (342)
            GAAP investment valuation reserves                                                       (40)         (10)
            Other                                                                                      8            8
                                                                                               ------------ ------------
                   GAAP shareholder's equity                                                 $    18,630       19,489
                                                                                               ============ ============

</TABLE>

        Statutory  net loss for the years  ended  December 31,  1999,  1998,
        and 1997 was  $1,478,513,  $142,046, and $461,118, 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 2000 will be $702,615, which is 10% of the
        Company's December 31, 1999 statutory surplus of $7,026,153.

        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,
        1999, the Company's Total Adjusted Capital and Authorized Control Level
        RBC were $10,653,128 and $1,705,480, 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
        1999, but for which assessments have not yet been determined or
        assessed, to a maximum generally of 1% of statutory premiums per annum.

        In November 1999, 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 $1.1 million in
        future assessments on insolvencies that occurred before December 31,
        1999. 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 $8,000, $33,505, and $460,167 in guaranty
        fund assessment in 1999, 1998, and 1997, 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 were not
        material.

(11)    SUBSEQUENT EVENT

        The purchase of GenAmerica Corporation and subsidiary, including the
        Company, by MetLife was completed on January 6, 2000. On that date also,
        the Company's modified coinsurance agreement with MetLife was suspended
        for subsequent new business.





APPENDIX A
ILLUSTRATION OF POLICY VALUES



In  order  to show  you how the  Policy  works,  we  created  some  hypothetical
examples.  In the  first  example,  we chose a  husband  and wife age 55. In the
second example,  we chose a husband and wife age 65. 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 have  illustrated all three
available  Death  Benefit  Options:  Option A, Option B and Option C. We assumed
ongoing annual  premiums paid of $3,500 for the  55-year-old  example and $7,000
for the 65-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 .91%).  When
these costs are taken into account,  the net annual investment return rates (net
of an average of 1.46% for these  charges) are  approximately -1.46%, 4.54% and
10.54%. The Policy will lapse if you do not make additional premiums where 0% is
used in the illustrations.

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  Accumulation  Account
Value, Cash Surrender Value and Death Benefit.

We used the charges we  described in the  Expenses  Section of this  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  Insureds'  ages,  risk  classification,  Face Amount,
premiums paid and  reflecting  both the current cost of insurance and guaranteed
cost of insurance.



<TABLE>
<CAPTION>
APPENDIX A
ILLUSTRATION OF POLICY VALUES (continued)


                      Cova Financial Life Insurance Company


                    Flexible Premium Variable Life Insurance


                            Hypothetical Illustration





                                Joint & Survivor


         Male, Issue Age 55, Female, Issue Age 55, Preferred Rate Class


      $3,500 Annual Premium Death Benefit Option A Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment return of 0%











                         CURRENT CHARGES*                                                     GUARANTEED CHARGES**





                        Premiums
                     Accumulated
      End of               at 5%                               Cash                                                 Cash
      Policy            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                  3,675             2,181            1,225           250,000             2,181            1,225   250,000


        2                  7,534             4,758            3,802           250,000             4,738            3,782   250,000


        3                 11,585             7,296            6,340           250,000             7,226            6,270   250,000


        4                 15,840             9,796            8,840           250,000             9,639            8,683   250,000


        5                 20,307            12,256           11,300           250,000            11,971           11,014   250,000


        6                 24,997            14,676           13,826           250,000            14,214           13,364   250,000


        7                 29,922            17,054           16,417           250,000            16,358           15,720   250,000


        8                 35,093            19,390           18,965           250,000            18,390           17,965   250,000


        9                 40,523            21,681           21,469           250,000            20,292           20,080   250,000


        10                46,224            23,926           23,926           250,000            22,042           22,042   250,000





        15                79,301            37,136           37,136           250,000            30,489           30,489   250,000


        20               121,517            47,548           47,548           250,000            29,557           29,557   250,000


        25               175,397            52,575           52,575           250,000             5,800            5,800   250,000


        30               244,163            44,306           44,306           250,000                 0                0         0





    *    These values reflect investment results using current cost of insurance rates.


    **  These values reflect investment results using guaranteed cost of insurance rates.











    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 CONTRACT MAY BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL INVESTMENT RESULTS.


    NO REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR


    OR SUSTAINED OVER ANY PERIOD OF TIME.

















                      Cova Financial Life Insurance Company


                    Flexible Premium Variable Life Insurance


                            Hypothetical Illustration





                                Joint & Survivor


         Male, Issue Age 55, Female, Issue Age 55, Preferred Rate Class


      $3,500 Annual Premium Death Benefit Option A Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment return of 6%











                         CURRENT CHARGES*                                                     GUARANTEED CHARGES**





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





        1                  3,675             2,335            1,379           250,000             2,335            1,379   250,000


        2                  7,534             5,224            4,268           250,000             5,204            4,248   250,000


        3                 11,585             8,244            7,287           250,000             8,170            7,214   250,000


        4                 15,840            11,398           10,442           250,000            11,231           10,275   250,000


        5                 20,307            14,693           13,737           250,000            14,384           13,428   250,000


        6                 24,997            18,133           17,283           250,000            17,626           16,776   250,000


        7                 29,922            21,723           21,086           250,000            20,949           20,311   250,000


        8                 35,093            25,468           25,043           250,000            24,342           23,917   250,000


        9                 40,523            29,374           29,161           250,000            27,791           27,579   250,000


        10                46,224            33,444           33,444           250,000            31,277           31,277   250,000





        15                79,301            59,767           59,767           250,000            51,871           51,871   250,000


        20               121,517            91,040           91,040           250,000            69,569           69,569   250,000


        25               175,397           127,364          127,364           250,000            73,740           73,740   250,000


        30               244,163           167,487          167,487           250,000            36,078           36,078   250,000





    *    These values reflect investment results using current cost of insurance rates.


    **  These values reflect investment results using guaranteed cost of insurance rates.











    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 CONTRACT MAY BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL INVESTMENT RESULTS.


    NO REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR


    OR SUSTAINED OVER ANY PERIOD OF TIME.

















                      Cova Financial Life Insurance Company


                    Flexible Premium Variable Life Insurance


                            Hypothetical Illustration





                                Joint & Survivor


         Male, Issue Age 55, Female, Issue Age 55, Preferred Rate Class


      $3,500 Annual Premium Death Benefit Option A Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment return of 12%











                         CURRENT CHARGES*                                                     GUARANTEED CHARGES**





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





        1                  3,675             2,490            1,534           250,000             2,490            1,534   250,000


        2                  7,534             5,710            4,754           250,000             5,689            4,733   250,000


        3                 11,585             9,269            8,312           250,000             9,191            8,235   250,000


        4                 15,840            13,200           12,244           250,000            13,023           12,066   250,000


        5                 20,307            17,543           16,587           250,000            17,210           16,254   250,000


        6                 24,997            22,340           21,490           250,000            21,784           20,934   250,000


        7                 29,922            27,636           26,999           250,000            26,775           26,138   250,000


        8                 35,093            33,484           33,059           250,000            32,215           31,790   250,000


        9                 40,523            39,938           39,725           250,000            38,135           37,922   250,000


        10                46,224            47,060           47,060           250,000            44,567           44,567   250,000





        15                79,301            99,412           99,412           250,000            90,089           90,089   250,000


        20               121,517           185,196          185,196           250,000           160,877          160,877   250,000


        25               175,397           329,493          329,493           345,968           282,035          282,035   296,137


        30               244,163           567,919          567,919           596,315           483,202          483,202   507,362





    *    These values reflect investment results using current cost of insurance rates.


    **  These values reflect investment results using guaranteed cost of insurance rates.











    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 CONTRACT MAY BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL INVESTMENT RESULTS.


    NO REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR


    OR SUSTAINED OVER ANY PERIOD OF TIME.



















                      Cova Financial Life Insurance Company


                    Flexible Premium Variable Life Insurance


                            Hypothetical Illustration





                                Joint & Survivor


         Male, Issue Age 55, Female, Issue Age 55, Preferred Rate Class


      $3,500 Annual Premium Death Benefit Option B Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment return of 0%











                         CURRENT CHARGES*                                                     GUARANTEED CHARGES**





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





        1                  3,675            2,181             1,225           252,181             2,181            1,225   252,181


        2                  7,534            4,758             3,801           254,758             4,737            3,781   254,737


        3                 11,585            7,295             6,339           257,295             7,223            6,267   257,223


        4                 15,840            9,794             8,838           259,794             9,631            8,675   259,631


        5                 20,307           12,253            11,297           262,253            11,955           10,999   261,955


        6                 24,997           14,671            13,821           264,671            14,185           13,335   264,185


        7                 29,922           17,046            16,409           267,046            16,310           15,672   266,310


        8                 35,093           19,379            18,954           269,379            18,313           17,888   268,313


        9                 40,523           21,665            21,452           271,665            20,174           19,962   270,174


        10                46,224           23,902            23,902           273,902            21,867           21,867   271,867





        15                79,301           37,003            37,003           287,003            29,583           29,583   279,583


        20               121,517           46,840            46,840           296,840            26,521           26,521   276,521


        25               175,397           49,860            49,860           299,860                 0                0         0


        30               244,163           36,431            36,431           286,431                 0                0         0





    *    These values reflect investment results using current cost of insurance rates.


    **  These values reflect investment results using guaranteed cost of insurance rates.











    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 CONTRACT MAY BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL INVESTMENT RESULTS.


    NO REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR


    OR SUSTAINED OVER ANY PERIOD OF TIME.

















                      Cova Financial Life Insurance Company


                    Flexible Premium Variable Life Insurance


                            Hypothetical Illustration





                                Joint & Survivor


         Male, Issue Age 55, Female, Issue Age 55, Preferred Rate Class


      $3,500 Annual Premium Death Benefit Option B Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment return of 6%











                         CURRENT CHARGES*                                                     GUARANTEED CHARGES**





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





        1                  3,675            2,335             1,379           252,335             2,335            1,379   252,335


        2                  7,534            5,224             4,268           255,224             5,203            4,247   255,203


        3                 11,585            8,242             7,286           258,242             8,167            7,210   258,167


        4                 15,840           11,396            10,440           261,396            11,222           10,266   261,222


        5                 20,307           14,689            13,733           264,689            14,365           13,409   264,365


        6                 24,997           18,126            17,276           268,126            17,590           16,740   267,590


        7                 29,922           21,713            21,075           271,713            20,885           20,248   270,885


        8                 35,093           25,453            25,028           275,453            24,237           23,812   274,237


        9                 40,523           29,351            29,138           279,351            27,625           27,412   277,625


        10                46,224           33,409            33,409           283,409            31,020           31,020   281,020





        15                79,301           59,539            59,539           309,539            50,262           50,262   300,262


        20               121,517           89,600            89,600           339,600            62,700           62,700   312,700


        25               175,397          120,592           120,592           370,592            50,948           50,948   300,948


        30               244,163          141,091           141,091           391,091                 0                0         0





    *    These values reflect investment results using current cost of insurance rates.


    **  These values reflect investment results using guaranteed cost of insurance rates.











    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 CONTRACT MAY BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL INVESTMENT RESULTS.


    NO REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR


    OR SUSTAINED OVER ANY PERIOD OF TIME.

















                      Cova Financial Life Insurance Company


                    Flexible Premium Variable Life Insurance


                            Hypothetical Illustration





                                Joint & Survivor


         Male, Issue Age 55, Female, Issue Age 55, Preferred Rate Class


      $3,500 Annual Premium Death Benefit Option B Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment return of 12%











                         CURRENT CHARGES*                                                     GUARANTEED CHARGES**





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





        1                  3,675            2,490             1,534           252,490             2,490            1,534   252,490


        2                  7,534            5,710             4,753           255,710             5,688            4,732   255,688


        3                 11,585            9,267             8,311           259,267             9,187            8,231   259,187


        4                 15,840           13,197            12,241           263,197            13,012           12,056   263,012


        5                 20,307           17,538            16,582           267,538            17,187           16,231   267,187


        6                 24,997           22,332            21,482           272,332            21,739           20,889   271,739


        7                 29,922           27,623            26,985           277,623            26,693           26,055   276,693


        8                 35,093           33,462            33,037           283,462            32,073           31,648   282,073


        9                 40,523           39,904            39,692           289,904            37,899           37,687   287,899


        10                46,224           47,009            47,009           297,009            44,189           44,189   294,189





        15                79,301           99,010            99,010           349,010            87,198           87,198   337,198


        20               121,517          182,141           182,141           432,141           145,173          145,173   395,173


        25               175,397          313,084           313,084           563,084           210,684          210,684   460,684


        30               244,163          509,982           509,982           759,982           258,550          258,550   508,550





    *    These values reflect investment results using current cost of insurance rates.


    **  These values reflect investment results using guaranteed cost of insurance rates.











    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 CONTRACT MAY BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL INVESTMENT RESULTS.


    NO REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR


    OR SUSTAINED OVER ANY PERIOD OF TIME.



















                      Cova Financial Life Insurance Company


                    Flexible Premium Variable Life Insurance


                            Hypothetical Illustration





                                Joint & Survivor


         Male, Issue Age 55, Female, Issue Age 55, Preferred Rate Class


      $3,500 Annual Premium Death Benefit Option C Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment return of 0%











                         CURRENT CHARGES*                                                     GUARANTEED CHARGES**





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





        1                  3,675             2,181            1,225           250,000             2,181            1,225   250,000


        2                  7,534             4,758            3,802           250,000             4,738            3,782   250,000


        3                 11,585             7,296            6,340           250,000             7,226            6,270   250,000


        4                 15,840             9,796            8,840           250,000             9,639            8,683   250,000


        5                 20,307            12,256           11,300           250,000            11,971           11,014   250,000


        6                 24,997            14,676           13,826           250,000            14,214           13,364   250,000


        7                 29,922            17,054           16,417           250,000            16,358           15,720   250,000


        8                 35,093            19,390           18,965           250,000            18,390           17,965   250,000


        9                 40,523            21,681           21,469           250,000            20,292           20,080   250,000


        10                46,224            23,926           23,926           250,000            22,042           22,042   250,000





        15                79,301            37,136           37,136           250,000            30,489           30,489   250,000


        20               121,517            47,548           47,548           250,000            29,557           29,557   250,000


        25               175,397            52,575           52,575           250,000             5,800            5,800   250,000


        30               244,163            44,306           44,306           250,000                 0                0         0





    *    These values reflect investment results using current cost of insurance rates.


    **  These values reflect investment results using guaranteed cost of insurance rates.











    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 CONTRACT MAY BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL INVESTMENT RESULTS.


    NO REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR


    OR SUSTAINED OVER ANY PERIOD OF TIME.

















                      Cova Financial Life Insurance Company


                    Flexible Premium Variable Life Insurance


                            Hypothetical Illustration





                                Joint & Survivor


         Male, Issue Age 55, Female, Issue Age 55, Preferred Rate Class


      $3,500 Annual Premium Death Benefit Option C Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment return of 6%











                         CURRENT CHARGES*                                                     GUARANTEED CHARGES**





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





        1                  3,675             2,335            1,379           250,000             2,335            1,379   250,000


        2                  7,534             5,224            4,268           250,000             5,204            4,248   250,000


        3                 11,585             8,244            7,287           250,000             8,170            7,214   250,000


        4                 15,840            11,398           10,442           250,000            11,231           10,275   250,000


        5                 20,307            14,693           13,737           250,000            14,384           13,428   250,000


        6                 24,997            18,133           17,283           250,000            17,626           16,776   250,000


        7                 29,922            21,723           21,086           250,000            20,949           20,311   250,000


        8                 35,093            25,468           25,043           250,000            24,342           23,917   250,000


        9                 40,523            29,374           29,161           250,000            27,791           27,579   250,000


        10                46,224            33,444           33,444           250,000            31,277           31,277   250,000





        15                79,301            59,767           59,767           250,000            51,871           51,871   250,000


        20               121,517            91,040           91,040           250,000            69,569           69,569   250,000


        25               175,397           127,364          127,364           250,000            73,740           73,740   250,000


        30               244,163           167,487          167,487           250,000            36,078           36,078   250,000





    *    These values reflect investment results using current cost of insurance rates.


    **  These values reflect investment results using guaranteed cost of insurance rates.











    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 CONTRACT MAY BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL INVESTMENT RESULTS.


    NO REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR


    OR SUSTAINED OVER ANY PERIOD OF TIME.

















                      Cova Financial Life Insurance Company


                    Flexible Premium Variable Life Insurance


                            Hypothetical Illustration





                                Joint & Survivor


         Male, Issue Age 55, Female, Issue Age 55, Preferred Rate Class


      $3,500 Annual Premium Death Benefit Option C Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment return of 12%











                         CURRENT CHARGES*                                                     GUARANTEED CHARGES**





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





        1                  3,675             2,490            1,534           250,000             2,490            1,534   250,000


        2                  7,534             5,710            4,754           250,000             5,689            4,733   250,000


        3                 11,585             9,269            8,312           250,000             9,191            8,235   250,000


        4                 15,840            13,200           12,244           250,000            13,023           12,066   250,000


        5                 20,307            17,543           16,587           250,000            17,210           16,254   250,000


        6                 24,997            22,340           21,490           250,000            21,784           20,934   250,000


        7                 29,922            27,636           26,999           250,000            26,775           26,138   250,000


        8                 35,093            33,484           33,059           250,000            32,215           31,790   250,000


        9                 40,523            39,938           39,725           250,000            38,135           37,922   250,000


        10                46,224            47,060           47,060           250,000            44,567           44,567   250,000





        15                79,301            99,412           99,412           250,000            90,089           90,089   250,000


        20               121,517           185,057          185,057           292,490           160,870          160,870   254,262


        25               175,397           324,717          324,717           450,636           269,516          269,516   374,029


        30               244,163           545,724          545,724           685,014           423,855          423,855   532,040





    *    These values reflect investment results using current cost of insurance rates.


    **  These values reflect investment results using guaranteed cost of insurance rates.











    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 CONTRACT MAY BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL INVESTMENT RESULTS.


    NO REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR


    OR SUSTAINED OVER ANY PERIOD OF TIME.



















                      Cova Financial Life Insurance Company


                    Flexible Premium Variable Life Insurance


                            Hypothetical Illustration





                                Joint & Survivor


         Male, Issue Age 65, Female, Issue Age 65, Preferred Rate Class


      $7,000 Annual Premium Death Benefit Option A Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment return of 0%











                         CURRENT CHARGES*                                                     GUARANTEED CHARGES**





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





        1                  7,350             4,510            2,260           250,000             4,460            2,210   250,000


        2                 15,068             9,670            7,420           250,000             9,414            7,164   250,000


        3                 23,171            14,749           12,499           250,000            14,107           11,857   250,000


        4                 31,679            19,744           17,494           250,000            18,508           16,258   250,000


        5                 40,613            24,652           22,402           250,000            22,587           20,337   250,000


        6                 49,994            29,471           27,471           250,000            26,302           24,302   250,000


        7                 59,844            34,192           32,692           250,000            29,586           28,086   250,000


        8                 70,186            38,812           37,812           250,000            32,390           31,390   250,000


        9                 81,045            43,319           42,819           250,000            34,607           34,107   250,000


        10                92,448            47,703           47,703           250,000            36,124           36,124   250,000





        15               158,602            73,176           73,176           250,000            34,963           34,963   250,000


        20               243,035            86,824           86,824           250,000                 0                0         0


        25               350,794            78,538           78,538           250,000                 0                0         0


        30               488,326            20,460           20,460           250,000                 0                0         0





    *    These values reflect investment results using current cost of insurance rates.


    **  These values reflect investment results using guaranteed cost of insurance rates.











    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 CONTRACT MAY BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL INVESTMENT RESULTS.


    NO REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR


    OR SUSTAINED OVER ANY PERIOD OF TIME.

















                      Cova Financial Life Insurance Company


                    Flexible Premium Variable Life Insurance


                            Hypothetical Illustration





                                Joint & Survivor


         Male, Issue Age 65, Female, Issue Age 65, Preferred Rate Class


      $7,000 Annual Premium Death Benefit Option A Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment return of 6%











                         CURRENT CHARGES*                                                     GUARANTEED CHARGES**





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





        1                  7,350             4,821            2,571           250,000             4,769            2,519   250,000


        2                 15,068            10,615            8,365           250,000            10,348            8,098   250,000


        3                 23,171            16,665           14,415           250,000            15,986           13,736   250,000


        4                 31,679            22,980           20,730           250,000            21,655           19,405   250,000


        5                 40,613            29,569           27,319           250,000            27,323           25,073   250,000


        6                 49,994            36,439           34,439           250,000            32,950           30,950   250,000


        7                 59,844            43,595           42,095           250,000            38,469           36,969   250,000


        8                 70,186            51,046           50,046           250,000            43,832           42,832   250,000


        9                 81,045            58,792           58,292           250,000            48,937           48,437   250,000


        10                92,448            66,839           66,839           250,000            53,676           53,676   250,000





        15               158,602           118,848          118,848           250,000            75,360           75,360   250,000


        20               243,035           178,234          178,234           250,000            66,578           66,578   250,000


        25               350,794           254,707          254,707           267,442                 0                0         0


        30               488,326           354,464          354,464           358,009                 0                0         0





    *    These values reflect investment results using current cost of insurance rates.


    **  These values reflect investment results using guaranteed cost of insurance rates.











    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 CONTRACT MAY BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL INVESTMENT RESULTS.


    NO REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR


    OR SUSTAINED OVER ANY PERIOD OF TIME.

















                      Cova Financial Life Insurance Company


                    Flexible Premium Variable Life Insurance


                            Hypothetical Illustration





                                Joint & Survivor


         Male, Issue Age 65, Female, Issue Age 65, Preferred Rate Class


      $7,000 Annual Premium Death Benefit Option A Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment return of 12%











                         CURRENT CHARGES*                                                     GUARANTEED CHARGES**





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





        1                  7,350             5,133            2,883           250,000             5,080            2,830   250,000


        2                 15,068            11,598            9,348           250,000            11,321            9,071   250,000


        3                 23,171            18,738           16,488           250,000            18,021           15,771   250,000


        4                 31,679            26,621           24,371           250,000            25,201           22,951   250,000


        5                 40,613            35,322           33,072           250,000            32,883           30,633   250,000


        6                 49,994            44,922           42,922           250,000            41,087           39,087   250,000


        7                 59,844            55,511           54,011           250,000            49,815           48,315   250,000


        8                 70,186            67,188           66,188           250,000            59,102           58,102   250,000


        9                 81,045            80,060           79,560           250,000            68,941           68,441   250,000


        10                92,448            94,249           94,249           250,000            79,347           79,347   250,000





        15               158,602           199,130          199,130           250,000           151,737          151,737   250,000


        20               243,035           373,038          373,038           391,690           277,593          277,593   291,473


        25               350,794           658,970          658,970           691,919           490,464          490,464   514,988


        30               488,326         1,128,386        1,128,386         1,139,669           834,776          834,776   843,124





    *    These values reflect investment results using current cost of insurance rates.


    **  These values reflect investment results using guaranteed cost of insurance rates.











    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 CONTRACT MAY BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL INVESTMENT RESULTS.


    NO REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR


    OR SUSTAINED OVER ANY PERIOD OF TIME.



















                      Cova Financial Life Insurance Company


                    Flexible Premium Variable Life Insurance


                            Hypothetical Illustration





                                Joint & Survivor


         Male, Issue Age 65, Female, Issue Age 65, Preferred Rate Class


      $7,000 Annual Premium Death Benefit Option B Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment return of 0%











                         CURRENT CHARGES*                                                     GUARANTEED CHARGES**





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





        1                  7,350             4,509            2,259           254,509             4,458            2,208   254,458


        2                 15,068             9,669            7,419           259,669             9,403            7,153   259,403


        3                 23,171            14,746           12,496           264,746            14,069           11,819   264,069


        4                 31,679            19,737           17,487           269,737            18,417           16,167   268,417


        5                 40,613            24,640           22,390           274,640            22,402           20,152   272,402


        6                 49,994            29,449           27,449           279,449            25,970           23,970   275,970


        7                 59,844            34,156           32,656           284,156            29,033           27,533   279,033


        8                 70,186            38,752           37,752           288,752            31,525           30,525   281,525


        9                 81,045            43,222           42,722           293,222            33,312           32,812   283,312


        10                92,448            47,551           47,551           297,551            34,255           34,255   284,255





        15               158,602            72,031           72,031           322,031            27,219           27,219   277,219


        20               243,035            78,974           78,974           328,974                 0                0         0


        25               350,794            52,306           52,306           302,306                 0                0         0


        30               488,326                 0                0                 0                 0                0         0





    *    These values reflect investment results using current cost of insurance rates.


    **  These values reflect investment results using guaranteed cost of insurance rates.











    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 CONTRACT MAY BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL INVESTMENT RESULTS.


    NO REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR


    OR SUSTAINED OVER ANY PERIOD OF TIME.

















                      Cova Financial Life Insurance Company


                    Flexible Premium Variable Life Insurance


                            Hypothetical Illustration





                                Joint & Survivor


         Male, Issue Age 65, Female, Issue Age 65, Preferred Rate Class


      $7,000 Annual Premium Death Benefit Option B Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment return of 6%











                         CURRENT CHARGES*                                                     GUARANTEED CHARGES**





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





        1                  7,350             4,821            2,571           254,821             4,768            2,518   254,768


        2                 15,068            10,613            8,363           260,613            10,336            8,086   260,336


        3                 23,171            16,662           14,412           266,662            15,943           13,693   265,943


        4                 31,679            22,973           20,723           272,973            21,547           19,297   271,547


        5                 40,613            29,554           27,304           279,554            27,096           24,846   277,096


        6                 49,994            36,412           34,412           286,412            32,526           30,526   282,526


        7                 59,844            43,547           42,047           293,547            37,736           36,236   287,736


        8                 70,186            50,963           49,963           300,963            42,638           41,638   292,638


        9                 81,045            58,655           58,155           308,655            47,072           46,572   297,072


        10                92,448            66,618           66,618           316,618            50,864           50,864   300,864





        15               158,602           116,885          116,885           366,885            60,189           60,189   310,189


        20               243,035           161,904          161,904           411,904            17,477           17,477   267,477


        25               350,794           180,934          180,934           430,934                 0                0         0


        30               488,326           139,942          139,942           389,942                 0                0         0





    *    These values reflect investment results using current cost of insurance rates.


    **  These values reflect investment results using guaranteed cost of insurance rates.











    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 CONTRACT MAY BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL INVESTMENT RESULTS.


    NO REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR


    OR SUSTAINED OVER ANY PERIOD OF TIME.

















                      Cova Financial Life Insurance Company


                    Flexible Premium Variable Life Insurance


                            Hypothetical Illustration





                                Joint & Survivor


         Male, Issue Age 65, Female, Issue Age 65, Preferred Rate Class


      $7,000 Annual Premium Death Benefit Option B Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment return of 12%











                         CURRENT CHARGES*                                                     GUARANTEED CHARGES**





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





        1                  7,350             5,133            2,883           255,133             5,078            2,828   255,078


        2                 15,068            11,597            9,347           261,597            11,308            9,058   261,308


        3                 23,171            18,734           16,484           268,734            17,973           15,723   267,973


        4                 31,679            26,612           24,362           276,612            25,075           22,825   275,075


        5                 40,613            35,304           33,054           285,304            32,607           30,357   282,607


        6                 49,994            44,888           42,888           294,888            40,550           38,550   290,550


        7                 59,844            55,448           53,948           305,448            48,849           47,349   298,849


        8                 70,186            67,076           66,076           317,076            57,462           56,462   307,462


        9                 81,045            79,867           79,367           329,867            66,271           65,771   316,271


        10                92,448            93,926           93,926           343,926            75,138           75,138   325,138





        15               158,602           195,702          195,702           445,702           122,485          122,485   372,485


        20               243,035           343,996          343,996           593,996           138,671          138,671   388,671


        25               350,794           548,453          548,453           798,453            56,502           56,502   306,502


        30               488,326           814,106          814,106         1,064,106                 0                0         0





    *    These values reflect investment results using current cost of insurance rates.


    **  These values reflect investment results using guaranteed cost of insurance rates.











    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 CONTRACT MAY BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL INVESTMENT RESULTS.


    NO REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR


    OR SUSTAINED OVER ANY PERIOD OF TIME.



















                      Cova Financial Life Insurance Company


                    Flexible Premium Variable Life Insurance


                            Hypothetical Illustration





                                Joint & Survivor


         Male, Issue Age 65, Female, Issue Age 65, Preferred Rate Class


      $7,000 Annual Premium Death Benefit Option C Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment return of 0%











                         CURRENT CHARGES*                                                     GUARANTEED CHARGES**





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





        1                  7,350             4,510            2,260           250,000             4,460            2,210   250,000


        2                 15,068             9,670            7,420           250,000             9,414            7,164   250,000


        3                 23,171            14,749           12,499           250,000            14,107           11,857   250,000


        4                 31,679            19,744           17,494           250,000            18,508           16,258   250,000


        5                 40,613            24,652           22,402           250,000            22,587           20,337   250,000


        6                 49,994            29,471           27,471           250,000            26,302           24,302   250,000


        7                 59,844            34,192           32,692           250,000            29,586           28,086   250,000


        8                 70,186            38,812           37,812           250,000            32,390           31,390   250,000


        9                 81,045            43,319           42,819           250,000            34,607           34,107   250,000


        10                92,448            47,703           47,703           250,000            36,124           36,124   250,000





        15               158,602            73,176           73,176           250,000            34,963           34,963   250,000


        20               243,035            86,824           86,824           250,000                 0                0         0


        25               350,794            78,538           78,538           250,000                 0                0         0


        30               488,326            20,460           20,460           250,000                 0                0         0





    *    These values reflect investment results using current cost of insurance rates.


    **  These values reflect investment results using guaranteed cost of insurance rates.











    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 CONTRACT MAY BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL INVESTMENT RESULTS.


    NO REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR


    OR SUSTAINED OVER ANY PERIOD OF TIME.

















                      Cova Financial Life Insurance Company


                    Flexible Premium Variable Life Insurance


                            Hypothetical Illustration





                                Joint & Survivor


         Male, Issue Age 65, Female, Issue Age 65, Preferred Rate Class


      $7,000 Annual Premium Death Benefit Option C Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment return of 6%











                         CURRENT CHARGES*                                                     GUARANTEED CHARGES**





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





        1                  7,350             4,821            2,571           250,000             4,769            2,519   250,000


        2                 15,068            10,615            8,365           250,000            10,348            8,098   250,000


        3                 23,171            16,665           14,415           250,000            15,986           13,736   250,000


        4                 31,679            22,980           20,730           250,000            21,655           19,405   250,000


        5                 40,613            29,569           27,319           250,000            27,323           25,073   250,000


        6                 49,994            36,439           34,439           250,000            32,950           30,950   250,000


        7                 59,844            43,595           42,095           250,000            38,469           36,969   250,000


        8                 70,186            51,046           50,046           250,000            43,832           42,832   250,000


        9                 81,045            58,792           58,292           250,000            48,937           48,437   250,000


        10                92,448            66,839           66,839           250,000            53,676           53,676   250,000





        15               158,602           118,848          118,848           250,000            75,360           75,360   250,000


        20               243,035           178,234          178,234           250,000            66,578           66,578   250,000


        25               350,794           251,005          251,005           293,733                 0                0         0


        30               488,326           334,957          334,957           369,940                 0                0         0





    *    These values reflect investment results using current cost of insurance rates.


    **  These values reflect investment results using guaranteed cost of insurance rates.











    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 CONTRACT MAY BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL INVESTMENT RESULTS.


    NO REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR


    OR SUSTAINED OVER ANY PERIOD OF TIME.

















                      Cova Financial Life Insurance Company


                    Flexible Premium Variable Life Insurance


                            Hypothetical Illustration





                                Joint & Survivor


         Male, Issue Age 65, Female, Issue Age 65, Preferred Rate Class


      $7,000 Annual Premium Death Benefit Option C Face Amount of $250,000





           Assuming Hypothetical Gross Annual Investment return of 12%











                         CURRENT CHARGES*                                                     GUARANTEED CHARGES**





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





        1                  7,350             5,133            2,883           250,000             5,080            2,830   250,000


        2                 15,068            11,598            9,348           250,000            11,321            9,071   250,000


        3                 23,171            18,738           16,488           250,000            18,021           15,771   250,000


        4                 31,679            26,621           24,371           250,000            25,201           22,951   250,000


        5                 40,613            35,322           33,072           250,000            32,883           30,633   250,000


        6                 49,994            44,922           42,922           250,000            41,087           39,087   250,000


        7                 59,844            55,511           54,011           250,000            49,815           48,315   250,000


        8                 70,186            67,188           66,188           250,000            59,102           58,102   250,000


        9                 81,045            80,060           79,560           250,000            68,941           68,441   250,000


        10                92,448            94,249           94,249           250,000            79,347           79,347   250,000





        15               158,602           199,056          199,056           277,874           151,737          151,737   250,000


        20               243,035           366,159          366,159           460,511           266,264          266,264   334,874


        25               350,794           627,587          627,587           734,421           427,886          427,886   500,725


        30               488,326         1,029,808        1,029,808         1,137,361           655,178          655,178   723,604





    *    These values reflect investment results using current cost of insurance rates.


    **  These values reflect investment results using guaranteed cost of insurance rates.











    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 CONTRACT MAY BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL INVESTMENT RESULTS.


    NO REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR


    OR SUSTAINED OVER ANY PERIOD OF TIME.







</TABLE>





                                 APPENDIX B

                    PARTICIPATING INVESTMENT FUNDS

Below are the investment objectives and strategies of each investment
portfolio available under the contract. The fund prospectuses contain more
complete information including a description of the investment objectives,
policies, restrictions and risks.  THERE CAN BE NO ASSURANCE THAT THE
INVESTMENT OBJECTIVES WILL BE ACHIEVED.


AIM VARIABLE INSURANCE FUNDS:
AIM Variable Insurance Funds is a mutual fund with multiple portfolios.
A I M Advisors,  Inc. is the investment  adviser to each portfolio.
The following portfolios are available under the contract:

     AIM V.I. CAPITAL APPRECIATION FUND

Investment  Objective:  The  Fund's  investment  objective  is growth of capital
through  investment in common stocks,  with emphasis on medium- and  small-sized
companies.  The portfolio managers focus on companies they believe are likely to
benefit from new or innovative products,  services or processes as well as those
that have  experienced  above-average,  long-term  growth in  earnings  and have
excellent prospects for future growth.

     AIM V.I. INTERNATIONAL EQUITY FUND

Investment  Objective:  The Fund's investment  objective is to achieve long-term
growth of capital by  investing  in a  diversified  portfolio  of  international
equity securities whose issuers are considered to have strong earnings momentum.

     AIM V.I. VALUE FUND

Investment  Objective:  The Fund's investment  objective is to achieve long-term
growth of capital by  investing  primarily  in equity  securities  judged by the
Fund's investment advisor to be undervalued relative to the investment advisor's
appraisal  of the current or  projected  earnings of the  companies  issuing the
securities,  or  relative  to  current  market  values  of  assets  owned by the
companies  issuing the  securities or relative to the equity  market  generally.
Income is a secondary objective.


ALLIANCE VARIABLE PRODUCTS SERIES FUND, INC.:
Alliance  Variable  Products  Series Fund,  Inc. is a mutual fund with  multiple
portfolios.  Alliance Capital  Management L.P. is the investment adviser to each
portfolio. The following portfolios are available under the contract:

     PREMIER GROWTH PORTFOLIO (Class A)

Investment Objective: The Portfolio's investment objective is growth of capital
by pursuing aggressive investment policies.  The Portfolio invests primarily
in equity securities of U.S. companies.  Normally, the Portfolio invests in
about 40-50 companies, with the 25 most highly regarded of these companies
usually constituting approximately 70% of the Portfolio's net assets.

     REAL ESTATE INVESTMENT PORTFOLIO (Class A)

Investment Objective: The Portfolio's investment objective is total return from
long-term growth of capital and income principally through investing in equity
securities of companies that are primarily engaged in or related to the real
estate industry.


COVA SERIES TRUST:
Cova  Series  Trust is managed by Cova  Investment  Advisory  Corporation  (Cova
Advisory),  which is an  affiliate  of Cova.  Cova Series Trust is a mutual fund
with  multiple  portfolios.  Cova Advisory has engaged  sub-advisers  to provide
investment  advice  for the  individual  investment  portfolios.  The  following
portfolios are available under the contract:

PORTFOLIOS MANAGED BY J. P. MORGAN INVESTMENT MANAGEMENT INC.:

     INTERNATIONAL EQUITY PORTFOLIO

Investment Objective: The International Equity Portfolio seeks to provide a high
total return from a portfolio of equity securities of foreign corporations.

     LARGE CAP STOCK PORTFOLIO

Investment  Objective:  The Large Cap Stock Portfolio seeks to provide long-term
growth of capital and income.

     QUALITY BOND PORTFOLIO

Investment  Objective:  The Quality Bond Portfolio seeks to provide a high total
return consistent with moderate risk of capital and maintenance of liquidity.

     SELECT EQUITY PORTFOLIO

Investment  Objective:  The Select Equity  Portfolio seeks to provide  long-term
growth of capital and income.

     SMALL CAP STOCK PORTFOLIO

Investment  Objective:  The Small Cap Stock  Portfolio  seeks to  provide a high
total return from a portfolio of equity securities of small companies.

PORTFOLIOS MANAGED BY LORD, ABBETT & CO.:

     BOND DEBENTURE PORTFOLIO

Investment Objective: The Bond Debenture Portfolio seeks to provide high current
income and the  opportunity  for  capital  appreciation  to produce a high total
return.

     DEVELOPING GROWTH PORTFOLIO

Investment Objective:  The Developing Growth Portfolio seeks long-term growth of
capital  through a  diversified  and  actively-managed  portfolio  consisting of
developing growth companies, many of which are traded over the counter.

     LARGE CAP RESEARCH PORTFOLIO

Investment  Objective:  The Large Cap Research Portfolio seeks growth of capital
and growth of income consistent with reasonable risk.

     LORD ABBETT GROWTH AND INCOME PORTFOLIO

Investment  Objective:  The Lord  Abbett  Growth and Income  Portfolio  seeks to
achieve long-term growth of capital and income without excessive  fluctuation in
market value.

     MID-CAP VALUE PORTFOLIO

Investment  Objective:  The Mid-Cap Value Portfolio  seeks capital  appreciation
through  investments,  primarily in equity securities,  which are believed to be
undervalued in the marketplace.


FRANKLIN TEMPLETON VARIABLE INSURANCE PRODUCTS TRUST, CLASS 1 SHARES:

Franklin  Templeton  Variable  Insurance  Products  Trust is a mutual  fund with
multiple portfolios.  Effective May 1, 2000 the portfolios of Templeton Variable
Products Series Fund were merged into similar  portfolios of Franklin  Templeton
Variable  Insurance  Products  Trust.  Each portfolio has two classes of shares:
Class 1 and Class 2. The portfolios  available in connection  with your contract
are Class 1 shares.  Franklin  Advisers,  Inc. is the investment adviser for the
Franklin Small Cap Fund, Franklin Mutual Advisers, LLC is the investment adviser
for the Mutual Shares Securities Fund, Templeton Investment Counsel, Inc. is the
investment  adviser  for  the  Templeton  International   Securities  Fund,  and
Templeton  Asset  Management  Ltd. is the  investment  adviser for the Templeton
Developing Markets Securities Fund. The following portfolios are available under
the contract:

     MUTUAL SHARES SECURITIES FUND (the surviving fund of the merger with Mutual
     Shares Investments Fund)

Investment  Objective and Principal  Investments:  The Fund's  principal goal is
capital  appreciation.  Its  secondary  goal  is  income.  Under  normal  market
conditions,  the Fund will  invest  at least  65% of its total  assets in equity
securities of companies that the manager believes are available at market prices
less  than  their  value  based on  certain  recognized  or  objective  criteria
(intrinsic value).

     FRANKLIN  SMALL CAP FUND (the  surviving  fund of the merger with  Franklin
     Small Cap Investments Fund)

Investment  Objective and Principal  Investments:  The Fund's investment goal is
long-term capital growth.  Under normal market conditions,  the Fund will invest
at  least  65%  of  its  total  assets  in  equity   securities  of  U.S.  small
capitalization (small cap) growth companies.

     TEMPLETON INTERNATIONAL SECURITIES FUND (formerly, Templeton International
          Fund)

Investment  Objective and Principal  Investments:  The Fund's investment goal is
long-term capital growth.  Under normal market conditions,  the Fund will invest
at least 65% of its total assets in the equity  securities of companies  located
outside the U.S., including in emerging markets.

     TEMPLETON   DEVELOPING   MARKETS   SECURITIES  FUND  (formerly,   Templeton
     Developing Markets Fund)

Investment   Objective:   The  Fund's   investment  goal  is  long-term  capital
appreciation.  Under normal market conditions, the Fund will invest at least 65%
of its total assets in emerging market equity securities. Emerging market equity
securities generally include equity securities that trade in emerging markets or
are issued by companies that derive revenue from goods or services produced,  or
that have their principal activities or assets in, emerging market countries.


     TEMPLETON GROWTH SECURITIES FUND (the surviving fund of the merger
          with Templeton Stock Fund)

Investment  Objective:  The Fund's  investment goal is long-term capital growth.
Under normal market  conditions,  the Fund will invest at least 65% of its total
assets  in  equity  securities  of  companies  located  anywhere  in the  world,
including in the U.S. and emerging markets.

GENERAL AMERICAN CAPITAL COMPANY
General American Capital Company is a mutual fund with multiple portfolios. Each
portfolio  is  managed  by  Conning  Asset  Management  Company.  The  following
portfolio is available under the contract:

     MONEY MARKET FUND

Investment Objective: The Money Market Fund's investment objective is to provide
investors  with  current  income  while   preserving   capital  and  maintaining
liquidity.  The Fund seeks to achieve this  objective by investing  primarily in
high-quality, short-term money market instruments. The Fund purchases securities
that meet the quality, maturity, and diversification  requirements applicable to
money market funds.

GOLDMAN SACHS VARIABLE INSURANCE TRUST:

Goldman  Sachs  Variable   Insurance  Trust  is  a  mutual  fund  with  multiple
portfolios.  Goldman Sachs Asset Management, a unit of the Investment Management
Division of  Goldman,  Sachs & Co.,  is the  investment  adviser for the Goldman
Sachs VIT Growth and Income Fund and Goldman Sachs VIT Internet  Tollkeeper Fund
and Goldman Sachs Asset Management  International is the investment  adviser for
the Goldman Sachs VIT International Equity Fund and the Goldman Sachs VIT Global
Income Fund. The following portfolios are available under the contract:

     GOLDMAN SACHS VIT GLOBAL INCOME FUND

Investment Objective: The Fund seeks a high total return, emphasizing current
income, and, to a lesser extent, providing opportunities for capital
appreciation.  The Fund invests primarily in a portfolio of high quality
fixed-income securities of U.S. and foreign issuers and enters into
transactions in foreign currencies.

     GOLDMAN SACHS VIT INTERNET TOLLKEEPER FUND

Investment  Objective:  The Fund seeks long-term growth of capital by investing,
under  normal  circumstances,  at  least  90%  of its  total  assets  in  equity
securities  and at  least  65% of its  total  assets  in  equity  securities  of
"Internet   Tollkeeper"   companies,   which  are   companies   in  the   media,
telecommunications,  technology  and  Internet  sectors  which  provide  access,
infrastructure, content and services to Internet companies and Internet users.

     GOLDMAN SACHS VIT GROWTH AND INCOME FUND

Investment Objective: The Fund seeks long-term growth of capital and growth of
income by investing in large capitalization U.S. stocks that are believed to
be undervalued or undiscovered in the marketplace.

     GOLDMAN SACHS VIT INTERNATIONAL EQUITY FUND

Investment Objective: The Fund seeks long-term capital appreciation by investing
primarily in equity securities of companies organized outside the United States
or whose securities are principally traded outside the United States.  The Fund
intends to invest in companies with public stock market capitalizations that are
larger than $1 billion at the time of investment.


KEMPER VARIABLE SERIES
Kemper Variable Series is a mutual fund with multiple portfolios. Scudder Kemper
Investments, Inc. is the investment adviser for the Kemper Government Securities
Portfolio,  the Kemper Small Cap Growth Portfolio and the Kemper Small Cap Value
Portfolio. The following portfolios are available under the contract:

     KEMPER GOVERNMENT SECURITIES PORTFOLIO

Investment Objective: Kemper Government Securities seeks high current return
consistent with preservation of capital.  The Portfolio pursues its objective
by investing at least 65% of its total assets in U.S. Government securities
and repurchase agreements of U.S. Government securities.

     KEMPER SMALL CAP GROWTH PORTFOLIO

Investment Objective: Kemper Small Cap Growth Portfolio seeks maximum
appreciation of investors' capital. The Portfolio pursues its objective by
investing at least 65% of its total assets in small capitalization stocks
similar in size to those companies comprising the Russell 2000 Index.  Many
of these companies would be in the early stages of their life cycle.  Equity
securities in which the Portfolio invests consist primarily of common stocks,
but may include convertible securities, including warrants and rights.

     KEMPER SMALL CAP VALUE PORTFOLIO

Investment Objective: Kemper Small Cap Value Portfolio seeks long-term capital
appreciation.  The Portfolio pursues its investment objective by investing
primarily in a diversified portfolio of the stocks of small U.S. companies,
which are those similar in size to those comprising the Russell 2000 Index and
that the investment manager believes to be undervalued.  Under normal market
conditions, the Portfolio invests at least 65% of its assets in small
capitalization stocks similar in size to those comprising the Russell 2000
Index.


LIBERTY VARIABLE INVESTMENT TRUST:
Liberty Variable Investment Trust is a mutual fund with multiple  portfolios.
Liberty Advisory Services Corp.  (LASC) is the investment  manager to the Trust.
LASC has  engaged  Newport  Fund  Management,  Inc.  as  sub-adviser  to provide
investment  advice for the Newport Tiger Fund,  Variable  Series.  The following
portfolio is available under the contract:

     NEWPORT TIGER FUND, VARIABLE SERIES

Investment  Objective:  The Fund seeks  long-term  capital  appreciation.  Under
normal  market  conditions,  the Fund  invests  primarily in stocks of companies
located in the nine Tiger  countries of Asia.  The Tigers of Asia are Hong Kong,
Singapore,  South Korea, Taiwan,  Malaysia,  Thailand,  Indonesia,  The People's
Republic of China and the Philippines.  The Fund typically  invests in stocks of
larger, well-established companies.

MFS VARIABLE INSURANCE TRUST:
MFS  Variable  Insurance  Trust  is a  mutual  fund  with  multiple  portfolios.
Massachusetts  Financial  Services  Company  is the  investment  adviser to each
portfolio. The following portfolios are available under the contract:

     MFS EMERGING GROWTH SERIES

Investment  Objective:  The Series' investment  objective is long term growth of
capital. The Series invests, under normal market conditions, at least 65% of its
total  assets in  common  stocks  and  related  securities  of  emerging  growth
companies.

     MFS GLOBAL GOVERNMENTS SERIES

Investment Objective: The Series' investment objective is to provide income
and capital appreciation.  The Series invests primarily in U.S. and foreign
government securities.

     MFS GROWTH WITH INCOME SERIES

Investment Objective: The Series' investment objective is to provide reasonable
current income and long-term growth of capital and income.  The Series invests,
under normal market conditions, at least 65% of its total assets in common
stocks and related securities.

     MFS HIGH INCOME SERIES

Investment  Objective:  The  Series'  investment  objective  is to provide  high
current income by investing  primarily in a professionally  managed  diversified
portfolio of fixed income securities, some of which may involve equity features.
The Series invests,  under normal market  conditions,  at least 80% of its total
assets in high yield fixed income  securities  which  generally  are lower rated
bonds  commonly known as junk bonds.  Junk bonds are subject to a  substantially
higher degree of risk than higher rated bonds.

     MFS RESEARCH SERIES

Investment  Objective:  The Series' investment  objective is long-term growth of
capital and future income.  The Series invests,  under normal market conditions,
at least 80% of its total assets in common stocks and related  securities,  such
as preferred stocks, convertible securities and depositary receipts.


OPPENHEIMER VARIABLE ACCOUNT FUNDS:

Oppenheimer  Variable  Account Funds is a mutual fund with multiple  portfolios.
OppenheimerFunds,  Inc.  is  the  investment  adviser  to  each  portfolio.  The
following portfolios are available under the contract:

     OPPENHEIMER BOND FUND/VA

Investment  Objective:  The  Fund's  main  objective  is to seek a high level of
current income. As a secondary  objective,  the Fund seeks capital  appreciation
when consistent with its primary objective.  Normally, the Fund invests at least
65% of its total assets in  investment-grade  debt securities,  U.S.  Government
securities and money market instruments.

     OPPENHEIMER CAPITAL APPRECIATION FUND/VA

Investment Objective: The Fund seeks capital appreciation by investing in
securities of well-known established companies.  The Fund invests mainly in
common stocks of established and well-known U.S. companies.

     OPPENHEIMER HIGH INCOME FUND/VA

Investment Objective: The Fund seeks a high level of current income from
investment in high-yield fixed income securities.  The Fund invests mainly
in a variety of high-yield fixed-income securities of domestic and foreign
issuers.

     OPPENHEIMER MAIN STREET GROWTH & INCOME FUND/VA

Investment Objective: The Fund's objective is to seek high total return (which
includes growth in the value of its shares as well as current income) from
equity and debt securities.  The Fund invests mainly in common stocks of U.S.
companies, and can also invest in other equity securities such as preferred
stocks and securities convertible into common stocks.

     OPPENHEIMER STRATEGIC BOND FUND/VA

Investment  Objective:  The Fund seeks a high level of current income.  The Fund
invests mainly in debt  securities of issuers in three market  sectors:  foreign
governments and companies, U.S. government securities and lower-grade high-yield
securities of U.S. companies.


PUTNAM VARIABLE TRUST:
Putnam Variable Trust is a  mutual  fund  with  multiple  portfolios.  Putnam
Investment  Management,  Inc. is the investment  adviser to each portfolio.  The
following portfolios are available under the contract:

     PUTNAM VT GROWTH AND INCOME FUND-CLASS IA SHARES

Investment Objective: The Fund seeks capital growth and current income.

     PUTNAM VT INTERNATIONAL GROWTH FUND-CLASS IA SHARES

Investment Objective: The Fund seeks capital appreciation.

     PUTNAM VT INTERNATIONAL NEW OPPORTUNITIES FUND-CLASS IA SHARES

Investment Objective: The Fund seeks long-term capital appreciation.

     PUTNAM VT NEW VALUE FUND-CLASS IA SHARES

Investment Objective: The Fund seeks long-term capital appreciation.

     PUTNAM VT VISTA FUND-CLASS IA SHARES

Investment Objective: The Fund seeks capital appreciation.

VARIABLE INSURANCE PRODUCTS FUND
VARIABLE INSURANCE PRODUCTS FUND II
VARIABLE INSURANCE PRODUCTS FUND III
Variable Insurance Products Fund, Variable Insurance Products Fund II and
Variable Insurance Products Fund II are each a mutual fund with multiple
portfolios managed by Fidelity Management & Research Company.  The following
portfolios are available under the policy:

VARIABLE INSURANCE PRODUCTS FUND

     VIP GROWTH PORTFOLIO

Investment   Objective:   The  Growth   Portfolio   seeks  to  achieve   capital
appreciation.

      VIP EQUITY-INCOME PORTFOLIO

Investment Objective:  The Equity-Income  Portfolio seeks reasonable income. The
Fund will also consider the potential for capital appreciation.  The Fund's goal
is to  achieve a yield  which  exceeds  the  composite  yield on the  securities
comprising the S&P 500.

VARIABLE INSURANCE PRODUCTS FUND II

     VIP II CONTRAFUND(R) PORTFOLIO

Investment  Objective:  The  Contrafund(R)  Portfolio  seeks  long-term  capital
appreciation.

VARIABLE INSURANCE PRODUCTS FUND III

     VIP III GROWTH OPPORTUNITIES PORTFOLIO

Investment  Objective:  The  Growth  Opportunities  Portfolio  seeks to  provide
capital growth.

     VIP III GROWTH & INCOME PORTFOLIO

Investment Objective: The Growth & Income Portfolio seeks high total return
through a combination of current income and capital appreciation.


                        PROSPECTUS - VERSION B

         Flexible Premium Joint and Last Survivor Variable Life Insurance Policy

                                                                       issued by

                                                             COVA FINANCIAL LIFE
                                                               INSURANCE COMPANY

                                                              COVA VARIABLE LIFE
                                                                    ACCOUNT FIVE





This prospectus  describes the Flexible Premium Joint and Last Survivor 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  6
Investment  Funds listed below which are offered  through our Separate  Account.
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.

General American Capital Company:

     Advisor: Conning Asset Management Company
         Money Market 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


Please  read this  prospectus  before  investing  and keep it on file for future
reference.  It contains  important  information about the Flexible Premium Joint
and Last Survivor  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:

o    is not a bank deposit.

o    is not federally insured.

o    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: May 1, 2000



TABLE OF CONTENTS                                         Page

 SPECIAL TERMS

 SUMMARY
     The Variable Life Insurance Policy
     Purchases
     Investment Choices
     Expenses
     Death Benefit
     Taxes
     Access to Your Money
     Other Information
     Inquiries

PART I

  1. THE VARIABLE LIFE INSURANCE POLICY

  2. PURCHASES
     Application for a Policy
     Premiums
     Unscheduled Premiums
     Lapse and Grace Period
     Reinstatement
     Allocation of Premium
     Accumulation Account Value of Your Policy
     Method of Determining Accumulation Account Value
     of an Investment Fund
     Net Investment Factor
     Our Right to Reject or Return a Premium Payment

  3. INVESTMENT FUNDS
     Substitution and Limitations on Further Investments
     Transfers
     Dollar Cost Averaging
     Portfolio Rebalancing
     Approved Asset Allocation Programs

  4. EXPENSES
     Tax Charges
     Sales Charge
     Selection and Issue Expense Charge
     Monthly Policy Charge
     Monthly Cost of Insurance Charge
     Charges for Additional Benefit Riders
     Mortality and Expense Risk Charge
     Surrender Charge
     Transaction Charges
     Investment Fund Expenses

  5. DEATH BENEFIT
     Change of Death Benefit
     Decrease in Face Amount

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

  7. ACCESS TO YOUR MONEY
     Policy Loans
     Loan Interest Charged
     Security
     Repaying Policy Debt
     Partial Withdrawals
     Pro-Rata Surrender
     Full Surrenders

  8. OTHER INFORMATION
     Cova
     Distribution
     The Separate Account
     Suspension of Payments or Transfers
     Ownership
     Adjustment of Charges

PART II
     Executive Officers and Directors
     Voting
     Disregard of Voting Instructions
     Legal Opinions
     Our Right to Contest
     Additional Benefits
     Federal Tax Status
        Introduction
        Diversification
        Tax Treatment of the Policy
        Policy Proceeds
        Tax Treatment of Loans and Surrenders
        Multiple Policies
        Tax Treatment of Assignments
        Qualified Plans
        Income Tax Withholding
     Reports to Owners
     Legal Proceedings
     Experts
     Financial Statements

APPENDIX



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 an 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 Last 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 younger 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.

Insureds -- The persons whose lives are 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 each  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.

Last Insured -- The Insured whose death succeeds the death of all other Insureds
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 joint and last survivor  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
Insureds' joint 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

1. 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 both of the persons  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
Insureds  are the  persons  you choose to have  their  lives  insured  under the
Policy. You, the Owner, can also be one of the Insureds,  but you do not have to
be.

The Policy  described in this  prospectus  is a flexible  premium joint and last
survivor variable life insurance policy. The Policy is "flexible" because:

o    the frequency and amount of premium payments can vary;

o    you can choose between death benefit options; and

o    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 either 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 Last 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 $100,000.



2. 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  Insureds.  We may  require  each of the
Insureds 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.



3. INVESTMENT CHOICES

You can put your money in our General Account or in any or all of the Investment
Funds.  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.



4. 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:

o    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.

o    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 Insureds.

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 Insureds,  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.

o    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:



     Years       Daily Charge Factor        Annual 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.  We
will not increase the  mortality and expense risk charge to .55% in years 11 and
beyond.


<TABLE>
<CAPTION>
Investment Fund Expenses
Annual Fund Operating Expenses (as a percentage of average net assets)

                                                                                                                 Total Annual
                                                              Management Fees                                    Fund Expenses
                                                            (after reimbursement                             (after reimbursement
                                                               and/or waivers                                    and/or waivers
Investment Funds                                                 as noted)            Other Fund Expenses           as noted)
- ---------------------------------------------------------------------------------------------------------------------------------

General American Capital Company
Advisor: Conning Asset Management Company
<S>                                                                  <C>                      <C>                    <C>
       Money Market Fund                                             0.125%                   0.08%                  0.205%
- ---------------------------------------------------------------------------------------------------------------------------


Russell Insurance Funds*
Advisor: Frank Russell Investment Management Company
       Multi-Style Equity Fund                                        0.77%                   0.15%                  0.92%
       Aggressive Equity Fund                                         0.86%                   0.39%                  1.25%
       Non-U.S. Fund                                                  0.75%                   0.55%                  1.30%
       Real Estate Securities Fund                                    0.85%                   0.30%                  1.15%
       Core Bond Fund                                                 0.54%                   0.26%                  0.80%
- ---------------------------------------------------------------------------------------------------------------------------
<FN>
*The manager of Russell Insurance Funds, Frank Russell Investment Management
Company, has contractually agreed to waive, at least until April 30, 2001, 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 .93% for the Multi-Style Equity Fund; .95% and 1.34% for the
Aggressive Equity Fund; .95% and 1.50% for the Non-U.S. Fund; and .60% and
 .66% for the Core Bond Fund.
</FN>
</TABLE>

o    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.



5. DEATH BENEFIT

The amount of the death benefit depends on:

o    the Face Amount of your Policy;

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

o    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 Last 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
on the date of the Last Insured's  death, 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 on the date of the
Last Insured's death multiplied by an Attained Age factor.

So long as the Policy remains in force,  prior to the younger 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
decrease 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.



6. 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.  However, estate
taxes may apply.  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.



7. ACCESS TO YOUR MONEY

You can terminate  your Policy at any time during the lifetime of either Insured
and we will pay you the Cash Surrender Value of your Policy.  At any time during
either of the Insureds' lifetimes 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.



8. 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  Value plus any
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:

o    create or conserve one's estate;

o    supplement retirement income; and

o    access to funds through loans and surrenders.

If you currently own a variable life insurance  policy on the life of one of the
Insureds, you should consider whether the purchase of the Policy is appropriate.

Also, you should carefully consider whether the Policy should be used to replace
an existing Policy on the life of one of the Insureds.

Additional Features. The following additional features are offered:

o    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.

o    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.

o    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.



9. 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  Insureds.  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  both of the
Insureds die, 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 both of the proposed Insureds. In some cases, we will
ask for  additional  information.  We may  request  that the  proposed  Insureds
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:

o    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 Insureds within 5 years of the Issue Date, or
if there is an addition or deletion of a rider.

Lapse will occur if:

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

o    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

o    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 Last 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:

o    submit a written request for reinstatement;

o    submit  proof  satisfactory  to us that  both  of the  Insureds  are  still
     insurable at the risk class that applies for the latest Face Amount portion
     then in effect (if only one Insured is alive on the date the Policy lapsed,
     you need only submit proof for the living Insured);

o    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

o    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:

o    the amount of any Policy loan reinstated;

o    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 an Insured who
was living at the time of lapse 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:

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

o    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:

        Policy           Percentage of        Effective
        Years            Avg. Net Assets      Annual Rate
       ---------         ----------------    ----------------
        1-10              0.0015027             0.55%

        11-20             0.0012301             0.45%

        21+               0.0009572             0.35%

     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 6 Investment  Funds  available in connection with the Policy
we are  offering  here.  The  Investment  Funds are  offered  through one of two
open-end,  diversified management investment companies: General American Capital
Company and Russell Insurance Funds.

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:


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

A fund's performance may be affected by risks specific to certain types of
investments, such as foreign securities, derivative investments, non-investment
grade debt securities, initial public offerings (IPOs) or companies with
relatively small market capitalizations.  IPOs  and other investment techniques
may have a magnified performance impact on a fund with a small  asset base. A
fund may not experience similar performance as its assets grow.

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 currently is 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:

   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

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 Insureds.


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 both  Insureds and the
fact that the death  benefit is not payable until the death of the Last 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 Insureds at issue. The monthly cost
of insurance rates generally increase as the Insureds' Attained Ages increase.

The rate class of the Insureds 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 Insureds 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 Ages of the
Insureds.  Higher  rates  apply  if  either  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:

o    upon surrender or lapse of the Policy;

o    upon a partial withdrawal;

o    upon a Pro-Rata Surrender; or

o    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 Funds 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 the Last  Insured's
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:

o    the Face Amount; or

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

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

o    the Face Amount plus the  Accumulation  Account Value of your Policy on the
     date of the Last Insured's death; or

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

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

    Younger Insured          Policy Accumulation Account
    Person's Age             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 in 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:

o    the Face Amount; or

o    the  Accumulation  Account  Value  of your  Policy  on the date of the Last
     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 younger 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.


Decrease in Face Amount
Subject  to certain  limitations  set forth  below,  you may  decrease  (but not
increase)  the Face  Amount of a Policy  once each  Policy  year after the first
Policy year. A written request is required for a reduction in the Face Amount. A
reduction  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  decrease  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.



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 Last Insured. However, estate taxes may apply.


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 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:

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

o    interest to the next loan interest due date; less

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

o    any existing loan; less

o    any surrender charge; plus

o    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  either  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 Last 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:

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

b)   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 for a partial withdrawal is 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 Last 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 January 6, 2000,
Metropolitan Life Insurance Company (MetLife) acquired  GenAmerica  Corporation,
the ultimate  parent company of Cova Financial  Services Life Insurance  Company
(Cova  Life),  the  parent  company  of  Cova.  The  acquisition  of  GenAmerica
Corporation  does not affect  policy  benefits or any other terms or  conditions
under your  policy.  MetLife,  headquartered  in New York City since 1868,  is a
leading provider of insurance and financial  products and services to individual
and group customers.

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  Accumulation  Account
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.

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 Insureds jointly are 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 one or both of the Insureds,  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 Last Insured. Unless an irrevocable Beneficiary has been named, you
can change the Beneficiary at any time before the Last 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


<TABLE>
<CAPTION>
Executive Officers and Directors
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 Five 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
                      Company (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 Cova Life Sales Company
                      (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 and 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, CFSLIC and 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.

James W. Koeger**     Assistant Treasurer of Cova

Richard A. Liddy**    Chairman of the Board of Directors of Cova, CFSLIC, FCLIC, CLMC, Cova Investment Advisory
                      Corporation (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 - 1996 to present.

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

Myron H. Sandberg*    Vice President of Cova and CFSLIC - 1985 to present; Vice President of 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 and CLMC since July, 1999.

Lorry J. Stensrud*    President and Director of Cova, CFSLIC, FCLIC and CLMC from June, 1995 to present, prior thereto
                      Executive Vice President; President and Director of Advisory from 1993 to present; President and
                      Director of Allocation from 1994 to present. Director of CLSC from 1989 to present; President,
                      Chief Executive Officer and Trustee of Cova Series 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. Director of CFSLIC, Cova and FCLIC from
                      September, 1999 to present.

Patricia M. Wersching** Assistant Treasurer of Cova

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 lifetime of either  Insured for two years.  If
the Policy is  reinstated,  the  two-year  period is  measured  from the date of
reinstatement.  In addition,  if either 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.

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.

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 Accumulation Account 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 an Accumulation  Account 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  Specified  Premium  Rider -- This rider  provides for  crediting  the
Policy's  Accumulation  Account 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.

Divorce  Split  Rider -- This  rider  allows  the  Policy  to be split  into two
separate  policies in the event of the  divorce of a married  couple who are the
Insureds under the Policy. The exercise of this option to split the policy may,
under certain circumstances, result in adverse tax consequences. Please consult
your tax adviser before exercising any options under this rider.

Estate  Preservation  Term  Rider  --  This  rider  provides  joint  level  term
insurance,  payable at the death of the Last Insured, for a period of four years
from the date of the rider.


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 that the amount of  mortality  and  other  expense  charges be
reasonable.  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 our
total assets or that relates to the Separate Account.


Experts
The  balance  sheets of the Company as of  December  31, 1999 and 1998,  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, 1999 and the statement
of assets and liabilities of the Separate Account as of December 31, 1999, and
the related statements of operations and changes in net assets for the period
from commencement of operations through December 31, 1999, 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

                              Financial Statements

                                December 31, 1999

                   (With Independent Auditors' Report Thereon)



                          INDEPENDENT AUDITORS' REPORT



The Contract Owners of Cova Variable
   Life Account Five, Board of Directors
   and Shareholder of Cova Financial Life
   Insurance Company:


We have audited the accompanying statement of assets and liabilities of each of
the sub-accounts comprising Cova Variable Life Account Five of Cova Financial
Life Insurance Company (the Separate Account), as of December 31, 1999, and the
related statements of operations and changes in net assets for the year then
ended. These financial statements are the responsibility of the Separate
Account's management. Our responsibility is to express an opinion on these
financial statements based on our audits.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards require that we plan and perform the audit to obtain reasonable
assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. Our procedures included
confirmation of securities owned as of December 31, 1999 by correspondence with
transfer agents. 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 audit provides 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 the sub-accounts of Cova
Variable Life Account Five of Cova Financial Life Insurance Company as of
December 31, 1999, and the results of their operations and the changes in their
net assets for the year then ended, in conformity with generally accepted
accounting principles.





Chicago, Illinois
March 20, 2000


<PAGE>
                         COVA VARIABLE LIFE ACCOUNT FIVE
                       Statement of Assets and Liabilities
                                December 31, 1999


<TABLE>
<CAPTION>
Assets:
  Investments:
  Cova Series Trust (Cova):
<S>                                               <C>                                        <C>                            <C>
     Lord Abbett Growth and Income Portfolio       8,901    shares at a net asset value of   $24.070563   per share        $214,245
     Bond Debenture Portfolio                      8,713    shares at a net asset value of   $12.474609   per share         108,696
     Developing Growth Portfolio                       8    shares at a net asset value of   $14.885144   per share             113
     Large Cap Research Portfolio                  7,812    shares at a net asset value of   $14.991245   per share         117,113
     Mid-Cap Value Portfolio                       5,439    shares at a net asset value of   $11.168093   per share          60,745
     Quality Bond Portfolio                            9    shares at a net asset value of   $10.669328   per share             100
     Small Cap Stock Portfolio                     7,608    shares at a net asset value of   $17.268582   per share         131,374
     Large Cap Stock Portfolio                    21,786    shares at a net asset value of   $20.674865   per share         450,417
     Select Equity Portfolio                       8,640    shares at a net asset value of   $16.112437   per share         139,209
     International Equity Portfolio                7,466    shares at a net asset value of   $16.225039   per share         121,140
  AIM Variable Insurance Funds, Inc. (AIM):
     AIM V.I. Value Fund                           1,900    shares at a net asset value of       $33.50   per share          63,660
     AIM V.I. Capital Appreciation Fund              764    shares at a net asset value of       $35.58   per share          27,171
  General American Capital Company (GACC):
     Money Market Fund                            15,680    shares at a net asset value of   $20.252283   per share         317,557
  Templeton Variable Products Series
         Fund (Templeton):
     Templeton Bond Fund                              10    shares at a net asset value of        $9.99   per share             100
     Franklin Small Cap Investments Fund               9    shares at a net asset value of       $15.79   per share             141
     Templeton Stock Fund                              5    shares at a net asset value of       $24.39   per share             110
     Templeton International Fund                      5    shares at a net asset value of       $22.25   per share             108
     Franklin Growth Investments Fund                  7    shares at a net asset value of       $16.70   per share             123
                                                                                                                        ------------
               Total assets                                                                                              $1,752,122
                                                                                                                        ============

</TABLE>


<PAGE>


                         COVA VARIABLE LIFE ACCOUNT FIVE
                       Statement of Assets and Liabilities
                                December 31, 1999

<TABLE>
<CAPTION>
Net Assets:
  Accumulation units:
  Single premium variable life policies (SPVL):
<S>                                               <C>                                        <C>                           <C>
     Cova Lord Abbett Growth and Income           17,211    accumulation units at            $12.448204   per unit         $214,245
     Cova Bond Debenture                          10,240    accumulation units at            $10.614338   per unit          108,696
     Cova Developing Growth                            9    accumulation units at            $13.050371   per unit              113
     Cova Large Cap Research                       8,504    accumulation units at            $13.771430   per unit          117,113
     Cova Mid-Cap Value                            6,003    accumulation units at            $10.119059   per unit           60,745
     Cova Quality Bond                                 9    accumulation units at            $10.551764   per unit              100
     Cova Small Cap Stock                         10,224    accumulation units at            $12.850204   per unit          131,374
     Cova Large Cap Stock                         31,535    accumulation units at            $14.283064   per unit          450,417
     Cova Select Equity                           11,048    accumulation units at            $12.600289   per unit          139,209
     Cova International Equity                     8,926    accumulation units at            $13.571289   per unit          121,140
     AIM V.I. Value                                5,407    accumulation units at            $11.774189   per unit           63,660
     AIM V.I. Capital Appreciation                 1,951    accumulation units at            $13.925402   per unit           27,171
     GACC Money Market                            28,826    accumulation units at            $11.013039   per unit          317,457
     Templeton Bond                                   10    accumulation units at             $9.970060   per unit              100
     Franklin Small Cap Investments                   10    accumulation units at            $14.136079   per unit              141
     Templeton Stock                                  10    accumulation units at            $11.011283   per unit              110
     Templeton International                          10    accumulation units at            $10.827249   per unit              108
     Franklin Growth Investments                      10    accumulation units at            $12.333825   per unit              123
                                                                                                                        ------------
                                                                                                                          1,752,022
  Flexible premium variable universal life policies (FPVUL):
     GACC Money Market                                10    accumulation units at            $10.047103   per unit              100
                                                                                                                        ------------
             Total net assets                                                                                            $1,752,122
                                                                                                                        ============


See accompanying notes to financial statements.


</TABLE>
<PAGE>
COVA VARIABLE LIFE ACCOUNT FIVE
Statement of Operations
Period ended December 31, 1999



<TABLE>
<CAPTION>
                                                                                     Cova
                                          -----------------------------------------------------------------------------------------
                                          Lord Abbett
                                            Growth                                 Large                                  Small
                                             and          Bond      Developing      Cap        Mid-Cap      Quality        Cap
                                            Income     Debenture      Growth      Research      Value         Bond        Stock
                                          -----------  -----------  -----------  -----------  -----------  -----------  -----------
<S>                                      <C>                <C>             <C>      <C>          <C>                       <C>
Investment income:
   Dividends                             $         -          242            -          156           78            1          213
                                          -----------  -----------  -----------  -----------  -----------  -----------  -----------

Net realized gain (loss) on investments:
   Realized gain (loss) on sale of
     portfolio shares                            (50)           2            -          (13)         (46)           -           77
   Realized gain distributions                     -           78            -            -            -            1            -
                                          -----------  -----------  -----------  -----------  -----------  -----------  -----------
       Net realized gain (loss)                  (50)          80            -          (13)         (46)           1           77
                                          -----------  -----------  -----------  -----------  -----------  -----------  -----------

Change in unrealized appreciation              6,653        3,004           13       10,559       (3,680)          (2)      34,574
                                          -----------  -----------  -----------  -----------  -----------  -----------  -----------

       Net increase (decrease) in net
         assets from operations          $     6,603        3,326           13       10,702       (3,648)           -       34,864
                                          ===========  ===========  ===========  ===========  ===========  ===========  ===========

</TABLE>
<PAGE>
COVA VARIABLE LIFE ACCOUNT FIVE
Statement of Operations
Period ended December 31, 1999



<TABLE>
<CAPTION>
                                                         Cova                                   AIM           GACC      Templeton
                                          ------------------------------------  -------------------------  -----------  -----------

                                           Large                                                V.I.
                                            Cap         Select    International    V.I.        Capital       Money
                                           Stock        Equity      Equity        Value      Appreciation    Market        Bond
                                          ----------  ----------- ------------  -----------  ------------  -----------  -----------
<S>                                      <C>                <C>        <C>           <C>           <C>          <C>         <C>
Investment income:
   Dividends                             $      329          275          415          110            18            -            -
                                          ----------  ----------- ------------  -----------  ------------  -----------  -----------

Net realized gain (loss) on investments:
   Realized gain (loss) on sale of
     portfolio shares                          (116)        (167)          31            6            17        6,140            -
   Realized gain distributions                7,182        9,317        1,110          575           558            -            -
                                          ----------  ----------- ------------  -----------  ------------  -----------  -----------
       Net realized gain (loss)               7,066        9,150        1,141          581           575        6,140            -
                                          ----------  ----------- ------------  -----------  ------------  -----------  -----------

Change in unrealized appreciation            16,032      (10,304)      16,888        4,069         6,608        3,725            -
                                          ----------  ----------- ------------  -----------  ------------  -----------  -----------

       Net increase (decrease) in net
         assets from operations          $   23,427         (879)      18,444        4,760         7,201        9,865            -
                                          ==========  =========== ============  ===========  ============  ===========  ===========


</TABLE>
<PAGE>
COVA VARIABLE LIFE ACCOUNT FIVE
Statement of Operations
Period ended December 31, 1999



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

                                                    Franklin                                   Franklin
                                                   Small Cap                                    Growth
                                                   Investments    Stock      International    Investments      Total
                                                   -----------  -----------  --------------  -------------  -----------
<S>                                              <C>                    <C>              <C>           <C>     <C>
Investment income:
   Dividends                                     $          -            -               -              -        1,837
                                                   -----------  -----------  --------------  -------------  -----------

Net realized gain (loss) on investments:
   Realized gain (loss) on sale of portfolio
     shares                                                 -            -               -              -        5,881
   Realized gain distributions                              -            -               -              -       18,821
                                                   -----------  -----------  --------------  -------------  -----------
       Net realized gain (loss)                             -            -               -              -       24,702
                                                   -----------  -----------  --------------  -------------  -----------

Change in unrealized appreciation                          41           10               8             23       88,221
                                                   -----------  -----------  --------------  -------------  -----------

       Net increase (decrease) in net
         assets from operations                  $         41           10               8             23      114,760
                                                   ===========  ===========  ==============  =============  ===========


See accompanying notes to financial statements.


</TABLE>
<PAGE>
COVA VARIABLE LIFE ACCOUNT FIVE
Statement of Changes in Net Assets
Period ended December 31, 1999



<TABLE>
<CAPTION>
                                                                                     Cova
                                           ----------------------------------------------------------------------------------------
                                           Lord Abbett
                                             Growth                                 Large                                 Small
                                              and          Bond      Developing      Cap        Mid-Cap      Quality       Cap
                                             Income     Debenture      Growth      Research      Value         Bond       Stock
                                           -----------  -----------  -----------  -----------  -----------  ----------- -----------
<S>                                      <C>               <C>              <C>      <C>           <C>             <C>     <C>
Increase (decrease) in net assets from
   operations:
     Investment income                   $          -          242            -          156           78            1         213
     Net realized gain (loss)                     (50)          80            -          (13)         (46)           1          77
     Change in unrealized appreciation          6,653        3,004           13       10,559       (3,680)          (2)     34,574
       Net increase (decrease) from        -----------  -----------  -----------  -----------  -----------  ----------- -----------
         operations                             6,603        3,326           13       10,702       (3,648)           -      34,864
                                           -----------  -----------  -----------  -----------  -----------  ----------- -----------

Contract transactions:
   Cova payments                                  100          100          100          100          100          100         100
   Cova redemptions                                 -            -            -            -            -            -           -
   Payments received from contract
     owners                                         -            -            -            -            -            -           -
   Transfers between sub-accounts, net        209,709      105,997            -      107,473       65,008            -      97,560
   Transfers for contract benefits,
     terminations and insurance charges        (2,167)        (727)           -       (1,162)        (715)           -      (1,150)
       Net increase (decrease) in net
         assets from contract              -----------  -----------  -----------  -----------  -----------  ----------- -----------
         transactions                         207,642      105,370          100      106,411       64,393          100      96,510
                                           -----------  -----------  -----------  -----------  -----------  ----------- -----------

       Net increase (decrease) in net
         assets                               214,245      108,696          113      117,113       60,745          100     131,374

Net assets at beginning of period                   -            -            -            -            -            -           -
                                           -----------  -----------  -----------  -----------  -----------  ----------- -----------
Net assets at end of period              $    214,245      108,696          113      117,113       60,745          100     131,374
                                           ===========  ===========  ===========  ===========  ===========  =========== ===========



</TABLE>
<PAGE>
COVA VARIABLE LIFE ACCOUNT FIVE
Statement of Changes in Net Assets
Period ended December 31, 1999



<TABLE>
<CAPTION>
                                                         Cova                               AIM                GACC      Templeton
                                          -------------------------------------- -------------------------  -----------  -----------

                                            Large                                                V.I.
                                             Cap        Select     International    V.I.        Capital       Money
                                            Stock       Equity        Equity       Value      Appreciation    Market        Bond
                                          -----------  ----------  ------------- -----------  ------------  -----------  -----------
<S>                                     <C>              <C>            <C>          <C>           <C>         <C>              <C>
Increase (decrease) in net assets from
   operations:
     Investment income                  $        329         275            415         110            18            -            -
     Net realized gain (loss)                  7,066       9,150          1,141         581           575        6,140            -
     Change in unrealized appreciation        16,032     (10,304)        16,888       4,069         6,608        3,725            -
       Net increase (decrease) from       -----------  ----------  ------------- -----------  ------------  -----------  -----------
         operations                           23,427        (879)        18,444       4,760         7,201        9,865            -
                                          -----------  ----------  ------------- -----------  ------------  -----------  -----------

Contract transactions:
   Cova payments                                 100         100            100         100           100          300          100
   Cova redemptions                                -           -              -           -             -         (102)           -
   Payments received from contract
     owners                                        -           -              -           -             -    1,654,000            -
   Transfers between sub-accounts, net       430,747     141,193        103,808      59,046        20,004   (1,340,545)           -
   Transfers for contract benefits,
     terminations and insurance charges       (3,857)     (1,205)        (1,212)       (246)         (134)      (5,961)           -
       Net increase (decrease) in net
         assets from contract             -----------  ----------  ------------- -----------  ------------  -----------  -----------
         transactions                        426,990     140,088        102,696      58,900        19,970      307,692          100
                                          -----------  ----------  ------------- -----------  ------------  -----------  -----------

       Net increase (decrease) in net
         assets                              450,417     139,209        121,140      63,660        27,171      317,557          100

Net assets at beginning of period                  -           -              -           -             -            -            -
                                          -----------  ----------  ------------- -----------  ------------  -----------  -----------
Net assets at end of period             $    450,417     139,209        121,140      63,660        27,171      317,557          100
                                          ===========  ==========  ============= ===========  ============  ===========  ===========


</TABLE>
<PAGE>
COVA VARIABLE LIFE ACCOUNT FIVE
Statement of Changes in Net Assets
Period ended December 31, 1999



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

                                                 Franklin                                    Franklin
                                                 Small Cap                                    Growth
                                                Investments      Stock      International  Investments      Total
                                               --------------  -----------  -------------  -------------  -----------
<S>                                           <C>                     <C>            <C>            <C>    <C>
Increase (decrease) in net assets from
   operations:
     Investment income                        $            -            -              -              -        1,837
     Net realized gain (loss)                              -            -              -              -       24,702
     Change in unrealized appreciation                    41           10              8             23       88,221
       Net increase (decrease) from            --------------  -----------  -------------  -------------  -----------
         operations                                       41           10              8             23      114,760
                                               --------------  -----------  -------------  -------------  -----------

Contract transactions:
   Cova payments                                         100          100            100            100        2,000
   Cova redemptions                                        -            -              -              -         (102)
   Payments received from contract
     owners                                                -            -              -              -    1,654,000
   Transfers between sub-accounts, net                     -            -              -              -            -
   Transfers for contract benefits,
     terminations and insurance charges                    -            -              -              -      (18,536)
       Net increase (decrease) in net
         assets from contract                  --------------  -----------  -------------  -------------  -----------
         transactions                                    100          100            100            100    1,637,362
                                               --------------  -----------  -------------  -------------  -----------

       Net increase (decrease) in net
         assets                                          141          110            108            123    1,752,122

Net assets at beginning of period                          -            -              -              -            -
                                               --------------  -----------  -------------  -------------  -----------
Net assets at end of period                   $          141          110            108            123    1,752,122
                                               ==============  ===========  =============  =============  ===========


See accompanying notes to financial statements.

</TABLE>
<PAGE>
COVA VARIABLE LIFE ACCOUNT FIVE
Notes to Financial Statements
December 31, 1999


(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
         (CFLIC) and exists in accordance with the regulations of the California
         Department of Insurance. The Separate Account is a funding vehicle for
         single premium variable life (SPVL) and flexible premium variable
         universal life insurance policies (FPVUL) offered by CFLIC.

         On August 26, 1999, CFLIC's ultimate parent company, GenAmerica
         Corporation, entered into a definitive agreement to be acquired by
         Metropolitan Life Insurance Company. The acquisition occurred on
         January 6, 2000.

         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 by
         CFLIC.

<TABLE>
<S>                                                                          <C>
              Cova Series Trust (Cova)                                       10    portfolios
              General American Capital Company (GACC)                         1    portfolios
              Russell Insurance Funds (Russell)                               5    portfolios
              AIM Variable Insurance Funds, Inc. (AIM)                        3    portfolios
              Alliance Variable Products Series Fund, Inc. (Alliance)         2    portfolios
              Liberty Variable Investment Trust (Liberty)                     1    portfolios
              Goldman Sachs Variable Insurance Trust (Goldman Sachs)          3    portfolios
              Investors Fund Series (Kemper)                                  3    portfolios
              MFS Variable Insurance Trust (MFS)                              5    portfolios
              Oppenheimer Variable Account Funds (Oppenheimer)                5    portfolios
              Putnam Variable Trust (Putnam)                                  5    portfolios
              Templeton Variable Products Series Fund (Templeton)             7    portfolios
</TABLE>

<TABLE>
<CAPTION>
         The Separate Account commenced operations on March 1, 1999. The
         sub-accounts commenced operations as follows:

<S>                                                                           <C>
              Cova Lord Abbett Growth and Income                              April 29, 1999
              Cova Bond Debenture                                             April 29, 1999
              Cova Developing Growth                                           July 17, 1999
              Cova Large Cap Research                                          July 12, 1999
              Cova Mid-Cap Value                                               July 12, 1999
              Cova Quality Bond                                                July 19, 1999
              Cova Small Cap Stock                                            April 29, 1999
              Cova Large Cap Stock                                            April 29, 1999
              Cova Select Equity                                               June 29, 1999
              Cova International Equity                                          May 4, 1999
              AIM V.I. Value                                                     May 3, 1999
              AIM V.I. Capital Appreciation                                      May 3, 1999
              GACC Money Market                                                March 1, 1999
              Templeton Bond                                                   July 19, 1999
              Franklin Small Cap Investments                                   July 19, 1999
              Templeton Stock                                                  July 19, 1999
              Templeton International                                          July 19, 1999
              Franklin Growth Investments                                      July 19, 1999

</TABLE>

<PAGE>
COVA VARIABLE LIFE ACCOUNT FIVE
Notes to Financial Statements
December 31, 1999


(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 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 portfolios.

              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 CFLIC which is taxed as a Life Insurance
              Company under the provisions of the Internal Revenue Code (IRC).
              Under current IRC provisions, CFLIC 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 FEES
              There are fees associated with the variable life insurance
              policies that are deducted from the policy account value and
              Separate Account that reduce the return on investment. The type,
              amount, and timing of the fees may vary between the variable life
              policies offered by CFLIC and include mortality and expense risk,
              administrative, selection and issue expense, cost of insurance,
              tax expense (premium and federal taxes), contingent deferred sales
              (surrender) and transfer charges.

(4)      SEPARATE ACCOUNT EXPENSES
              The mortality and expense fees for FPVUL policies are deducted
              from the separate account and are reflected in the accumulation
              unit value. There were no fees incurred in 1999.


<PAGE>



COVA VARIABLE LIFE ACCOUNT FIVE
Notes to Financial Statements
December 31, 1999


(5)      COST BASIS OF INVESTMENTS
         The cost basis of each sub-account's investment follows:


              Cova Lord Abbett Growth and Income        $ 207,592
              Cova Bond Debenture                         105,692
              Cova Developing Growth                          100
              Cova Large Cap Research                     106,554
              Cova Mid-Cap Value                           64,425
              Cova Quality Bond                               102
              Cova Small Cap Stock                         96,800
              Cova Large Cap Stock                        434,385
              Cova Select Equity                          149,513
              Cova International Equity                   104,252
              AIM V.I. Value                               59,591
              AIM V.I. Capital Appreciation                20,563
              GACC Money Market                           313,832
              Templeton Bond                                  100
              Franklin Small Cap Investments                  100
              Templeton Stock                                 100
              Templeton International                         100
              Franklin Growth Investments                     100
                                                        ----------
                                                      $ 1,663,901
                                                        ==========



<PAGE>


COVA VARIABLE LIFE ACCOUNT FIVE
Notes to Financial Statements
December 31, 1999


<TABLE>
<CAPTION>
(6)      UNIT FAIR VALUE
         A summary of the total return for each sub-account follows:


                                                         Commenced            Total
                                                        Operations           Return
                                                      ---------------     ------------
     SPVL policies:
<S>                                                        <C>                <C>
         Cova Lord Abbett Growth and Income                4/29/99             4.60%
         Cova Bond Debenture                               4/29/99             0.70%
         Cova Developing Growth                            7/17/99            12.75%
         Cova Large Cap Research                           7/12/99             9.95%
         Cova Mid-Cap Value                                7/12/99            -5.60%
         Cova Quality Bond                                 7/19/99            -0.23%
         Cova Small Cap Stock                              4/29/99            44.89%
         Cova Large Cap Stock                              4/29/99             6.90%
         Cova Select Equity                                6/29/99            -0.35%
         Cova International Equity                          5/4/99            20.84%
         AIM V.I. Value                                     5/3/99            17.74%
         AIM V.I. Capital Appreciation                      5/3/99            28.36%
         GACC Money Market                                  3/1/99             4.34%
         Templeton Bond                                    7/19/99            -0.30%
         Franklin Small Cap Investments                    7/19/99            41.36%
         Templeton Stock                                   7/19/99            10.11%
         Templeton International                           7/19/99             8.27%
         Franklin Growth Investments                       7/19/99            23.34%


FPVUL policies:
         GACC Money Market                                11/29/99             0.47%


</TABLE>


<PAGE>


COVA VARIABLE LIFE ACCOUNT FIVE
Notes to Financial Statements
December 31, 1999


<TABLE>
<CAPTION>
(7)      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 period ended
         December 31, 1999 follows:


                                                                     Realized Gain (Loss)
                                                ----------------------------------------------------------------
                                                     Aggregate              Aggregate Cost
                                                Proceeds from Sales       of Portfolio Shares         Realized
                                                of Portfolio Shares            Redeemed              Gain (Loss)
                                                ---------------------    ---------------------    --------------
<S>                                                 <C>                        <C>                     <C>
         Cova Lord Abbett Growth and Income         $  1,940                   $  1,990                $  (50)
         Cova Bond Debenture                             727                        725                     2
         Cova Developing Growth                           -                          -                     -
         Cova Large Cap Research                       1,159                      1,172                   (13)
         Cova Mid-Cap Value                              715                        761                   (46)
         Cova Quality Bond                                -                          -                     -
         Cova Small Cap Stock                          1,150                      1,073                    77
         Cova Large Cap Stock                          3,539                      3,655                  (116)
         Cova Select Equity                            1,195                      1,362                  (167)
         Cova International Equity                     1,062                      1,031                    31
         AIM V.I. Value                                  246                        240                     6
         AIM V.I. Capital Appreciation                   134                        117                    17
         GACC Money Market                         1,342,862                  1,336,722                 6,140
         Templeton Bond                                   -                          -                     -
         Franklin Small Cap Investments                   -                          -                     -
         Templeton Stock                                  -                          -                     -
         Templeton International                          -                          -                     -
         Franklin Growth Investments                      -                          -                     -

</TABLE>


<PAGE>


COVA VARIABLE LIFE ACCOUNT FIVE
Notes to Financial Statements
December 31, 1999


<TABLE>
<CAPTION>
(7)      REALIZED GAIN (LOSS) AND CHANGE IN UNREALIZED APPRECIATION, CONTINUED

                                                                 Unrealized Appreciation (Depreciation)
                                                   ----------------------------------------------------------------
                                                      Appreciation              Appreciation
                                                     (Depreciation)            (Depreciation)
                                                      End of Period          Beginning of Period          Change
                                                   -----------------     ------------------------     -------------
<S>                                                    <C>                         <C>                   <C>
         Cova Lord Abbett Growth and Income            $  6,653                    $  -                  $  6,653
         Cova Bond Debenture                              3,004                       -                     3,004
         Cova Developing Growth                              13                       -                        13
         Cova Large Cap Research                         10,559                       -                    10,559
         Cova Mid-Cap Value                              (3,680)                      -                    (3,680)
         Cova Quality Bond                                   (2)                      -                        (2)
         Cova Small Cap Stock                            34,574                       -                    34,574
         Cova Large Cap Stock                            16,032                       -                    16,032
         Cova Select Equity                             (10,304)                      -                   (10,304)
         Cova International Equity                       16,888                       -                    16,888
         AIM V.I. Value                                   4,069                       -                     4,069
         AIM V.I. Capital Appreciation                    6,608                       -                     6,608
         GACC Money Market                                3,725                       -                     3,725
         Templeton Bond                                      -                        -                        -
         Franklin Small Cap Investments                      41                       -                        41
         Templeton Stock                                     10                       -                        10
         Templeton International                              8                       -                         8
         Franklin Growth Investments                         23                       -                        23


</TABLE>
<PAGE>
COVA VARIABLE LIFE ACCOUNT FIVE
Notes to Financial Statements
December 31, 1999


<TABLE>
<CAPTION>
(8)   UNIT TRANSACTIONS
      The change in the number of units for each sub-account follows:


                                                                                      Cova
                                          -----------------------------------------------------------------------------------------
                                          Lord Abbett
                                            Growth                                 Large                                  Small
                                             and          Bond      Developing      Cap        Mid-Cap      Quality        Cap
                                            Income     Debenture      Growth      Research      Value         Bond        Stock
                                          -----------  -----------  -----------  -----------  -----------  -----------  -----------
<S>                                           <C>          <C>               <C>      <C>          <C>              <C>     <C>
Accumulation units:
      SPVL policies:
        Unit balance at 12/31/98                   -            -            -            -            -            -            -

          Cova units purchased                     8            9            9            8            9            9           10
          Cova units redeemed                      -            -            -            -            -            -            -
          Contract units purchased                 -            -            -            -            -            -            -
          Contract units transferred, net     17,386       10,301            -        8,590        6,065            -       10,327
          Contract units redeemed               (183)         (70)           -          (94)         (71)           -         (113)
                                          -----------  -----------  -----------  -----------  -----------  -----------  -----------
        Unit balance at 12/31/99              17,211       10,240            9        8,504        6,003            9       10,224
                                          ===========  ===========  ===========  ===========  ===========  ===========  ===========

</TABLE>
<PAGE>
COVA VARIABLE LIFE ACCOUNT FIVE
Notes to Financial Statements
December 31, 1999


<TABLE>
<CAPTION>
(8)   UNIT TRANSACTIONS, CONTINUED



                                                         Cova                             AIM                  GACC      Templeton
                                          ------------------------------------  --------------------------  -----------  -----------

                                           Large                                                 V.I.
                                            Cap         Select    International    V.I.        Capital        Money
                                           Stock        Equity      Equity        Value      Appreciation     Market        Bond
                                          ----------  ----------- ------------  -----------  -------------  -----------  -----------
<S>                                          <C>          <C>           <C>          <C>            <C>         <C>              <C>
Accumulation units:
    SPVL policies:
      Unit balance at 12/31/98                    -            -            -            -              -            -            -

        Cova units purchased                      7            8            8            9              9           19           10
        Cova units redeemed                       -            -            -            -              -          (10)           -
        Contract units purchased                  -            -            -            -              -      155,502            -
        Contract units transferred, net      31,815       11,141        9,019        5,421          1,954     (124,311)           -
        Contract units redeemed                (287)        (101)        (101)         (23)           (12)      (2,374)           -
                                          ----------  ----------- ------------  -----------  -------------  -----------  -----------
      Unit balance at 12/31/99               31,535       11,048        8,926        5,407          1,951       28,826           10
                                          ==========  =========== ============  ===========  =============  ===========  ===========


    FPVUL policies:
      Unit balance at 12/31/98                                                                                       -

        Cova units purchased                                                                                        10
        Cova units redeemed                                                                                          -
        Contract units purchased                                                                                     -
        Contract units transferred, net                                                                              -
        Contract units redeemed                                                                                      -
                                                                                                            -----------
      Unit balance at 12/31/99                                                                                      10
                                                                                                            ===========

</TABLE>
<PAGE>
COVA VARIABLE LIFE ACCOUNT FIVE
Notes to Financial Statements
December 31, 1999


<TABLE>
<CAPTION>
(8)   UNIT TRANSACTIONS, CONTINUED



                                                                      Templeton
                                              ------------------------------------------------------------

                                                Franklin                                      Franklin
                                                Small Cap                                      Growth
                                               Investments      Stock      International     Investments
                                              --------------  -----------  ---------------  --------------
<S>                                                      <C>          <C>              <C>             <C>
Accumulation units:
      SPVL policies:
        Unit balance at 12/31/98                          -            -                -               -

          Cova units purchased                           10           10               10              10
          Cova units redeemed                             -            -                -               -
          Contract units purchased                        -            -                -               -
          Contract units transferred, net                 -            -                -               -
          Contract units redeemed                         -            -                -               -
                                              --------------  -----------  ---------------  --------------
        Unit balance at 12/31/99                         10           10               10              10
                                              ==============  ===========  ===============  ==============



</TABLE>






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

                              Financial Statements

                        December 31, 1999, 1998, and 1997

                   (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, 1999 and 1998, 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, 1999. 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, 1999 and 1998, and the results of its
     operations and its cash flows for each of the years in the three-year
     period ended December 31, 1999, in conformity with generally accepted
     accounting principles.






     February 4, 2000


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

                                 Balance Sheets

                           December 31, 1999 and 1998


<TABLE>
<CAPTION>

                                         ASSETS                           1999          1998
                                                                       -----------   -----------
                                                                            (in thousands)

Investments:
<S>                                                                  <C>                <C>
    Debt securities available-for-sale, at fair value
      (cost of $101,690 in 1999 and $99,228 in 1998)                 $     95,568       100,658
    Mortgage loans, net of allowance for potential loan
      loss of $40 in 1999 and $10 in 1998                                   5,439         5,245
    Policy loans                                                              938         1,223
                                                                       -----------   -----------

             Total investments                                            101,945       107,126

Cash and cash equivalents - interest-bearing                                  751         5,789
Cash - noninterest-bearing                                                  1,448         1,200
Accrued investment income                                                   1,624         1,641
Deferred policy acquisition costs                                          15,093         9,142
Present value of future profits                                             1,740           854
Goodwill                                                                    1,631         1,813
Deferred tax asset, net                                                     1,232           585
Receivable from OakRe                                                      18,890        35,312
Federal and state income taxes recoverable                                     75            --
Reinsurance receivables                                                         9           118
Other assets                                                                   24           398
Separate account assets                                                   186,040       127,873
                                                                       -----------   -----------

             Total assets                                            $    330,502       291,851
                                                                       ===========   ===========

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

                            Balance Sheets, Continued

                           December 31, 1999 and 1998

<TABLE>
<CAPTION>


                         LIABILITIES AND SHAREHOLDER'S EQUITY              1999         1998
                                                                        -----------  -----------
                                                                            (in thousands)

<S>                                                                   <C>               <C>
Policyholder deposits                                                 $    116,184      135,106
Future policy benefits                                                       6,707        6,191
Payable on purchase of securities                                               85           27
Accounts payable and other liabilities                                       1,589        1,653
Federal and state income taxes payable                                          --          172
Future purchase price payable to OakRe                                         172          342
Guaranty fund assessments                                                    1,100        1,000
Separate account liabilities                                               186,035      127,871
                                                                        -----------  -----------

             Total liabilities                                             311,872      272,362
                                                                        -----------  -----------

Shareholder's equity:
    Common stock, $233.34 par value, (authorized
      30,000 shares; issued and outstanding
      12,000 shares in 1999 and 1998)                                        2,800        2,800
    Additional paid-in capital                                              15,523       14,523
    Retained earnings                                                        1,993        1,833
    Accumulated other comprehensive (loss) income,
      net of tax                                                            (1,686)         333
                                                                        -----------  -----------

             Total shareholder's equity                                     18,630       19,489
                                                                        -----------  -----------

             Total liabilities and shareholder's equity               $    330,502      291,851
                                                                        ===========  ===========


See accompanying notes to financial statements.

</TABLE>
<PAGE>

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

                              Statements of Income

                  Years ended December 31, 1999, 1998, and 1997


<TABLE>
<CAPTION>

                                                              1999        1998         1997
                                                           -----------  ----------  -----------
                                                                     (in thousands)

Revenues:
<S>                                                      <C>               <C>          <C>
    Premiums                                             $      1,041       1,308        1,191
    Net investment income                                       7,663       7,516        6,761
    Net realized (losses) gains on sales of
      investments                                                (452)        178          158
    Separate account fees                                       2,215       1,392          599
    Other income                                                  382          66           45
                                                           -----------  ----------  -----------

             Total revenues                                    10,849      10,460        8,754
                                                           -----------  ----------  -----------

Benefits and expenses:
    Interest on policyholder deposits                           6,064       5,486        4,837
    Current and future policy benefits                          1,479       1,549        1,481
    Operating and other expenses                                2,336       1,548        1,134
    Amortization of purchased intangible
      assets                                                      233         260          234
    Amortization of deferred policy
      acquisition costs                                           383         530          320
                                                           -----------  ----------  -----------

             Total benefits and expenses                       10,495       9,373        8,006
                                                           -----------  ----------  -----------

             Income before income taxes                           354       1,087          748
                                                           -----------  ----------  -----------

Income tax expense (benefit):
    Current                                                      (246)        (80)         310
    Deferred                                                      440         357           (5)
                                                           -----------  ----------  -----------

             Total income tax expense                             194         277          305
                                                           -----------  ----------  -----------

             Net income                                  $        160         810          443
                                                           ===========  ==========  ===========


See accompanying notes to financial statements.

</TABLE>
<PAGE>
                      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, 1999, 1998, and 1997


<TABLE>
<CAPTION>


                                                                           1999         1998        1997
                                                                         ----------  -----------  ----------
                                                                                   (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                                          14,523       13,523      13,523
    Capital contribution                                                     1,000        1,000          --
                                                                         ----------  -----------  ----------

Balance at end of period                                                    15,523       14,523      13,523
                                                                         ----------  -----------  ----------

Retained earnings:
    Balance at beginning of period                                           1,833        1,023         580
    Net income                                                                 160          810         443
                                                                         ----------  -----------  ----------

Balance at end of period                                                     1,993        1,833       1,023
                                                                         ----------  -----------  ----------

Accumulated other comprehensive income:
    Balance at beginning of period                                             333          145           1
    Change in unrealized (depreciation) appreciation
      of debt securities                                                    (7,552)         794         630
    Deferred federal income tax impact                                       1,087         (101)        (77)
    Change in deferred policy acquisition costs
      attributable to unrealized depreciation (appreciation)                 3,519         (513)       (144)
    Change in present value of future profits
      attributable to unrealized depreciation (appreciation)                   927            8        (265)
                                                                         ----------  -----------  ----------

Balance at end of period                                                    (1,686)         333         145
                                                                         ----------  -----------  ----------

             Total shareholder's equity                                $    18,630       19,489      17,491
                                                                         ==========  ===========  ==========

Total comprehensive income:
    Net income                                                         $       160          810         443
    Other comprehensive (loss) income (change in net unrealized
      (depreciation) appreciation of debt and equity securities)            (2,019)         188         144
                                                                         ----------  -----------  ----------

             Total comprehensive (loss) income                         $    (1,859)         998         587
                                                                         ==========  ===========  ==========


See accompanying notes to financial statements.

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

                            Statements of Cash Flows

                  Years ended December 31, 1999, 1998, and 1997

<TABLE>
<CAPTION>



                                                                           1999         1998          1997
                                                                        -----------  -----------   -----------
                                                                                   (in thousands)
<S>                                                                   <C>               <C>           <C>
Reconciliation of net income to net cash
    provided by (used in) operating activities:
      Net income                                                      $        160          810           443
      Adjustments to reconcile net
        income to net cash provided by
        (used in) operating activities:
           Increase in future policy benefits                                  516          810           820
           Increase (decrease) in payables and
             accrued liabilities                                                94          126          (815)
           Decrease (increase) in accrued
             investment income                                                  17          185          (704)
           Amortization of intangible assets and
             deferred policy acquisition costs                                 616          790           554
           Amortization and accretion of
             securities, premiums, and discounts                                (7)         (87)          (10)
           Decrease (increase) in other assets                                 374         (384)           30
           Net realized loss (gain) on sale of investments                     452         (178)         (158)
           Interest on policyholder deposits                                 6,064        5,486         4,837
           (Decrease) increase in current and
             deferred federal income taxes                                     193          423           101
           Decrease in recapture commissions payable to OakRe                 (170)        (223)         (159)
           Commissions and expenses deferred                                (2,815)      (3,411)       (3,917)
           Other                                                               499          702           290
                                                                        -----------  -----------   -----------

             Net cash provided by operating activities                       5,993        5,049         1,312
                                                                        -----------  -----------   -----------

Cash flows from investing activities:
    Cash used in the purchase of
      investment securities                                                (29,365)     (56,673)      (53,534)
    Proceeds from investment securities
      sold and matured                                                      26,689       50,661        25,379
    Other                                                                     (128)        (121)          (81)
                                                                        -----------  -----------   -----------

             Net cash used in investing activities                          (2,804)      (6,133)      (28,236)
                                                                        -----------  -----------   -----------

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

                       Statements of Cash Flows, Continued

                  Years ended December 31, 1999, 1998, and 1997


<TABLE>
<CAPTION>


                                                                          1999         1998          1997
                                                                       -----------  -----------   -----------
                                                                                  (in thousands)
<S>                                                                  <C>                <C>           <C>
Cash flows from financing activities:
    Policyholder deposits                                            $     55,181       69,459        81,788
    Transfers from OakRe                                                   19,050       35,590        25,060
    Transfer to separate accounts                                         (36,544)     (60,181)      (56,144)
    Return of policyholder deposits                                       (46,666)     (39,943)      (28,267)
    Capital contributions received                                          1,000        1,000            --
                                                                       -----------  -----------   -----------

             Net cash (used) provided by financing activities              (7,979)       5,925        22,437
                                                                       -----------  -----------   -----------

             (Decrease) increase in cash and cash equivalents              (4,790)       4,841        (4,487)

Cash and cash equivalents - beginning of period                             6,989        2,148         6,635
                                                                       -----------  -----------   -----------

Cash and cash equivalents - end of period                            $      2,199        6,989         2,148
                                                                       ===========  ===========   ===========


See accompanying notes to financial statements.


</TABLE>
<PAGE>

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

                          Notes to Financial Statements

                        December 31, 1999, 1998, and 1997





  (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 by the Company
              for periods from one to ten years, but in no case may renewal
              rates be less than 3%. The Company may assess surrender fees
              against amounts withdrawn prior to scheduled rate reset and adjust
              account values based on current crediting rates. Policyholders
              also may incur certain federal income tax penalties on
              withdrawals.

              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 94%, 97%, and 85% of the
              Company's sales have been through two specific brokerage firms, A.
              G. Edwards & Sons, Incorporated, and Edward Jones & Company,
              Incorporated, in 1999, 1998, and 1997, respectively.
<PAGE>

              ORGANIZATION

              The Company is a wholly owned subsidiary of Cova Financial
              Services Life Insurance Company (CFSLIC). CFSLIC is a wholly owned
              subsidiary of Cova Corporation, which is a wholly owned subsidiary
              of General American Life Insurance Company (GALIC), a Missouri
              domiciled life insurance company. GALIC is a wholly owned
              subsidiary of GenAmerica Corporation, which in turn is a wholly
              owned by the ultimate parent, General American Mutual Holding
              Company (GAMHC).

              On August 26, 1999, GAMHC entered into a definitive agreement
              whereby Metropolitan Life Insurance Company (MetLife), a New York
              domiciled life insurance company, will acquire GenAmerica
              Corporation and all its holdings for $1.2 billion in cash. The
              purchase was approved by the Missouri Director of Insurance on
              November 10, 1999. The purchase, however, was not consummated as
              of December 31, 1999 and as a result, these financial statements
              do not reflect purchase accounting treatment of this transaction.

(2)      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

              BASIS OF PRESENTATION

              The accompanying financial statements have been prepared in
              accordance with generally accepted accounting principles (GAAP)
              and include the accounts and operations of the Company. The
              preparation of financial statements in conformity with GAAP
              requires management to make estimates and assumptions that affect
              the amounts reported. Actual results could differ from these
              estimates.

              DEBT SECURITIES

              Investments in all debt securities with readily determinable
              market values are classified into one of three categories:
              held-to-maturity, trading, or available-for-sale. Classification
              of investments is based on management's current intent. All debt
              securities at December 31, 1999 and 1998 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 in the 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.


<PAGE>

              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 $40,000 and $10,000, at
              December 31, 1999 and 1998, 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, 1999 and 1998, is presented in note 3.
<PAGE>


              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. The Company sets a
              limit on the deferral of acquisition costs incurred from internal
              marketing and wholesaling operations in any year at 1% to 1.5% of
              premiums and deposits receipts, varying according to specific
              product. This limit is based on typical market rates of
              independent marketing service and wholesaling organizations. This
              practice also avoids possible deferral of costs in excess of
              amounts recoverable.

              The costs deferred 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 component 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.

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

                                                                                   1999          1998          1997
                                                                                ------------  ------------  ------------
                                                                                            (IN THOUSANDS)
<S>                                                                          <C>                  <C>           <C>
              Deferred policy acquisition costs, beginning of period
                                                                             $      9,142         6,774         3,321
              Commissions and expenses deferred                                     2,815         3,411         3,917
              Amortization                                                           (383)         (530)         (320)
              Deferred policy acquisition costs attributable to
                  unrealized depreciation (appreciation)                            3,519          (513)         (144)
                                                                                ------------  ------------  ------------

                    Deferred policy acquisition costs, end
                     of period                                               $     15,093         9,142         6,774
                                                                                ============  ============  ============

              Costs expensed that exceeded the established deferred
                  limit                                                      $        382           231            6
                                                                                ===========   ============ =============

</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
              date the Company was purchased by GALIC.

<PAGE>


                  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
                  single premium deferred annuity (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 5.5%, 4.9%, 4.5%, 4.2%, and
                  4.2% for the years ended December 31, 2000 through 2004,
                  respectively. Actual amortization incurred during these years
                  may be more or less as assumptions are modified to incorporate
                  actual results. The average crediting rate on the original
                  in-force PVFP asset is 6.4% for 1999, 1998 and 1997.

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

                                                                                    1999         1998         1997
                                                                                 ------------  ----------  ------------
                                                                                            (IN THOUSANDS)
<S>                                                                           <C>                 <C>            <C>
                  PVFP - beginning of period                                  $       854         900          1,178
                  Interest credited                                                    62          66             69
                  Amortization                                                       (103)       (120)           (82)
                  PVFP attributable to unrealized
                      depreciation (appreciation)                                     927           8           (265)
                                                                                 ------------  ----------  ------------
                         PVFP - end of period                                 $     1,740         854            900
                                                                                 ============  ==========  ============

</TABLE>
<PAGE>


                  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:

                                                                                  1999          1998          1997
                                                                               ------------  ------------  ------------
                                                                                           (IN THOUSANDS)

<S>                                                                          <C>                 <C>           <C>
                  Goodwill - beginning of period                             $     1,813         1,923         2,034
                  Amortization                                                      (111)         (110)         (111)
                  Experience adjustment to future purchase price
                      payable to OakRe                                               (71)           --            --
                                                                               ------------  ------------  ------------

                           Goodwill - end of period                          $     1,631         1,813         1,923
                                                                               ============  ============  ============
</TABLE>



                  Future Payable

                  Pursuant to the financial reinsurance agreement with OakRe,
                  the receivable from OakRe becomes due in installments when the
                  SPDA policies reach their next crediting rate reset date. For
                  any recaptured policies that continue in force 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.

<PAGE>


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

                                                                                        1999        1998       1997
                                                                                      ----------  ---------- ----------
                                                                                               (IN THOUSANDS)
<S>                                                                                 <C>               <C>        <C>
                  Future payable - beginning of period                              $     342         565        683
                  Interest added                                                           20          29         41
                  Payment to Oak Re                                                      (119)       (252)      (159)
                  Experience adjustment to future purchase price payable
                      to OakRe                                                            (71)         --         --
                                                                                      ----------  ---------- ----------

                           Future payable - end of period                           $     172         342        565
                                                                                      ==========  ========== ==========
</TABLE>

              DEFERRED TAX ASSETS AND LIABILITIES

              Xerox Financial Services, Inc. (XFSI) (previous parent of the
              company) 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, 1999 was 5.96%.

              FUTURE POLICY BENEFITS

              Reserves are held for future 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 4.50% to 8.00%, 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.


<PAGE>

              OTHER INCOME

              Other income consists primarily of policy surrender charges.

              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.

              COMPREHENSIVE INCOME

              The Company reports and presents comprehensive income and its
              components in accordance with SFAS No. 130, Reporting
              Comprehensive Income. SFAS No. 130 has no impact on the Company's
              consolidated net income or shareholder's equity. The Company's
              only component of accumulated other comprehensive income relates
              to unrealized appreciation and depreciation on debt and equity
              securities held as available-for-sale.

              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.


<PAGE>

              The amortization of deferred policy 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, 1999.

              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.


<PAGE>

                  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, 1999 and 1998, the cash
                  surrender value of policyholder deposits was $4,058,740 and
                  $4,707,689, 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 parent GALIC, and the receivable from OakRe equal to
                  the SPDA obligations is guaranteed by OakRe's parent, XFSI.

              REINSURANCE

              Effective July 25, 1999, the Company entered into a modified
              coinsurance reinsurance agreement with Metropolitan Life Insurance
              Company (MetLife). Under the reinsurance agreement, the Company
              ceded life insurance and annuity business that was issued or
              renewed from July 25, 1999 through December 31, 1999 to MetLife
              amounting to $15 million. Net earnings to MetLife from that
              business are experience refunded to the Company. The agreement
              does not meet the conditions for reinsurance accounting under
              GAAP. In substance, the agreement represents a guarantee by
              MetLife of new business and renewed SPDA business during this
              period. There was no impact on the Company's financial statements
              resulting from the reinsurance transaction with MetLife.

              On June 1, 1995, when Cova Corporation purchased the Company, then
              known as Xerox Financial Life Insurance Company (XFLIC), from
              XFSI, a wholly owned subsidiary of Xerox Corporation, it entered
              into a financing reinsurance transaction with OakRe Life Insurance
              Company (OakRe), then a subsidiary of XFLIC, for OakRe to assume
              the economic benefits and risks of the existing SPDA deposits of
              XFLIC. Ownership of OakRe was retained by XFSI subsequent to the
              sale of XFLIC and other affiliates.


<PAGE>

              In substance, terms of the agreement have allowed the seller,
              XFSI, to retain substantially all of the existing financial
              benefits and risks of the existing business, while the purchaser,
              GALIC, obtained the corporate operating and product licenses,
              marketing, and administrative capabilities of the Company and
              access to the retention of the policyholder deposit base that
              persists beyond the next crediting rate reset date.

              The financing reinsurance agreement entered into with OakRe as
              condition to the purchase of the Company does not meet the
              criteria for reinsurance accounting under GAAP. The net assets
              initially transferred to OakRe were established as a receivable
              and are subsequently increased as interest accrued on the
              underlying deposits and decrease as funds are transferred back to
              the Company when policies reach their crediting rate reset date or
              benefits are claimed. 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 mid-year 2000, and completely by mid-year
              2002. The liquidations transfer cash daily 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 since inception of the
              agreement.

              The impact of reinsurance on the December 31, 1999 financial
              statements is not considered material.

              RECENTLY ISSUED ACCOUNTING STANDARD

              SFAS No. 133, Accounting for Derivative Instruments and Hedging
              Activities, issued in June 1998, requires all derivative financial
              instruments to be recorded on the balance sheet at estimated fair
              value. The Company's present accounting policies applies 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.
              The 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.

              In June 1999, the FASB issued SFAS No. 137, Accounting for
              Derivative Instruments and Hedging Activities - Deferral of the
              Effective Date of SFAS No. 133. SFAS No. 137 defers for one year
              the effective date of Statement of SFAS No 133, Accounting for
              Derivative Instruments and Hedging Activities. The Company plans
              to adopt the provision of SFAS No. 133 effective January 1, 2001.
              At this time the Company does not believe it will have a material
              effect on the Company's consolidated financial position or results
              of operations.


<PAGE>

              OTHER

              Certain 1998 and 1997 amounts have been reclassified to conform to
              the 1999 presentation.

  (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, 1999 and 1998, are as follows:

<TABLE>
<CAPTION>
                                                                              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              $       1,702              19               --            1,721           1,721
           Corporate securities               76,444              30           (4,756)          71,718          71,718
           Mortgage-backed
              securities                       8,272               1             (202)           8,071           8,071
           Asset backed securities            15,272              --           (1,214)          14,058          14,058
                                         ---------------  --------------  --------------  --------------  --------------

             Total debt securities           101,690              50           (6,172)          95,568          95,568
             Mortgage loans (net)              5,439              --              (70)           5,369           5,439
             Policy loans                        938              --               --              938             938
                                         ---------------  --------------  --------------  --------------  --------------

               Total investments       $     108,067              50           (6,242)         101,875         101,945
                                         ===============  ==============  ==============  ==============  ==============

        Company's beneficial
           interest in separate
           accounts                    $           5             --              --                  5              5
                                         ===============  ==============  ==============  ==============  ==============

</TABLE>

<PAGE>


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

                          Notes to Financial Statements

                        December 31, 1999, 1998, and 1997


<TABLE>
<CAPTION>

                                                                              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. treasury securities    $         100               1               --              101            101
           Government agency
              obligations                      3,471              74               --            3,545          3,545
           Corporate securities               70,883           1,384             (406)          71,861         71,861
           Mortgage-backed
               securities                     11,789              87              (32)          11,844         11,844
           Asset-backed securities            12,985             349              (27)          13,307         13,307
                                         ---------------  --------------  --------------  --------------  --------------

             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>

        The amortized cost and estimated fair value of debt securities at
        December 31, 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>
                                                                            ESTIMATED
                                                           AMORTIZED           FAIR
                                                              COST            VALUE
                                                         ---------------  ---------------
                                                                 (IN THOUSANDS)
<S>                                                    <C>                       <C>
        Less than one year                             $         3,573            3,573
        Due after one year through five years                   33,093           31,752
        Due after five years through ten years                  39,035           35,583
        Due after ten years                                     17,717           16,589
        Mortgage-backed securities                               8,272            8,071
                                                         ---------------  ---------------

                 Total                                 $       101,690           95,568
                                                         ===============  ===============

</TABLE>


<PAGE>


        At December 31, 1999, approximately 94.2% of the Company's debt
        securities are investment grade or are nonrated but considered to be of
        investment grade. Of the 5.8% noninvestment grade debt securities, 5.7%
        are rated as BB or its equivalent, and 0.1% are rated B or its
        equivalent.

        The Company had one impaired debt security, which became nonincome
        producing in 1999. The Company had no impaired investments, and all debt
        securities were income producing in 1998

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

                                                                                  1999           1998          1997
                                                                               ------------  -------------  ------------
                                                                                            (IN THOUSANDS)
<S>                                                                         <C>                  <C>            <C>
        Income on debt securities                                           $      7,119         6,928          6,575
        Income on cash and cash equivalents                                          185           305            186
        Interest on mortgage loans                                                   401           308             32
        Income on policy loans                                                        82            92             83
        Miscellaneous interest                                                         1             2             --
                                                                               ------------  -------------  ------------

        Total investment income                                                    7,788         7,635          6,876

        Investment expenses                                                         (125)         (119)          (115)
                                                                               ------------  -------------  ------------

                 Net investment income                                      $      7,663         7,516          6,761
                                                                               ============  =============  ============

        Net realized capital (losses) gains -
            debt securities                                                 $       (452)          178            158
                                                                               ============  =============  ============

        Unrealized (depreciation) appreciation is as follows:
               Debt securities                                              $     (6,122)        1,430            633
               Short-term investments                                                 --            --              3
               Effects on deferred acquisition
                 costs amortization                                                2,793          (726)          (213)
               Effects on PVFP amortization                                          735          (192)          (200)
                                                                               ------------  -------------  ------------

               Unrealized (depreciation) appreciation
                 before income tax                                                (2,594)          512            223

               Unrealized income tax benefit (expense)                               908          (179)           (78)
                                                                               ------------  -------------  ------------

                 Net unrealized appreciation (depreciation) on
                   investments                                              $     (1,686)          333            145
                                                                               ============  =============  ============

</TABLE>


<PAGE>


        Proceeds from sales, redemptions, and paydowns of investments in debt
        securities during 1999 were $25,986,787. Gross gains of $165,919 and
        gross losses of $618,025 were realized on those sales. Included in these
        amounts were $25,816 of gross gains and $19,890 of gross losses realized
        on the sale of noninvestment grade securities. Net realized losses
        include a 1999 impairment adjustment totaling approximately $493,244
        related to one debt security held by the Company.

        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.

  (4)   SECURITY GREATER THAN 10% OF SHAREHOLDER'S EQUITY

        As of December 31, 1999 and 1998, the Company held the following
        individual mortgage loan which exceeded 10% of shareholder's equity:

<TABLE>
                                                    1999             1998
                                               ---------------  ---------------
<S>                                          <C>                    <C>
        Colonial Realty, at carrying value   $     1,998,296        1,997,287
                                               ===============  ===============

</TABLE>


<PAGE>


  (5)   COMPREHENSIVE INCOME

<TABLE>
<CAPTION>
        The components of comprehensive income are as follows:

                                                                                    1999          1998         1997
                                                                                 ------------  ------------ ------------
                                                                                             (IN THOUSANDS)
<S>                                                                            <C>                 <C>           <C>
        Net income                                                             $        160        810           443
                                                                                 ------------  ------------ ------------

        Other comprehensive income (loss), before tax -
            Unrealized appreciation (depreciation) on
               Investments arising during period:
                 Unrealized (depreciation) appreciation
                     on investments                                                  (7,100)       616           472
                 Adjustment to deferred acquisition
                   costs attributable to unrealized
                   depreciation (appreciation)                                        3,308       (398)         (108)
                 Adjustment to PVFP attributable to
                   unrealized depreciation (appreciation)                               872          6          (198)
                                                                                 ------------  ------------ ------------

                       Total unrealized (depreciation) appreciation on
                          investments arising during period                          (2,920)       224           166
                                                                                 ------------  ------------ ------------

        Less reclassification adjustments for realized losses (gains) included
            in net income:
               Adjustment for losses (gains) included in
                 net realized (losses) gains on sales
                 of investments                                                         452       (178)         (158)
               Adjustment for (gains) losses included in
                 amortization of deferred acquisition costs                            (211)       115            36
               Adjustment for (gains) losses included in
                 amortization of PVFP                                                   (55)        (2)           67
                                                                                 ------------  ------------ ------------

                       Total reclassification adjustments for losses (gains)
                          included in net income                                        186        (65)          (55)
                                                                                 ------------  ------------ ------------

        Other comprehensive (loss) income, before related income tax
            (benefits) expense                                                       (3,106)       289           221

        Related income tax (benefit) expense                                         (1,087)       101            77
                                                                                 ------------  ------------ ------------

                       Other comprehensive (loss) income, net of tax                 (2,019)       188           144
                                                                                 ------------  ------------ ------------

                       Comprehensive (loss) income                             $     (1,859)       998           587
                                                                                 ============  ============ ============

</TABLE>


<PAGE>


  (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 1999, 1998, and 1997, the Company was allocated a
        portion of benefit costs including severance pay, accumulated vacations,
        and disability benefits. At December 31, 1999, CLMC had no retired
        employees nor any employees fully eligible for retirement, and had no
        disbursements for such benefit commitments. The expense arising from
        these allocations is not material.

  (7)   INCOME TAXES

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

                                                                                          1999        1998       1997
                                                                                        ----------  ---------  ---------
                                                                                                (IN THOUSANDS)
<S>                                                                                       <C>          <C>         <C>
        Statements of income:
            Operating income (excluding realized investment gains)                    $      179       215        250
            Realized investment gains                                                         15        62         55
                                                                                        ----------- ---------  ---------

                 Income tax expense included in the statements of
                   income                                                                    194       277        305

        Shareholder's equity - change in deferred federal income taxes
            related to unrealized (depreciation) appreciation on securities               (1,087)      101         77
                                                                                        ----------- ---------  ---------

                 Total income tax (benefit) expense                                   $     (893)      378        382
                                                                                        =========== =========  =========
</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:

                                                                1999                  1998                 1997
                                                        --------------------  --------------------  --------------------
                                                                                (IN THOUSANDS)
<S>                                                   <C>           <C>      <C>          <C>      <C>          <C>
        Computed expected tax expense                 $   124       35.0%    $  380       35.0%    $  262       35.0%
        Dividends received deduction - separate
            account                                      (115)     (32.5)      (150)     (13.9)        --         --
        Amortization of intangible assets                  39       11.0         39        3.6         39        5.2
        Valuation allowance for permanent
            impairments                                   173       48.9         --         --         --        --
        Other                                             (27)      (7.6)         8        0.8          4        0.5
                                                        --------  ----------  --------  ----------  --------  ----------
                   Total                              $   194       54.8%    $  277       25.5%    $  305       40.7%
                                                        ========  ==========  ========  ==========  ========  ==========


</TABLE>

<PAGE>


<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, 1999 and 1998 are as follows:

                                                                                                  1999         1998
                                                                                               ------------ ------------
                                                                                                    (IN THOUSANDS)
<S>                                                                                                <C>          <C>
        Deferred tax assets:
            Tax basis of intangible assets purchased                                         $       569          624
            Liability for commission on recaptures                                                    60          120
            Policy reserves                                                                        2,678        2,477
            DAC "Proxy Tax"                                                                        1,383        1,252
            Permanent impairments                                                                    173           --
            Unrealized depreciation in investments                                                   908           --
            Other deferred tax assets                                                                165         (359)
                                                                                               ------------ ------------

                   Total deferred tax assets                                                       5,936        4,114
            Valuation allowance                                                                     (173)           --
                                                                                               ------------ ------------
                   Total deferred tax assets, net of valuation allowance                           5,763        4,114
                                                                                               ------------ ------------

        Deferred tax liabilities:
            Unrealized appreciation in investments                                                    --          179
            PVFP                                                                                     226          150
            Deferred acquisition costs                                                             4,305        3,200
                                                                                               ------------ ------------

                   Total deferred tax liabilities                                                  4,531        3,529
                                                                                               ------------ ------------

                   Net deferred tax asset                                                    $     1,232          585
                                                                                               ============ ============
</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. As of
        December 31, 1999, the Company has provided a 100% valuation allowance
        against the deferred tax asset related to the permanent impairments.
<PAGE>


  (8)   RELATED-PARTY TRANSACTIONS

        On December 31, 1997, Cova Life Management Company (CLMC) and Navisys
        Incorporated (Navisys), both affiliated companies, purchased certain
        assets of Johnson & Higgins/Kirke Van Orsdel, Inc. (J&H/KVI), an
        unaffiliated Delaware corporation, for $2,500,000, and merged them into
        Cova Life Administrative Service Company (CLASC), a joint subsidiary of
        CLMC and Navisys. Navisys purchased 51% of CLASC, and the remaining 49%
        was purchased by CLMC. The purchased assets are the administrative and
        service systems and organization that provide the policy service
        functions for the Company's life and annuity products. On October 31,
        1999, CLMC purchased the remaining 51% interest in CLASC from Navisys
        for $1,184,414.

        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; Conning
        Asset Management, which provides investment advice; and CLASC, which
        provides underwriting, policy issuance, claims, and other policy
        administration functions. Additionally, a portion of overhead and other
        corporate expenses is allocated by the Company's parent, GALIC. Expenses
        and fees paid to affiliated companies in 1999, 1998, and 1997 by the
        Company were $2,496,782, $1,587,833, and $396,806, 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 at the date of purchase, and shareholder's equity to the net
        purchase price.
        Statutory accounting does not recognize the purchase method of
        accounting.



<PAGE>


<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:

                                                                                                  1999         1998
                                                                                               ------------ ------------
                                                                                                    (IN THOUSANDS)
<S>                                                                                          <C>               <C>
        Statutory capital and surplus                                                        $     9,826       10,411
        Reconciling items:
            Statutory asset valuation reserve                                                        827        1,078
            Statutory interest maintenance reserve                                                   187          190
            GAAP investment adjustments to fair value                                             (6,122)       1,430
            GAAP deferred policy acquisition costs                                                15,093        9,142
            GAAP basis policy reserves                                                            (4,480)      (4,670)
            GAAP deferred federal income taxes (net)                                               1,232          585
            GAAP guarantee assessment adjustment                                                  (1,100)      (1,000)
            GAAP goodwill                                                                          1,631        1,813
            GAAP present value of future profits                                                   1,740          854
            GAAP future purchase price payable                                                      (172)        (342)
            GAAP investment valuation reserves                                                       (40)         (10)
            Other                                                                                      8            8
                                                                                               ------------ ------------
                   GAAP shareholder's equity                                                 $    18,630       19,489
                                                                                               ============ ============

</TABLE>

        Statutory  net loss for the years  ended  December 31,  1999,  1998,
        and 1997 was  $1,478,513,  $142,046, and $461,118, 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 2000 will be $702,615, which is 10% of the
        Company's December 31, 1999 statutory surplus of $7,026,153.

        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,
        1999, the Company's Total Adjusted Capital and Authorized Control Level
        RBC were $10,653,128 and $1,705,480, 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
        1999, but for which assessments have not yet been determined or
        assessed, to a maximum generally of 1% of statutory premiums per annum.

        In November 1999, 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 $1.1 million in
        future assessments on insolvencies that occurred before December 31,
        1999. 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 $8,000, $33,505, and $460,167 in guaranty
        fund assessment in 1999, 1998, and 1997, 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 were not
        material.

(11)    SUBSEQUENT EVENT

        The purchase of GenAmerica Corporation and subsidiary, including the
        Company, by MetLife was completed on January 6, 2000. On that date also,
        the Company's modified coinsurance agreement with MetLife was suspended
        for subsequent new business.




APPENDIX --
ILLUSTRATION OF POLICY VALUES



In  order  to show  you how the  Policy  works,  we  created  some  hypothetical
examples.  In the  first  example,  we chose a  husband  and wife age 55. In the
second example,  we chose a husband and wife age 65. 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 have  illustrated all three
available  Death  Benefit  Options:  Option A, Option B and Option C. We assumed
ongoing annual  premiums paid of $4,000 for the  55-year-old  example and $8,500
for the 65-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%. The Policy will lapse if you do not make additional premiums where 0% is
used in the illustrations.

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  Accumulation  Account
Value, Cash Surrender Value and Death Benefit.

We used the charges we  described in the  Expenses  Section of this  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  Insureds'  ages,  risk  classification,  Face Amount,
premiums paid and  reflecting  both the current cost of insurance and guaranteed
cost of insurance.



<TABLE>
<CAPTION>
APPENDIX --
ILLUSTRATION OF POLICY VALUES (continued)

                                           COVA FINANCIAL LIFE INSURANCE COMPANY
                                         Flexible Premium Variable Life Insurance
                                                 Hypothetical Illustration
                                                     Joint & Survivor
                              Male, Issue Age 55, Female, Issue Age 55, Preferred Rate Class
                           $4,000 Annual Premium Death Benefit Option A Face Amount of $250,000
                                Assuming Hypothetical Gross Annual Investment Return of 0%



                                                CURRENT CHARGES*                               GUARANTEED CHARGES**

                   Premiums
   End of         Accumulated     Accumulation           Cash                      Accumulation        Cash
   Policy       at 5% Interest       Account           Surrender        Death         Account        Surrender         Death
    Year           Per Year           Value              Value         Benefit         Value           Value          Benefit
  -------      ---------------    ------------     --------------   ----------  -----------------  ------------  ----------------
<S>   <C>            <C>              <C>                <C>          <C>              <C>             <C>           <C>
      1              4,200            2,630              1,674        250,000          2,630           1,674         250,000
      2              8,610            5,649              4,693        250,000          5,630           4,673         250,000
      3             13,241            8,623              7,666        250,000          8,552           7,596         250,000
      4             18,103           11,550             10,593        250,000         11,394          10,437         250,000
      5             23,208           14,431             13,474        250,000         14,147          13,191         250,000

      6             28,568           17,264             16,414        250,000         16,806          15,956         250,000
      7             34,196           20,050             19,412        250,000         19,361          18,724         250,000
      8             40,106           22,786             22,361        250,000         21,799          21,374         250,000
      9             46,312           25,476             25,260        250,000         24,102          23,890         250,000
     10             52,827           28,105             28,105        250,000         26,250          26,250         250,000

     15             90,630           43,271             43,271        250,000         36,782          36,782         250,000
     20            138,877           55,571             55,571        250,000         38,167          38,167         250,000
     25            200,454           62,660             62,660        250,000         17,859          17,859         250,000
     30            279,043           57,191             57,191        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,  Accumulation  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.



<TABLE>
<CAPTION>
APPENDIX --
ILLUSTRATION OF POLICY VALUES (continued)

                                           COVA FINANCIAL LIFE INSURANCE COMPANY
                                         Flexible Premium Variable Life Insurance
                                                 Hypothetical Illustration
                                                     Joint & Survivor
                              Male, Issue Age 55, Female, Issue Age 55, Preferred Rate Class
                           $4,000 Annual Premium Death Benefit Option A Face Amount of $250,000
                                Assuming Hypothetical Gross Annual Investment Return of 6%



                                                CURRENT CHARGES*                               GUARANTEED CHARGES**

                   Premiums
   End of         Accumulated     Accumulation           Cash                      Accumulation        Cash
   Policy       at 5% Interest       Account           Surrender        Death         Account        Surrender         Death
    Year           Per Year           Value              Value         Benefit         Value           Value          Benefit
  -------      ---------------    ------------     --------------   ----------  -----------------  ------------  ----------------
<S>   <C>            <C>              <C>                <C>          <C>              <C>             <C>           <C>
      1              4,200            2,812              1,856        250,000          2,812           1,856         250,000
      2              8,610            6,199              5,242        250,000          6,178           5,222         250,000
      3             13,241            9,737              8,781        250,000          9,664           8,708         250,000
      4             18,103           13,434             12,477        250,000         13,268          12,312         250,000
      5             23,208           17,294             16,338        250,000         16,988          16,032         250,000

      6             28,568           21,324             20,474        250,000         20,823          19,973         250,000
      7             34,196           25,531             24,893        250,000         24,766          24,129         250,000
      8             40,106           29,920             29,495        250,000         28,810          28,385         250,000
      9             46,312           34,497             34,285        250,000         32,942          32,729         250,000
     10             52,827           39,269             39,269        250,000         37,144          37,144         250,000

     15             90,630           69,735             69,735        250,000         62,111          62,111         250,000
     20            138,877          106,317            106,317        250,000         86,054          86,054         250,000
     25            200,454          150,007            150,007        250,000        101,232         101,232         250,000
     30            279,043          201,903            201,903        250,000         89,061          89,061         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,  Accumulation  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.



<TABLE>
<CAPTION>
APPENDIX --
ILLUSTRATION OF POLICY VALUES (continued)

                                           COVA FINANCIAL LIFE INSURANCE COMPANY
                                         Flexible Premium Variable Life Insurance
                                                 Hypothetical Illustration
                                                     Joint & Survivor
                              Male, Issue Age 55, Female, Issue Age 55, Preferred Rate Class
                           $4,000 Annual Premium Death Benefit Option A Face Amount of $250,000
                                Assuming Hypothetical Gross Annual Investment Return of 12%



                                                CURRENT CHARGES*                               GUARANTEED CHARGES**

                   Premiums
   End of         Accumulated     Accumulation           Cash                      Accumulation        Cash
   Policy       at 5% Interest       Account           Surrender        Death         Account        Surrender         Death
    Year           Per Year           Value              Value         Benefit         Value           Value          Benefit
  -------      ---------------    ------------     --------------   ----------  -----------------  ------------  ----------------
<S>   <C>            <C>              <C>                <C>          <C>              <C>             <C>           <C>
      1              4,200            2,994              2,038        250,000          2,994           2,038         250,000
      2              8,610            6,771              5,814        250,000          6,750           5,793         250,000
      3             13,241           10,943              9,987        250,000         10,866           9,910         250,000
      4             18,103           15,552             14,596        250,000         15,376          14,420         250,000
      5             23,208           20,644             19,688        250,000         20,314          19,358         250,000

      6             28,568           26,266             25,416        250,000         25,717          24,867         250,000
      7             34,196           32,474             31,836        250,000         31,626          30,988         250,000
      8             40,106           39,327             38,902        250,000         38,082          37,657         250,000
      9             46,312           46,892             46,680        250,000         45,127          44,915         250,000
     10             52,827           55,242             55,242        250,000         52,810          52,810         250,000

     15             90,630          116,127            116,127        250,000        107,282         107,282         250,000
     20            138,877          216,283            216,283        250,000        194,555         194,555         250,000
     25            200,454          384,355            384,355        403,573        344,744         344,744         361,981
     30            279,043          661,233            661,233        694,294        588,261         588,261         617,675
<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,  Accumulation  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.



<TABLE>
<CAPTION>
APPENDIX --
ILLUSTRATION OF POLICY VALUES (continued)

                                           COVA FINANCIAL LIFE INSURANCE COMPANY
                                         Flexible Premium Variable Life Insurance
                                                 Hypothetical Illustration
                                                     Joint & Survivor
                              Male, Issue Age 55, Female, Issue Age 55, Preferred Rate Class
                           $4,000 Annual Premium Death Benefit Option B Face Amount of $250,000
                                Assuming Hypothetical Gross Annual Investment Return of 0%



                                                CURRENT CHARGES*                               GUARANTEED CHARGES**

                   Premiums
   End of         Accumulated     Accumulation           Cash                      Accumulation        Cash
   Policy       at 5% Interest       Account           Surrender        Death         Account        Surrender         Death
    Year           Per Year           Value              Value         Benefit         Value           Value          Benefit
  -------      ---------------    ------------     --------------   ----------  -----------------  ------------  ----------------
<S>   <C>            <C>              <C>                <C>          <C>              <C>             <C>           <C>
      1              4,200            2,630              1,674        252,630          2,630           1,674         252,630
      2              8,610            5,649              4,693        255,649          5,629           4,672         255,629
      3             13,241            8,621              7,665        258,621          8,549           7,593         258,549
      4             18,103           11,547             10,591        261,547         11,385          10,429         261,385
      5             23,208           14,427             13,470        264,427         14,129          13,173         264,129

      6             28,568           17,258             16,408        267,258         16,773          15,923         266,773
      7             34,196           20,041             19,403        270,041         19,305          18,667         269,305
      8             40,106           22,773             22,348        272,773         21,709          21,284         271,709
      9             46,312           25,453             25,240        275,453         23,963          23,751         273,963
     10             52,827           28,077             28,077        278,077         26,044          26,044         276,044

     15             90,630           43,116             43,116        293,116         35,704          35,704         285,704
     20            138,877           54,745             54,745        304,745         34,451          34,451         284,451
     25            200,454           59,473             59,473        309,473          9,230           9,230         259,230
     30            279,043           47,649             47,649        297,649              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,  Accumulation  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.



<TABLE>
<CAPTION>
APPENDIX --
ILLUSTRATION OF POLICY VALUES (continued)

                                           COVA FINANCIAL LIFE INSURANCE COMPANY
                                         Flexible Premium Variable Life Insurance
                                                 Hypothetical Illustration
                                                     Joint & Survivor
                              Male, Issue Age 55, Female, Issue Age 55, Preferred Rate Class
                           $4,000 Annual Premium Death Benefit Option B Face Amount of $250,000
                                Assuming Hypothetical Gross Annual Investment Return of 6%



                                                CURRENT CHARGES*                               GUARANTEED CHARGES**

                   Premiums
   End of         Accumulated     Accumulation           Cash                      Accumulation        Cash
   Policy       at 5% Interest       Account           Surrender        Death         Account        Surrender         Death
    Year           Per Year           Value              Value         Benefit         Value           Value          Benefit
  -------      ---------------    ------------     --------------   ----------  -----------------  ------------  ----------------
<S>   <C>            <C>              <C>                <C>          <C>              <C>             <C>           <C>
      1              4,200            2,812              1,856        252,812          2,812           1,856         252,812
      2              8,610            6,198              5,242        256,198          6,177           5,221         256,177
      3             13,241            9,736              8,780        259,736          9,660           8,704         259,660
      4             18,103           13,431             12,475        263,431         13,257          12,301         263,257
      5             23,208           17,289             16,333        267,289         16,966          16,010         266,966

      6             28,568           21,317             20,467        271,317         20,780          19,930         270,780
      7             34,196           25,519             24,882        275,519         24,692          24,054         274,692
      8             40,106           29,902             29,477        279,902         28,687          28,262         278,687
      9             46,312           34,470             34,257        284,470         32,745          32,533         282,745
     10             52,827           39,228             39,228        289,228         36,841          36,841         286,841

     15             90,630           69,468             69,468        319,468         60,201          60,201         310,201
     20            138,877          104,639            104,639        354,639         77,775          77,775         327,775
     25            200,454          142,086            142,086        392,086         72,552          72,552         322,552
     30            279,043          170,673            170,673        420,673         12,545          12,545         262,545
<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,  Accumulation  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.



<TABLE>
<CAPTION>
APPENDIX --
ILLUSTRATION OF POLICY VALUES (continued)

                                           COVA FINANCIAL LIFE INSURANCE COMPANY
                                         Flexible Premium Variable Life Insurance
                                                 Hypothetical Illustration
                                                     Joint & Survivor
                              Male, Issue Age 55, Female, Issue Age 55, Preferred Rate Class
                           $4,000 Annual Premium Death Benefit Option B Face Amount of $250,000
                                Assuming Hypothetical Gross Annual Investment Return of 12%



                                                CURRENT CHARGES*                               GUARANTEED CHARGES**

                   Premiums
   End of         Accumulated     Accumulation           Cash                      Accumulation        Cash
   Policy       at 5% Interest       Account           Surrender        Death         Account        Surrender         Death
    Year           Per Year           Value              Value         Benefit         Value           Value          Benefit
  -------      ---------------    ------------     --------------   ----------  -----------------  ------------  ----------------
<S>   <C>            <C>              <C>                <C>          <C>              <C>             <C>           <C>
      1              4,200            2,994              2,038        252,994          2,994           2,038         252,994
      2              8,610            6,770              5,814        256,770          6,749           5,792         256,749
      3             13,241           10,941              9,985        260,941         10,862           9,906         260,862
      4             18,103           15,549             14,593        265,549         15,364          14,408         265,364
      5             23,208           20,638             19,682        270,638         20,287          19,331         270,287

      6             28,568           26,256             25,406        276,256         25,664          24,814         275,664
      7             34,196           32,458             31,821        282,458         31,529          30,891         281,529
      8             40,106           39,302             38,877        289,302         37,914          37,489         287,914
      9             46,312           46,854             46,641        296,854         44,850          44,637         294,850
     10             52,827           55,182             55,182        305,182         52,365          52,365         302,365

     15             90,630          115,658            115,658        365,658        103,859         103,859         353,859
     20            138,877          212,719            212,719        462,719        175,807         175,807         425,807
     25            200,454          366,803            366,803        616,803        264,595         264,595         514,595
     30            279,043          601,942            601,942        851,942        351,086         351,086         601,086
<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,  Accumulation  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.



<TABLE>
<CAPTION>
APPENDIX --
ILLUSTRATION OF POLICY VALUES (continued)

                                           COVA FINANCIAL LIFE INSURANCE COMPANY
                                         Flexible Premium Variable Life Insurance
                                                 Hypothetical Illustration
                                                     Joint & Survivor
                              Male, Issue Age 55, Female, Issue Age 55, Preferred Rate Class
                           $4,000 Annual Premium Death Benefit Option C Face Amount of $250,000
                                Assuming Hypothetical Gross Annual Investment Return of 0%



                                                CURRENT CHARGES*                               GUARANTEED CHARGES**

                   Premiums
   End of         Accumulated     Accumulation           Cash                      Accumulation        Cash
   Policy       at 5% Interest       Account           Surrender        Death         Account        Surrender         Death
    Year           Per Year           Value              Value         Benefit         Value           Value          Benefit
  -------      ---------------    ------------     --------------   ----------  -----------------  ------------  ----------------
<S>   <C>            <C>              <C>                <C>          <C>              <C>             <C>           <C>
      1              4,200            2,630              1,674        250,000          2,630           1,674         250,000
      2              8,610            5,649              4,693        250,000          5,630           4,673         250,000
      3             13,241            8,623              7,666        250,000          8,552           7,596         250,000
      4             18,103           11,550             10,593        250,000         11,394          10,437         250,000
      5             23,208           14,431             13,474        250,000         14,147          13,191         250,000

      6             28,568           17,264             16,414        250,000         16,806          15,956         250,000
      7             34,196           20,050             19,412        250,000         19,361          18,724         250,000
      8             40,106           22,786             22,361        250,000         21,799          21,374         250,000
      9             46,312           25,472             25,260        250,000         24,102          23,890         250,000
     10             52,827           28,105             28,105        250,000         26,250          26,250         250,000

     15             90,630           43,271             43,271        250,000         36,782          36,782         250,000
     20            138,877           55,571             55,571        250,000         38,167          38,167         250,000
     25            200,454           62,660             62,660        250,000         17,859          17,859         250,000
     30            279,043           57,191             57,191        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,  Accumulation  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.

<TABLE>
<CAPTION>
APPENDIX --
ILLUSTRATION OF POLICY VALUES (continued)

                                           COVA FINANCIAL LIFE INSURANCE COMPANY
                                         Flexible Premium Variable Life Insurance
                                                 Hypothetical Illustration
                                                     Joint & Survivor
                              Male, Issue Age 55, Female, Issue Age 55, Preferred Rate Class
                           $4,000 Annual Premium Death Benefit Option C Face Amount of $250,000
                                Assuming Hypothetical Gross Annual Investment Return of 6%



                                                CURRENT CHARGES*                               GUARANTEED CHARGES**

                   Premiums
   End of         Accumulated     Accumulation           Cash                      Accumulation        Cash
   Policy       at 5% Interest       Account           Surrender        Death         Account        Surrender         Death
    Year           Per Year           Value              Value         Benefit         Value           Value          Benefit
  -------      ---------------    ------------     --------------   ----------  -----------------  ------------  ----------------
<S>   <C>            <C>              <C>                <C>          <C>              <C>             <C>           <C>
      1              4,200            2,812              1,856        250,000          2,812           1,856         250,000
      2              8,610            6,199              5,242        250,000          6,178           5,222         250,000
      3             13,241            9,737              8,781        250,000          9,664           8,708         250,000
      4             18,103           13,434             12,477        250,000         13,268          12,312         250,000
      5             23,208           17,294             16,338        250,000         16,988          16,032         250,000

      6             28,568           21,324             20,474        250,000         20,823          19,973         250,000
      7             34,196           25,531             24,893        250,000         24,766          24,129         250,000
      8             40,106           29,920             29,495        250,000         28,810          28,385         250,000
      9             46,312           34,497             34,285        250,000         32,942          32,729         250,000
     10             52,827           39,269             39,269        250,000         37,144          37,144         250,000

     15             90,630           69,735             69,735        250,000         62,111          62,111         250,000
     20            138,877          106,317            106,317        250,000         86,054          86,054         250,000
     25            200,454          150,007            150,007        250,000        101,232         101,232         250,000
     30            279,043          201,880            201,880        253,408         89,061          89,061         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,  Accumulation  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.



<TABLE>
<CAPTION>
APPENDIX --
ILLUSTRATION OF POLICY VALUES (continued)

                                           COVA FINANCIAL LIFE INSURANCE COMPANY
                                         Flexible Premium Variable Life Insurance
                                                 Hypothetical Illustration
                                                     Joint & Survivor
                              Male, Issue Age 55, Female, Issue Age 55, Preferred Rate Class
                           $4,000 Annual Premium Death Benefit Option C Face Amount of $250,000
                                Assuming Hypothetical Gross Annual Investment Return of 12%



                                                CURRENT CHARGES*                               GUARANTEED CHARGES**

                   Premiums
   End of         Accumulated     Accumulation           Cash                      Accumulation        Cash
   Policy       at 5% Interest       Account           Surrender        Death         Account        Surrender         Death
    Year           Per Year           Value              Value         Benefit         Value           Value          Benefit
  -------      ---------------    ------------     --------------   ----------  -----------------  ------------  ----------------
<S>   <C>            <C>              <C>                <C>          <C>              <C>             <C>           <C>
      1              4,200            2,994              2,038        250,000          2,994           2,038         250,000
      2              8,610            6,771              5,814        250,000          6,750           5,793         250,000
      3             13,241           10,943              9,987        250,000         10,866           9,910         250,000
      4             18,103           15,552             14,596        250,000         15,376          14,420         250,000
      5             23,208           20,644             19,688        250,000         20,314          19,358         250,000

      6             28,568           26,266             25,416        250,000         25,717          24,867         250,000
      7             34,196           32,474             31,836        250,000         31,626          30,988         250,000
      8             40,106           39,327             38,902        250,000         38,082          37,657         250,000
      9             46,312           46,892             46,680        250,000         45,127          44,915         250,000
     10             52,827           55,242             55,242        250,000         52,810          52,810         250,000

     15             90,630          116,127            116,127        250,000        107,282         107,282         250,000
     20            138,877          215,722            215,722        340,956        193,301         193,301         305,519
     25            200,454          377,643            377,643        524,085        322,294         322,294         447,273
     30            279,043          633,541            633,541        795,246        505,222         505,222         634,175
<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,  Accumulation  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.



<TABLE>
<CAPTION>
APPENDIX --
ILLUSTRATION OF POLICY VALUES (continued)

                                           COVA FINANCIAL LIFE INSURANCE COMPANY
                                         Flexible Premium Variable Life Insurance
                                                 Hypothetical Illustration
                                                     Joint & Survivor
                              Male, Issue Age 65, Female, Issue Age 65, Preferred Rate Class
                           $8,500 Annual Premium Death Benefit Option A Face Amount of $250,000
                                Assuming Hypothetical Gross Annual Investment Return of 0%



                                                CURRENT CHARGES*                               GUARANTEED CHARGES**

                   Premiums
   End of         Accumulated     Accumulation           Cash                      Accumulation        Cash
   Policy       at 5% Interest       Account           Surrender        Death         Account        Surrender         Death
    Year           Per Year           Value              Value         Benefit         Value           Value          Benefit
  -------      ---------------    ------------     --------------   ----------  -----------------  ------------  ----------------
<S>   <C>            <C>              <C>                <C>          <C>              <C>             <C>           <C>
      1              8,925            5,858              3,608        250,000          5,808           3,558         250,000
      2             18,296           12,346             10,096        250,000         12,093           9,843         250,000
      3             28,136           18,731             16,681        250,000         18,098          15,848         250,000
      4             38,468           25,012             22,762        250,000         23,800          21,550         250,000
      5             49,316           31,187             28,937        250,000         29,170          26,920         250,000

      6             60,707           37,252             35,252        250,000         34,173          32,173         250,000
      7             72,667           43,203             41,703        250,000         38,748          37,248         250,000
      8             85,226           49,034             48,034        250,000         42,855          41,855         250,000
      9             98,412           54,737             54,237        250,000         46,398          45,898         250,000
     10            112,258           60,302             60,302        250,000         49,282          49,282         250,000

     15            192,589           91,883             91,883        250,000         56,652          56,652         250,000
     20            295,114          112,804            112,804        250,000         23,334          23,334         250,000
     25            425,964          116,616            116,616        250,000              0               0               0
     30            592,967           85,554             85,554        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,  Accumulation  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.



<TABLE>
<CAPTION>
APPENDIX --
ILLUSTRATION OF POLICY VALUES (continued)

                                           COVA FINANCIAL LIFE INSURANCE COMPANY
                                         Flexible Premium Variable Life Insurance
                                                 Hypothetical Illustration
                                                     Joint & Survivor
                              Male, Issue Age 65, Female, Issue Age 65, Preferred Rate Class
                           $8,500 Annual Premium Death Benefit Option A Face Amount of $250,000
                                Assuming Hypothetical Gross Annual Investment Return of 6%



                                                CURRENT CHARGES*                               GUARANTEED CHARGES**

                   Premiums
   End of         Accumulated     Accumulation           Cash                      Accumulation        Cash
   Policy       at 5% Interest       Account           Surrender        Death         Account        Surrender         Death
    Year           Per Year           Value              Value         Benefit         Value           Value          Benefit
  -------      ---------------    ------------     --------------   ----------  -----------------  ------------  ----------------
<S>   <C>            <C>              <C>                <C>          <C>              <C>             <C>           <C>
      1              8,925            6,252              4,002        250,000          6,200           3,950         250,000
      2             18,296           13,539             11,289        250,000         13,276          11,026         250,000
      3             28,136           21,150             18,900        250,000         20,482          18,232         250,000
      4             38,468           29,095             26,845        250,000         27,797          25,547         250,000
      5             49,316           37,386             35,136        250,000         35,199          32,949         250,000

      6             60,707           46,034             44,034        250,000         42,658          40,658         250,000
      7             72,667           55,049             53,549        250,000         50,122          48,622         250,000
      8             85,226           64,444             63,444        250,000         57,560          56,560         250,000
      9             98,412           74,225             73,725        250,000         64,897          64,397         250,000
     10            112,258           84,404             84,404        250,000         72,055          72,055         250,000

     15            192,589          149,268            149,268        250,000        110,989         110,989         250,000
     20            295,114          227,940            227,940        250,000        139,753         139,753         250,000
     25            425,964          329,211            329,211        345,672        145,685         145,985         250,000
     30            592,967          454,752            454,752        459,299         68,400          68,400         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,  Accumulation  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.



<TABLE>
<CAPTION>
APPENDIX --
ILLUSTRATION OF POLICY VALUES (continued)

                                           COVA FINANCIAL LIFE INSURANCE COMPANY
                                         Flexible Premium Variable Life Insurance
                                                 Hypothetical Illustration
                                                     Joint & Survivor
                              Male, Issue Age 65, Female, Issue Age 65, Preferred Rate Class
                           $8,500 Annual Premium Death Benefit Option A Face Amount of $250,000
                                Assuming Hypothetical Gross Annual Investment Return of 12%



                                                CURRENT CHARGES*                               GUARANTEED CHARGES**

                   Premiums
   End of         Accumulated     Accumulation           Cash                      Accumulation        Cash
   Policy       at 5% Interest       Account           Surrender        Death         Account        Surrender         Death
    Year           Per Year           Value              Value         Benefit         Value           Value          Benefit
  -------      ---------------    ------------     --------------   ----------  -----------------  ------------  ----------------
<S>   <C>            <C>              <C>                <C>          <C>              <C>             <C>           <C>
      1              8,925            6,646              4,396        250,000          6,593           4,343         250,000
      2             18,296           14,782             12,532        250,000         14,508          12,258         250,000
      3             28,136           23,767             21,517        250,000         23,062          20,812         250,000
      4             38,468           33,688             31,438        250,000         32,300          30,050         250,000
      5             49,316           44,639             42,389        250,000         42,272          40,022         250,000

      6             60,707           56,726             54,726        250,000         53,031          51,031         250,000
      7             72,667           70,063             68,563        250,000         64,626          63,126         250,000
      8             85,226           84,778             83,778        250,000         77,138          76,138         250,000
      9             98,412          101,012            100,512        250,000         90,633          90,133         250,000
     10            112,258          118,924            118,924        250,000        105,209         105,209         250,000

     15            192,589          250,167            250,167        262,676        212,018         212,018         250,000
     20            295,114          466,769            466,769        490,108        398,131         398,131         418,038
     25            425,964          822,026            822,026        863,128        693,085         693,085         727,739
     30            592,967        1,404,536          1,404,536      1,418,581      1,169,582       1,169,582       1,181,278
<FN>
* These values reflect investment results using current cost of insurance rates.

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

The hypothetical investment results shown above and elsewhere in this prospectus
are illustrative  only and do not represent past or future  investment  results.
The death benefit,  Accumulation  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.



<TABLE>
<CAPTION>
APPENDIX --
ILLUSTRATION OF POLICY VALUES (continued)

                                           COVA FINANCIAL LIFE INSURANCE COMPANY
                                         Flexible Premium Variable Life Insurance
                                                 Hypothetical Illustration
                                                     Joint & Survivor
                              Male, Issue Age 65, Female, Issue Age 65, Preferred Rate Class
                           $8,500 Annual Premium Death Benefit Option B Face Amount of $250,000
                                Assuming Hypothetical Gross Annual Investment Return of 0%



                                                CURRENT CHARGES*                               GUARANTEED CHARGES**

                   Premiums
   End of         Accumulated     Accumulation           Cash                      Accumulation        Cash
   Policy       at 5% Interest       Account           Surrender        Death         Account        Surrender         Death
    Year           Per Year           Value              Value         Benefit         Value           Value          Benefit
  -------      ---------------    ------------     --------------   ----------  -----------------  ------------  ----------------
<S>   <C>            <C>              <C>                <C>          <C>              <C>             <C>           <C>
      1              8,925            5,858              3,608        255,858          5,807           3,557         255,807
      2             18,296           12,344             10,094        262,344         12,079           9,829         262,079
      3             28,136           18,727             16,477        268,727         18,051          15,801         268,051
      4             38,468           25,004             22,754        275,004         23,684          21,434         273,684
      5             49,316           31,171             28,921        281,171         28,935          26,685         278,935

      6             60,707           37,225             35,225        287,225         33,748          31,748         283,748
      7             72,667           43,157             41,657        293,157         38,037          36,537         288,037
      8             85,226           48,958             47,958        298,958         41,735          40,735         291,735
      9             98,412           54,614             54,114        304,614         44,711          44,211         294,711
     10            112,258           60,111             60,111        310,111         46,825          46,825         296,825

     15            192,589           90,448             90,448        340,448         45,681          45,681         295,681
     20            295,114          102,830            102,830        352,830              0               0               0
     25            425,964           81,379             81,379        331,379              0               0               0
     30            592,967            4,977              4,977        254,977              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,  Accumulation  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.



<TABLE>
<CAPTION>
APPENDIX --
ILLUSTRATION OF POLICY VALUES (continued)

                                           COVA FINANCIAL LIFE INSURANCE COMPANY
                                         Flexible Premium Variable Life Insurance
                                                 Hypothetical Illustration
                                                     Joint & Survivor
                              Male, Issue Age 65, Female, Issue Age 65, Preferred Rate Class
                           $8,500 Annual Premium Death Benefit Option B Face Amount of $250,000
                                Assuming Hypothetical Gross Annual Investment Return of 6%



                                                CURRENT CHARGES*                               GUARANTEED CHARGES**

                   Premiums
   End of         Accumulated     Accumulation           Cash                      Accumulation        Cash
   Policy       at 5% Interest       Account           Surrender        Death         Account        Surrender         Death
    Year           Per Year           Value              Value         Benefit         Value           Value          Benefit
  -------      ---------------    ------------     --------------   ----------  -----------------  ------------  ----------------
<S>   <C>            <C>              <C>                <C>          <C>              <C>             <C>           <C>
      1              8,925            6,251              4,001        256,251          6,198           3,948         256,198
      2             18,296           13,538             11,288        263,538         13,261          11,011         263,261
      3             28,136           21,146             18,896        271,146         20,428          18,178         270,428
      4             38,468           29,086             26,836        279,086         27,660          25,410         277,660
      5             49,316           37,367             35,117        287,367         34,910          32,660         284,910

      6             60,707           46,000             44,000        296,000         42,116          40,116         292,116
      7             72,667           54,989             53,489        304,989         49,181          47,681         299,181
      8             85,226           64,340             63,340        314,340         56,020          55,020         306,020
      9             98,412           74,053             73,553        324,053         62,478          61,978         312,478
     10            112,258           84,125             84,125        334,125         68,384          68,384         318,384

     15            192,589          146,805            146,805        396,805         90,171          90,171         340,171
     20            295,114          207,305            207,305        457,305         63,091          63,091         313,091
     25            425,964          245,978            245,978        495,978              0               0               0
     30            592,967          229,727            229,727        479,727              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,  Accumulation  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.



<TABLE>
<CAPTION>
APPENDIX --
ILLUSTRATION OF POLICY VALUES (continued)

                                           COVA FINANCIAL LIFE INSURANCE COMPANY
                                         Flexible Premium Variable Life Insurance
                                                 Hypothetical Illustration
                                                     Joint & Survivor
                              Male, Issue Age 65, Female, Issue Age 65, Preferred Rate Class
                           $8,500 Annual Premium Death Benefit Option B Face Amount of $250,000
                                Assuming Hypothetical Gross Annual Investment Return of 12%



                                                CURRENT CHARGES*                               GUARANTEED CHARGES**

                   Premiums
   End of         Accumulated     Accumulation           Cash                      Accumulation        Cash
   Policy       at 5% Interest       Account           Surrender        Death         Account        Surrender         Death
    Year           Per Year           Value              Value         Benefit         Value           Value          Benefit
  -------      ---------------    ------------     --------------   ----------  -----------------  ------------  ----------------
<S>   <C>            <C>              <C>                <C>          <C>              <C>             <C>           <C>
      1              8,925            6,646              4,396        256,646          6,591           4,341         256,591
      2             18,296           14,780             12,530        264,780         14,491          12,241         264,491
      3             28,136           23,762             21,512        273,762         23,001          20,751         273,001
      4             38,468           33,676             31,426        283,676         32,139          29,889         282,139
      5             49,316           44,616             42,366        294,616         41,920          39,670         291,920

      6             60,707           56,682             54,682        306,682         52,347          50,347         302,347
      7             72,667           69,983             68,483        319,983         63,388          61,888         313,388
      8             85,226           84,637             83,637        334,637         75,029          74,029         325,029
      9             98,412          100,769            100,269        350,769         87,183          86,683         337,183
     10            112,258          118,517            118,517        368,517         99,744          99,744         349,774

     15            192,589          245,876            245,876        495,876        172,746         172,746         422,746
     20            295,114          436,339            436,339        686,339        231,356         231,356         481,356
     25            425,964          711,069            711,069        961,069        220,195         220,195         470,195
     30            592,967        1,093,250          1,093,250      1,343,250         50,538          50,538         300,538
<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,  Accumulation  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.



<TABLE>
<CAPTION>
APPENDIX --
ILLUSTRATION OF POLICY VALUES (continued)

                                           COVA FINANCIAL LIFE INSURANCE COMPANY
                                         Flexible Premium Variable Life Insurance
                                                 Hypothetical Illustration
                                                     Joint & Survivor
                              Male, Issue Age 65, Female, Issue Age 65, Preferred Rate Class
                           $8,500 Annual Premium Death Benefit Option C Face Amount of $250,000
                                Assuming Hypothetical Gross Annual Investment Return of 0%



                                                CURRENT CHARGES*                               GUARANTEED CHARGES**

                   Premiums
   End of         Accumulated     Accumulation           Cash                      Accumulation        Cash
   Policy       at 5% Interest       Account           Surrender        Death         Account        Surrender         Death
    Year           Per Year           Value              Value         Benefit         Value           Value          Benefit
  -------      ---------------    ------------     --------------   ----------  -----------------  ------------  ----------------
<S>   <C>            <C>              <C>                <C>          <C>              <C>             <C>           <C>
      1              8,925            5,858              3,608        250,000          5,808           3,558         250,000
      2             18,296           12,346             10,096        250,000         12,093           9,843         250,000
      3             28,136           18,731             16,481        250,000         18,098          15,848         250,000
      4             38,468           25,012             22,762        250,000         23,800          21,550         250,000
      5             49,316           31,187             28,937        250,000         29,170          26,920         250,000

      6             60,707           37,252             35,252        250,000         34,173          32,173         250,000
      7             72,667           43,203             41,703        250,000         38,748          37,248         250,000
      8             85,226           49,034             48,034        250,000         42,855          41,855         250,000
      9             98,412           54,737             54,237        250,000         46,398          45,898         250,000
     10            112,258           60,302             60,302        250,000         49,282          49,282         250,000

     15            192,589           91,883             91,883        250,000         56,652          56,652         250,000
     20            295,114          112,804            112,804        250,000         23,334          23,334         250,000
     25            425,964          116,616            116,616        250,000              0               0               0
     30            592,967           85,554             85,554        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,  Accumulation  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.



<TABLE>
<CAPTION>
APPENDIX --
ILLUSTRATION OF POLICY VALUES (continued)

                                           COVA FINANCIAL LIFE INSURANCE COMPANY
                                         Flexible Premium Variable Life Insurance
                                                 Hypothetical Illustration
                                                     Joint & Survivor
                              Male, Issue Age 65, Female, Issue Age 65, Preferred Rate Class
                           $8,500 Annual Premium Death Benefit Option C Face Amount of $250,000
                                Assuming Hypothetical Gross Annual Investment Return of 6%



                                                CURRENT CHARGES*                               GUARANTEED CHARGES**

                   Premiums
   End of         Accumulated     Accumulation           Cash                      Accumulation        Cash
   Policy       at 5% Interest       Account           Surrender        Death         Account        Surrender         Death
    Year           Per Year           Value              Value         Benefit         Value           Value          Benefit
  -------      ---------------    ------------     --------------   ----------  -----------------  ------------  ----------------
<S>   <C>            <C>              <C>                <C>          <C>              <C>             <C>           <C>
      1              8,925            6,252              4,002        250,000          6,200           3,950         250,000
      2             18,296           13,539             11,289        250,000         13,276          11,026         250,000
      3             28,136           21,150             18,900        250,000         20,482          18,232         250,000
      4             38,468           29,095             26,845        250,000         27,797          25,547         250,000
      5             49,316           37,386             35,136        250,000         35,199          32,949         250,000

      6             60,707           46,034             44,034        250,000         42,658          40,658         250,000
      7             72,667           55,049             53,549        250,000         50,122          48,622         250,000
      8             85,226           64,444             63,444        250,000         57,560          56,560         250,000
      9             98,412           74,225             73,725        250,000         64,897          64,397         250,000
     10            112,258           84,404             84,404        250,000         72,055          72,055         250,000

     15            192,589          149,268            149,268        250,000        110,989         110,989         250,000
     20            295,114          226,850            226,850        285,305        139,753         139,753         250,000
     25            425,964          317,981            317,981        372,111        145,685         145,685         250,000
     30            592,967          421,993            421,993        466,066         68,400          68,400         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,  Accumulation  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.



<TABLE>
<CAPTION>
APPENDIX --
ILLUSTRATION OF POLICY VALUES (continued)

                                           COVA FINANCIAL LIFE INSURANCE COMPANY
                                         Flexible Premium Variable Life Insurance
                                                 Hypothetical Illustration
                                                     Joint & Survivor
                              Male, Issue Age 65, Female, Issue Age 65, Preferred Rate Class
                           $8,500 Annual Premium Death Benefit Option C Face Amount of $250,000
                                Assuming Hypothetical Gross Annual Investment Return of 12%



                                                CURRENT CHARGES*                               GUARANTEED CHARGES**

                   Premiums
   End of         Accumulated     Accumulation           Cash                      Accumulation        Cash
   Policy       at 5% Interest       Account           Surrender        Death         Account        Surrender         Death
    Year           Per Year           Value              Value         Benefit         Value           Value          Benefit
  -------      ---------------    ------------     --------------   ----------  -----------------  ------------  ----------------
<S>   <C>            <C>              <C>                <C>          <C>              <C>             <C>           <C>
      1              8,925            6,646              4,396        250,000          6,593           4,343         250,000
      2             18,296           14,782             12,532        250,000         14,508          12,258         250,000
      3             28,136           23,767             21,517        250,762         23,062          20,812         250,000
      4             38,468           33,688             31,438        250,000         32,300          30,050         250,000
      5             49,316           44,639             42,389        250,000         42,272          40,022         250,000

      6             60,707           56,726             54,726        250,000         53,031          51,031         250,000
      7             72,667           70,063             68,563        250,000         64,626          63,126         250,000
      8             85,226           84,778             83,778        250,000         77,138          76,138         250,000
      9             98,412          101,012            100,512        250,000         90,633          90,133         250,000
     10            112,258          118,924            118,924        250,000        105,209         105,209         250,000
     15            192,589          249,496            249,496        348,287        210,396         210,396         293,705
     20            295,114          456,791            456,791        574,497        364,755         364,755         458,745
     25            425,964          780,654            780,654        913,544        579,189         579,189         677,784
     30            592,967        1,278,265          1,278,265      1,411,767        880,213         880,213         972,143
<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,  Accumulation  Account Value and Cash  Surrender  Value for a
Policy may be more or less than those shown  depending  upon  actual  investment
results. No representation can be made that this hypothetical rate of return can
be achieved for any one year or sustained over any period of time.



                                     PART II

                           UNDERTAKING TO FILE REPORTS

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

     b. Pursuant to Investment  Company Act Section  26(e),  Cova Financial Life
Insurance  Company  ("Company")  hereby  represents  that the  fees and  charges
deducted under the Policy  described in the  Prospectus,  in the aggregate,  are
reasonable  in relation to the services  rendered,  the expenses  expected to be
incurred, and the risks assumed by the Company.

                                 INDEMNIFICATION

The Bylaws of the Company (Article V, Section 9) provide that:

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

Insofar as  indemnification  for liability  arising under the  Securities Act of
1933 may be  permitted  directors  and  officers  or  controlling  person of the
Company  pursuant to the foregoing,  or otherwise,  the Company has been advised
that  in  the  opinion  of  the   Securities   and  Exchange   Commission   such
indemnification is against public policy as expressed in the Act and, therefore,
unenforceable.  In the  event  that a claim  for  indemnification  against  such
liabilities  (other than the payment by the Company of expenses incurred or paid
by a director,  officer or  controlling  person of the Company in the successful
defense of any action, suit or proceeding) is asserted by such director, officer
or controlling  person in connection with the securities being  registered,  the
Company  will,  unless in the opinion of its counsel the matter has been settled
by  controlling  precedent,  submit to a court of appropriate  jurisdiction  the
question  whether  such  indemnification  by  it is  against  public  policy  as
expressed  in the Act and will be  governed  by the final  adjudication  of such
issue.

                       CONTENTS OF REGISTRATION STATEMENT

The Registration Statement comprises the papers and documents:

     The facing sheet

     The Prospectus consisting of ___ 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 Joint and Last Survivor Variable Life Insurance
          Policy++
     5.a. Waiver of Specified Premium Rider++
     5.b. Anniversary Partial Withdrawal Rider++
     5.c. Estate Preservation Term Rider++
     5.d. Joint Supplemental Coverage Rider++
     5.e. Lifetime Coverage Rider++
     5.f. Secondary Guarantee Rider++
     5.g. Divorce Split Policy Option 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,
          Putnam  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+
    9.k.  Form of Participation   Agreement  among  Variable  Insurance
          Products  Fund, Fidelity  Distributors  Corporation  and Cova
          Financial Life Insurance Company++++
    9.l.  Form of Participation  Agreement among Variable  Insurance
          Products Fund II,  Fidelity  Distributors  Corporation  and
          Cova Financial Life Insurance Company++++
    9.m.  Form of Participation  Agreement among Variable  Insurance
          Products Fund III,  Fidelity  Distributors  Corporation and
          Cova Financial Life Insurance 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. 333-83203) as electronically
filed on July 19, 1999.
+++Incorporated by reference to Pre-Effective Amendment No. 1 to Form S-6
(File No. 333-83203) as electronically filed on October 22, 1999.
++++Incorporated by reference to Post-Effective Amendment No. 6 to Form N-4
(File No. 33-50174) as electronically filed on April 29, 1998.

                                   SIGNATURES

As required by the Securities Act of 1933, the Registrant certifies that it
meets the requirements of Securities Act Rule 485(b) for effectiveness of this
Registration Statement and has 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 28th day of April, 2000.

                                      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/PETER L. WITKEWIZ                 /s/MARK E. REYNOLDS
________________________         By: ______________________________

                                     Executive Vice President
Controller

- ------------------------
   Title

Pursuant to the Securities  Act of 1933,  this  Registration  Statement has been
signed by the following persons in the capacities and on the dates indicated.

<TABLE>
<CAPTION>
<S>                                      <C>                                           <C>


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

/s/LORRY J. STENSRUD                    President and Director                         4-28-00
- --------------------                                                                   -------
Lorry J. Stensrud                                                                        Date

/s/J. ROBERT HOPSON                      Director                                      4-28-00
- --------------------                                                                   -------
J. Robert Hopson                                                                         Date

William C. Mair*                         Director                                      4-28-00
- -----------------------                                                                -------
William C. Mair                                                                          Date

E. Thomas Hughes, Jr.*                                                                 4-28-00
- ----------------------                   Treasurer and Director                        -------
E. Thomas Hughes, Jr.                                                                    Date

Matthew P. McCauley*                     Director                                      4-28-00
- ----------------------                                                                 -------
Matthew P. McCauley                                                                      Date

John W. Barber*                          Director                                      4-28-00
- ----------------------                                                                 -------
John W. Barber                                                                           Date

/s/MARK E. REYNOLDS                      Director                                      4-28-00
- ----------------------                                                                 -------
Mark E. Reynolds                                                                         Date

/s/J. TERRI TANAKA                                                                     4-28-00
- ----------------------                   Director                                      -------
J. Terri Tanaka                                                                         Date

/s/PETER L. WITKEWIZ                     Controller                                     4-28-00
- ----------------------                                                                 -------
Peter L. Witkewiz                                                                        Date

</TABLE>

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



                               INDEX TO EXHIBITS



EX-99.B      Opinion and Consent of Counsel
EX-99.C      Consent of Actuary
EX-99.D      Consent of Independent Auditors

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

April 28, 2000

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

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

You have requested our Opinion of Counsel in connection with the filing with the
Securities  and Exchange  Commission  pursuant to the Securities Act of 1933, as
amended, of Post-Effective Amendment No. 1 to a Registration Statement on Form
S-6 for the Flexible Premium Joint and Last Survivor 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 Product Actuary 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/D. KENT HOLBROOK
- -------------------------------------------
D. Kent Holbrook






                        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 February 4, 2000,
and on the  financial statements  of the sub-accounts of Cova Variable
Life Account Five dated March 20, 2000, and to the  reference to our firm
under the heading "Experts" in the Prospectus, in the Post-Effective
Amendment No. 1 to the Registration Statement (Form S-6, File No. 333-83203)
of Cova Variable Life Account Five.

                                              /s/KPMG LLP
                                              -----------
                                                 KPMG LLP


Chicago, Illinois
April 28, 2000


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