COVA VARIABLE LIFE ACCOUNT FIVE
497, 2000-10-02
Previous: GETTY IMAGES INC, 424B3, 2000-10-02
Next: PAWNMART INC, DEFS14A, 2000-10-02



THE MODIFIED SINGLE PREMIUM
VARIABLE LIFE INSURANCE POLICY

issued by

COVA VARIABLE LIFE ACCOUNT FIVE

AND

COVA FINANCIAL LIFE
INSURANCE COMPANY




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

The Policy has been designed to be used for estate and retirement planning and
other insurance needs of individuals.

The Policy  offers you nineteen (19)  investment  portfolios  listed below.  The
investment  portfolios  are part of AIM Variable  Insurance  Funds,  Cova Series
Trust, Franklin Templeton Variable Insurance Products Trust and General American
Capital Company. When you buy a Policy, you bear the complete investment risk.

Your Account Value and, under certain circumstances, the death benefit under the
Policy,  may increase or decrease or the duration of the death  benefit may vary
depending  on the  investment  experience  of the  investment  portfolio(s)  you
select.


AIM Variable Insurance Funds:

     Managed by A I M Advisors, Inc.
         AIM V.I. Capital Appreciation
         AIM V.I. Value
         AIM V.I. International Equity


Cova Series Trust:

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

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


Franklin Templeton Variable Insurance
Products Trust*, Class 1 Shares:

     Managed by Franklin Advisers, Inc.
     Franklin Small Cap Fund (the surviving fund of the merger with
        Franklin Small Cap Investments Fund)

     Franklin Large Cap Growth Securities Fund (the surviving fund of the
        merger with Franklin Large Cap Growth Investments Fund)

     Templeton Global Income Securities Fund (the surviving fund of the
        merger with Templeton Bond Fund)

     Managed by Templeton Investment Counsel, Inc.
     Templeton International Securities Fund
        (formerly, Templeton International Fund)

     Managed by 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:

     Managed by Conning Asset Management Company
         Money Market


Please  read this  prospectus  before  investing  and keep it on file for future
reference.  It contains  important  information  about the Cova Modified  Single
Premium  Variable  Life  Insurance   Policy.   The  SEC  maintains  a  Web  site
(http://www.sec.gov)  that contains material incorporated by reference and other
information regarding companies that file electronically with the SEC.

The Policies:

o    are not bank deposits

o    are not federally insured

o    are not endorsed by any bank or government agency

o    are not guaranteed and may be subject to loss of principal

The  Securities and Exchange  Commission  has not approved or disapproved  these
securities  or  determined  if this  prospectus  is  accurate or  complete.  Any
representation to the contrary is a criminal offense.

May 1, 2000.



<PAGE>


TABLE OF CONTENTS                                         Page

  SPECIAL TERMS                                              4

  SUMMARY                                                    5

  PART I                                                     8

  1. THE VARIABLE LIFE INSURANCE POLICY                      8

  2. PURCHASES                                               8
     Premiums                                                8
     Application for a Policy                                8
     Allocation of Premiums                                  8
     Grace Period                                            9
     Accumulation Unit Values                                9

  3. INVESTMENT OPTIONS                                      9
     AIM Variable Insurance Funds                           10
     Cova Series Trust                                      10
     Franklin Templeton Variable Insurance Products Trust   10
     General American Capital Company                       10
     Transfers                                              10
     Dollar Cost Averaging Program                          11
     Automatic Rebalancing Program                          11
     Approved Asset Allocation Programs                     11
     Substitution                                           11

  4. EXPENSES                                               11
     Insurance Charges                                      11
        Mortality and Expense Risk Charge                   11
        Administrative Charge                               12
        Tax Expense Charge                                  12
        Cost of Insurance Charge                            12
     Annual Policy Maintenance Fee                          12
     Annual Withdrawal Amount                               12
     Surrender Charge                                       12
     Nursing Home Waiver                                    13
     Deferred Premium Tax Charge                            13
     Transfer Fee                                           13
     Taxes                                                  13
     Investment Portfolio Expenses                          14

  5. DEATH BENEFIT                                          16
     Accelerated Death Benefit                              16
     Joint Lives                                            16

  6. TAXES                                                  16
     Life Insurance in General                              16
     Taking Money Out of Your Policy                        16
     Diversification                                        17

  7. ACCESS TO YOUR MONEY                                   17
     Loans                                                  17
        Loan Amount                                         17
        Loan Account                                        17
        Loan Interest                                       17
        Interest Credited                                   17
        Preferred Loan                                      17
        Effect of Loan                                      17
        Loan Repayments                                     18
     Total Surrender                                        18
     Partial Surrenders                                     18
     Termination of the Policy                              18
     Reinstatement                                          18

8. OTHER INFORMATION                                        18
     Cova                                                   18
     The Separate Account                                   19
     Distributor                                            19
     Suspension of Payments or Transfers                    19
     Ownership                                              19
        Owner                                               19
        Joint Owner                                         19
        Beneficiary                                         19
        Assignment                                          19

PART II                                                     20
     Cova                                                   20
     Executive Officers and Directors of Cova               20
     Voting                                                 22
        Disregard of Voting Instructions                    22
     The Separate Account                                   22
     Legal Opinions                                         23
     Reduction or Elimination of Surrender Charge           23
     Misstatement of Age or Sex                             23
     Cova's Right to Contest                                23
     Settlement Options                                     23
     Tax Status                                             23
        Introduction                                        23
        Diversification                                     24
        Tax Treatment of the Policy                         24
        Policy Proceeds                                     25
        Joint Lives                                         25
        Tax Treatment of Loans and Surrenders               25
        Tax Treatment of Settlement Options                 26
        Multiple Policies                                   26
        Tax Treatment of Assignments                        26
        Qualified Plans                                     26
     Income Tax Withholding                                 26
     Reports to Owners                                      26
     Legal Proceedings                                      26
     Experts                                                26
     Financial Statements                                   26

APPENDIX A
Illustration of Policy Values                              A-1



<PAGE>


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

Account  Value -- The total value of your Policy.  It is equal to the sum of the
Policy  values  allocated to the  investment  portfolios  and the Policy  values
allocated to the loan account.

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

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

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

Coverage  Amount  -- It is the  difference  between  the death  benefit  and the
Account Value.

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

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


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

                                                          Page

Annual Withdrawal Amount                                    12
Beneficiary                                                 19
Business Day                                                 9
Death Benefit                                               16
Insured                                                      5
Investment Portfolio                                         9
Issue Date                                                  11
Joint Owner                                                 19
Loan Account                                                17
Monthly Deduction                                           11
Owner                                                       19
Death Proceeds                                              16
Premium                                                      8
Processing Date                                             11
Right to Examine Period                                      9
Surrender Charge                                            12


<PAGE>


SUMMARY

The prospectus is divided into three sections:

o    Summary,
o    Part I, and
o    Part II

The sections in this Summary correspond to sections in Part I of this prospectus
which  discuss the topics in more  detail.  Even more  detailed  information  is
contained in Part II.



1.   THE VARIABLE LIFE INSURANCE POLICY

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

The  Policy  provides  for the  payment  of  death  proceeds  to  your  selected
beneficiary  upon the death of the  insured.  The death  proceeds  are free from
federal income taxes. The Policy can be used:

o    as part of your estate planning, or

o    to save for retirement.

The insured is the person  whose life is insured  under the Policy.  The insured
can be the same as the owner but does not have to be.

You can choose among  nineteen (19)  investment  portfolios  which are listed in
Item 3. The investment portfolios are the investment options available under the
Policy.  You can  allocate  your  unloaned  Account  Value  to any or all of the
investment  portfolios.  You can transfer between investment portfolios up to 12
times a year without  charge and without  being taxed.  If you make more than 12
transfers in a year, we will charge you a transfer fee.

While  the  Policy  is  in  force,   the  Account   Value  and,   under  certain
circumstances,  the death benefit, will vary, up or down, or the duration of the
death  benefit  may  vary  with the  investment  performance  of the  investment
portfolios you choose.

You are not taxed on the  earnings  until  you  surrender  or  borrow  from your
Policy.



2.   PURCHASES

You can purchase the Policy with a single premium. Under certain conditions, you
can make additional premiums.  Your registered  representative can help you fill
out the proper forms.

The minimum  initial  premium we will accept is generally  $10,000.  There is no
minimum  required for additional  premiums.  However,  the total of all premiums
paid will be  limited to that which is  required  to qualify  the Policy as life
insurance  under the Internal  Revenue  Code.  We call this the Maximum  Premium
Limit.

We may also require additional information.  In some circumstances,  the insured
may be required  to provide us with  medical  records or a complete  paramedical
examination.



3.   INVESTMENT OPTIONS

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

Managed by A I M Advisors, Inc.

  AIM V.I. Capital Appreciation
  AIM V.I. Value
  AIM V.I. International Equity

Managed by J.P. Morgan Investment
Management Inc.

  Select Equity
  Small Cap Stock
  Large Cap Stock
  International Equity
  Quality Bond

Managed by Lord, Abbett & Co.

  Bond Debenture
  Mid-Cap Value
  Large Cap Research
  Developing Growth
  Lord Abbett Growth and Income

Managed by Conning Asset Management Company

  Money Market

Managed by Franklin Advisers, Inc.

  Franklin Large Cap Growth Securities (the surviving fund of the
     merger with Franklin Large Cap Growth Investments)

  Franklin Small Cap (the  surviving  fund of the merger with Franklin Small Cap
     Investments)

  Templeton Global Income Securities (the surviving fund of the
     merger with Templeton Bond)

Managed by Templeton Investment Counsel, Inc.

  Templeton International Securities (formerly, Templeton International)

Managed by Templeton Global Advisors Limited

  Templeton Growth Securities (the surviving fund of the merger
     with Templeton Stock)

Depending  upon  market   conditions  and  the  performance  of  the  investment
portfolio(s)  you select,  you can make or lose money in any of these investment
portfolios.



<PAGE>


4.   EXPENSES

The Policy has both insurance  features and investment  features,  and there are
costs  related to each that  reduce the return on your  investment.  Your Policy
could lapse if your Cash Surrender  Value is  insufficient  to cover any charges
due.

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

o    Cova also deducts  insurance  charges on a monthly basis. For the first ten
     years,  the total charges are equal,  on an annual  basis,  to 1.70% of the
     value of your Policy,  with 1/12 of that amount charged monthly.  After the
     tenth year, the total for insurance charges is .90% annually,  with 1/12 of
     that amount charged  monthly.  These totals exclude the charge  assessed to
     cover the cost of insurance.

o    Each month Cova will also deduct an  additional  insurance  charge to cover
     the cost of insurance. This charge will depend upon the:

     o   sex of the insured,

     o   age of the insured,

     o   rating classification of the insured, and

     o   whether your initial premium was 100% of the Maximum Premium Limit.

o    There are also daily  investment  charges  which apply to the average daily
     value of the  investment  portfolio and vary  depending upon the investment
     portfolio. These annual charges range from .205% to 1.30%.

o    If you make more than 12 transfers  in a year,  Cova deducts a transfer fee
     of $25 or 2% of the amount transferred, whichever is less.

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



5.   DEATH BENEFIT/DEATH PROCEEDS

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

The death benefit will be the greater of:

(1)  your Face Amount, or

(2)  your Account Value multiplied by a specified percentage.

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

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

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

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



6.   TAXES

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

Death proceeds are paid to your beneficiary income tax free.



7.   ACCESS TO YOUR MONEY

Under the Policy you have  access to a portion of your  Account  Value  equal to
earnings  without charge.  You may also withdraw up to 10% of premium each year,
without incurring the surrender charge. Premiums withdrawn in excess of this 10%
will incur a surrender  charge  during the first 10 years.  However,  a deferred
premium tax charge will be assessed on all premiums surrendered during the first
ten years.

The minimum  partial  surrender  that you can make is $500.  You can also borrow
some of your Cash Value. The minimum loan amount is $500.





<PAGE>


8.   OTHER INFORMATION

Right to Examine
If you cancel  your  Policy  within ten days after you  receive it (or  whatever
period is required in your state), we will return to you the greater of

(1)  the premium(s) you paid, or

(2)  your  Account  Value  on the  day  we,  or the  agent  through  whom it was
     purchased, received the returned Policy.

Until the end of the time you are allowed to examine your Policy (10 days or the
required  period in your state) plus five days,  your premium will remain in the
Money  Market  Fund.  After  that,  we will  invest  your  Account  Value as you
requested.  In the  state  of  California,  if you are 60  years or older on the
Policy Date,  you can cancel your Policy  within 30 days after you receive it in
which case we will  refund  your  Account  Value as of the day we  receive  your
returned Policy.


Who Should Purchase the Policy?
The Policy is designed for an individual who wants to:

o    create or conserve his/her estate;

o    supplement retirement income; and

o    retain access to cash through loans and surrenders.

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

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

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

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

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

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

o    You can elect to have the death benefit  payable upon the death of a second
     person.  This benefit is written on spouses  only.  We call this option the
     Joint Life Option.

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



9.   INQUIRIES

If you need more information, please contact us at:

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

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

Cova Financial Life Insurance Company
P.O. Box 10366
Des Moines, IA 50306
515-243-5834
800-343-8496

PART I

1.   THE VARIABLE LIFE INSURANCE POLICY

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

During the insured's  lifetime,  you can select among the investment  portfolios
offered in the Policy.  (There are currently nineteen (19) investment portfolios
offered.  They are  listed in Item 3.) You can  transfer  between  them up to 12
times a year without  charge.  The Account Value and, under some  circumstances,
the death  benefit will go up or down or the  duration of the death  benefit may
vary depending upon the investment experience of the investment portfolio(s) you
select.  This gives you the  opportunity to capture the upside  potential of the
market. It also means you could lose money.

While  your money  remains in the  Policy,  you pay no current  income  taxes on
earnings or gains. This is called tax-deferred accumulation. It helps your money
grow  faster.  Subject to some  limitations,  you may take money out at any time
through loans or partial  surrenders.  Any money you take out, however, is taxed
as earnings  until all earnings  have been  removed from the Policy.  If you are
younger  than  age 59 1/2  when  you  take  money  out,  you may  also  incur an
additional 10% federal tax penalty.  If you purchased a Policy in exchange for a
policy  issued  prior to June 21,  1988,  different  tax rules may  apply.  (See
Section 6. Taxes.  Part II also  contains more  detailed  information  regarding
taxes.)

Because this is a life insurance policy,  it provides a death benefit,  which is
an amount  greater than your Account  Value.  When the insured  dies,  the death
benefit  (minus  any  loans  and  any  accrued  loan  interest)  is paid to your
beneficiary  free from federal income tax. The tax-free  death benefit  combined
with the ability to use your money while you're  alive,  makes this an excellent
way to  accumulate  money you do not think you will use in your  lifetime  and a
tax-efficient way to provide for those you leave behind.



2.   PURCHASES

Premiums
Premiums are the monies you give us to purchase the Policy.  The minimum initial
premium we will accept is generally $10,000.  When you apply for the Policy, you
request a specific  amount of insurance.  We call this amount the Face Amount of
the Policy. Your initial premium must be 80%, 90% or 100% of the Maximum Premium
Limit (MPL). The Internal  Revenue Code (Code) has established  certain criteria
which  must be met in order  for a life  insurance  policy  to  qualify  as life
insurance under the Code. The MPL satisfies one of the criteria.  Cova's MPL has
been designed not to exceed the Maximum Premium Limit allowed under the Code for
a specified Face Amount of insurance for a given age.

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


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

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

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

During the underwriting  period, which could be up to 60 days or longer from the
time the  application is signed,  we offer fixed  insurance  called  conditional
insurance. The initial premium must be submitted with the application before the
conditional insurance is provided.

o    The  conditional  insurance  is  effective  up to 60  days  from  when  the
     application is signed.

o    For applicants 65 or younger,  conditional insurance will be for the lesser
     of  $500,000  plus the  initial  premium  paid or the  amount of  insurance
     applied for.

o    If the  applicant is 66 or older,  the  conditional  insurance  will be the
     lesser of $200,000 plus the initial premium paid or the amount of insurance
     applied for.

o    The  conditional  insurance is subject to a number of  restrictions  and is
     only  applicable  if the proposed  insured was an  acceptable  risk for the
     insurance applied for.


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

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

If your application for the Policy is in good order, Cova will invest your first
premium  in the Money  Market  Fund two days after it is  received,  even if our
underwriting  is not yet complete  and the Policy is not yet issued.  The day we
invest  your  premium in the Money  Market Fund is called the Policy  Date.  The
money will stay in the Money  Market Fund for 15 days after the issue date.  (In
some  states,  the period may be  longer.)  At the end of that  period,  we will
re-allocate those funds as you selected in the application.

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

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


Grace Period
Your  Policy  will  stay in  effect  as long as your  Cash  Surrender  Value  is
sufficient to cover the monthly  deductions and the policy  maintenance  fee. If
the Cash Surrender Value of your Policy is not enough to cover these  deductions
to be made from the Policy,  Cova will mail you a notice.  You will have 61 days
from the time the  notice is mailed  to you to send  Cova the  required  premium
payment.  This is called the grace period. If the premium is not paid by the end
of the grace period, the Policy will terminate without value.


Accumulation Unit Values
The value of your Policy that is invested in the investment  portfolios  will go
up  or  down  depending  upon  the  investment  performance  of  the  investment
portfolio(s) you choose.  In order to keep track of the value of your Policy, we
use a unit of measure we call an Accumulation  Unit. (An Accumulation Unit works
like a share of a mutual fund.)

Every  business day we determine the value of an  Accumulation  Unit for each of
the  investment  portfolios.  The  value of an  Accumulation  Unit for any given
business day is  determined by  multiplying a factor we call the net  investment
factor times the value of an Accumulation Unit for the previous business day. We
do this for each  investment  portfolio.  The net investment  factor is a number
that  reflects  the change (up or down) in an  underlying  investment  portfolio
share.

Our  business  days are each day that the New York  Stock  Exchange  is open for
business.  Our  business  day closes  when the New York Stock  Exchange  closes,
usually 4:00 P.M. Eastern time.

The value of an Accumulation Unit may go up or down from day to day.

When you make a premium payment,  we credit your Policy with Accumulation Units.
Cova  determines  the number of  Accumulation  Units to credit to your policy by
dividing  the amount of premiums  allocated  to an  investment  portfolio by the
value of the Accumulation Unit for that investment portfolio.

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

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



3.   INVESTMENT OPTIONS

The Policy offers  nineteen (19) investment  portfolios  which are listed below.
Additional investment portfolios may be available in the future.

You should  read the  prospectuses  for these funds  carefully.  Copies of these
prospectuses will be distributed to you with this prospectus. Certain portfolios
contained in the fund prospectuses may not be available with your Policy.

The investment  objectives and policies of certain of the investment  portfolios
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  portfolios  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.

Shares of the investment  portfolios  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  Cova.  Certain
investment  portfolios may also be sold directly to qualified  plans.  The funds
believe that offering their shares in this manner will not be disadvantageous to
you.

Cova may enter into certain  arrangements  under which it is  reimbursed  by the
investment   portfolios'  advisers,   distributors  and/or  affiliates  for  the
administrative services which it provides to the portfolios.


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 Policy:

  AIM V.I. Capital Appreciation Fund
  AIM V.I. Value Fund
  AIM V.I. International Equity Fund


Cova Series Trust
Cova Series Trust is managed by Cova Investment Advisory  Corporation,  which is
an indirect subsidiary of Cova. Cova Series Trust is a mutual fund with multiple
portfolios. Each investment portfolio has a different investment objective. Cova
Investment Advisory  Corporation has engaged  sub-advisers to provide investment
advice  for the  individual  investment  portfolios.  The  following  investment
portfolios are available under the Policy:

J.P. Morgan Investment  Management Inc. is the sub-adviser to the following
portfolios:

  Select Equity Portfolio
  Small Cap Stock Portfolio
  Large Cap Stock Portfolio
  International Equity Portfolio
  Quality Bond Portfolio

Lord, Abbett & Co. is the sub-adviser to the following portfolios:

  Bond Debenture Portfolio
  Mid-Cap Value Portfolio
  Large Cap Research Portfolio
  Developing Growth Portfolio
  Lord Abbett Growth and Income Portfolio


Franklin Templeton Variable Insurance Products Trust
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.   Franklin  Templeton  Variable  Insurance
Products Trust issues two classes of shares: Class 1 and Class 2. Only shares of
Class 1 are  available  under your  contract.  Franklin  Advisers,  Inc.  is the
investment  manager  of the  Franklin  Large Cap  Growth  Securities  Fund,  the
Franklin  Small  Cap Fund  and the  Templeton  Global  Income  Securities  Fund.
Templeton  Investment  Counsel,  Inc. is the investment manager of the Templeton
International   Securities  Fund.  Templeton  Global  Advisors  Limited  is  the
investment  manager for the  Templeton  Growth  Securities  Fund.  The following
portfolios are available under the contract:

  Franklin Large Cap Growth Securities Fund (the surviving fund of the
     merger with Franklin Large Cap Growth Investments Fund)

  Franklin Small Cap Fund (the surviving fund of the merger with
     Franklin Small Cap Investments Fund)

  Templeton Global Income Securities Fund (the surviving fund of the
     merger with Templeton Bond Fund)

  Templeton  Growth  Securities  Fund (the  surviving  fund of the  merger  with
     Templeton Stock Fund)

  Templeton International Securities Fund (formerly, Templeton
     International Fund)


General American Capital Company
General American Capital Company is a mutual fund with multiple portfolios. Only
the following  portfolio is available under the Policy and is managed by Conning
Asset Management Company:

  Money Market Fund


Transfers
You can transfer money among the nineteen (19) investment portfolios.

You can make 12 transfers  every Policy Year without charge while the insured is
alive.  If you make more than 12  transfers  in a year,  there is a transfer fee
deducted.  (We measure years from your Policy Date.) The following  apply to any
transfer:

1.   the minimum  amount  which you can transfer is $500 or your entire value in
     the investment portfolio.

2.   your request for transfer must clearly  state the amount to be  transferred
     and which investment portfolios are involved in the transfer.

3.   if a transfer  fee  applies,  the charge will be  deducted  from the amount
     transferred.

We have reserved the right to modify your transfer  rights if we decide that the
exercise of this right by you, your  authorized  agent, or any owner is or would
be  disadvantageous to other owners. We have also reserved the right to restrict
transfers to a maximum of 12 per year and to restrict  transfers from being made
on consecutive business days.

Telephone  Transfers.  You can make  transfers by  telephone.  Prior to making a
transfer by  telephone,  you will need to  complete a written  pre-authorization
form.  If you own the  Policy  with a joint  owner,  unless  Cova is  instructed
otherwise,  Cova will accept  instructions  from either you or the other  owner.
Cova will use reasonable  procedures to confirm that instructions given to us by
telephone are genuine.  If Cova fails to use such  procedures,  we may be liable
for any losses due to unauthorized or fraudulent instructions.  Cova records all
telephone instructions.


Dollar Cost Averaging Program
The Dollar Cost Averaging  Program allows you to  systematically  transfer a set
amount  each month  from the Money  Market  Fund to any of the other  investment
portfolio(s).  By  allocating  amounts  on a  regular  schedule  as  opposed  to
allocating the total amount at one particular  time, you may be less susceptible
to the impact of market fluctuations.

You must have at least $6,000 in the Money  Market Fund (or the amount  required
to complete your program,  if more) in order to  participate  in the Dollar Cost
Averaging Program. There is no additional charge for this feature.

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


Automatic Rebalancing Program
Once your money has been allocated to the investment portfolios, the performance
of each  portfolio  may cause  your  allocation  to shift.  You can direct us to
automatically   readjust  your  non-loaned   Account  Value  between  investment
portfolios to keep the blend you selected.  You can tell us whether to rebalance
quarterly,  semi-annually  or annually.  We will measure  these periods from the
Policy Date.

There is no additional  charge for this  feature.  The transfer date will be the
1st business day after the end of the period you selected. If you participate in
the Automatic  Rebalancing Program, the transfers made under the program are not
taken into account in determining any transfer fee.

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


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

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

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

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


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



4.   EXPENSES

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


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

The insurance charges are:

(1)  mortality and expense risk charge;

(2)  administrative charge;

(3)  tax expense charge; and

(4)  cost of insurance charge.

Collectively,  we refer to these charges as the monthly deduction. When you have
selected more than one investment portfolio, we make the deduction pro rata from
all of the investment portfolios you have selected.

Mortality  and  Expense  Risk  Charge.  For the first ten years,  this charge is
equal,  on an annual basis, to .90%, 1/12 of which is charged each month, of the
Account  Value of your Policy  invested in the  investment  portfolios.  For the
eleventh  year and  after,  the charge is .50%,  1/12 of which is  charged  each
month. This charge cannot be increased.

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

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

This  charge  compensates  Cova for its  expenses  incurred  for  federal  taxes
incurred  as a result of issuing the Policy.  It also  compensates  Cova for the
state and local  premium  taxes it  incurred  as a result of issuing the Policy.
Premium  taxes range from 0% to 4%. You will be assessed  the premium tax charge
regardless  of what  the  total  actual  premium  tax is in your  state or local
jurisdiction.

If you surrender all or part of your Policy during the first 10 years, Cova will
charge a deferred premium tax charge. See below.

Cost of  Insurance  Charge.  This  charge  compensates  Cova for  insurance
coverage provided during the month.

The  guaranteed  cost of  insurance  charge is  determined  by  multiplying  the
Coverage  Amount  by the cost of  insurance  rate.  The  Coverage  Amount is the
difference  between  the  death  benefit  and the  Account  Value.  The  cost of
insurance rate is based upon the:

o    sex of the insured,

o    age of the insured,

o    rate classification of the insured, and

o    whether you paid 100%, or 90%, or 80% of the MPL.

The rate  classification  of the insured is determined  through our underwriting
process.

The Policy  provides that for standard  risks,  the guaranteed cost of insurance
rate is based on the 1980  Commissioners  Standard Ordinary Mortality Table, age
last birthday (1980 CSO Table).

For substandard  risks, the guaranteed cost of insurance rate will be higher and
will be based upon a multiple of the 1980 CSO Table.  The multiple will be based
on the insured's substandard rating. Tables setting forth the guaranteed cost of
insurance rates are included in each Policy.

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

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


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


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

o    a surrender charge, and

o    a deferred premium tax charge.

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

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

2.   10% of your premium  payments each year (you may not carry this amount over
     to the next year).  This portion of the annual withdrawal amount is subject
     to the deferred premium tax charge.


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

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


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


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

The deferred premium tax charge, which is a percent of premiums surrendered,  is
shown in the table below:

              Deferred                         Deferred
Policy        Premium            Policy        Premium
 Year         Tax Charge         Year          Tax Charge
---------    --------------      ---------     ---------------

    1          2.25%                6           1.00%
    2          2.00%                7            .75%
    3          1.75%                8            .50%
    4          1.50%                9            .25%
    5          1.25%               10+             0%


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

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


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

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

<PAGE>









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




                                                                                  Other Expenses
                                                                                  (after expense
                                                                Management       reimbursement for          Total Annual
                                                                   Fees         certain Portfolios)      Portfolio Expenses
------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                <C>                 <C>                      <C>
AIM Variable Insurance Funds Managed by A I M Advisors, Inc.
       AIM V.I. Capital Appreciation                               .62%                .11%                     .73%
       AIM V.I. International Equity                               .75%                .22%                     .97%
       AIM V.I. Value                                              .61%                .15%                     .76%
------------------------------------------------------------------------------------------------------------------------------------

Cova Series Trust (1)
Managed by J.P. Morgan Investment Management Inc.
       Select Equity                                               .67%                .10%                     .77%
       Small Cap Stock                                             .85%                .19%                    1.04%
       Large Cap Stock                                             .65%                .10%                     .75%
       International Equity                                        .79%                .31%                    1.10%
       Quality Bond                                                .54%                .10%                     .64%
------------------------------------------------------------------------------------------------------------------------------------

Managed by Lord, Abbett & Co.
       Bond Debenture                                              .75%                .10%                     .85%
       Mid-Cap Value                                               1.00%               .30%                    1.30%
       Large Cap Research                                          1.00%               .30%                    1.30%
       Developing Growth                                           .90%                .30%                    1.20%
       Lord Abbett Growth and Income (2)                           .65%                .05%                     .70%
------------------------------------------------------------------------------------------------------------------------------------





<PAGE>


Investment Portfolio Expenses (continued)
(as a percentage of the average daily net assets of an investment portfolio)
                                                                                  Other Expenses
                                                                                  (after expense
                                                                Management       reimbursement for          Total Annual
                                                                   Fees        certain Portfolios)       Portfolio Expenses
------------------------------------------------------------------------------------------------------------------------------------

Franklin  Templeton Variable Insurance Products Trust, Class 1 Shares Managed by
Templeton Investment Counsel, Inc.
       Templeton International Securities (3)                      .69%                .19%                     .88%
------------------------------------------------------------------------------------------------------------------------------------

Managed by Templeton Global Advisors Limited
       Templeton Growth Securities (4)                             .83%                .05%                     .88%
------------------------------------------------------------------------------------------------------------------------------------

Managed by Franklin Advisers, Inc.
       Franklin Large Cap Growth Securities (5)                    .75%                .02%                     .77%
       Franklin Small Cap (6)                                      .55%                .27%                     .82%
       Templeton Global Income Securities (7)                      .60%                .05%                     .65%
------------------------------------------------------------------------------------------------------------------------------------

General American Capital Company
Managed by Conning Asset Management Company
       Money Market                                                .125%               .08%                     .205%
------------------------------------------------------------------------------------------------------------------------------------

</TABLE>


<PAGE>


(1) 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.  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.

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

(3) 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%.

(4) 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.

(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 0.75%,  Other  Expenses  0.02%,  and Total Fund  Operating
Expenses  0.77%.  Before  December 15, 1999,  the Fund was known as the Franklin
Capital Growth Fund. The fund  administration fee is paid indirectly through the
management fee.

(6) 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%.

(7) 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  0.04%,  and Total Fund  Operating
Expenses  0.64%.  The fund  administration  fee is paid  indirectly  through the
management fee.

<PAGE>






5.   DEATH BENEFIT

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

The death benefit is the greater of:

(1)  the Face Amount of the Policy; and

(2)  the minimum death benefit.  (The minimum death benefit is the Account Value
     multiplied by a percentage.)

Cova has included the minimum  death  benefit in order to assure that the Policy
will continue to qualify as life insurance under the Internal Revenue Code.

You can choose to have the death proceeds paid:

o    in a lump sum, or

o    under a Settlement Option.

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

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


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

You can only elect to receive an Accelerated Death Benefit once. The Accelerated
Death Benefit must first be used to repay any outstanding loans and accrued loan
interest.  After repayment of the  outstanding  loans and accrued loan interest,
any remaining amount will be paid as a lump sum or under a payment plan.

The  subsequent  amount  available for loans or surrenders or as a death benefit
will be reduced by the amount of the  Accelerated  Death Benefit,  plus interest
accrued at the Policy loan interest rate.

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


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

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

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

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

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

This benefit may not be available in your state.



6.   TAXES

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


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

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

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


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

The Code also provides that any amount  received from an insurance  policy which
is included  in income may be subject to a 10%  penalty.  The  penalty  will not
apply if the income received is:

(1)  paid on or after the taxpayer reaches age 59 1/2;

(2)  paid if the taxpayer  becomes totally  disabled (as that term is defined in
     the Code); or

(3)  in a  series  of  substantially  equal  payments  made  annually  (or  more
     frequently) for the life or life expectancy of the taxpayer.

If you  purchased a Policy in  exchange  for a policy  issued  prior to June 21,
1988, different tax rules may apply.

See "Tax Status" in Part II for more details.


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

Under current federal tax law, it is unclear as to the circumstances under which
you,  because  of the  degree  of  control  you  exercise  over  the  underlying
investments,  and not Cova  would be  considered  the owner of the shares of the
investment  portfolios.  If you are considered the owner of the investments,  it
will result in the loss of the favorable  tax  treatment  for the Policy.  It is
unknown to what extent owners are permitted to select investment portfolios,  to
make  transfers  among  the  investment  portfolios  or the  number  and type of
investment  portfolios owners may select from without being considered the owner
of the  investments.  If guidance from the Internal  Revenue Service is provided
which is considered a new position, then the guidance would generally be applied
prospectively. However, if such guidance is considered not to be a new position,
it may be applied  retroactively.  This would mean that you, as the owner of the
Policy, could be treated as the owner of the investment portfolios.

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



7.   ACCESS TO YOUR MONEY

The Cash Surrender Value in your Policy is available:

(1)  by making a surrender (either a partial or a complete surrender), or

(2)  by taking a loan from your Policy.


Loans
You may borrow  money  from Cova while the Policy is still in force.  The Policy
will be the only security Cova will require for a Policy loan. You cannot borrow
against your Policy:

o    until the end of the right to examine period, and

o    if the Policy is in a grace period.

Loans are considered distributions from the Policy for tax purposes. The portion
of the loan  that has  come  from  earnings  will be  taxable  to you and may be
subject to a 10% penalty tax.

See "Tax Status" in Part II for more details.

Loan Amount. The maximum loan amount is equal to 90% of the Account Value

o    less loan interest due on the next Policy Anniversary,

o    less the surrender charge,

o    less the policy maintenance fee, if any, and

o    less the deferred premium tax charge, if any.

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

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

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

Interest Credited.  Amounts held in the loan account will be credited daily
with interest, at a current rate of 4.0% annually.

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

Effect of Loan.  When you make a loan  against  your  Policy,  Cova will  redeem
Accumulation Units from the investment  portfolios equal to the loan request and
transfer that amount to the loan account.

A Policy  loan,  whether  or not  repaid,  will have a  permanent  effect on the
Policy.  This is  because  the loan  account  does not  share in the  investment
results of the investment portfolio(s). If it is not repaid, the Policy loan and
accrued loan interest will reduce the amount of Cash Value.  It will also reduce
the amount payable at death because  outstanding loans and accrued loan interest
are deducted from the death benefit.

Loan  Repayments.  You can  repay all or part of a loan at any time  while  your
Policy is in force and the insured is alive.  There is no minimum loan repayment
amount.  If you want to repay a loan in full,  the loan repayment must equal the
loan plus all the accrued loan interest.

When you repay a loan, Cova will transfer the amount held in the loan account to
the investment portfolios according to your most recent instructions.

Unless you tell Cova otherwise, any payment Cova receives from you will:

o    go first to pay any interest due,

o    then to repay any loan,

o    and then will be considered a premium payment.


Total Surrender
You can terminate  your Policy by notifying  Cova in writing.  Cova will pay you
the Cash Surrender Value.  When that happens,  the Policy will be terminated and
there will be no other  benefits.  When you make a total  surrender there may be
surrender  charges and deferred  premium tax charges and the policy  maintenance
fee will be deducted.


Partial Surrenders
You can  surrender  some of the Cash  Surrender  Value by  making a  request  in
writing to Cova. The minimum amount you can surrender is $500,  unless your Cash
Surrender Value is less.

Cova  requires  that you maintain a minimum  Account  Value in your Policy of at
least $5,000 after you make a partial surrender.  If you do not, the Policy will
terminate and Cova will send you the entire Cash Surrender Value.

When you make a partial  surrender,  there may be surrender charges and deferred
premium tax charges.

When you make a  partial  surrender,  the Face  Amount  of your  Policy  will be
reduced.  The Face  Amount is reduced in the same  proportion  that the  Account
Value is reduced by the partial  surrender.  When you make a partial  surrender,
the amount of the  surrender is deducted on a pro rata basis from Account  Value
allocated to the investment portfolios, unless you specify otherwise.


Termination of the Policy Your Policy will terminate if:

(1)  you make a total surrender of the Policy,

(2)  the grace period has ended, or

(3)  the insured has died.


Reinstatement
If your  Policy  terminates  while the  insured  is still  alive you can have it
reinstated  provided  the  Policy  did not  terminate  because  you made a total
surrender.  You can only  reinstate  your Policy within 5 years after the end of
the grace period. If there are joint insureds, both insureds must be alive.

When you reinstate your Policy you must provide Cova with satisfactory  evidence
of  insurability  and you must  either  repay any  outstanding  loan and accrued
interest or you must  reinstate  the loan along with any accrued  interest.  You
must also pay a sufficient premium to:

(1)  cover all the monthly  deductions and any policy  maintenance fee that were
     unpaid during the grace period, and

(2)  be  sufficient  to keep the Policy in force for at least 2 months after the
     date of reinstatement.

When you reinstate your Policy, the Face Amount of the reinstated Policy will be
the Face  Amount  of your  original  Policy at the time the  Policy  terminated,
unless you direct Cova otherwise. You cannot select a Face Amount that is larger
than that.  The Account  Value  adjusted for the past due charges of your Policy
when you reinstate it will be the Account Value at the time of termination  plus
the additional  premium paid at the time of reinstatement.  The past due monthly
deductions  and policy  maintenance  fee,  if any,  will be  deducted  from this
amount.  The surrender  charge,  if any, and the deferred premium tax charge, if
any, are based on the number of Policy Years from the original Policy Date.

The  effective  date  of the  reinstated  Policy  is the  next  processing  date
following Cova's approval of your application for reinstatement.



8.   OTHER INFORMATION

Cova
Cova  Financial Life Insurance  Company  (Cova) was originally  incorporated  on
September 6, 1972 as Industrial  Indemnity Life Insurance  Company, a California
corporation,  and changed its name to Xerox Financial Life Insurance  Company in
1986.  On June 1, 1995,  a  wholly-owned  subsidiary  of General  American  Life
Insurance  Company  (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.


The Separate Account
Cova has  established  a separate  account,  Cova  Variable  Life  Account  Five
(Separate Account), to hold the assets that underlie the Policies.

The  assets of the  Separate  Account  are held in Cova's  name on behalf of the
Separate Account and legally belong to Cova. However, those assets that underlie
the  Policies,  are not  chargeable  with  liabilities  arising out of any other
business  Cova may  conduct.  All the  income,  gains and  losses  (realized  or
unrealized)  resulting from those assets are credited to or charged  against the
Policies and not against any other policies Cova may issue.

The Separate Account is divided into sub-accounts.


Distributor
Cova Life Sales  Company  (Life  Sales),  One Tower Lane,  Suite 3000,  Oakbrook
Terrace,  Illinois  60181-4644,  acts as the  distributor of the Policies.  Life
Sales is an affiliate of Cova.

Commissions will be paid to broker-dealers who sell the Policies. Broker-dealers
will be paid  commissions  up to 5.5% of premiums and a trail  commission  up to
 .25% for years two through nine which  increases up to .40% in year 10 or later.
Sometimes,  Cova  enters into an  agreement  with the  broker-dealer  to pay the
broker-dealer persistency bonuses, in addition to the standard commission.


Suspension of Payments or Transfers
Cova may be required to suspend or postpone any  payments or  transfers  for any
period when:

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

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

3.   an  emergency  exists  as a  result  of which  disposal  of  shares  of the
     investment  portfolios  is  not  reasonably   practicable  or  Cova  cannot
     reasonably value the shares of the investment portfolios;

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


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

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

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

Assignment. You can assign the Policy.

PART II
More Information


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 on January 1, 1986 to Xerox  Financial  Life
Insurance  Company.  On June 1,  1995,  a  wholly-owned  subsidiary  of  General
American  Life  Insurance   Company  (General  American  Life)  purchased  Xerox
Financial  Services Life Insurance  Company (Xerox Life),  an affiliate of Cova,
from Xerox  Financial  Services,  Inc. The  acquisition  of Xerox Life  included
related  companies,  including  Cova. On June 1, 1995,  Cova changed its name to
Cova Financial Life Insurance  Company.  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
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 presently is licensed to do business in the state of California.


Executive Officers and Directors of Cova
The directors and executive officers of Cova and their principal occupations for
the past five years are as follows:
<TABLE>
<CAPTION>

                               Principal Occupation During
Name                           the Past 5 Years

<S>                                              <C>
John W.  Barber***    Director  of Cova - June,  1995 to present; Director of First Cova Life  Insurance  Company
                      (FCLIC) - June, 1995 to present; Director of Cova Financial Services Life Insurance  Company  (CFSLIC) - June,
                      1995 to present; Vice  President and  Controller  of General  American Life Insurance Company - December,
                      1984 to present;  President and  Director  of Equity  Intermediary  Company - October, 1988 to present.

William P.  Boscow*   Vice  President  of Cova and CFSLIC - 1996 to present;  Senior Vice  President  of Cova Life  Management
                      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 June, 2000; Chairman of
                      the Board and Chief Executive Officer of General American Life Insurance Company - May, 1992 to present, prior
                      thereto, Chairman of the Board, President and Chief Executive Officer of General American - May, 1992 to
                      February, 2000; 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.

</TABLE>

*    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


Voting
In accordance with its view of present applicable law, Cova will vote the shares
of the investment  portfolios at special  meetings of shareholders in accordance
with instructions received from owners having a voting interest.  Cova will vote
shares for which it has not received  instructions  in the same proportion as it
votes  shares for which it has received  instructions.  Cova will vote shares it
owns in the  same  proportion  as it votes  shares  for  which  it has  received
instructions. The funds do not hold regular meetings of shareholders.

If the  Investment  Company  Act of 1940 or any  regulation  under it  should be
amended or if the present  interpretations  should change,  and as a result Cova
determines  that it is  permitted  to vote the  shares  of the  funds in its own
right, it may elect to do so.

The voting  interests of the owner in the funds will be  determined  as follows:
owners  may cast one vote for each $100 of  Account  Value of a Policy  which is
allocated to an investment  portfolio on the record date.  Fractional  votes are
counted.

Each owner having such a voting interest will receive  periodic reports relating
to the investment portfolios in which he or she has an interest,  proxy material
and a form with which to give such voting instructions.

Disregard  of Voting  Instructions.  Cova may,  when  required to do so by state
insurance  authorities,  vote shares of the funds without regard to instructions
from owners if such  instructions  would require the shares to be voted to cause
an investment portfolio to make, or refrain from making, investments which would
result in changes in the  sub-classification  or  investment  objectives  of the
investment portfolio.  Cova may also disapprove changes in the investment policy
initiated by owners or  trustees/directors  of the funds,  if the disapproval is
reasonable  and is based on a good faith  determination  by Cova that the change
would violate  state or federal law or the change would not be  consistent  with
the investment  objectives of the investment portfolios or which varies from the
general  quality and nature of  investments  and investment  techniques  used by
other  funds  with  similar  investment  objectives  underlying  other  variable
contracts  offered  by Cova or an  affiliated  company.  In the event  Cova does
disregard voting instructions, a summary of this action and the reasons for such
action will be included in the next semi-annual report to owners.


The Separate Account
Cova has  established  the separate  account,  Cova  Variable  Life Account Five
(Separate Account), to hold the assets that underlie the Policies.  The Board of
Directors of Cova adopted a resolution to establish  the Separate  Account under
California  insurance law on March 24, 1992.  Cova has  registered  the Separate
Account with the Securities and Exchange  Commission as a unit investment  trust
under the Investment Company Act of 1940.

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

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


Legal Opinions
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.


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

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

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

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

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

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

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


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


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


Settlement Options

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

Option 1: Life Annuity

Option 2: Life Annuity with 5, 10 or 20 years Guaranteed

Option 3: Joint and Last Survivor Annuity

Option 4: Payments for a Designated Period

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


Tax Status
NOTE: The following  description is based upon Cova's  understanding  of current
federal  income tax law  applicable  to life  insurance in general.  Cova cannot
predict the probability  that any changes in such laws will be made.  Purchasers
are cautioned to seek  competent tax advice  regarding the  possibility  of such
changes. Section 7702 of the Internal Revenue Code of 1986, as amended ("Code"),
defines  the term "life  insurance  contract"  for  purposes  of the Code.  Cova
believes  that the  policies  to be  issued  will  qualify  as  "life  insurance
contracts"  under  section  7702.  Cova does not guarantee the tax status of the
policies. Purchasers bear the complete risk that the policies may not be treated
as "life  insurance"  under federal income tax laws.  Purchasers  should consult
their own tax  advisers.  It should be  further  understood  that the  following
discussion  is not  exhaustive  and that  special  rules not  described  in this
prospectus may be applicable in certain situations.

Introduction.  The discussion in this prospectus is general in nature. It is not
intended as tax advice.  Each person  concerned  should  consult a competent tax
adviser.  Cova has not  considered  any  applicable  state or  other  tax  laws.
Moreover,  the discussion in this prospectus is based upon Cova's  understanding
of current federal income tax laws as they are currently interpreted. Cova makes
no  representation  regarding the  likelihood of  continuation  of those current
federal  income  tax  laws or of the  current  interpretations  by the  Internal
Revenue Service.

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

Diversification.  Section  817(h) of the Code  imposes  certain  diversification
standards on the underlying assets of variable life insurance policies. The Code
provides  that a  variable  life  insurance  policy  will not be treated as life
insurance for any period (and any subsequent  period) for which the  investments
are not, in accordance with regulations prescribed by the United States Treasury
Department ("Treasury Department"), adequately diversified.  Disqualification of
the Policy as a life  insurance  contract  would result in imposition of federal
income tax to the owner with  respect to earnings  allocable to the Policy prior
to the receipt of payments under the Policy.

The Code contains a safe harbor  provision  which  provides that life  insurance
policies such as the Policies meet the  diversification  requirements  if, as of
the  close of each  quarter,  the  underlying  assets  meet the  diversification
standards for a regulated  investment  company and no more than fifty-five (55%)
percent of the total  assets  consist  of:  cash,  cash items,  U.S.  Government
securities,  and securities of other regulated investment companies. There is an
exception for securities issued by the U.S. Treasury in connection with variable
life insurance policies.

The Treasury  Department issued  Regulations  which established  diversification
requirements for the investment portfolios underlying variable contracts such as
the Policies.  The  Regulations  amplify the  diversification  requirements  for
variable  contracts set forth in the Code and provide an alternative to the safe
harbor provision described above. Under the Regulations, an investment portfolio
will be deemed adequately diversified if:

(i)  no more  than 55% of the  value of the total  assets  of the  portfolio  is
     represented by any one investment;

(ii) no more  than 70% of the  value of the total  assets  of the  portfolio  is
     represented by any two investments;

(iii)no more  than 80% of the  value of the total  assets  of the  portfolio  is
     represented by any three investments; and

(iv) no more  than 90% of the  value of the total  assets  of the  portfolio  is
     represented by any four investments.

For purposes of these Regulations, all securities of the same issuer are treated
as a single investment.

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

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

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

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

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

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

Tax  Treatment  of the Policy.  The Policy has been  designed to comply with the
definition  of life  insurance  contained in Section 7702 of the Code.  Although
some interim  guidance has been  provided  and  proposed  regulations  have been
issued,  final  regulations  have not been  adopted.  The Code requires that the
amount of mortality and other expense charges be reasonable.

In establishing these charges,  Cova has relied on the interim guidance provided
in IRS Notice 88-128 and proposed regulations issued on July 5, 1991. Currently,
there is even less guidance as to a Policy  issued on a  substandard  risk basis
and thus it is even less clear  whether a Policy issued on such basis would meet
the requirements of Section 7702 of the Code.

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

You should consult your own tax adviser with respect to the tax  consequences of
purchasing the Policy.

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

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

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

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

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

A Policy  that was  entered  into  prior to June 21,  1988 may be deemed to be a
modified endowment contract if:

o    it is materially changed, and

o    fails to meet the 7-pay test.

A Policy fails to meet the 7-pay test when the cumulative  amount paid under the
Policy at any time  during the first 7 Policy  Years  exceeds the sum of the net
level  premiums  which would have been paid on or before such time if the Policy
provided for paid-up future benefits after the payment of seven (7) level annual
premiums.

A material  change would  include any increase in the future  benefits  provided
under a Policy unless the increase is attributable to:

(1)  the  payment of premiums  necessary  to fund the lowest  death  benefit and
     qualified additional benefits payable in the first seven Policy Years; or

(2)  the  crediting  of  interest  or  other  earnings  (including  policyholder
     dividends) with respect to such premiums.

Assuming  that the Policy  will be treated  as a  modified  endowment  contract,
surrenders  and/or  loan  proceeds  are  taxable  to the extent of income in the
Policy. Such distributions are deemed to be on a last-in, first-out basis, which
means the taxable income is distributed  first.  Loan proceeds and/or  surrender
payments  may also be subject to an  additional  10% federal  income tax penalty
applied to the income portion of such distribution. The penalty shall not apply,
however, to any distribution:

(1)  made on or after the date on which the taxpayer reaches age 59 1/2;

(2)  which is attributable to the taxpayer becoming disabled (within the meaning
     of Section 72(m)(7) of the Code); or

(3)  which is part of a series of substantially equal periodic payments made not
     less  frequently  than  annually for the life (or life  expectancy)  of the
     taxpayer or the joint lives (or joint life  expectancies)  of such taxpayer
     and his or her beneficiary.

Furthermore, only under limited circumstances will interest paid on Policy loans
be tax deductible.

If a  Policy  is not  classified  as a  modified  endowment  contract,  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  under  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  modified  endowment
contract,  will be treated as  indebtedness of the owner and not a distribution.
Upon  complete  surrender or lapse of the Policy or when  maturity  benefits are
paid,  if the amount  received  plus the policy debt 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.

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

Tax Treatment of Settlement Options. Under the Code, a portion of the settlement
option  payments which are in excess of the death benefit  proceeds are included
in the beneficiary's  taxable income.  Under a settlement option payable for the
lifetime  of the  beneficiary,  the death  benefit  proceeds  are divided by the
beneficiary's  life  expectancy (or joint life expectancy in the case of a joint
and survivor  option) and proceeds  received in excess of these prorated amounts
are  included  in taxable  income.  The value of the death  benefit  proceeds is
reduced by the value of any period  certain or refund  guarantee.  Under a fixed
payment or fixed  period  option,  the death  benefit  proceeds  are prorated by
dividing the proceeds over the payment period under the option.  Any payments in
excess of the prorated amount will be included in taxable income.

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

Tax  Treatment  of  Assignments.  An  assignment  of a Policy  or the  change of
ownership of a Policy may be a taxable  event.  You should  therefore  consult a
competent tax adviser if 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 includable in gross income of
the Policy owner are subject to federal  income tax  withholding.  However,  the
Policy  owner in most  cases may elect not to have  taxes  withheld.  The Policy
owner may be required to pay penalties  under the  estimated  tax rules,  if the
Policy owner's withholding and estimated tax payments are insufficient.


Reports to Owners
Cova will send you semi-annual and annual reports of the investment  portfolios.
Within  30 days  after  each  Policy  Anniversary,  Cova will send you an annual
statement. The statement will show:

o    the current amount of death benefit payable under the Policy,

o    the current Account Value,

o    the current Cash Surrender Value,

o    current debt, and

o    all transactions previously confirmed.


The statement will also show premiums paid and all charges  deducted  during the
Policy Year.

Cova will mail you a confirmation within seven days of the transaction of:

(a)  the receipt of premium;

(b)  any transfer between investment portfolios;

(c)  any loan, interest repayment, or loan repayment;

(d)  any surrender;

(e)  exercise of the free look privilege; and

(f)  payment of the death benefit under the Policy.

Upon request, you are entitled to a receipt of premium payment.


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


Experts
The  balance  sheets of 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 the 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.




<PAGE>


APPENDIX A
ILLUSTRATION OF POLICY VALUES



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

There are three  illustrations  -- all of which are based on the above.  We also
assumed that the  underlying  investment  portfolio had gross rates of return of
0%, 6%, 12%.  This means that the  underlying  investment  portfolio  would earn
these rates of return  before the  deduction of the  advisory fee and  operating
expenses.  When these costs are taken into  account,  the net annual  investment
return  rates (net of an average of .86% for these  charges)  are  approximately
-.86%, 5.14% and 11.14%.

It is  important  to be aware  that this  illustration  assumes a level  rate of
return for all years.  If the actual  rate of return  moves up and down over the
years  instead  of  remaining  level,  this  may  make a big  difference  in the
long-term  investment  results of your Policy. In order to properly show you how
the Policy  actually  works,  we calculated  values for the Account Value,  Cash
Surrender  Value and the net death  benefit.  The net death benefit is the death
benefit  minus any  outstanding  loans and loan  interest  accrued.  We used the
charges we described in the Expenses  Section of the  Prospectus.  These charges
are:

(1)  mortality  and expense  risk charge equal to an annual rate of 0.90% of the
     Account  Value in the  investment  portfolios  for the  first ten years and
     0.50% annually after that;

(2)  an  administrative  charge  equal to an annual rate of 0.40% of the Account
     Value;

(3)  a tax expense  charge equal to an annual rate of 0.40% of the Account Value
     for the first 10 years;

(4)  any  surrender  charges  or  deferred  premium  tax  charge  which  may  be
     applicable in determining the Cash Surrender Values; and

(5)  the policy maintenance charge.

We also deducted for the cost of insurance based on both the current charges and
the guaranteed charges.

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

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



<PAGE>




APPENDIX A
ILLUSTRATION OF POLICY VALUES (continued)

                      COVA FINANCIAL LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE
                            HYPOTHETICAL ILLUSTRATION
                               SINGLE LIFE OPTION
                     MALE, ISSUE AGE 55, STANDARD RATE CLASS
                  $10,000 SINGLE PREMIUM FACE AMOUNT OF $27,290
           ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 0%
<TABLE>
<CAPTION>

                                                CURRENT CHARGES*                               GUARANTEED CHARGES**
                                                ----------------                               --------------------
<S>   <C>           <C>               <C>                <C>           <C>             <C>             <C>            <C>
                   Premiums
   End of         Accumulated                            Cash            Net                           Cash             Net
   Policy       at 5% Interest       Account           Surrender        Death         Account        Surrender         Death
    Year           Per Year           Value              Value         Benefit         Value           Value          Benefit
  -------      ---------------    ------------     --------------   ----------  -----------------  ------------  ----------------
      1             10,500            9,654              8,788         27,290          9,528           8,674          27,290
      2             11,025            9,319              8,508         27,290          9,044           8,260          27,290
      3             11,576            8,994              8,237         27,290          8,548           7,832          27,290
      4             12,155            8,680              8,089         27,290          8,036           7,493          27,290
      5             12,763            8,375              7,902         27,290          7,506           7,087          27,290

      6             13,401            8,081              7,717         27,290          6,954           6,646          27,290
      7             14,071            7,795              7,533         27,290          6,375           6,166          27,290
      8             14,775            7,519              7,351         27,290          5,763           5,639          27,290
      9             15,513            7,251              7,170         27,290          5,111           5,057          27,290
     10             16,289            6,992              6,992         27,290          4,413           4,413          27,290

     15             20,789            6,055              6,055         27,290             51              51          27,290
     20             26,533            5,224              5,224         27,290              0               0               0
     25             33,864            4,488              4,488         27,290              0               0               0
     30             43,219            3,835              3,835         27,290              0               0               0


</TABLE>

<PAGE>


* 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 NET DEATH BENEFIT, ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A CONTRACT MAY
BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.

<PAGE>






APPENDIX A
ILLUSTRATION OF POLICY VALUES (continued)

                      COVA FINANCIAL LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE
                            HYPOTHETICAL ILLUSTRATION
                               SINGLE LIFE OPTION
                     MALE, ISSUE AGE 55, STANDARD RATE CLASS
                  $10,000 SINGLE PREMIUM FACE AMOUNT OF $27,290
           ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 6%

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

<S>   <C>           <C>               <C>                <C>           <C>             <C>             <C>            <C>

                 Premiums
   End of       Accumulated                          Cash            Net                               Cash             Net
   Policy     at 5% Interest       Account         Surrender        Death         Account            Surrender         Death
    Year         Per Year           Value            Value         Benefit         Value               Value          Benefit
  -------     ---------------   ------------    -------------    ---------  ------------------    --------------    ---------
      1            10,500          10,235            9,335         27,290         10,110               9,210           27,290
      2            11,025          10,476            9,601         27,290         10,206               9,331           27,290
      3            11,576          10,724            9,874         27,290         10,289               9,439           27,290
      4            12,155          10,978           10,288         27,290         10,355               9,665           27,290
      5            12,763          11,238           10,663         27,290         10,403               9,828           27,290

      6            13,401          11,506           11,046         27,290         10,430               9,970           27,290
      7            14,071          11,781           11,436         27,290         10,431              10,086           27,290
      8            14,775          12,063           11,833         27,290         10,401              10,171           27,290
      9            15,513          12,353           12,238         27,290         10,336              10,221           27,290
     10            16,289          12,650           12,650         27,290         10,229              10,229           27,290

     15            20,789          14,845           14,845         27,290          9,300               9,300           27,290
     20            26,533          17,449           17,449         27,290          5,800               5,800           27,290
     25            33,864          20,538           20,538         27,290              0                   0                0
     30            43,219          24,202           24,202         27,290              0                   0                0


</TABLE>

<PAGE>


* 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 NET DEATH BENEFIT, ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A CONTRACT MAY
BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.

<PAGE>






APPENDIX A
ILLUSTRATION OF POLICY VALUES (continued)

                      COVA FINANCIAL LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE
                            HYPOTHETICAL ILLUSTRATION
                               SINGLE LIFE OPTION
                     MALE, ISSUE AGE 55, STANDARD RATE CLASS
                  $10,000 SINGLE PREMIUM FACE AMOUNT OF $27,290
           ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 12%
<TABLE>
<CAPTION>

                                             CURRENT CHARGES*                              GUARANTEED CHARGES**
                                             ----------------                              --------------------
<S>   <C>           <C>               <C>                <C>           <C>             <C>             <C>            <C>
                 Premiums
   End of       Accumulated                          Cash            Net                               Cash             Net
   Policy     at 5% Interest       Account         Surrender        Death         Account            Surrender         Death
    Year         Per Year           Value            Value         Benefit         Value               Value          Benefit
  -------     ---------------   ------------    -------------    ---------  ------------------    --------------    ---------
      1            10,500          10,816            9,916         27,290         10,691               9,791           27,290
      2            11,025          11,701           10,826         27,290         11,437              10,562           27,290
      3            11,576          12,661           11,811         27,290         12,244              11,394           27,290
      4            12,155          13,702           13,012         27,290         13,118              12,428           27,290
      5            12,763          14,831           14,256         27,290         14,068              13,493           27,290

      6            13,401          16,055           15,595         27,290         15,103              14,643           27,290
      7            14,071          17,384           17,039         27,290         16,232              15,887           27,290
      8            14,775          18,824           18,594         27,290         17,469              17,239           27,290
      9            15,513          20,387           20,272         27,290         18,826              18,711           27,290
     10            16,289          22,083           22,083         27,290         20,324              20,324           27,290

     15            20,789          34,449           34,449         39,960         31,610              31,610           36,667
     20            26,533          53,968           53,968         57,746         49,478              49,478           52,942
     25            33,864          85,356           85,356         89,623         78,254              78,254           82,167
     30            43,219         133,694          133,694        140,378        122,449             122,449          128,571


</TABLE>

<PAGE>


* 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 NET DEATH BENEFIT, ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A CONTRACT MAY
BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.

<PAGE>






APPENDIX A
ILLUSTRATION OF POLICY VALUES (continued)

                      COVA FINANCIAL LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE
                            HYPOTHETICAL ILLUSTRATION
                               SINGLE LIFE OPTION
                     MALE, ISSUE AGE 70, STANDARD RATE CLASS
                  $10,000 SINGLE PREMIUM FACE AMOUNT OF $17,020
           ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 0%
<TABLE>
<CAPTION>

                                             CURRENT CHARGES*                              GUARANTEED CHARGES**
                                             ----------------                              --------------------
<S>   <C>           <C>               <C>                <C>           <C>             <C>             <C>            <C>
                 Premiums
   End of       Accumulated                          Cash            Net                               Cash             Net
   Policy     at 5% Interest       Account         Surrender        Death         Account            Surrender         Death
    Year         Per Year           Value            Value         Benefit         Value               Value          Benefit
  -------     ---------------   ------------    -------------    ---------  ------------------    --------------    ---------
      1            10,500           9,654            8,788         17,020          9,420               8,577           17,020
      2            11,025           9,319            8,508         17,020          8,799               8,038           17,020
      3            11,576           8,994            8,237         17,020          8,125               7,448           17,020
      4            12,155           8,680            8,089         17,020          7,385               6,892           17,020
      5            12,763           8,375            7,902         17,020          6,565               6,205           17,020

      6            13,401           8,081            7,717         17,020          5,648               5,406           17,020
      7            14,071           7,795            7,533         17,020          4,614               4,471           17,020
      8            14,775           7,519            7,351         17,020          3,441               3,375           17,020
      9            15,513           7,251            7,170         17,020          2,102               2,086           17,020
     10            16,289           6,992            6,992         17,020            558                 558           17,020

     15            20,789           6,055            6,055         17,020              0                   0                0
     20            26,533           5,224            5,224         17,020              0                   0                0
     25            33,864           4,488            4,488         17,020              0                   0                0
     30            43,219           3,835            3,835         17,020              0                   0                0


</TABLE>

<PAGE>


* 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 NET DEATH BENEFIT, ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A CONTRACT MAY
BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.

<PAGE>






APPENDIX A
ILLUSTRATION OF POLICY VALUES (continued)

                      COVA FINANCIAL LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE
                            HYPOTHETICAL ILLUSTRATION
                               SINGLE LIFE OPTION
                     MALE, ISSUE AGE 70, STANDARD RATE CLASS
                  $10,000 SINGLE PREMIUM FACE AMOUNT OF $17,020
           ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 6%
<TABLE>
<CAPTION>

                                             CURRENT CHARGES*                              GUARANTEED CHARGES**
                                             ----------------                              --------------------
<S>   <C>           <C>               <C>                <C>           <C>             <C>             <C>            <C>
                 Premiums
   End of       Accumulated                          Cash            Net                               Cash             Net
   Policy     at 5% Interest       Account         Surrender        Death         Account            Surrender         Death
    Year         Per Year           Value            Value         Benefit         Value               Value          Benefit
  -------     ---------------   ------------    -------------    ---------  ------------------    --------------    ---------
      1            10,500          10,235            9,335         17,020         10,007               9,107           17,020
      2            11,025          10,476            9,601         17,020          9,984               9,111           17,020
      3            11,576          10,724            9,874         17,020          9,926               9,083           17,020
      4            12,155          10,978           10,288         17,020          9,823               9,146           17,020
      5            12,763          11,238           10,663         17,020          9,668               9,113           17,020

      6            13,401          11,506           11,046         17,020          9,449               9,016           17,020
      7            14,071          11,781           11,436         17,020          9,155               8,841           17,020
      8            14,775          12,063           11,833         17,020          8,771               8,572           17,020
      9            15,513          12,353           12,238         17,020          8,280               8,187           17,020
     10            16,289          12,650           12,650         17,020          7,655               7,655           17,020

     15            20,789          14,845           14,845         17,020          1,024               1,024           17,020
     20            26,533          17,449           17,449         18,321              0                   0                0
     25            33,864          20,626           20,626         20,832              0                   0                0
     30            43,219          24,463           24,463         24,707              0                   0                0


</TABLE>

<PAGE>


* 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 NET DEATH BENEFIT, ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A CONTRACT MAY
BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.

<PAGE>






APPENDIX A
ILLUSTRATION OF POLICY VALUES (continued)

                      COVA FINANCIAL LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE
                            HYPOTHETICAL ILLUSTRATION
                               SINGLE LIFE OPTION
                     MALE, ISSUE AGE 70, STANDARD RATE CLASS
                  $10,000 SINGLE PREMIUM FACE AMOUNT OF $17,020
           ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 12%

<TABLE>
<CAPTION>
                                             CURRENT CHARGES*                              GUARANTEED CHARGES**
                                             ----------------                              --------------------
<S>   <C>           <C>               <C>                <C>           <C>             <C>             <C>            <C>
                 Premiums
   End of       Accumulated                          Cash            Net                               Cash             Net
   Policy     at 5% Interest       Account         Surrender        Death         Account            Surrender         Death
    Year         Per Year           Value            Value         Benefit         Value               Value          Benefit
  -------     ---------------   ------------    -------------    ---------  ------------------    --------------    ---------
      1            10,500          10,816            9,916         17,020         10,594               9,694           17,020
      2            11,025          11,701           10,826         17,020         11,242              10,367           17,020
      3            11,576          12,661           11,811         17,020         11,956              11,106           17,020
      4            12,155          13,702           13,012         17,020         12,749              12,059           17,020
      5            12,763          14,831           14,256         17,020         13,640              13,065           17,020

      6            13,401          16,063           15,603         17,020         14,654              14,194           17,020
      7            14,071          17,440           17,095         18,312         15,825              15,480           17,020
      8            14,775          18,932           18,702         19,879         17,169              16,939           18,028
      9            15,513          20,548           20,433         21,575         18,632              18,517           19,563
     10            16,289          22,295           22,295         23,410         20,213              20,213           21,224

     15            20,789          34,741           34,741         36,478         31,448              31,448           33,021
     20            26,533          54,121           54,121         56,827         48,265              48,265           50,678
     25            33,864          84,909           84,909         85,758         75,002              75,002           75,752
     30            43,219         133,492          133,492        134,827        117,392             117,392          118,566


</TABLE>

<PAGE>


* 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 NET DEATH BENEFIT, ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A CONTRACT MAY
BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.

<PAGE>






APPENDIX A
ILLUSTRATION OF POLICY VALUES (continued)

                      COVA FINANCIAL LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE
                            HYPOTHETICAL ILLUSTRATION
                                JOINT LIFE OPTION
          MALE, ISSUE AGE 65, FEMALE, ISSUE AGE 65, STANDARD RATE CLASS
                  $10,000 SINGLE PREMIUM FACE AMOUNT OF $28,020
           ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 0%
<TABLE>
<CAPTION>

                                             CURRENT CHARGES*                              GUARANTEED CHARGES**
                                             ----------------                              --------------------
<S>   <C>           <C>               <C>                <C>           <C>             <C>             <C>            <C>
                 Premiums
   End of       Accumulated                          Cash            Net                               Cash             Net
   Policy     at 5% Interest       Account         Surrender        Death         Account            Surrender         Death
    Year         Per Year           Value            Value         Benefit         Value               Value          Benefit
  -------     ---------------   ------------    -------------    ---------  ------------------    --------------    ---------
      1            10,500           9,710            8,838         28,020          9,710               8,838           28,020
      2            11,025           9,410            8,591         28,020          9,410               8,591           28,020
      3            11,576           9,114            8,346         28,020          9,097               8,330           28,020
      4            12,155           8,827            8,225         28,020          8,766               8,169           28,020
      5            12,763           8,548            8,064         28,020          8,413               7,937           28,020

      6            13,401           8,277            7,903         28,020          8,032               7,670           28,020
      7            14,071           8,014            7,743         28,020          7,614               7,359           28,020
      8            14,775           7,758            7,584         28,020          7,149               6,990           28,020
      9            15,513           7,509            7,425         28,020          6,622               6,549           28,020
     10            16,289           7,267            7,267         28,020          6,018               6,018           28,020

     15            20,789           6,411            6,411         28,020          1,256               1,256           28,020
     20            26,533           5,640            5,640         28,020              0                   0                0
     25            33,864           4,944            4,944         28,020              0                   0                0
     30            43,219           4,316            4,316         28,020              0                   0                0


</TABLE>

<PAGE>


* 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 NET DEATH BENEFIT, ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A CONTRACT MAY
BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.

<PAGE>






APPENDIX A
ILLUSTRATION OF POLICY VALUES (continued)

                      COVA FINANCIAL LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE
                            HYPOTHETICAL ILLUSTRATION
                                JOINT LIFE OPTION
          MALE, ISSUE AGE 65, FEMALE, ISSUE AGE 65, STANDARD RATE CLASS
                  $10,000 SINGLE PREMIUM FACE AMOUNT OF $28,020
           ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 6%
<TABLE>
<CAPTION>

                                             CURRENT CHARGES*                              GUARANTEED CHARGES**
                                             ----------------                              --------------------
<S>   <C>           <C>               <C>                <C>           <C>             <C>             <C>            <C>
                 Premiums
   End of       Accumulated                          Cash            Net                               Cash             Net
   Policy     at 5% Interest       Account         Surrender        Death         Account            Surrender         Death
    Year         Per Year           Value            Value         Benefit         Value               Value          Benefit
  -------     ---------------   ------------    -------------    ---------  ------------------    --------------    ---------
      1            10,500          10,295            9,395         28,020         10,295               9,395           28,020
      2            11,025          10,582            9,707         28,020         10,582               9,707           28,020
      3            11,576          10,871           10,021         28,020         10,860              10,010           28,020
      4            12,155          11,168           10,478         28,020         11,126              10,436           28,020
      5            12,763          11,474           10,899         28,020         11,375              10,800           28,020

      6            13,401          11,789           11,329         28,020         11,603              11,143           28,020
      7            14,071          12,114           11,769         28,020         11,804              11,459           28,020
      8            14,775          12,449           12,219         28,020         11,970              11,740           28,020
      9            15,513          12,793           12,678         28,020         12,090              11,975           28,020
     10            16,289          13,148           13,148         28,020         12,153              12,153           28,020

     15            20,789          15,711           15,711         28,020         11,678              11,678           28,020
     20            26,533          18,804           18,804         28,020          6,306               6,306           28,020
     25            33,864          22,539           22,539         28,020              0                   0                0
     30            43,219          27,047           27,047         28,020              0                   0                0


</TABLE>

<PAGE>


* 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 NET DEATH BENEFIT, ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A CONTRACT MAY
BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.

<PAGE>






APPENDIX A
ILLUSTRATION OF POLICY VALUES (continued)

                      COVA FINANCIAL LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE
                            HYPOTHETICAL ILLUSTRATION
                                JOINT LIFE OPTION
          MALE, ISSUE AGE 65, FEMALE, ISSUE AGE 65, STANDARD RATE CLASS
                  $10,000 SINGLE PREMIUM FACE AMOUNT OF $28,020
           ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 12%
<TABLE>
<CAPTION>

                                             CURRENT CHARGES*                              GUARANTEED CHARGES**
                                             ----------------                              --------------------
<S>   <C>           <C>               <C>                <C>           <C>             <C>             <C>            <C>
                 Premiums
   End of       Accumulated                          Cash            Net                               Cash             Net
   Policy     at 5% Interest       Account         Surrender        Death         Account            Surrender         Death
    Year         Per Year           Value            Value         Benefit         Value               Value          Benefit
  -------     ---------------   ------------    -------------    ---------  ------------------    --------------    ---------
      1            10,500          10,879            9,979         28,020         10,879               9,979           28,020
      2            11,025          11,823           10,948         28,020         11,823              10,948           28,020
      3            11,576          12,838           11,988         28,020         12,837              11,987           28,020
      4            12,155          13,943           13,253         28,020         13,926              13,236           28,020
      5            12,763          15,146           14,571         28,020         15,097              14,522           28,020

      6            13,401          16,455           15,995         28,020         16,359              15,899           28,020
      7            14,071          17,880           17,535         28,020         17,721              17,376           28,020
      8            14,775          19,430           19,200         28,020         19,195              18,965           28,020
      9            15,513          21,118           21,003         28,020         20,796              20,681           28,020
     10            16,289          22,955           22,955         28,020         22,544              22,544           28,020

     15            20,789          36,451           36,451         38,273         35,720              35,720           37,506
     20            26,533          57,842           57,842         60,735         56,427              56,427           59,248
     25            33,864          91,958           91,958         96,556         87,775              87,775           92,164
     30            43,219         146,202          146,202        147,664        136,908             136,908          138,278


</TABLE>

<PAGE>


* 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 NET DEATH BENEFIT, ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A CONTRACT MAY
BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL  INVESTMENT  RESULTS.  NO
REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED
FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.


                                  [Back Cover]




                                      COVA
                             A MetLife(R) Company




                         Marketing and Executive Office
                           One Tower Lane, Suite 3000
                        Oakbrook Terrace, IL 60181-4644
                                  800-523-1661




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








CC-4054 (5/00)             Policy Form Series CC-1075        21-SPVL-CA (5/00)


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