COVA VARIABLE ANNUITY ACCOUNT FIVE
485BPOS, 1999-04-30
Previous: JUMBOSPORTS INC, 10-K, 1999-04-30
Next: PACIFIC GLOBAL FUND INC, 485BPOS, 1999-04-30



                                                             File Nos. 333-34817
                                                                       811-07060
================================================================================

                      SECURITIES AND EXCHANGE COMMISSION

                           Washington, D.C.  20549

                                   FORM N-4

REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933               [ ]
     Pre-Effective Amendment No.                                      [ ]
     Post-Effective Amendment No. 4                                   [X]

REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940       [ ]
     Amendment No. 16                                                 [X]

                      (Check appropriate box or boxes.)

     COVA VARIABLE ANNUITY ACCOUNT FIVE
     ___________________________________
     (Exact Name of Registrant)

     COVA FINANCIAL LIFE INSURANCE COMPANY
     ______________________________________
     (Name of Depositor)

     4100 Newport Place Drive, Suite 840, Newport Beach, CA      92600
     ______________________________________________________      ______
     (Address of Depositor's Principal Executive Offices)      (Zip Code)


Depositor's Telephone Number, including Area Code (800) 831-5433
                                                  ______________

     Name and Address of Agent for Service
          Lorry J. Stensrud, President
          Cova Financial Life Insurance Company
          One Tower Lane, Suite 3000
          Oakbrook Terrace, Illinois  60181-4644
          (800) 831-5433

     Copies to:
          Judith A. Hasenauer     and          Frances S. Cook
          Blazzard, Grodd & Hasenauer, P.C.    First Vice President and
          943 Post Road East                   Associate Counsel
          P.O. Box 5108                        Cova Financial Life Insurance
          Westport, CT  06881                       Company
          (203) 226-7866                       One Tower Lane, Suite 3000
                                               Oakbrook Terrace, IL 60181-4644



It is proposed that this filing will become effective:
   
    _____ immediately upon filing pursuant to paragraph (b) of Rule 485
    __X__ on May 1, 1999 pursuant to paragraph (b) of Rule 485    
    _____ 60 days after filing pursuant to paragraph (a)(1) of Rule 485
    _____ on (date) pursuant to paragraph (a)(1) of Rule 485.

If appropriate, check the following:

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

Title of Securities Registered:
   Individual Variable Annuity Contracts.

==============================================================================



                               EXPLANATORY NOTE

==============================================================================

This Registration Statement contains two prospectuses (Version A and Version B).
The two  versions  are  identical  except  for the  funding  options.  Different
versions  of  Version  A of the  Prospectus  will be  created  -- each  one with
different  funding options  available.  The Prospectuses  will be filed with the
Commission pursuant to Rule 497 under the Securities Act of 1933. The Registrant
undertakes  to  update  this   Explanatory   Note,   as  needed,   each  time  a
Post-Effective Amendment is filed.
  
==============================================================================

<TABLE>
<CAPTION>
<S>       <C>                                      <C>
          CROSS REFERENCE SHEET
          (required by Rule 495)

Item No.                                           Location
- --------                                           --------

          PART A

Item 1.   Cover Page . . . . . . . . . . . . . .   Cover Page

Item 2.   Definitions  . . . . . . . . . . . . .   Index of Special Terms

Item 3.   Synopsis . . . . . . . . . . . . . . .   Profile
   
Item 4.   Condensed Financial Information  . . .   Appendix - Condensed Financial Information
    
Item 5.   General Description of Registrant,
          Depositor, and Portfolio Companies . .   Other Information - Cova; The
                                                   Separate Account; Investment
                                                   Options

Item 6.   Deductions and Expenses. . . . . . . .   Expenses

Item 7.   General Description of Variable
          Annuity Contracts. . . . . . . . . . .   The Fixed and Variable Annuity

Item 8.   Annuity Period . . . . . . . . . . . .   Income Phase

Item 9.   Death Benefit. . . . . . . . . . . . .   Death Benefit

Item 10.  Purchases and Contract Value . . . . .   Purchase

Item 11.  Redemptions. . . . . . . . . . . . . .   Access to Your Money

Item 12.  Taxes. . . . . . . . . . . . . . . . .   Taxes

Item 13.  Legal Proceedings. . . . . . . . . . .   None

Item 14.  Table of Contents of the Statement of
          Additional Information . . . . . . . .   Table of Contents of the
                                                   Statement of Additional
                                                   Information
</TABLE>

<TABLE>
<CAPTION>
<S>       <C>                                      <C>
          CROSS REFERENCE SHEET
          (required by Rule 495)

Item No.                                           Location
- --------                                           --------

          PART B

Item 15.  Cover Page . . . . . . . . . . . . . .   Cover Page

Item 16.  Table of Contents. . . . . . . . . . .   Table of Contents

Item 17.  General Information and History. . . .   Company

Item 18.  Services . . . . . . . . . . . . . . .   Not Applicable

Item 19.  Purchase of Securities Being Offered .   Not Applicable

Item 20.  Underwriters . . . . . . . . . . . . .   Distribution

Item 21.  Calculation of Performance Data. . . .   Performance Information

Item 22.  Annuity Payments . . . . . . . . . . .   Annuity Provisions

Item 23.  Financial Statements . . . . . . . . .   Financial Statements
</TABLE>



                                     PART C

Information required to be included in Part C is set forth under the appropriate
Item so numbered in Part C to this Registration Statement.



                               PART A - VERSION A


                                                                       The Fixed
                                                            And Variable Annuity

                                                                       issued by

                                                           COVA VARIABLE ANNUITY
                                                                    ACCOUNT FIVE

                                                                             and

                                                                  COVA FINANCIAL
                                                          LIFE INSURANCE COMPANY




This prospectus  describes the Fixed and Variable  Annuity  Contract  offered by
Cova Financial Life Insurance Company (Cova).

The annuity contract has __ investment choices - a fixed account which offers an
interest rate which is guaranteed by Cova, and __ investment  portfolios  listed
below.  You  can put  your  money  in the  fixed  account  and/or  any of  these
investment  portfolios.  CURRENTLY,  IF YOU ARE NOT  PARTICIPATING  IN AN  ASSET
ALLOCATION PROGRAM,  YOU CAN ONLY INVEST IN 15 INVESTMENT  PORTFOLIOS AT ANY ONE
TIME.


AIM Variable Insurance Funds, Inc.:

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

Alliance Variable Products Series Fund, Inc.:

     Managed by Alliance Capital
     Management L.P.
         Premier Growth Portfolio
         Real Estate Investment Portfolio


Cova Series Trust:

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

     Managed by Lord, Abbett & Co.
         Bond Debenture Portfolio (a "high yield" portfolio under
             California insurance regulations)
         Large Cap Research Portfolio
         Developing Growth Portfolio
         Mid-Cap Value Portfolio
         Lord Abbett Growth and Income Portfolio 

General American Capital Company:

     Managed by Conning Asset
     Management Company
         Money Market Fund

Goldman Sachs Variable Insurance Trust:

     Managed by Goldman Sachs
     Asset Management
         Goldman Sachs Growth and Income Fund

     Managed by Goldman Sachs
     Asset Management International
         Goldman Sachs International Equity Fund
         Goldman Sachs Global Income Fund

Kemper Variable Series:

     Managed by Scudder Kemper
     Investments, Inc.
         Kemper Small Cap Value Portfolio
         Kemper Government Securities Portfolio
         Kemper Small Cap Growth Portfolio

Liberty Variable Investment Trust:

     Managed by Newport Fund
     Management Inc.
         Newport Tiger Fund, Variable Series

MFS Variable Insurance Trust:

     Managed by Massachusetts
     Financial Services Company
         MFS Emerging Growth Series
         MFS Research Series
         MFS Growth With Income Series
         MFS High Income Series
         MFS Global Governments Series (formerly MFS World Governments)
         MFS/Foreign & Colonial Emerging
            Markets Equity Series (not available)


Oppenheimer Variable Account Funds:

     Managed by OppenheimerFunds, Inc.
         Oppenheimer High Income Fund/VA
         Oppenheimer Bond Fund/VA
         Oppenheimer Capital Appreciation Fund/VA (formerly Oppenheimer Growth) 
         Oppenheimer Main Street Growth & Income Fund/VA (formerly Oppenheimer
             Growth & Income)
         Oppenheimer Strategic Bond Fund/VA


Putnam Variable Trust:

     Managed by Putnam Investment
     Management, Inc.
         Putnam VT Growth and Income Fund Class IA Shares
         Putnam VT International Growth Fund Class IA Shares
         Putnam VT International New  
           Opportunities Fund Class IA Shares
         Putnam VT New Value Fund Class IA Shares
         Putnam VT Vista Fund Class IA Shares

Templeton Variable Products Series Fund:

     Managed by Templeton Asset
     Management Ltd.
         Templeton Developing Markets Fund, Class 1 Shares

     Managed by Templeton Investment
     Counsel, Inc.
         Templeton International Fund, Class 1 Shares

     Managed by Franklin Mutual Advisers, Inc.
         Mutual Shares Investments Fund, Class 1 Shares

Please  read this  prospectus  before  investing  and keep it on file for future
reference.  It contains important  information about the Cova Fixed and Variable
Annuity Contract.

To learn more about the Cova Fixed and Variable Annuity Contract, you can obtain
a copy of the Statement of Additional  Information (SAI) dated May 1, 1999.  The
SAI has been filed with the  Securities  and  Exchange  Commission  (SEC) and is
legally   a  part  of  the   prospectus.   The   SEC   maintains   a  Web   site
(http://www.sec.gov)  that contains the SAI, material incorporated by reference,
and other information  regarding companies that file  electronically with the
SEC.  The Table of Contents of the SAI is on Page __ of this  prospectus.  For a
free copy of the SAI, call us at (800) 523-1661 or write us at : One Tower Lane,
Suite 3000, Oakbrook Terrace, Illinois 60181-4644.

The Contracts:

* are not bank deposits
* are not federally insured
* are not endorsed by any bank or government agency
* 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, 1999


TABLE OF CONTENTS                                         Page

  INDEX OF SPECIAL TERMS                                     

  SUMMARY                                                    

  FEE TABLE                                                  

  EXAMPLES                                                   

  THE ANNUITY CONTRACT                                   

  ANNUITY PAYMENTS (THE INCOME PHASE) 
                   
  PURCHASE                                               
     Purchase Payments                                      
     Allocation of Purchase Payments                        
     Accumulation Units                                     

  INVESTMENT OPTIONS                                     
     AIM Variable Insurance Funds, Inc.                     
     Alliance Variable Products Series Fund, Inc.           
     Cova Series Trust                                      
     General American Capital Company                       
     Goldman Sachs Variable Insurance Trust                 
     Kemper Variable Series                                  
     Liberty Variable Investment Trust                      
     MFS Variable Insurance Trust                           
     Oppenheimer Variable Account Funds                     
     Putnam Variable Trust                                  
     Templeton Variable Products Series Fund                
     Transfers                                              
     Dollar Cost Averaging Program                          
     Automatic Rebalancing Program                          
     Approved Asset Allocation Programs                     
     Voting Rights                                          
     Substitution                                           

  EXPENSES                                               
     Insurance Charges                                      
     Contract Maintenance Charge                            
     Withdrawal Charge                                      
     Reduction or Elimination of the
        Withdrawal Charge                                   
     Premium Taxes                                          
     Transfer Fee                                           
     Income Taxes                                           
     Investment Portfolio Expenses                          

  TAXES                                                  
     Annuity Contracts in General                           
     Qualified and Non-Qualified Contracts                  
     Withdrawals - Non-Qualified Contracts                  
     Withdrawals - Qualified Contracts                      
     Withdrawals - Tax-Sheltered Annuities                  
     Diversification                                        

  ACCESS TO YOUR MONEY                                   
     Systematic Withdrawal Program                          
     Suspension of Payments or Transfers

  PERFORMANCE                                            
  DEATH BENEFIT                                          
     Upon Your Death                                        
     Death of Annuitant                                     

  OTHER INFORMATION                                       
     Cova                                                   
     Year 2000
     The Separate Account                                   
     Distributor                                            
     Ownership                                              
     Beneficiary                                            
     Assignment                                             
     Financial Statements

TABLE OF CONTENTS OF THE STATEMENT OF
ADDITIONAL INFORMATION                                      

APPENDIX A
Condensed Financial Information

APPENDIX B
Performance Information                                    

INDEX OF SPECIAL TERMS

We have tried to make this prospectus as readable and  understandable for you as
possible. By the very nature of the contract,  however,  certain technical words
or terms are  unavoidable and need an explanation.  We have  identified  the  
following as some of these words or terms.  They are  identified in the text in 
italic and the page that is indicated here is where we believe you will find the
best  explanation  for the word or term.

                                                          Page

Accumulation Phase                                          
Accumulation Unit                                           
Annuitant                                                   
Annuity Date                                                
Annuity Options                                             
Annuity Payments                                            
Annuity Unit                                                
Beneficiary                                                 
Fixed Account                                               
Income Phase                                                
Investment Portfolios                                       
Joint Owner                                                 
Non-Qualified                                               
Owner                                                       
Purchase Payment                                            
Qualified                                                   
Tax Deferral                                                


SUMMARY

The sections in this Summary  correspond  to sections in this  prospectus  which
discuss the topics in more detail.

THE ANNUITY CONTRACT:

The fixed and variable  annuity  contract  offered by Cova is a contract between
you, the owner, and Cova, an insurance  company.  The contract  provides a means
for  investing  on a  tax-deferred  basis.  The contract is intended for 
retirement savings or other long-term  investment  purposes and provides for a 
death benefit and  guaranteed income options.

This contract offers __ investment  portfolios.  These  portfolios are designed 
to offer a potentially  better return than the fixed account. However, this is 
NOT guaranteed. You can also lose your money.

The fixed  account  offers an interest  rate that is guaranteed by the insurance
company, Cova. While your money is in the fixed account, the interest your money
will earn as well as your  principal is guaranteed  by Cova.  

You  can put  money  in up to 15 of the  investment  portfolios  and  the  fixed
account.  (If you are participating in an asset allocation  program,  this limit
may not apply).  You can transfer between accounts up to 12 times a year without
charge or tax implications.

The  contract,  like  all  deferred  annuity  contracts,  has  two  phases:  the
accumulation phase and the income phase. During the accumulation phase, earnings
accumulate  on a  tax-deferred  basis and are  taxed as  income  when you make a
withdrawal.  The income phase occurs when you begin receiving  regular  payments
from your  contract.  

The  amount of money  you are able to  accumulate  in your  account  during  the
accumulation  phase  will  determine, in part, the amount of income  payments  
during the income phase.

ANNUITY PAYMENTS (THE INCOME PHASE):

If you want to  receive  regular  income  from your  annuity,  you can choose an
annuity option.  Once you begin receiving  regular  payments,  you cannot change
your payment plan. During the income phase, you have the same investment choices
you had during the accumulation phase. You can choose to have payments come from
the fixed account, the investment  portfolios or both. If you choose to have any
part of your payments come from the investment portfolios,  the dollar amount of
your payments may go up or down.

HOW TO PURCHASE THE CONTRACT:

You can buy this contract with $5,000 or more under most circumstances.  You can
add  $500 or more  any  time  you  like  during  the  accumulation  phase.  Your
registered representative can help you fill out the proper forms.

INVESTMENT OPTIONS:

You  can put  your  money  in the  following  investment  portfolios  which  are
described  in  the  prospectuses  for  the  funds.  Currently,  if you  are  not
participating  in an asset allocation  program,  you can invest in 15 investment
portfolios at any one time. 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.

AIM VARIABLE INSURANCE FUNDS, INC.:
   MANAGED BY A I M ADVISORS, INC.
   AIM V.I. Capital Appreciation Fund
   AIM V.I. International Equity Fund
   AIM V.I. Value Fund
ALLIANCE VARIABLE PRODUCTS SERIES FUND, INC.:
   MANAGED BY ALLIANCE CAPITAL MANAGEMENT L.P.
   Premier Growth Portfolio
   Real Estate Investment Portfolio
COVA SERIES TRUST:
   MANAGED BY J.P. MORGAN INVESTMENT MANAGEMENT INC.
   Small Cap Stock Portfolio
   Large Cap Stock Portfolio
   Select Equity Portfolio
   International Equity Portfolio
   Quality Bond Portfolio
   MANAGED BY LORD, ABBETT & CO.
   Bond Debenture Portfolio (a "high yield" portfolio under
      California insurance regulations)
   Large Cap Research Portfolio
   Developing Growth Portfolio
   Mid-Cap Value Portfolio
   Lord Abbett Growth and Income Portfolio
GENERAL AMERICAN CAPITAL COMPANY:
   MANAGED BY CONNING ASSET MANAGEMENT COMPANY
   Money Market Fund
GOLDMAN SACHS VARIABLE INSURANCE TRUST:
   MANAGED BY GOLDMAN SACHS ASSET MANAGEMENT
   Goldman Sachs Growth and Income Fund
   MANAGED BY GOLDMAN SACHS ASSET
   MANAGEMENT INTERNATIONAL
   Goldman Sachs International Equity Fund
   Goldman Sachs Global Income Fund
KEMPER VARIABLE SERIES:
   MANAGED BY SCUDDER KEMPER INVESTMENTS, INC.
   Kemper Small Cap Value Portfolio
   Kemper Government Securities Portfolio
   Kemper Small Cap Growth Portfolio
LIBERTY VARIABLE INVESTMENT TRUST:
   MANAGED BY NEWPORT FUND MANAGEMENT INC.
   Newport Tiger Fund, Variable Series
MFS VARIABLE INSURANCE TRUST:
   MANAGED BY MASSACHUSETTS FINANCIAL SERVICES COMPANY
   MFS Emerging Growth Series
   MFS Research Series
   MFS Growth With Income Series
   MFS High Income Series
   MFS Global Governments Series (formerly MFS World Governments)
   MFS/Foreign & Colonial Emerging Markets Equity Series (not available)
OPPENHEIMER VARIABLE ACCOUNT FUNDS:
   MANAGED BY OPPENHEIMERFUNDS, INC.
   Oppenheimer High Income Fund/VA
   Oppenheimer Bond Fund/VA
   Oppenheimer Capital Appreciation Fund/VA (formerly Oppenheimer Growth)
   Oppenheimer Main Street Growth & Income Fund/VA (formerly Oppenheimer
       Growth & Income)
   Oppenheimer Strategic Bond Fund/VA
PUTNAM VARIABLE TRUST:
   MANAGED BY PUTNAM INVESTMENT MANAGEMENT, INC.
   Putnam VT Growth and Income Fund Class IA Shares
   Putnam VT International Growth Fund Class IA Shares
   Putnam VT International New Opportunities Fund Class IA Shares
   Putnam VT New Value Fund Class IA Shares
   Putnam VT Vista Fund Class IA Shares
TEMPLETON VARIABLE PRODUCTS SERIES FUND
   MANAGED BY TEMPLETON ASSET MANAGEMENT LTD.
   Templeton Developing Markets Fund, Class 1 Shares
   MANAGED BY TEMPLETON INVESTMENT COUNSEL, INC.
   Templeton International Fund, Class 1 Shares
   MANAGED BY FRANKLIN MUTUAL ADVISERS, INC.
   Mutual Shares Investments Fund, Class 1 Shares

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

EXPENSES:

The contract has insurance features and investment features, and there are costs
related to each.

  * Each year Cova deducts a $30  contract  maintenance  charge from your  
contract. During the accumulation phase, Cova currently waives this charge if 
the value of your contract is at least $50,000.  

     * Cova also  deducts  for its  insurance  charges  which total 1.40% of the
average daily value of your contract allocated to the investment portfolios.

     * If you take your money out, Cova may assess a withdrawal  charge which is
equal to 5% of the purchase payment you withdraw.  After Cova has had a purchase
payment  for 5  years,  there is no  charge  by Cova  for a  withdrawal  of that
purchase payment.

     * When you begin receiving regular income payments from your annuity,  Cova
will assess a state premium tax charge, if applicable,  which ranges from 0 - 4%
depending upon the state.

  * The first 12 transfers in a year are free.  After that, a transfer fee of 
$25 or 2% of the amount transferred (whichever is less) is assessed.

  * There are also  investment  charges which currently range from .205% to 
1.66% of the  average  daily  value  of  the  investment  portfolio  depending 
upon  the investment portfolio.

TAXES:

Your  earnings  are not taxed  until you take  them out.  If you take  money out
during the accumulation phase,  earnings come out first and are taxed as income.
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.  Payments  during  the income  phase are
considered  partly a  return  of your  original  investment.  That  part of each
payment is not taxable as income.

ACCESS TO YOUR MONEY:

You can take money out at any time  during  the  accumulation  phase.  After the
first year,  you can take up to 10% of your total  purchase  payments  each year
without  charge from Cova.  Withdrawals of purchase payments in excess of that 
may be charged a withdrawal charge, depending on how long your money has been in
the contract. However, Cova will never assess a withdrawal charge on earnings 
you withdraw. Earnings are defined as the value in your contract minus the 
remaining purchase payments in your contract.  Of course, you may also have to 
pay income tax and a tax penalty on any money you take out.

DEATH BENEFIT:

If you die before moving to the income phase, the person you have chosen as your
beneficiary will receive a death benefit.

OTHER INFORMATION:

Free Look. If you cancel the contract  within 10 days after receiving it (or, in
the State of  California,  within  30 days if you are 60 years or older  when we
issue the contract), we will send your money back without assessing a withdrawal
charge.  You will receive  whatever your contract is worth on the day we receive
your  request.  This may be more or less than your  original  payment.  If we're
required by law to return  your  original  payment,  we reserve the right to put
your money in the Money Market Fund during the free-look period. 

No  Probate.  In most  cases,  when you  die,  the  person  you  choose  as your
beneficiary will receive the death benefit without going through probate.

Who should  purchase the contract?  The contract is designed for people  seeking
long-term tax-deferred accumulation of assets, generally for retirement or other
long-term  purposes.  The  tax-deferred  feature is most attractive to people in
high federal and state income tax brackets. You should not buy this contract if 
you are looking for a  short-term  investment  or if you cannot take the risk of
getting back less money than you put in.

Additional  Features. This   contract  has  additional  features  you  might  be
interested in. These include:

*    You can  arrange to have money  automatically  sent to you each month while
     your contract is still in the accumulation phase. Of course, you'll have to
     pay  taxes on money  you  receive.  We call  this  feature  the  Systematic
     Withdrawal Program.

*    You can arrange to have a regular amount of money automatically invested in
     investment portfolios each month,  theoretically giving you a lower average
     cost per unit  over  time  than a single  one time  purchase.  We call this
     feature Dollar Cost Averaging.

*    You can arrange to  automatically  readjust  the money  between  investment
     portfolios  periodically to keep the blend you select. We call this feature
     Automatic Rebalancing.

*    Under  certain  circumstances,  Cova  will  give you your  money  without a
     withdrawal  charge if you need it while you're in a nursing  home.  We call
     this feature the Nursing Home Waiver.

These features may not be suitable for your particular situation.

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

COVA VARIABLE ANNUITY ACCOUNT FIVE FEE TABLE

The purpose of the Fee Table is to show you the various expenses you will
incur directly or indirectly with the contract.  The Fee Table reflects
expenses of the Separate Account as well as the investment portfolios.

OWNER TRANSACTION EXPENSES

Withdrawal Charge (see Note 1 below)     5% of purchase payment withdrawn

Transfer Fee (see Note 2 below)
     No charge for first 12 transfers in a contract year; thereafter, the fee is
     $25 per transfer or, if less, 2% of the amount transferred.

CONTRACT MAINTENANCE CHARGE (see Note 3
below)                                   $30 per contract per year

SEPARATE ACCOUNT ANNUAL EXPENSES
(as a percentage of average account value)
     Mortality and Expense Risk Premium                  1.25%
     Administrative Expense Charge                        .15%
                                                          --- 
     TOTAL SEPARATE ACCOUNT
     ANNUAL EXPENSES                                     1.40%

<TABLE>
<CAPTION>
INVESTMENT PORTFOLIO EXPENSES
(as a percentage of the average daily net assets of an investment portfolio)
                                                                                                                 
                                                                                                                  Total Annual
                                                                 Management Fees         Other Expenses        Portfolio Expenses
- ------------------------------------------------------------------------------------------------------------------------------------
AIM Variable Insurance Funds, Inc.
Managed by A I M Advisors, Inc.
<S>                                                                   <C>                     <C>                     <C> 
       A I M V.I. Capital Appreciation Fund                           .62%                    .05%                    .67%
       A I M V.I. International Equity Fund                           .75%                    .16%                    .91%
       A I M V.I. Value Fund                                          .61%                    .05%                    .66%
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>

                                                                   Management                 Other               Total Annual
                                                                      Fees                  Expenses           Portfolio Expenses
                                                                                          (after expense       (after expense
                                                                                           reimbursement)       reimbursement)
- ------------------------------------------------------------------------------------------------------------------------------------
Alliance Variable Products Series Fund, Inc.
Managed by Alliance Capital Management L.P.
<S>                                                                  <C>                      <C>                    <C>  
       Premier Growth Portfolio*                                     1.00%                    .06%                   1.06%
       Real Estate Investment Portfolio**                             .08%                    .87%                    .95%
- ------------------------------------------------------------------------------------------------------------------------------------
<FN>
*    The adviser to the Fund discontinued the expense reimbursement with respect
     to the Premier Growth Portfolio effective May 1, 1998.

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

</FN>
</TABLE>

<TABLE>
<CAPTION>

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

Cova Series Trust
Managed by J.P. Morgan Investment Management Inc.
<S>                                                                   <C>                     <C>                     <C> 
       Select Equity Portfolio                                        .68%                    .18%                    .86%
       Small Cap Stock Portfolio                                      .85%                    .27%                   1.12%
       International Equity Portfolio                                 .80%                    .28%                   1.08%
       Quality Bond Portfolio                                         .55%                    .10%                    .65%
       Large Cap Stock Portfolio                                      .65%                    .10%                    .75%

Managed by Lord, Abbett & Co.
       Bond Debenture Portfolio (a "high yield" portfolio             .75%                    .10%                    .85%
           under California insurance regulations)
       Mid-Cap Value Portfolio                                       1.00%                    .30%                   1.30%
       Large Cap Research Portfolio                                  1.00%                    .30%                   1.30%
       Developing Growth Portfolio                                    .90%                    .30%                   1.20%
       Lord Abbett Growth and Income Portfolio(2)                     .65%                    .07%                    .72%
- ------------------------------------------------------------------------------------------------------------------------------------
<FN>

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

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

</FN>
</TABLE>

<TABLE>
<CAPTION>


COVA VARIABLE ANNUITY ACCOUNT ONE FEE TABLE (continued)
                                                                                                                  Total Annual
                                                                 Management Fees         Other Expenses        Portfolio Expenses
- ------------------------------------------------------------------------------------------------------------------------------------

General American Capital Company
Managed by Conning Asset Management Company
<S>                                                                   <C>                     <C>                     <C>  
       Money Market Fund                                              .125%                   .08%                    .205%
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>

                                                                                                                  Total Annual
                                                                                         Other Expenses        Portfolio Expenses
                                                                   Management            (after expense          (after expense
                                                                      Fees               reimbursement)*         reimbursement)*
- ------------------------------------------------------------------------------------------------------------------------------------

Goldman Sachs Variable Insurance Trust
Managed by Goldman Sachs Asset Management
<S>                                                                   <C>                     <C>                     <C> 
       Goldman Sachs Growth and Income Fund                           .75%                    .15%                    .90%

Managed by Goldman Sachs Asset Management International
       Goldman Sachs International Equity Fund                       1.00%                    .25%                   1.25%
       Goldman Sachs Global Income Fund                               .90%                    .15%                   1.05%
- ------------------------------------------------------------------------------------------------------------------------------------
<FN>
* The investment advisers to the Goldman Sachs Growth and Income, 
International Equity and Global Income Funds have voluntarily agreed to reduce
or limit certain "Other Expenses" of such Funds (excluding management fees,
taxes, interest and brokerage fees and litigation, indemnification and other
extraordinary expenses) to the extent such expenses exceed 0.15%, 0.25% and 
0.15% per annum of such Funds' average daily net assets, respectively.  The
expenses shown include this reimbursement.  If not included, the "Other 
Expenses" and "Total Annual Portfolio Expenses" for the Goldman Sachs Growth 
and Income, International Equity and Global Income Funds would be 1.94% and 
2.69%, 1.97% and 2.97% and 2.40% and 3.30%, respectively.  The reductions or
limitations may be discontinued or modified by the investment advisers in 
their discretion at any time.
</FN>
</TABLE>

<TABLE>
<CAPTION>


                                                                                                                  Total Annual
                                                                 Management Fees         Other Expenses        Portfolio Expenses
                                                                                      (after expense           (after expense  
                                                                                       reimbursement           reimbursement
                                                                                      for Small Cap Value      for Small Cap
                                                                                      Portfolio)              Value Portfolio)
- ------------------------------------------------------------------------------------------------------------------------------------

Kemper Variable Series
Managed by Scudder Kemper Investments, Inc.
<S>                                                                   <C>                     <C>                     <C> 
       Kemper Small Cap Value Portfolio                               .75%                    .05%*                   .80%
       Kemper Government Securities Portfolio                         .55%                    .11%                    .66%
       Kemper Small Cap Growth Portfolio                              .65%                    .05%                    .70%
- ------------------------------------------------------------------------------------------------------------------------------------
<FN>
* Pursuant to its agreement with Kemper Variable Series, the investment 
manager and the accounting agent have agreed, for the one year period 
commencing on the date of this prospectus, to limit their respective fees and
to reimburse other operating expenses, in a manner communicated to the Board
of the Fund, to the extent necessary to limit total operating expenses of the
Kemper Small Cap Value Portfolio to .84%.  The amounts set forth in the table
above reflect actual expenses for the past fiscal year, which were lower than
these expense limits.
</FN>
</TABLE>

<TABLE>
<CAPTION>

                                                                                                                  Total Annual
                                                                 Management Fees         Other Expenses        Portfolio Expenses
- ------------------------------------------------------------------------------------------------------------------------------------

Liberty Variable Investment Trust
Managed by Newport Fund Management Inc.
<S>                                                                   <C>                     <C>                    <C>  
     Newport Tiger Fund, Variable Series                             .90%                    .40%                   1.30%
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT ONE FEE TABLE (continued)
                                                                                                                  Total Annual
                                                                                         Other Expenses        Portfolio Expenses
                                                                   Management            (after expense          (after expense
                                                                      Fees               reimbursement         reimbursement for
                                                                                      for Global Governments  Global Governments
                                                                                         Series)                 Series)
- ------------------------------------------------------------------------------------------------------------------------------------

MFS Variable Insurance Trust(1)
Managed by Massachusetts Financial Services Company
<S>                                                                   <C>                     <C>                     <C> 
       MFS Emerging Growth Series                                     .75%                    .10%                    .85%
       MFS Research Series                                            .75%                    .11%                    .86%
       MFS Growth With Income Series                                  .75%                    .13%                    .88%
       MFS High Income Series                                         .75%                    .28%                   1.03%
       MFS Global Governments Series(2)                               .75%                    .26%                   1.01%
       MFS/Foreign & Colonial Emerging
         Markets Equity Series                                       1.25%                    .25%                   1.50%
- ------------------------------------------------------------------------------------------------------------------------------------
<FN>
    (1) Each series has an expense offset arrangement which reduces the series'
custodian fee based upon the amount of cash maintained by the series with its 
custodian and dividend disbursing agent.  Each series may enter into other such
arrangements and directed brokerage arrangements, which would also have the 
effect of reducing the series' expenses.  Expenses do not take into account 
these expense reductions, and are therefore higher than the actual expenses
of the series.  

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

<TABLE>
<CAPTION>

                                                                                                                  Total Annual
                                                                 Management Fees         Other Expenses        Portfolio Expenses
- ------------------------------------------------------------------------------------------------------------------------------------

Oppenheimer Variable Account Funds
Managed by OppenheimerFunds, Inc.
<S>                                                                   <C>                     <C>                     <C> 
       Oppenheimer High Income Fund/VA                                   .74%                    .04%                    .78%
       Oppenheimer Bond Fund/VA                                          .72%                    .02%                    .74%
       Oppenheimer Capital Appreciation                                                                                        
           Fund/VA                                                       .72%                    .03%                    .75%
      Oppenheimer Main Street Growth & 
           Income Fund/VA                                                .74%                    .06%                    .79%
      Oppenheimer Strategic Bond Fund/VA                                 .74%                    .08%                    .80%
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                                                  Total Annual
                                                                 Management Fees         Other Expenses        Portfolio Expenses
                                                                                         (after expense         (after expense
                                                                                         reimbursement          reimbursement  
                                                                                        for one Portfolio)     for one Portfolio)
- ------------------------------------------------------------------------------------------------------------------------------------

Putnam Variable Trust
Managed by Putnam Investment Management, Inc.
       Putnam VT Growth and Income Fund Class IA Shares               .46%                    .04%                    .50%
       Putnam VT International Growth Fund Class IA Shares            .80%                    .27%                   1.07%
       Putnam VT International New Opportunities Fund Class 
             IA Shares*                                              1.18%                    .42%                   1.60%
       Putnam VT New Value Fund Class IA Shares                       .70%                    .11%                    .81%
       Putnam VT Vista Fund Class IA Shares                           .65%                    .12%                    .77%
- ------------------------------------------------------------------------------------------------------------------------------------
<FN>
* The Management Fees and Total Annual Portfolio Expenses reflect an 
expense limitation.  In the absence of the expense limitation, the Management
Fees and Total Annual Portfolio Expenses would have been 1.20% and 1.62%, 
respectively.
</FN>
</TABLE>

<TABLE>
<CAPTION>

                                                                   Management                                     Total Annual
                                                                      Fees               Other Expenses        Portfolio Expenses
                                                                                        (after expense         (after expense
                                                                                        reimbursement for      reimbursement for
                                                                                        one Portfolio)         one Portfolio)
- ------------------------------------------------------------------------------------------------------------------------------------

Templeton Variable Products Series Fund
       Templeton Developing Markets Fund,
<S>            <C>                                                   <C>                   <C>                        <C>  
         Class 1 Shares                                              1.25%                 .41%                       1.66%
       Templeton International Fund,
         Class 1 Shares                                               .69%                 .17%                        .86%
       Mutual Shares Investments Fund,
         Class 1 Shares*                                              .00%                1.00%                       1.00%
- ------------------------------------------------------------------------------------------------------------------------------------
<FN>

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


Examples

The  examples  should  not be  considered  a  representation  of past or  future
expenses. Actual expenses may be greater or less than those shown.

For purposes of the examples, the assumed average contract size is $30,000.

You would pay the  following  expenses  on a $1,000  investment,  assuming  a 5%
annual return on assets:

    (a) if you surrender the contract at the end of each time period;
    (b) if you do not surrender the contract or if you apply the contract value
        to an annuity option.


<TABLE>
<CAPTION>
<S>                                                <C>         <C>          <C>           <C>
                                                                Time         Periods
                                                     1 year     3 years      5 years      10 years
                                                     ------     -------      -------      --------
AIM VARIABLE INSURANCE FUNDS, INC.
Managed by A I M Advisors, Inc.     
AIM V.I. Capital Appreciation                      (a) $71.99  (a) $112.73   (a) $160.90   (a) $247.97
                                                   (b) $21.99  (b) $ 67.73   (b) $115.90   (b) $247.97
AIM V.I. International Equity                      (a) $74.40  (a) $119.97   (a) $173.00   (a) $272.25
                                                   (b) $24.40  (b) $ 74.97   (b) $128.00   (b) $272.25
AIM V.I. Value                                     (a) $71.89  (a) $112.42   (a) $160.39   (a) $246.95
                                                   (b) $21.89  (b) $ 67.42   (b) $115.39   (b) $246.95
ALLIANCE VARIABLE PRODUCTS SERIES FUND,
INC.

    Managed by Alliance Capital
    Management L.P.

    Premier Growth                                 (a) $75.90  (a) $124.47   (a) $180.49   (a) $287.10
                                                   (b) $25.90  (b) $ 79.47   (b) $135.49   (b) $287.10
    Real Estate Investment                         (a) $74.80  (a) $121.17   (a) $175.00   (a) $276.23
                                                   (b) $24.80  (b) $ 76.17   (b) $130.00   (b) $276.23
COVA SERIES TRUST
Managed by J.P. Morgan Investment Management Inc.
   Select Equity                                   (a) $73.90  (a) $118.46   (a) $170.49   (a) $267.24
                                                   (b) $23.90  (b )$ 73.46   (b) $125.49   (b) $267.24
   Small Cap Stock                                 (a) $76.50  (a) $126.26   (a) $183.47   (a) $292.98
                                                   (b) $26.50  (b) $ 81.26   (b) $138.47   (b) $292.98
   International Equity                            (a) $76.10  (a) $125.06   (a) $181.48   (a) $289.07
                                                   (b) $26.10  (b) $ 80.06   (b) $136.48   (b) $289.07
   Quality Bond                                    (a) $71.79  (a) $112.12   (a) $159.89   (a) $245.92
                                                   (b) $21.79  (b) $ 67.12   (b) $114.89   (b) $245.92
   Large Cap Stock                                 (a) $72.80  (a) $115.15   (a) $164.95   (a) $256.13
                                                   (b) $22.80  (b) $ 70.15   (b) $119.95   (b) $256.13
Managed by Lord, Abbett & Co.
   Bond Debenture                                  (a) $73.80  (a) $118.16   (a) $169.99   (a) $266.24
                                                   (b) $23.80  (b) $ 73.16   (b) $124.99   (b) $266.24
   Mid-Cap Value                                   (a) $78.30  (a) $131.62   (a) $192.35   (a) $310.37
                                                   (b) $28.30  (b) $ 86.62   (b) $147.35   (b) $310.37
   Large Cap Research                              (a) $78.30  (a) $131.62   (a) $192.35   (a) $310.37
                                                   (b) $28.30  (b) $ 86.62   (b) $147.35   (b) $310.37
   Developing Growth                               (a) $77.30  (a) $128.65   (a) $187.42   (a) $300.75
                                                   (b) $27.30  (b) $ 83.65   (b) $142.42   (b) $300.75
   Lord Abbett Growth and Income                   (a) $72.49  (a) $114.24   (a) $163.43   (a) $253.08
                                                   (b) $22.49  (b) $ 69.24   (b) $118.43   (b) $253.08

GENERAL AMERICAN CAPITAL COMPANY
Managed by Conning Asset Management Company
   Money Market                                    (a) $67.31  (a) $ 98.54   (a) $137.02   (a) $199.08
                                                   (b) $17.31  (b) $ 53.54   (b) $ 92.02   (b) $199.08

GOLDMAN SACHS VARIABLE INSURANCE TRUST
Managed by Goldman Sachs Asset Management
   Goldman Sachs Growth and Income Fund            (a) $74.30  (a) $119.67   (a) $172.50   (a) $271.25
                                                   (b) $24.30  (b) $ 74.67   (b) $127.50   (b) $271.25

Managed by Goldman Sachs Asset Management
International   
   Goldman Sachs International Equity Fund         (a) $77.80  (a) $130.14   (a) $189.89   (a) $305.57
                                                   (b) $27.80  (b) $ 85.14   (b) $144.89   (b) $305.57
   Goldman Sachs Global Income Fund                (a) $75.80  (a) $124.17   (a) $179.99   (a) $286.12
                                                   (b) $25.80  (b) $ 79.17   (b) $134.99   (b) $286.12

KEMPER VARIABLE SERIES

Managed by Scudder Kemper Investments, Inc.

    Kemper Small Cap Value                         (a)$73.70   (a)$117.86    (a) $169.49   (a) $265.23
                                                   (b)$23.70   (b)$ 72.86    (b) $124.49   (b) $265.23
    Kemper Government Securities                   (a)$71.89   (a)$112.42    (a) $160.39   (a) $246.95
                                                   (b)$21.89   (b)$ 67.42    (b) $115.39   (b) $246.95
    Kemper Small Cap Growth                        (a)$72.29   (a)$113.63    (a) $162.42   (a) $251.04
                                                   (b)$22.29   (b)$ 68.63    (b) $117.42   (b) $251.04

LIBERTY VARIABLE INVESTMENT TRUST

Managed by Newport Fund Management Inc.

   Newport Tiger Fund, Variable Series            (a)$78.30    (a)$131.62    (a) $192.35   (a) $310.37
                                                  (b)$28.30    (b)$ 86.62    (b) $147.35   (b) $310.37


MFS VARIABLE INSURANCE TRUST
Managed by Massachusetts Financial Services Company
MFS Emerging Growth                                (a) $73.80  (a) $118.16   (a) $169.99   (a) $266.24
                                                   (b) $23.80  (b) $ 73.16   (b) $124.99   (b) $266.24
MFS Research                                       (a) $73.90  (a) $118.46   (a) $170.49   (a) $267.24
                                                   (b) $23.90  (b) $ 73.46   (b) $125.49   (b) $267.24
MFS Growth with Income                             (a) $74.10  (a) $119.07   (a) $171.50   (a) $269.25
                                                   (b) $24.10  (b) $ 74.07   (b) $126.50   (b) $269.25
MFS High Income                                    (a) $75.60  (a) $123.57   (a) $179.00   (a) $284.15
                                                   (b) $25.60  (b) $ 78.57   (b) $134.00   (b) $284.15
MFS Global Governments                             (a) $75.40  (a) $122.97   (a) $178.00   (a) $282.18
                                                   (b) $25.40  (b) $ 77.97   (b) $133.00   (b) $282.18
MFS/Foreign & Colonial Emerging Markets            
    Equity Series                                  (a) $80.29  (a) $137.54   (a) $202.11   (a) $329.29       
                                                   (b) $30.29  (b) $ 92.54   (b) $157.11   (b) $329.29
OPPENHEIMER VARIABLE ACCOUNT FUNDS

    Managed by OppenheimerFunds, Inc.

    Oppenheimer High Income Fund/VA                (a)$73.10   (a)$116.05    (a) $166.47   (a) $259.18
                                                   (b)$23.10   (b)$ 71.05    (b) $121.47   (b) $259.18
    Oppenheimer Bond Fund/VA                       (a)$72.69   (a)$114.84    (a) $164.45   (a) $255.12
                                                   (b)$22.69   (b)$ 69.84    (b) $119.45   (b) $255.12
    Oppenheimer Capital Appreciation Fund/VA       (a)$72.80   (a)$115.15    (a) $164.95   (a) $256.13
                                                   (b)$22.80   (b)$ 70.15    (b) $119.95   (b) $256.13
    Oppenheimer Main Street Growth & Income
    Fund/VA                                        (a)$73.20   (a)$116.35    (a) $166.97   (a) $260.19
                                                   (b)$23.20   (b)$ 71.35    (b) $121.97   (b) $260.19
    Oppenheimer Strategic Bond Fund/VA             (a)$73.30   (a)$116.65    (a) $167.47   (a) $261.20
                                                   (b)$23.30   (b)$ 71.65    (b) $122.47   (b) $261.20

PUTNAM VARIABLE TRUST

Managed by Putnam Investment Management, Inc.

    Putnam VT Growth and Income-Class IA Shares    (a)$70.29   (a)$107.56    (a) $152.24   (a) $230.39
                                                   (b)$20.29   (b)$ 62.56    (b) $107.24   (b) $230.39
    Putnam VT International Growth-Class IA Shares (a)$76.00   (a)$124.77    (a) $180.99   (a) $288.08
                                                   (b)$26.00   (b)$ 79.77    (b) $135.99   (b) $288.08
    Putnam VT International New Opportunities-
    Class IA Shares                                (a)$81.48   (a)$141.08    (a) $207.93   (a) $340.45
                                                   (b)$31.48   (b)$ 96.08    (b) $162.93   (b) $340.45
    Putnam VT New Value-Class IA Shares            (a)$73.40   (a)$116.96    (a) $167.98   (a) $262.21
                                                   (b)$23.40   (b)$ 71.96    (b) $122.98   (b) $262.21
    Putnam VT Vista-Class IA Shares                (a)$73.00   (a)$115.75    (a) $165.96   (a) $258.16
                                                   (b)$23.00   (b)$ 70.75    (b) $120.96   (b) $258.16

TEMPLETON VARIABLE PRODUCTS SERIES FUND,
CLASS 1 SHARES
  
Managed by Franklin Mutual Advisers, Inc.

    Mutual Shares Investments                      (a)$75.30   (a)$122.67    (a) $177.50   (a) $281.19
                                                   (b)$25.30   (b)$ 77.67    (b) $132.50   (b) $281.19

Managed by Templeton Investment Counsel, Inc.  

    Templeton International                        (a)$73.90   (a)$118.46    (a) $170.49   (a) $267.24
                                                   (b)$23.90   (b)$ 73.46    (b) $125.49   (b) $267.24
Managed by Templeton Asset Management Ltd.

    Templeton Developing Markets                   (a)$81.88   (a)$142.26    (a) $209.86   (a) $344.13
                                                   (b)$31.88   (b)$ 97.26    (b) $164.86   (b) $344.13


</TABLE>


Explanation of Fee Table             

1.   The withdrawal  charge is 5% of the purchase  payments you withdraw.  After
     Cova has had a purchase payment for 5 years, there is no charge by Cova for
     a withdrawal of that purchase payment.  You may also have to pay income tax
     and a tax penalty on any money you take out.  After the first year, you can
     take up to 10% of your total  purchase  payments each year without a charge
     from Cova.

2.   Cova will not  charge you the  transfer  fee even if there are more than 12
     transfers  in a year if the  transfer  is for the  Dollar  Cost  Averaging,
     Automatic Rebalancing or Approved Asset Allocation Programs.

3.   During  the  accumulation   phase,   Cova  will  not  charge  the  contract
     maintenance  charge  if the  value of your  contract  is  $50,000  or more,
     although, if you make a complete withdrawal,  Cova will charge the contract
     maintenance charge.

4.   Premium taxes are not reflected.  Premium taxes may apply  depending on the
     state where you live.

There is an accumulation unit value history (Condensed Financial Information)
contained in Appendix A.

THE ANNUITY CONTRACT

This Prospectus  describes the Fixed and Variable  Annuity  Contract  offered by
Cova.

An annuity is a contract  between you, the owner,  and an insurance  company (in
this case Cova),  where the insurance  company promises to pay an income to you,
in the form of annuity payments,  beginning on a designated date that is at 
least 30 days in the future.  Until you decide to begin receiving annuity 
payments, your annuity is in the accumulation phase. Once you begin receiving 
annuity payments, your  contract  switches to the income  phase. 

The contract  benefits  from tax deferral.  Tax deferral  means that you are not
taxed on earnings or  appreciation on the assets in your contract until you take
money out of your contract.

The  contract  is called a variable  annuity  because  you can  choose among the
investment  portfolios,  and, depending upon market conditions,  you can make or
lose  money in any of these  portfolios.  If you  select  the  variable  annuity
portion of the contract,  the amount of money you are able to accumulate in your
contract during the accumulation  phase depends upon the investment  performance
of the investment  portfolio(s)  you select.  The amount of the annuity payments
you receive  during the income  phase from the variable  annuity  portion of the
contract  also  depends, in part, upon the  investment  performance  of  the  
investment portfolios you select for the income phase.

The contract also contains a fixed account. The fixed account offers an interest
rate that is guaranteed by Cova. Cova  guarantees that the interest rate 
credited to the fixed  account will not be less than 3% per year.  If you select
the fixed account, your money will be placed with the other general assets of 
Cova. If you select the fixed account, the amount of money you are able to 
accumulate in your contract during the accumulation  phase depends upon the 
total interest credited to your  contract.  The amount of the annuity  payments
you receive  during the income phase from the fixed  account  portion of the 
contract  will remain level for the entire income phase.  

As owner of the  contract,  you  exercise  all  interest  and  rights  under the
contract. You can change the owner at any time by notifying Cova in writing. You
and your spouse can be named joint owners. We have described more information on
this under "Other Information."

ANNUITY PAYMENTS (THE INCOME PHASE)

Annuity Date

Under the contract you can receive regular income  payments.  You can choose the
month and year in which  those  payments  begin.  We call that date the  annuity
date. Your annuity date must be the first day of a calendar month. 

We ask you to choose your annuity date when you purchase the contract. You can 
change it at any time before the annuity date with 30 days notice to us. Your  
annuity  date cannot be any earlier than one month after you buy the contract. 

Annuity Payments

You will receive annuity payments during the income phase.  In general, annuity
payments must begin by the annuitant's 85th birthday or 10 years from the date
the contract was issued, whichever is later (this requirement may differ 
slightly for special programs).  The annuitant is the person whose life we look
to when we make annuity payments.

During the  income  phase,  you have the same  investment  choices  you had just
before  the start of the  income  phase.  At the  annuity  date,  you can choose
whether payments will come from the:

  * fixed account,
  * the investment  portfolio(s), or 
  * a combination of both. 

If you don't tell us otherwise,  your annuity payments will be based on the 
investment  allocations  that were in place on the annuity date.

If you  choose  to have any  portion  of your  annuity  payments  come  from the
investment  portfolio(s),  the dollar  amount of your payment will depend upon 3
things: 

   1) the value of your  contract in the  investment  portfolio(s) on the 
annuity  date, 

     2) the 3%  assumed  investment  rate  used  in the  annuity  table  for the
contract, and

   3) the performance of the investment portfolios you selected.


If the actual  performance  exceeds the 3% assumed investment rate, your annuity
payments will increase.  Similarly,  if the actual  investment rate is less than
3%, your annuity payments will decrease.

Annuity  payments  are made  monthly  unless you have less than  $5,000 to apply
toward a payment.  In that case,  Cova may  provide  your  annuity  payment in a
single lump sum.  Likewise,  if your annuity  payments would be less than $100 a
month,  Cova has the right to change  the  frequency  of  payments  so that your
annuity payments are at least $100.

Annuity Options

You can choose among income plans. We call those annuity options.  We ask you to
choose an annuity  option when you purchase the  contract.  You can change it at
any time before the annuity date with 30 days notice to us. If you do not choose
an annuity option at the time you purchase the contract, we will assume that you
selected  Option 2 which  provides a life  annuity  with 10 years of  guaranteed
payments.

You can choose one of the following  annuity options or any other annuity option
acceptable to Cova.  After annuity payments begin, you cannot change the annuity
option.

Option 1. Life Annuity.  Under this option, we will make an annuity payment each
month so long as the  annuitant  is alive.  After the  annuitant  dies,  we stop
making annuity payments.

Option 2. Life Annuity with 5, 10 or 20 Years Guaranteed.  Under this option, we
will make an  annuity  payment  each  month so long as the  annuitant  is alive.
However,  if, when the annuitant  dies,  we have made annuity  payments for less
than the  selected  guaranteed  period,  we will then  continue to make  annuity
payments  for the  rest of the  guaranteed  period  to the  beneficiary.  If the
beneficiary does not want to receive annuity payments,  he or she can ask us for
a single lump sum.

Option 3.  Joint and Last  Survivor  Annuity.  Under this  option,  we will make
annuity  payments  each month so long as the  annuitant  and a second person are
both alive.  When either of these people dies,  we will continue to make annuity
payments,  so long as the survivor  continues to live. The amount of the annuity
payments we will make to the  survivor  can be equal to 100%,  66 2/3% or 50% of
the amount that we would have paid if both were alive.

PURCHASE

Purchase Payments

A purchase payment is the money you give us to invest in the contract.  The 
minimum we will accept is $5,000 when the contract is purchased as a  non-
qualified contract. If you  are purchasing  the  contract  as  part  of an IRA
(Individual  Retirement Annuity),  401(k) or other qualified plan, the minimum 
we will accept is $2,000. The  maximum we accept is $1 million  without our 
prior  approval.  You can make additional purchase payments of $500 or more to 
either type of contract.

Allocation of Purchase Payments

When you purchase a contract,  we will  allocate  your  purchase  payment to the
fixed account and/or one or more of the investment portfolios you have selected.
If you make additional purchase payments,  we will allocate them in the same way
as your first purchase payment unless you tell us otherwise.

Once we receive your  purchase  payment and the necessary  information,  we will
issue your contract and allocate your first  purchase  payment within 2 business
days. If you do not give us all of the  information we need, we will contact you
to get it. If for some reason we are unable to complete  this  process  within 5
business  days,  we will either send back your money or get your  permission  to
keep it until we get all of the necessary information.  If you add more money to
your  contract by making  additional  purchase  payments,  we will credit  these
amounts to your  contract  within one business day. Our business day closes when
the New York Stock Exchange closes, usually 4:00 P.M. Eastern time.

Free Look

If you change your mind about owning this contract,  you can cancel it within 10
days after  receiving it (or, in the state of California,  within 30 days if you
are 60 years or older when we issue the contract).  When you cancel the contract
within this time  period,  Cova will not assess a  withdrawal  charge.  You will
receive back whatever your contract is worth on the day we receive your request.
If you have  purchased  the contract as an IRA, we are required to give you back
your purchase payment if you decide to cancel your contract within 10 days after
receiving it (or whatever  period is required).  If that is the case, we reserve
the right to put your  purchase  payment  in the Money  Market  Fund for 15 days
before we allocate your first purchase  payment to the  investment  portfolio(s)
you have selected. In such case, we will refund the greater of purchase payments
(less  withdrawals) or contract value.  Currently,  Cova directly allocates your
purchase payment to the investment portfolios and/or fixed account you select.

Accumulation Units

The value of the variable  annuity  portion of your  contract 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 contract,  we use a unit of
measure we call an accumulation  unit. (An accumulation  unit works like a share
of a mutual  fund.)  During the income phase of the contract we call the unit an
annuity unit.

Every  day we  determine  the  value  of an  accumulation  unit  for each of the
investment portfolios. We do this by:

1.   determining the total amount of money invested in the particular investment
     portfolio;

2.   subtracting  from that amount any  insurance  charges and any other charges
     such as taxes we have deducted; and

3.   dividing this amount by the number of outstanding accumulation units.

The value of an accumulation unit may go up or down from day to day.

When you make a purchase  payment,  we credit your  contract  with  accumulation
units.  The number of accumulation  units credited is determined by dividing the
amount of the purchase payment 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 credit your contract.

Example:

     On Monday we receive an additional purchase payment of $5,000 from you. You
     have told us you want this to go to the Quality  Bond  Portfolio.  When the
     New York Stock Exchange closes on that Monday,  we determine that the value
     of an accumulation  unit for the Quality Bond Portfolio is $13.90.  We then
     divide  $5,000 by $13.90  and credit  your  contract  on Monday  night with
     359.71 accumulation units for the Quality Bond Portfolio.


INVESTMENT OPTIONS

The  Contract  offers  __  investment  portfolios  which  are  described  below.
Currently,  if you are not participating in an asset allocation program, you can
invest in only 15 investment  portfolios at any one time.  Additional investment
portfolios may be available in the future.

YOU SHOULD READ THE  PROSPECTUSES  FOR THESE FUNDS CAREFULLY  BEFORE  INVESTING.
COPIES OF THESE PROSPECTUSES ARE ATTACHED TO THIS PROSPECTUS. CERTAIN PORTFOLIOS
CONTAINED IN THE FUND PROSPECTUSES MAY NOT BE AVAILABLE WITH YOUR CONTRACT.

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

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

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

J.P.  Morgan  Investment  Management  Inc. is the  sub-adviser  to the following
portfolios:
   Small Cap Stock Portfolio
   Large Cap Stock Portfolio
   Select Equity Portfolio
   International Equity Portfolio
   Quality Bond Portfolio
Lord, Abbett & Co. is the sub-adviser to the following portfolios:
   Bond  Debenture  Portfolio  (a  "high  yield"  portfolio  under  California
   insurance regulations)
   Large Cap Research Portfolio
   Developing Growth Portfolio
   Mid-Cap Value Portfolio
   Lord Abbett Growth and Income Portfolio

GENERAL AMERICAN CAPITAL COMPANY

General American Capital Company is a mutual fund with multiple portfolios. Each
portfolio  is  managed  by  Conning  Asset  Management  Company.  The  following
portfolio is available under the contract:
   Money Market Fund

GOLDMAN SACHS VARIABLE INSURANCE TRUST

Goldman  Sachs  Variable   Insurance  Trust  is  a  mutual  fund  with  multiple
portfolios.  Goldman Sachs Asset  Management is the  investment  adviser for the
Goldman  Sachs  Growth  and  Income  Fund and  Goldman  Sachs  Asset  Management
International  is the  investment  adviser for the Goldman  Sachs  International
Equity Fund and the Goldman Sachs Global Income Fund.  The following  portfolios
are available under the contract:
   Goldman Sachs Growth and Income Fund
   Goldman Sachs International Equity Fund
   Goldman Sachs Global Income Fund

KEMPER VARIABLE SERIES

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

   Kemper Small Cap Value Portfolio
   Kemper Government Securities Portfolio
   Kemper Small Cap Growth Portfolio

LIBERTY VARIABLE INVESTMENT TRUST

Liberty  Variable  Investment  Trust is a mutual fund with multiple  portfolios.
Liberty Advisory Services Corp.  (LASC) is the investment  manager to the Trust.
LASC has  engaged  Newport  Fund  Management,  Inc.  as  sub-adviser  to provide
investment  advice  for  the  Newport  Tiger Fund,  Variable  Series.  The  
following portfolio is available under the contract:
   Newport Tiger Fund, Variable Series
   (a portfolio investing in equity securities of companies located in certain
   countries of Asia).

MFS VARIABLE INSURANCE TRUST

MFS  Variable  Insurance  Trust  is a  mutual  fund  with  multiple  portfolios.
Massachusetts  Financial  Services  Company  is the  investment  adviser to each
portfolio. The following portfolios are available under the contract:
   MFS Emerging Growth Series
   MFS Research Series
   MFS Growth With Income Series
   MFS High Income Series
   MFS Global Governments Series (formerly MFS World Governments)
   MFS/Foreign & Colonial Emerging Markets
     Equity Series (not available)

OPPENHEIMER VARIABLE ACCOUNT FUNDS

Oppenheimer  Variable  Account Funds is a mutual fund with multiple  portfolios.
OppenheimerFunds,  Inc.  is  the  investment  adviser  to  each  portfolio.  The
following portfolios are available under the contract:
   Oppenheimer High Income Fund/VA
   Oppenheimer Bond Fund/VA
   Oppenheimer Capital Appreciation Fund/VA (formerly Oppenheimer Growth Fund)
   Oppenheimer Main Street Growth & Income Fund/VA (formerly Oppenheimer
       Growth & Income Fund)
   Oppenheimer Strategic Bond Fund/VA

PUTNAM VARIABLE TRUST

Putnam  Variable  Trust  is a  mutual  fund  with  multiple  portfolios.  Putnam
Investment  Management,  Inc. is the investment  adviser to each portfolio.  The
following portfolios are available under the contract:
   Putnam VT Growth and Income Fund Class IA Shares
   Putnam VT International Growth Fund Class IA Shares
   Putnam VT International New Opportunities Fund Class IA Shares
   Putnam VT New Value Fund Class IA Shares
   Putnam VT Vista Fund (a stock portfolio) Class IA Shares

TEMPLETON VARIABLE PRODUCTS SERIES FUND

Templeton  Variable  Products  Series  Fund  is  a  mutual  fund  with  multiple
portfolios.  Each portfolio has two classes of shares:  Class 1 and Class 2. The
portfolios  available  in  connection  with  your  contract  are Class 1 shares.
Templeton  Asset  Management  Ltd. is the  investment  adviser for the Templeton
Developing Markets Fund,  Templeton  Investment Counsel,  Inc. is the investment
adviser for the Templeton  International Fund and Franklin Mutual Advisers, Inc.
is the  investment  adviser  for the Mutual  Shares  Investments  Fund,  Class 1
Shares. The following portfolios are available under the contract:
   Templeton Developing Markets Fund, Class 1 Shares
   Templeton International Fund, Class 1 Shares
   Mutual Shares Investments Fund, Class 1 Shares

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.

Transfers

You can transfer money among the fixed account and the investment portfolios.

Cova has  reserved the right during the year to terminate or modify the transfer
provisions described below.

Telephone  Transfers.  You and/or your registered  representative on your behalf
can make  transfers by  telephone.  Telephone  transfers  will be  automatically
permitted  unless you tell us  otherwise.  If you own the contract  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 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 tape records all telephone instructions.

Transfers  during the  Accumulation  Phase. You can make 12 transfers every year
during  the  accumulation  phase  without  charge.  We  measure  a year from the
anniversary  of the day we issued your  contract.  You can make a transfer to or
from the fixed account and to or from any investment portfolio. If you make more
than 12 transfers in a year,  there is a transfer fee  deducted.   The following
apply to any transfer during the accumulation phase:

1    Your request for transfer must clearly state which investment  portfolio(s)
     or the fixed account are involved in the transfer.

2.   Your request for transfer must clearly state how much the transfer is for.

3.   You cannot make any transfers within 7 calendar days of the annuity date.

Transfers  during the Income  Phase.  You can only make  transfers  between  the
investment  portfolios once each year. We measure a year from the anniversary of
the day we issued your contract.  You cannot  transfer from the fixed account to
an  investment  portfolio,  but you can  transfer  from  one or more  investment
portfolios to the fixed account at any time.

Dollar Cost Averaging Program

The Dollar Cost Averaging  Program allows you to  systematically  transfer a set
amount each month from the Money Market Fund or the fixed  account 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.  The Dollar  Cost  Averaging
Program is available only during the accumulation phase.

Cova reserves the right to modify, terminate or suspend the Dollar Cost 
Averaging Program.

The minimum amount which can be transferred each month is $500. You must have at
least  $6,000 in the Money  Market  Fund or the fixed  account,  (or the  amount
required to  complete  your  program,  if less) in order to  participate  in the
Dollar Cost Averaging  Program.  

There is no additional charge for participating in the Dollar Cost Averaging 
Program.  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.  Cova may, from time to time, offer other dollar cost averaging
programs which may have terms different from those described above.

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  rebalance  your  contract  to  return  to  your  original
percentage  allocations by selecting our Automatic  Rebalancing Program. You can
tell us whether to  rebalance  quarterly,  semi-annually  or  annually.  We will
measure these periods from the  anniversary of the date we issued your contract.
The transfer  date will be the 1st day after the end of the period you selected.

The  Automatic  Rebalancing  Program is available  only during the  accumulation
phase.  There  is no  additional  charge  for  participating  in  the  Automatic
Rebalancing  Program. If you participate in the Automatic  Rebalancing  Program,
the transfers  made under the program are not taken into account in  determining
any transfer fee.

Example:

     Assume  that you  want  your  initial  purchase  payment  split  between  2
     investment portfolios. You want 40% to be in the Quality Bond Portfolio and
     60% to be in the Select  Equity  Portfolio.  Over the next 2 1/2 months the
     bond market does very well while the stock market performs  poorly.  At the
     end of the first quarter,  the Quality Bond Portfolio now represents 50% of
     your holdings because of its increase in value.  If you have chosen to have
     your holdings rebalanced  quarterly,  on the first day of the next quarter,
     Cova will sell some of your units in the Quality  Bond  Portfolio to bring
     its  value  back to 40% and use the money to buy more  units in the  Select
     Equity Portfolio to increase those holdings to 60%.

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  options
available under the contracts. 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.  Approved asset  allocation  programs are only  available  during the
accumulation phase.  Currently, Cova does not charge for participating in an 
approved asset allocation program.

Even though Cova  permits the use of approved  asset  allocation  programs,  the
contract was not designed for professional market timing organizations. Repeated
patterns  of  frequent  transfers  are  disruptive  to  the  operations  of  the
investment portfolios, and when Cova becomes aware of such disruptive practices,
we may modify the transfer provisions of the contract.

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.

Voting Rights

Cova is the  legal  owner of the  investment  portfolio  shares.  However,  Cova
believes that when an investment  portfolio solicits proxies in conjunction with
a vote of  shareholders,  it is required  to obtain from you and other  affected
owners  instructions  as to how to vote  those  shares.  When we  receive  those
instructions,  we will  vote all of the  shares  we own in  proportion  to those
instructions.  This  will  also  include  any  shares  that Cova owns on its own
behalf.  Should Cova determine that it is no longer  required to comply with the
above, we will vote the shares in our own right.

Substitution

Cova may be required 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.

EXPENSES

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

Insurance Charges

Each day, Cova makes a deduction for its  insurance  charges.  Cova does this as
part of its calculation of the value of the  accumulation  units and the annuity
units.  The  insurance  charge has two parts:  

   1) the mortality and expense risk premium, and 

   2) the administrative expense charge.

Mortality and Expense Risk Premium. This charge is equal, on an annual basis, to
1.25% of the daily value of the contracts  invested in an investment  portfolio,
after fund expenses have been deducted. This charge is for the insurance 
benefits e.g.,  guarantee of annuity rates,  the death benefits,  for certain 
expenses of the contract,  and for assuming the risk (expense risk) that the 
current charges will be  sufficient  in the  future  to  cover  the  cost of  
administering  the contract.  If the charges under the contract are not 
sufficient,  then Cova will bear the loss.  Cova  does,  however,  expect to 
profit  from this  charge.  The mortality and expense risk premium cannot be 
increased. Cova may use any profits we make from this charge to pay for the 
costs of distributing the contract.

Administrative Expense Charge. This charge is equal, on an annual basis, to .15%
of the daily value of the contracts invested in an investment  portfolio,  after
fund expenses have been deducted. This charge, together with the contract 
maintenance charge (see below), is for the expenses  associated with the 
administration of  the   contract.   Some  of   these   expenses   are:   
preparation of the contract, confirmations, annual reports and statements,  
maintenance of contract records,  personnel costs,  legal and accounting fees,
filing fees, and computer and systems costs. Because this charge is taken out of
every unit value, you may pay more in administrative costs than those that are 
associated solely with your contract.  Cova does not intend to profit  from this
charge.  However,  if this charge and the contract  maintenance charge are not 
enough to cover the costs of the contracts in the future, Cova will bear the 
loss.

Contract Maintenance Charge

During the  accumulation  phase,  every year on the anniversary of the date when
your  contract  was issued,  Cova  deducts $30 from your  contract as a contract
maintenance charge. This charge is for administrative expenses (see above). This
charge cannot be increased.

Cova will not deduct  this  charge  during the  accumulation  phase if, when the
deduction is to be made, the value of your contract is $50,000 or more. Cova may
some time in the future discontinue this practice and deduct the charge.

If you make a complete withdrawal from your contract,  the contract  maintenance
charge will also be deducted.  A pro rata portion of the charge will be deducted
if the annuity date is other than an  anniversary.  After the annuity date,  the
charge will be collected monthly out of the annuity payment.

Withdrawal Charge

During the accumulation phase, you can make withdrawals from your contract. Cova
keeps track of each purchase payment.  Once a year after the first year (and 
during the first year of payment of charitable remainder trust administration 
fees), you can withdraw up to 10% of your total purchase payments and no 
withdrawal charge will be assessed on the 10%, if on the day you make your 
withdrawal the value of your contract is $5,000 or more.  Withdrawals after the
first year for purposes of charitable remainder trust administration fees are 
included in the 10% free withdrawal amount.  Otherwise, the charge is 5% of 
each purchase payment you take out unless the purchase payment was made more 
than 5 years ago. After Cova has had a purchase payment for 5 years, there is 
no charge when you withdraw that purchase payment.  Cova does not assess a 
withdrawal charge on earnings withdrawn from the contract.  Earnings are 
defined as the value in your contract minus the remaining purchase payments in
your contract.  The withdrawal order for calculating the withdrawal charge is 
shown below.

   *  10% of purchase payments free.

   *  Remaining purchase payments that are over 5 years old and not subject to
      a withdrawal charge.

   *  Earnings in the contract free.

   *  Remaining purchase payments that are less than 5 years old and are subject
      to a withdrawal charge.

For purposes of calculating the withdrawal charge, slightly different rules 
may apply to Section 1035 exchanges.

When the withdrawal is for only part of the value of your contract, the
withdrawal charge is deducted from the remaining value in your contract.

Cova does not assess the withdrawal charge on any payments paid out as
annuity payments or as death benefits.

NOTE:  For tax purposes, earnings are considered to come out first.

Reduction or Elimination of the Withdrawal Charge

General:

Cova will  reduce or  eliminate  the amount of the  withdrawal  charge  when the
contract  is sold  under  circumstances  which  reduce its sales  expense.  Some
examples are: if there is a large group of  individuals  that will be purchasing
the contract or a prospective  purchaser  already had a relationship  with Cova.
Cova will not deduct a withdrawal  charge under a contract issued to an officer,
director or employee of Cova or any of its affiliates.

Nursing Home Waiver:

After you have owned the  contract  for one year,  if you, or your joint  owner,
become  confined to a nursing home or hospital for at least 90 consecutive  days
under a doctor's care and you need part or all of the money from your  contract,
Cova will not impose a  withdrawal  charge.  You or your joint owner cannot have
been so confined when you purchased  your contract if you want to take advantage
of this provision (confinement must begin after the first contract anniversary).
This is called the Nursing Home Waiver.

Premium Taxes

Some  states  and other  governmental  entities  (e.g.,  municipalities)  charge
premium taxes or similar  taxes.  Cova is  responsible  for the payment of these
taxes and will make a deduction from the value of the contract for them. Some of
these  taxes are due when the  contract is issued,  others are due when  annuity
payments  begin.  It is Cova's  current  practice to not charge anyone for these
taxes until annuity payments begin. Cova may some time in the future discontinue
this practice and assess the charge when the tax is due. Premium taxes generally
range from 0% to 4%, depending on the state.

Transfer Fee

You can make 12 free  transfers  every  year.  We measure a year from the day we
issue your contract. 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 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.

Income Taxes

Cova will deduct from the contract for any income taxes which it incurs  because
of the contract. At the present time, we are not making any such deductions.

Investment Portfolio Expenses

There are  deductions  from and  expenses  paid out of the assets of the various
investment portfolios, which are described in the attached fund prospectuses.

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  individual.
You should consult your own tax adviser about your own  circumstances.  Cova has
included an additional discussion regarding taxes in the Statement of Additional
Information.

Annuity Contracts in General

Annuity  contracts are a means of setting aside money for future needs - usually
retirement.  Congress  recognized  how important  saving for  retirement was and
provided special rules in the Internal Revenue Code (Code) for annuities.

Simply  stated these rules provide that you will not be taxed on the earnings on
the money held in your annuity  contract  until you take the money out.  This is
referred to as tax  deferral.  There are  different  rules as to how you will be
taxed  depending  on how you  take the  money  out and the  type of  contract  -
qualified or non-qualified (see following sections).

You, as the owner,  will not be taxed on increases in the value of your contract
until a  distribution  occurs - either as a withdrawal  or as annuity  payments.
When you make a withdrawal you are taxed on the amount of the withdrawal that is
earnings. For annuity payments, different rules apply. A portion of each annuity
payment is treated as a partial return of your purchase payments and will not be
taxed. The remaining  portion of the annuity payment will be treated as ordinary
income.  How the annuity  payment is divided  between  taxable  and  non-taxable
portions depends upon the period over which the annuity payments are expected to
be made.  Annuity payments received after you have received all of your purchase
payments are fully includible in income.

When a non-qualified contract is owned by a non-natural person (e.g.,corporation
or certain other entities other than a trust holding the contract as an agent
for a natural person),  the contract will generally not be treated as an annuity
for tax purposes.

Qualified and Non-Qualified Contracts

If you purchase the contract as an  individual  and not under any pension  plan,
specially sponsored program or an individual  retirement annuity,  your contract
is referred to as a non-qualified contract.

If you purchase the contract under a pension plan,  specially sponsored program,
or an individual retirement annuity, your contract is referred to as a qualified
contract.  Examples of  qualified  plans are:  Individual  Retirement  Annuities
(IRAs),  Tax-Sheltered  Annuities  (sometimes  referred to as 403(b) contracts),
and  pension  and profit-sharing plans, which include 401(k) plans and H.R. 10
plans.

Withdrawals - Non-Qualified Contracts

If you make a withdrawal  from your contract,  the Code treats such a withdrawal
as first  coming  from  earnings  and then from  your  purchase  payments.  Such
withdrawn earnings are includible in income.

The Code also provides that any amount received under an annuity  contract which
is included in income may be subject to a penalty.  The amount of the penalty is
equal to 10% of the amount that is includible in income.  Some  withdrawals will
be exempt from the penalty.  They include any amounts:  

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

   (2) paid after you die; 

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

   (4) paid in a series of substantially  equal payments made annually (or more
frequently) for life or a period not exceeding life expectancy;  

   (5) paid under an immediate annuity; or 

   (6) which come from purchase payments made prior to August 14, 1982.

Withdrawals - Qualified Contracts

The above  information  describing the taxation of non-qualified  contracts does
not apply to  qualified  contracts.  There are  special  rules that  govern with
respect to qualified  contracts.  We have provided a more complete discussion in
the Statement of Additional Information.

Withdrawals - Tax-Sheltered Annuities

The Code limits the withdrawal of amounts attributable to purchase payments made
under a salary reduction agreement by owners from Tax-Sheltered Annuities.
Withdrawals can only be made when an owner: 

   (1) reaches age 59 1/2; 

   (2) leaves his/her job;

   (3) dies; 

   (4) becomes disabled (as that term is defined in the Code); or

   (5) in the case of hardship. 

However, in the case of hardship, the owner can only withdraw the purchase 
payments  and not any earnings.

Diversification

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

Neither the Code nor the Internal  Revenue  Service  Regulations  issued to date
provide guidance 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 shares, it will result in the loss of the favorable
tax treatment for the contract.  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 shares. If any 
guidance 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 contract, could be treated as the 
owner of the shares of the investment portfolios.

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

ACCESS TO YOUR MONEY

You can have access to the money in your  contract:  

   (1) by making a  withdrawal (either a partial or a complete withdrawal);

   (2) by electing to receive annuity payments;  or 

   (3) when a death benefit is paid to your  beneficiary.  

Under most circumstances, withdrawals can only be made during the accumulation 
phase.

When you make a complete withdrawal you will receive the withdrawal value of the
contract.  The withdrawal  value of the contract is the value of the contract at
the  end of the  business  day  when  Cova  receives  a  written  request  for a
withdrawal:

   * less any applicable withdrawal charge,

   * less any  premium  tax, and

   * less any  contract  maintenance  charge.

Unless you instruct Cova otherwise, any partial withdrawal will be made pro rata
from all the  investment  portfolios  and the fixed account you selected.  Under
most  circumstances  the amount of any partial  withdrawal  must be for at least
$500.  Cova requires  that after a partial  withdrawal is made you keep at least
$500 in any selected investment portfolio.  

There are limits to the amount you can withdraw  from a qualified  plan referred
to as a 403(b) plan.  For a more complete  explanation  see "Taxes" and the 
discussion in the Statement of Additional Information.

INCOME TAXES, TAX PENALTIES AND CERTAIN RESTRICTIONS MAY APPLY TO ANY WITHDRAWAL
YOU MAKE.

Systematic Withdrawal Program

You may use the Systematic  Withdrawal Program. This program provides an 
automatic  monthly payment to you of up to 10% of your total purchase  payments
each  year.  No  withdrawal  charge  will be made for  these payments. Cova does
not have any charge for this program, but reserves the right to charge in the 
future. If you use this program, you may not also make a single 10% free 
withdrawal.  For a discussion of the withdrawal charge and the 10% free 
withdrawal, see "Expenses."

INCOME TAXES, TAX PENALTIES AND CERTAIN RESTRICTIONS MAY APPLY TO SYSTEMATIC 
WITHDRAWALS.

Suspension of Payments or Transfers

Cova may be  required  to  suspend  or  postpone  payments  for  withdrawals  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.

Cova has reserved the right to defer  payment for a withdrawal  or transfer from
the fixed  account  for the  period  permitted  by law but not for more than six
months.

PERFORMANCE

Cova periodically  advertises  performance of the various investment portfolios.
Cova will  calculate  performance by  determining  the percentage  change in the
value of an accumulation unit by dividing the increase  (decrease) for that unit
by the value of the  accumulation  unit at the  beginning  of the  period.  This
performance  number  reflects  the  deduction of the  insurance  charges and the
investment  portfolio  expenses.  It  does  not  reflect  the  deduction  of any
applicable  contract  maintenance charge and withdrawal charge. The deduction of
any applicable  contract  maintenance charge and withdrawal charges would reduce
the  percentage   increase  or  make  greater  any  percentage   decrease.   Any
advertisement will also include total return figures which reflect the deduction
of the insurance charges,  contract maintenance charges,  withdrawal charges and
the investment portfolio expenses.

For periods  starting prior to the date the contracts  were first  offered,  the
performance  will be based on the historical  performance  of the  corresponding
investment  portfolios  for the  periods  commencing  from the date on which the
particular investment portfolio was made available through the Separate Account.
In addition, for certain investment portfolios, performance may be shown for the
period  commencing  from the inception date of the investment  portfolio.  These
figures should not be interpreted  to reflect actual  historical  performance of
the Separate Account.

Cova may, from time to time, include in its advertising and sales materials, tax
deferred  compounding  charts and other  hypothetical  illustrations,  which may
include comparisons of currently taxable and tax deferred  investment  programs,
based on selected tax brackets.

The Appendix  contains  performance  information that you may find  informative.
It is divided into various parts, depending upon the type of performance 
information shown.  Future  performance  will  vary  and  the  results  shown
are  not  necessarily representative of future results.

DEATH BENEFIT

Upon Your Death

If you die before annuity payments begin, Cova will pay a death benefit to your 
beneficiary (see below).  If you have a joint owner, the death benefit will be 
paid when the first of you dies.  Joint owners must be spouses.  The  surviving
joint owner will be treated as the beneficiary.

Beginning May 1, 1999, at the time you buy the contract, you will receive 
Death Benefit Option A.  If you purchased your contract before May 1, 1999, you 
received Death Benefit Option C.  For these contracts (i.e., contracts purchased
prior to May 1, 1999), effective beginning with your next contract anniversary 
on or after July 1, 1999, your death benefit will automatically be enhanced to 
Death Benefit Option B.

The death benefits are described  below.  The amount of death benefit depends on
how old you or your joint owner is. If you have a joint owner, the death benefit
is  determined  based on the age of the oldest joint owner and the death benefit
is payable on the death of the first joint owner.

DEATH BENEFIT OPTION A:

Prior to you, or your joint owner,  reaching  age 80, the death  benefit will be
the greatest of:

1.   Total purchase payments, less withdrawals (and any withdrawal charges paid 
on the withdrawals); 

2.  The value of your contract at the time the death benefit is to be paid; or

3.  The greatest contract value on any contract anniversary while the owner, or 
a joint owner is living, plus any purchase payments you made subsequent to that 
contract anniversary, less any withdrawals (and any withdrawal charges paid on 
the withdrawals) subsequent to that contract anniversary.

After you, or your joint owner, reaches age 80, the death benefit will be the
greatest of: 

1.   Total purchase payments,  less withdrawals (and any withdrawal charges paid
     on the withdrawals);

2.  The value of your contract at the time the death benefit is to be paid; or

3.   The greatest contract value on any prior contract  anniversary on or before
     your or your joint owner's 80th  birthday,  plus any purchase  payments you
     made subsequent to that contract anniversary, less any withdrawals (and any
     withdrawal  charges paid on the  withdrawals)  subsequent  to that contract
     anniversary.

DEATH BENEFIT OPTION B:

Prior to you, or your joint owner,  reaching  age 80, the death  benefit will be
the greatest of:

1.   Total purchase payments, less withdrawals (and any withdrawal charges paid 
on the withdrawals); 

2.  The value of your contract at the time the death benefit is to be paid; or

3.   The  greatest  of the values of your  contract  resulting  from  taking the
     contract  value on any contract  anniversary on or after July 1, 1999 while
     the owner, or a joint owner is living,  plus any purchase payments you made
     subsequent  to that contract  anniversary,  less any  withdrawals  (and any
     withdrawal  charges paid on the  withdrawals)  subsequent  to that contract
     anniversary.

After you, or your joint owner, reaches age 80, the death benefit will be the 
greatest of: 

1.   Total purchase payments,  less withdrawals (and any withdrawal charges paid
     on the withdrawals);

2.  The value of your contract at the time the death benefit is to be paid; or

3.   The  greatest  of the values of your  contract  resulting  from  taking the
     contract value on any prior  contract  anniversary on or after July 1, 1999
     and on or  before  your or your  joint  owner's  80th  birthday,  plus  any
     purchase  payments you made subsequent to that contract  anniversary,  less
     any  withdrawals  (and  any  withdrawal  charges  paid on the  withdrawals)
     subsequent to that contract anniversary.

DEATH BENEFIT OPTION C:

Prior to you, or your joint owner,  reaching  age 80, the death  benefit will be
the greatest of:

1.   Total purchase payments, less withdrawals (and any withdrawal charges paid 
on the withdrawals); or

2.   The value of your contract at the time the death benefit is to be paid; or

3.   The greatest of the values resulting from taking the contract value on any
five (5) year contract anniversary prior to the date of your death or the joint 
owner's death, plus any purchase payments you made subsequent to that contract 
anniversary, less any withdrawals (and any withdrawal charges paid on the 
withdrawals) subsequent to that contract anniversary.

After you, or your joint owner, reaches age 80, the death benefit will be the
greatest of:

1.   Total purchase payments, less withdrawals (and any withdrawal charges paid 
on the withdrawals); 

2.   The value of your contract at the time the death benefit is to be paid; or

3.   The greatest of the values resulting from taking the contract value on any 
prior five (5) year contract anniversary on or before your or the joint owner's 
80th birthday, plus any purchase payments you made after that contract 
anniversary, less any withdrawals (and any withdrawal charges paid on the
withdrawals) made after that contract anniversary.

CHECK YOUR CONTRACT AND APPLICABLE ENDORSEMENT FOR YOUR DEATH BENEFIT.

The entire death benefit must be paid within 5 years of the date of death unless
the  beneficiary  elects  to have the death  benefit  payable  under an  annuity
option.  The death benefit payable under an annuity option must be paid over the
beneficiary's  lifetime or for a period not extending  beyond the  beneficiary's
life expectancy. Payment must begin within one year of the date of death. If the
beneficiary  is the spouse of the owner,  he/she can  continue  the  contract in
his/her own name at the then current value. If a lump sum payment is elected and
all the necessary requirements are met, the payment will be made within 7 days.

Payment under an annuity option may only be elected during the 60 day period
beginning with the date Cova receives proof of death.  If Cova does not receive 
an election during such time, it will make a single sum payment to the 
beneficiary at the end of the 60 day period.

Death of Annuitant

If the  annuitant,  not an owner or joint owner,  dies before  annuity  payments
begin, you can name a new annuitant.  If no annuitant is named within 30 days of
the death of the annuitant, you will become the annuitant. However, if the owner
is a non-natural person (for example,  a corporation),  then the death or change
of annuitant will be treated as the death of the owner,  and a new annuitant may
not be named.

Upon the death of the annuitant after annuity payments begin, the death benefit,
if any, will be as provided for in the annuity option selected.

OTHER INFORMATION

Cova

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

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



YEAR 2000

Cova has developed and initiated plans to assure that its computer  systems will
function properly in the year 2000 and later years.  These efforts have included
receiving  assurances from outside service providers that their computer systems
will also function properly in this context. Included within these plans are the
computer  systems of the advisers  and  sub-advisers  of the various  investment
portfolios underlying the Separate Account.
   
Although an  assessment  of the total cost of  implementing  these plans has not
been  completed,  the total  amounts to be expended  are not  expected to have a
material  effect on Cova's  financial  position or results of  operations.  Cova
believes  that it has taken all  reasonable  steps to  address  these  potential
problems.  There can be no  guarantee,  however,  that the steps  taken  will be
adequate to avoid any adverse impact.
    
The Separate Account

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

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 contracts,  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 these assets are credited to or charged  against the
contracts and not against any other contracts Cova may issue.

Distributor

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

Commissions   will  be  paid  to   broker-dealers   who  sell   the   contracts.
Broker-dealers  will be paid  commissions up to 5.75% of purchase  payments but,
under  certain  circumstances,   may  be  paid  an  additional  .5%  commission.
Sometimes,  Cova  enters into an  agreement  with the  broker-dealer  to pay the
broker-dealer persistency bonuses, in addition to the standard commissions.

Ownership

Owner.  You,  as the  owner of the  contract,  have  all the interest and rights
under  the contract.  Prior to the annuity date, the owner is as designated at 
the time the contract is issued, unless changed. On and after the annuity date, 
the annuitant is the owner (this may be a taxable event). The beneficiary 
becomes the owner when a death benefit is payable.

Joint Owner. The contract can be owned by joint owners.  Any joint owner must be
the  spouse  of the other  owner.  Upon the death of  either  joint  owner,  the
surviving  spouse  will be the  designated  beneficiary.  Any other  beneficiary
designation  at the time the  contract  was  issued  or as may have  been  later
changed will be treated as a contingent beneficiary unless otherwise indicated.

Beneficiary

The  beneficiary  is the  person(s)  or  entity  you name to  receive  any death
benefit.  The  beneficiary  is named at the time the  contract is issued  unless
changed at a later date.  Unless an irrevocable  beneficiary has been named, you
can change the beneficiary at any time before you die.

Assignment

You can assign the contract at any time during your  lifetime.  Cova will not be
bound by the assignment  until it receives the written notice of the assignment.
Cova will not be liable for any  payment or other  action we take in  accordance
with the contract before we receive notice of the assignment.  AN ASSIGNMENT MAY
BE A TAXABLE  EVENT.  

If the  contract is issued  pursuant to a qualified  plan, there may be 
limitations on your ability to assign the contract.


Financial Statements

The financial  statements of Cova and the Separate Account have been included in
the Statement of Additional Information.


Table of Contents of the Statement of Additional Information


    Company
    Experts
    Legal Opinions
    Distribution
    Calculation of Performance Information
    Federal Tax Status
    Annuity Provisions
    Financial Statements

                                APPENDIX A


                       CONDENSED FINANCIAL INFORMATION

ACCUMULATION UNIT VALUE HISTORY

The  following  schedule  includes  accumulation  unit  values  for the  periods
indicated.  This data has been extracted from the Separate  Account's  Financial
Statements.  This information should be read in conjunction with the Separate
Account's  Financial Statements  and related  notes which are included in the
Statement of Additional Information.

   
<TABLE>
<CAPTION>
                                        Period       Year or                                  
                                        Ended        Period Ended       Year or Period          
                                        12/31/98     12/31/97           ended 12/31/96          
<S>                                     <C>           <C>                <C>                    

AIM VARIABLE INSURANCE FUNDS INC.:
Managed by A I M Advisors, Inc.

AIM V.I. Capital Appreciation Sub-Account
Beginning of Period                       $10.00          *                       *                           
End of Period                             $11.80      
Number of Accum. Units Outstanding         5,570

AIM V.I. International Equity Sub-Account
Beginning of Period                       $10.00           *                       *                          
End of Period                             $11.42
Number of Accum. Units Outstanding        15,257

AIM V.I. Value Sub-Account
Beginning of Period                       $10.00           *                        *                            
End of Period                             $13.08
Number of Accum. Units Outstanding         2,865

ALLIANCE VARIABLE PRODUCTS SERIES FUND, INC.
Managed by Alliance Capital Management L.P.

Premier Growth Sub-Account
Beginning of Period                       $10.00             **                    **                     
End of Period                             $14.62
Number of Accum. Units Outstanding        62,869  

Real Estate Investment Sub-Account
Beginning of Period                       $10.00             **                    **                      
End of Period                             $ 8.00
Number of Accum. Units Outstanding        22,077 

COVA SERIES TRUST

Managed by Lord Abbett & Co.

  Bond Debenture Sub-Account
     Beginning of Period                  $12.88       $11.30                  $  10.15                         
     End of Period                        $13.50       $12.88                     11.30                     
     Number of Accum. Units Outstanding  681,676      347,400                    39,545                     

  Mid-Cap Value Sub-Account
     Beginning of Period                  $10.47       $10.05                       *                                    
     End of Period                        $10.44       $10.47                       *                                  
     Number of Accum. Units Outstanding   85,457        8,510 

  Developing Growth Sub-Account
     Beginning of Period                 $10.53        $10.83                       *                                    
     End of Period                       $11.07        $10.53                       *                                  
     Number of Accum. Units Outstanding  70,926         6,039

  Large Cap Research Sub-Account
     Beginning of Period                 $10.76           *                         *                           
     End of Period                       $11.83          
     Number of Accum. Units Outstanding  49,894         

Managed by J.P. Morgan Investment 
Management Inc. 

  Select Equity Sub-Account
     Beginning of Period                 $14.05        $10.84                  $  10.15                         
     End of Period                       $16.99        $14.05                     10.84                      
     Number of Accum. Units Outstanding1,052,797       700,550                    185,509                      

  Small Cap Stock Sub-Account
     Beginning of Period                 $13.49        $11.31                  $  10.91                         
     End of Period                       $12.58        $13.49                     11.31                      
     Number of Accum. Units Outstanding 663,925        487,580                    113,118                      

  International Equity Sub-Account
     Beginning of Period                 $11.46        $10.97                  $  10.10                         
     End of Period                       $12.89        $11.46                     10.97                      
     Number of Accum. Units Outstanding 779,375        554,105                   124,032                     

  Quality Bond Sub-Account
     Beginning of Period                 $11.16        $10.37                  $   9.95                         
     End of Period                       $11.91        $11.16                     10.37                      
     Number of Accum. Units Outstanding 501,045       234,643                    64,534                      

  Large Cap Stock Sub-Account
     Beginning of Period                 $14.89        $11.34                  $  10.16                         
     End of Period                       $19.43        $14.89                     11.34                      
     Number of Accum. Units Outstanding 1,132,390     686,677                   126,231                      

GENERAL AMERICAN CAPITAL COMPANY
Managed by Conning Asset Management Company
Money Market Sub-Account
     Beginning of Period                 $10.67        $10.63                    *                            
     End of Period                       $11.11        $10.67
     Number of Accum. Units Outstanding 129,569        14,091

GOLDMAN SACHS VARIABLE INSURANCE TRUST
Managed by Goldman Sachs Asset Management
Goldman Sachs Growth and Income Sub-Account
Beginning of Period                        $11.21             **                    **                     
End of Period                              $ 9.91
Number of Accum. Units Outstanding         13,107

Managed by Goldman Sachs Asset Management International
Goldman Sachs International Equity Sub-Account
Beginning of Period                        $11.20             **                    **                     
End of Period                              $11.42
Number of Accum. Units Outstanding         15,859

Goldman Sachs Global Income Sub-Account
Beginning of Period                        $10.15             **                    **                     
End of Period                              $10.82
Number of Accum. Units Outstanding          3,002

KEMPER VARIABLE SERIES
Managed by Scudder Kemper Investments, Inc.

Kemper Small Cap Value Sub-Account
Beginning of Period                       $10.00             **                    **                      
End of Period                             $ 8.77
Number of Accum. Units Outstanding        16,641   

Kemper Government Securities Sub-Account
Beginning of Period                       $10.00             **                    **                      
End of Period                             $10.63 
Number of Accum. Units Outstanding         2,519  

Kemper Small Cap Growth Sub-Account
Beginning of Period                       $10.00             **                    **                      
End of Period                             $11.69
Number of Accum. Units Outstanding         3,829 

LIBERTY VARIABLE INVESTMENT TRUST
Managed by Newport Fund Management Inc.

Newport Tiger Fund, Variable Sub-Account
Beginning of Period                        $10.00             **                    **                     
End of Period                              $ 9.28
Number of Accum. Units Outstanding          2,397 

MFS VARIABLE INSURANCE TRUST:

Managed by Massachusetts Financial
Services Company

MFS Emerging Growth Sub-Account
Beginning of Period                       $10.00            *                        *                          
End of Period                             $13.24
Number of Accum. Units Outstanding        47,710

MFS Research Sub-Account
Beginning of Period                       $10.00            *                        *                        
End of Period                             $12.18
Number of Accum. Units Outstanding        25,994

MFS Growth With Income Sub-Account
Beginning of Period                       $10.00            *                        *                         
End of Period                             $12.08
Number of Accum. Units Outstanding        64,791

MFS High Income Sub-Account
Beginning of Period                       $10.00           *                        *                            
End of Period                             $ 9.86   
Number of Accum. Units Outstanding        13,080 

MFS Global Governments Sub-Account
Beginning of Period                       $10.00           *                        *                          
End of Period                             $10.66
Number of Accum. Units Outstanding           385

MFS/Foreign & Colonial Emerging Markets Equity Sub-Account
Beginning of Period                       $10.00            *                       *                          
End of Period                             $ 6.58
Number of Accum. Units Outstanding         4,234

OPPENHEIMER VARIABLE ACCOUNT FUNDS
Managed by OppenheimerFunds, Inc.

Oppenheimer High Income Sub-Account
Beginning of Period                        $10.00             **                    **                     
End of Period                              $ 9.91
Number of Accum. Units Outstanding         10,533

Oppenheimer Bond Sub-Account
Beginning of Period                        $10.00             **                    **                     
End of Period                              $10.55
Number of Accum. Units Outstanding         46,377

Oppenheimer Capital Appreciation Sub-Account
Beginning of Period                        $10.00             **                    **                     
End of Period                              $12.34
Number of Accum. Units Outstanding          5,037

Oppenheimer Main Street Growth & Income Sub-Account
Beginning of Period                        $10.00             **                    **                     
End of Period                              $10.24
Number of Accum. Units Outstanding         14,882
   
Oppenheimer Strategic Bond Sub-Account
Beginning of Period                        $10.00             **                    **                     
End of Period                              $10.16
Number of Accum. Units Outstanding          2,684

PUTNAM VARIABLE TRUST
Managed by Putnam Investment Management Inc.
Putnam VT Growth and Income Sub-Account
Beginning of Period                        $10.00             **                    **                     
End of Period                              $11.40
Number of Accum. Units Outstanding         80,114

Putnam VT International Growth Sub-Account
Beginning of Period                        $10.00             **                    **                     
End of Period                              $11.73
Number of Accum. Units Outstanding         56,566

Putnam VT International New Opportunities Sub-Account
Beginning of Period                        $10.00             **                    **                     
End of Period                              $11.42
Number of Accum. Units Outstanding          4,783

Putnam VT New Value Sub-Account
Beginning of Period                        $10.00             **                    **                     
End of Period                              $10.50
Number of Accum. Units Outstanding          2,202 

Putnam VT Vista Sub-Account
Beginning of Period                        $10.00             **                    **                     
End of Period                              $11.80
Number of Accum. Units Outstanding          6,799

TEMPLETON VARIABLE PRODUCTS SERIES FUND, CLASS 1 SHARES
Managed by Franklin Mutual Advisers, Inc.
Mutual Shares Investments Sub-Account
Beginning of Period                        $ 8.64             **                    **                     
End of Period                              $ 9.65
Number of Accum. Units Outstanding            944

Managed by Templeton Asset Management Ltd.
Templeton Developing Markets Sub-Account 
Beginning of Period                        $ 5.65             **                    **                     
End of Period                              $ 7.56
Number of Accum. Units Outstanding          7,033

Managed by Templeton Investment Counsel, Inc.
Templeton International Sub-Account
Beginning of Period                        $ 7.89
End of Period                              $ 9.15
Number of Accum. Units Outstanding          6,626

<FN>
* The accumulation unit values shown above for the  beginning  of the period for
the Select  Equity,  Small Cap Stock, Large Cap Stock, International Equity,  
Quality Bond and Bond Debenture Portfolios  reflect the date these investment 
portfolios were first offered for sale to the public which were as follows: May 
15, 1996 for the Select Equity and Small Cap Stock Portfolios;  May 16, 1996 for
the Large Cap Stock Portfolio; May 14,  1996  for the  International  Equity  
Portfolio;  and May 20,  1996 for the Quality  Bond  and Bond  Debenture  
Portfolios;  and  November  7,  1997 for the Developing Growth and Mid-Cap Value
Portfolios. The accumulation unit values for the  beginning  of the period for 
the General  American  Capital  Company  Money Market  Sub-Account  reflect the
date they were first offered for sale under the Contracts  on December 4, 1997.
The  Separate  Account had not  invested in the following  Portfolios which are
advised by Lord, Abbett & Co. as of December 31, 1997: Large Cap Research and 
Lord Abbett Growth and Income. The investment start date  for  the  investment
portfolios  managed  by  A I M  Advisors, Inc., Massachusetts  Financial  
Services  Company, Alliance Capital Management L.P., Scudder Kemper Investments,
Inc., Newport Fund Management Inc. OppenheimerFunds, Inc., and Putnam Variable Trust 
was December 31, 1997.  The investment portfolios  investing in Templeton Variable
Products Series Fund commenced operations as of September 21, 1998.  The investment
portfolios investing in Goldman Sachs Variable Insurance Trust commenced operations
on March 31, 1998.
</FN>
</TABLE>
    

<TABLE>
<CAPTION>
APPENDIX B
PERFORMANCE INFORMATION

Future  performance  will  vary  and  the  results  shown  are  not  necessarily
representative of future results.

Note:  The figures below present investment performance information for the 
periods ended December 31, 1998.  While these numbers represent the returns as of 
that date, they do not represent performance information of the portfolios since
that date.  Performance information for the periods after December 31, 1998 may
be different than the numbers shown below.

PART 1 - SEPARATE ACCOUNT PERFORMANCE

The portfolios listed below began operations before December 31, 1998.  As a
result, performance information is available for the accumulation units 
investing in these portfolios.

  * Column A presents performance  figures  for the  accumulation  units which
reflect the  insurance charges,  the  contract  maintenance  charge,  the  
fees  and  expenses  of each portfolio, and assumes that you make a withdrawal
at the end of the period and therefore the withdrawal charge is reflected.

  * Column B presents  performance  figures for the accumulation units which 
reflect the insurance charges and fees and expenses of each portfolio. 

Total Return for the periods ended 12/31/98:
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                    Accumulation Unit Performance

                                                                       Column A                                Column B
                                                                     (reflects all                       (reflects insurance
                                                                      charges and                             charges and 
                                                                   portfolio expenses)                   portfolio expenses)
- ------------------------------------------------------------------------------------------------------------------------------------
                                      Separate Account
                                      Inception Date                            Since                                    Since
Portfolio                             in Portfolio             1 yr             Inception                1 yr            Inception
- ------------------------------------------------------------------------------------------------------------------------------------
AIM Variable Insurance Funds, Inc.
  AIM V.I. Capital Appreciation         12/31/97               13.38%             13.38%                18.00%           18.00%
  AIM V.I. International Equity         12/31/97                9.57%              9.57%                14.19%           14.19%
  AIM V.I. Value                        12/31/97               26.13%             26.13%                30.76%           30.76%
- -----------------------------------------------------------------------------------------------------------------------------------
Alliance Variable Products Series Fund, Inc.
  Premier Growth                        12/31/97               41.56%             41.56%                46.21%           46.21%
  Real Estate Investment                12/31/97             (24.57)%           (24.57)%              (19.99)%         (19.99)%
- -----------------------------------------------------------------------------------------------------------------------------------
Cova Series Trust
<S>                                      <C>  <C>              <C>                <C>                   <C>              <C>   
   Small Cap Stock                       5/15/96             (11.33)%              3.88%               (6.74)%            5.58%
   Large Cap Stock                       5/16/96               25.86%             26.67%                30.49%           27.97%
   Select Equity                         5/15/96               16.25%             20.20%                20.88%           21.59%
   International Equity                  5/14/96                7.84%              8.09%                12.45%            9.70%
   Quality Bond                          5/20/96                2.20%              5.44%                 6.81%            7.12%
   Bond Debenture                        5/20/96                0.17%              9.92%                 4.77%           11.51%
   Mid-Cap Value                         11/7/97              (4.89)%            (0.73)%               (0.29)%            3.36% 
   Large Cap Research                    2/17/98                                   4.83%                                  9.94%
   Developing Growth                     11/7/97                 0.53%            (2.19)%                 5.13%            1.90%
  ------------------------------------------------------------------------------------------------------------------------------
Goldman Sachs Variable Insurance Trust
  Goldman Sachs Growth and Income        3/31/98                                (16.69)%                               (11.60)%
  Goldman Sachs International Equity     3/31/98                                 (3.16)%                                  1.94%
  Goldman Sachs Global Income            3/31/98                                   1.43%                                  6.53%
- --------------------------------------------------------------------------------------------------------------------------------
Kemper Variable Series
  Kemper Small Cap Value                12/31/97           (16.88)%           (16.88)%              (12.30)%         (12.30)%
  Kemper Government Securities          12/31/97              1.74%              1.74%                 6.35%            6.35%
  Kemper Small Cap Growth               12/31/97             12.26%             12.26%                16.88%           16.88%
- --------------------------------------------------------------------------------------------------------------------------------
Liberty Variable Investment Trust
  Newport Tiger Fund, Variable Series   12/31/97           (11.81)%           (11.81)%               (7.21)%          (7.21)%
- --------------------------------------------------------------------------------------------------------------------------------
MFS Variable Insurance Trust
  MFS Emerging Growth                   12/31/97             27.81%             27.81%                32.44%           32.44%
  MFS Research                          12/31/97             17.17%             17.17%                21.79%           21.79%
  MFS Growth With Income                12/31/97             16.13%             16.13%                20.75%           20.75%
  MFS High Income                       12/31/97            (5.97)%            (5.97)%               (1.37)%          (1.37)%
  MFS Global Governments                12/31/97              2.03%              2.03%                 6.63%            6.63%
  MFS/Foreign & Colonial Emerging
    Markets Equity                      12/31/97           (38.75)%           (38.75)%              (34.18)%         (34.18)%
- --------------------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account Funds
  Oppenheimer High Income Fund/VA       12/31/97            (5.52)%            (5.52)%               (0.92)%          (0.92)%
  Oppenheimer Bond Fund/VA              12/31/97              0.91%              0.91%                 5.52%            5.52%
  Oppenheimer Capital Appreciation
    Fund/VA                             12/31/97             17.82%             17.82%                22.44%           22.44%
  Oppenheimer Main Street Growth & 
    Income Fund/VA                      12/31/97            (1.20)%            (1.20)%                 3.40%            3.40%
  Oppenheimer Strategic Bond Fund/VA    12/31/97            (2.95)%            (2.95)%                 1.65%            1.65%
- -------------------------------------------------------------------------------------------------------------------------------
Putnam Variable Trust
  Putnam VT Growth and Income Class
    IA Shares                           12/31/97              9.42%              9.42%                14.03%           14.03%
  Putnam VT International Growth
    Class IA Shares                     12/31/97             12.68%             12.68%                17.29%           17.29%
  Putnam VT International New 
    Opportunities Class IA Shares       12/31/97              9.59%              9.59%                14.21%           14.21%
  Putnam VT New Value Class IA Shares   12/31/97              0.38%              0.38%                 4.98%            4.98%
  Putnam VT Vista Class IA Shares       12/31/97             13.42%             13.42%                18.04%           18.04%
- -------------------------------------------------------------------------------------------------------------------------------
Templeton Variable Products Series Fund, Class 1 Shares
  Templeton Developing Markets           9/21/98                                28.73%                                 33.87%
  Templeton International                9/21/98                                10.80%                                 15.92%
  Mutual Shares Investments              9/21/98                                 6.49%                                 11.61%
- -------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
APPENDIX
PERFORMANCE INFORMATION (continued)
PART 2 - HISTORICAL FUND PERFORMANCE

The contracts are  relatively  new and therefore  have no meaningful performance  
history. However,  certain  portfolios  have been in existence  for some time and 
have an investment  performance history. In order to show how the historical performance
of the portfolios affects the contract's accumulation unit values, the following
performance  was  developed.  

The  information  is  based  upon  the  historical experience of the portfolios 
and is for the periods shown. The chart below shows the  investment performance
of  the  portfolios  and  the  accumulation  unit performance  calculated  by 
assuming  that the  contracts  were  invested in the portfolios for the same 
periods.

  * The  performance  figures in Column A reflect the fees and expenses paid by 
each portfolio. 

  * Column B presents  performance  figures for the accumulation units which 
reflect the insurance charges, the contract maintenance charge, the fees and 
expenses of each portfolio,  and assumes that you make a withdrawal at the end
of the period and therefore the withdrawal charge is reflected.

  * Column C presents  performance  figures for the  accumulation  units which 
reflect the insurance charges and the fees and expenses of each portfolio. 

Total Return for the periods ended 12/31/98:
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                      Accumulation Unit Performance

                                                                                  Column B                     Column C
                                                                               (reflects all             (reflects insurance
                                             Portfolio Performance              charges and                   charges and 
                                                   Column A                  portfolio expenses)         portfolio expenses)
- ------------------------------------------------------------------------------------------------------------------------------------

                          Portfolio                         10 yrs or                     10 yrs or                    10 yrs or
                          Inception                         since                         since                        since
Portfolio                 Date            1 yr      5 yrs   inception    1 yr      5 yrs  inception   1 yr      5 yrs  inception
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                       <C> <C>         <C>                 <C>        <C>               <C>         <C>                <C>   
AIM Variable Insurance Funds, Inc.
   AIM V.I. Capital
    Appreciation           5/5/93         19.30%   17.23%     18.77%     13.38%   15.73%   17.27%     18.00%    15.83%   17.37% 
   AIM V.I.
    International Equity   5/2/93         15.49%   11.33%     13.36%      9.57%    9.83%   11.86%     14.19%     9.93%   11.96% 
   AIM V.I. Value          5/5/93         32.41%   21.70%     21.90%     26.13%   20.20%   20.40%     30.76%    20.30%   20.50% 
- ------------------------------------------------------------------------------------------------------------------------------------

Alliance Variable Products Series Fund, Inc.
   Premier Growth         6/26/92         47.97%   27.85%     25.42%     41.56%   26.35%   23.92%     46.21%    26.45%   24.02% 
   Real Estate
    Investment             1/9/97       (19.07)%             (0.06)%   (24.57)%           (6.06)%   (19.99)%            (1.46)%  
- ------------------------------------------------------------------------------------------------------------------------------------

Cova Series Trust
   Select Equity           5/1/96         22.56%              23.30%     16.25%            20.19%     20.88%             21.56% 
   Small Cap Stock         5/1/96        (5.40)%               8.47%   (11.33)%             5.31%    (6.74)%              6.96% 
   International Equity    5/1/96         14.07%              10.66%      7.84%             7.50%     12.45%              9.10%  
   Quality Bond            5/1/96          8.37%               8.68%      2.20%             5.55%      6.81%              7.19%  
   Large Cap Stock         5/1/96         32.31%              30.02%     25.86%            26.95%     30.49%             28.21% 
   Bond Debenture          5/1/96          6.26%              13.03%      0.17%             9.92%      4.77%             11.47% 
   Mid-Cap Value          8/20/97          1.11%               4.40%    (4.89)%           (0.24)%    (0.29)%              3.18%  
   Large Cap Research     8/20/97         21.04%              14.37%     14.84%             9.72%     19.46%             13.05%  
   Developing Growth      8/20/97          6.60%               8.99%      0.53%             4.32%      5.13%              7.70%  
- ------------------------------------------------------------------------------------------------------------------------------------

General American Capital Company
   Money Market           10/1/87          5.62%    5.40%      5.78%    (0.45)%    3.90%    4.28%      4.15%     4.00%    4.38%  
- ------------------------------------------------------------------------------------------------------------------------------------
Goldman Sachs Variable Insurance Trust
   Goldman Sachs Growth 
    and Income             1/12/98                             5.47%                      (0.98)%                         4.12% 
   Goldman Sachs 
    International Equity   1/12/98                            20.07%                       13.62%                        18.72%
   Goldman Sachs Global
    Income                 1/12/98                             8.29%                        1.84%                         6.94%
- ------------------------------------------------------------------------------------------------------------------------------------
Kemper Variable Series
   Kemper Small
    Cap Value              5/1/96       (11.25)%               3.65%   (16.88)%           (2.35)%   (12.30)%              2.25% 
   Kemper Government
    Securities             9/3/87          7.03%    6.72%      8.37%      1.74%    5.22%    6.87%      6.35%     5.32%    6.97% 
   Kemper Small Cap
    Growth                 5/2/94         18.37%              24.20%     12.26%            18.20%     16.88%             22.80%  
- ------------------------------------------------------------------------------------------------------------------------------------
Liberty Variable Investment Trust
   Newport Tiger Fund,
    Variable Series        5/1/95        (6.43)%             (5.01)%   (11.81)%          (11.01)%    (7.21)%            (6.41)% 

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

<TABLE>
<CAPTION>
APPENDIX
PERFORMANCE INFORMATION (continued)
Total Return for the periods ended 12/31/98
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                         Accumulation Unit Performance

                                                                                 Column B                      Column C
                                                                               (reflects all              (reflects insurance
                                              Portfolio Performance             charges and                   charges and 
                                                     Column A                portfolio expenses)          portfolio expenses)
- ------------------------------------------------------------------------------------------------------------------------------------
 
                          Portfolio                         10 yrs or                     10 yrs or                    10 yrs or
                          Inception                         since                         since                        since
Portfolio                 Date            1 yr      5 yrs   inception    1 yr      5 yrs  inception   1 yr      5 yrs  inception
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                       <C>  <C>        <C>                 <C>        <C>               <C>        <C>                 <C>   
MFS Variable Insurance Trust
   MFS Emerging
     Growth               7/24/95        34.16%              26.55%     27.81%            20.55%     32.44%             25.15% 
   MFS Research           7/26/95        23.39%              22.52%     17.17%            16.52%     21.79%             21.12% 
   MFS Growth With
     Income               10/9/95        22.32%              25.98%     16.13%            19.98%     20.75%             24.58% 
   MFS High Income        7/26/95       (0.18)%               8.77%    (5.97)%             2.77%    (1.37)%              7.37% 
   MFS Global
     Governments          6/14/94         7.90%               5.57%      2.03%           (0.43)%      6.63%              4.17%   
   MFS Foreign and
     Colonial Emerging
     Markets Equity      10/16/97      (33.37)%            (34.51)%   (38.75)%          (40.51)%   (34.18)%           (35.91)%
- ------------------------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account Funds
   Oppenheimer High
     Income Fund/VA       4/30/86         0.30%    8.62%     12.71%    (5.52)%    7.12%   11.21%    (0.92)%     7.22%   11.31% 
   Oppenheimer Bond 
     Fund/VA               4/3/85         6.80%    7.01%      9.28%      0.91%    5.51%    7.78%      5.52%     5.61%    7.88% 
   Oppenheimer
     Capital Appreciation
     Fund/VA               4/3/85        24.00%   22.10%     16.85%     17.82%   20.60%   15.35%     22.44%    20.70%   15.45% 
   Oppenheimer
     Main Street Growth & 
    Income Fund/VA         7/5/95         4.70%              27.00%    (1.20)%            21.00%      3.40%             25.60% 
   Oppenheimer
     Strategic Bond 
     Fund/VA               5/3/93         2.90%    6.83%      6.79%    (2.95)%    5.33%    5.29%      1.65%     5.43%    5.39%  
- ------------------------------------------------------------------------------------------------------------------------------------

Putnam Variable Trust
   Putnam VT Growth
     and Income Class
     IA Shares             2/1/88        15.42%   19.10%     16.04%      9.42%   17.60%   14.54%     14.03%    17.70%   14.64% 
   Putnam VT New
     Value Class IA
     Shares                1/2/97         6.26%              11.85%      0.38%             5.85%      4.98%             10.45%  
   Putnam VT Vista Class
     IA Shares             1/2/97        19.48%              21.45%      13.42            15.45%     18.04%             20.05%    
   Putnam VT
     International 
     Growth Class IA 
     Shares                1/2/97        18.69%              17.50%     12.68%            11.50%     17.29%             16.10%  
   Putnam VT  
     International
     New Opportunities
     Class IA Shares       1/2/97        15.58%               7.49%      9.59%             1.49%     14.21%              6.09%  
- ------------------------------------------------------------------------------------------------------------------------------------

Templeton Variable Products Series Fund
   Templeton Developing
    Markets Fund,
    Class 1 Shares*        3/1/96      (20.94)%            (20.25)%   (26.94)%          (26.25)%   (22.34)%           (21.65)% 
   Templeton International
    Fund, Class 1 Shares   5/1/92         9.33%   11.84%     14.17%      3.33%   10.34%   12.67%      7.93%    10.44%   12.77%
   Mutual Shares
    Investments            5/1/98                           (2.80)%                      (8.84)%                       (3.74)%
<FN>
*    Past fee waivers by the portfolio's manager increased its total returns.
- ------------------------------------------------------------------------------------------------------------------------------------
</FN>
</TABLE>

Cova Financial Life
   Insurance Company
Attn: Variable Products
One Tower Lane
Suite 3000
Oakbrook Terrace, Illinois 60181-4644



Please send me, at no charge, the Statement of Additional  Information dated May
1, 1999 for The Annuity Contract issued by Cova.


               (Please print or type and fill in all information)




 ................................................................................
 Name


 ................................................................................
 Address


 ................................................................................
 City                                            State                  Zip Code

CC-3043 (5/99)                                                           COVA VA


                                   [back cover]

                                       COVA
                        Cova Financial Life Insurance Company
                      
                           Marketing and Executive Office

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

                                   800-523-1661

                               Annuity Service Office

                                   P.O. Box 10366
                             Des Moines, IA 50306-9775

                                    800-343-8496

CC-3035(5/99)    Policy Form Series XLCC-648, XLCC-833      21-CSA-CA (5/99)



                               PART A - VERSION B



                                                                       The Fixed
                                                                    And Variable
                                                                         Annuity

                                                                       issued by

                                                           COVA VARIABLE ANNUITY
                                                                    ACCOUNT FIVE

                                                                             and

                                                                  COVA FINANCIAL
                                                          LIFE INSURANCE COMPANY




This prospectus  describes the Fixed and Variable  Annuity  Contract  offered by
Cova Financial Life Insurance Company (Cova).

The annuity contract has 7 investment  choices - a fixed account which offers an
interest rate which is guaranteed by Cova,  and 6 investment  portfolios  listed
below.  The 6  investment  portfolios  are part of  Russell  Insurance  Funds or
General American  Capital  Company.  You can put your money in the fixed account
and/or any of these investment portfolios.

Russell Insurance Funds:

     Managed by Frank Russell Investment
     Management Company
         Multi-Style Equity
         Aggressive Equity
         Non-U.S.
         Core Bond
         Real Estate Securities (available starting 7/1/99)

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 Fixed and Variable
Annuity Contract.

To learn more about the Cova Fixed and Variable Annuity Contract, you can obtain
a copy of the Statement of Additional  Information  (SAI) dated May 1, 1999. The
SAI has been filed with the  Securities  and  Exchange  Commission  (SEC) and is
legally a part of the prospectus.  The SEC maintains a Web site (http://www.sec.
gov) that  contains  the SAI,  material  incorporated  by  reference,  and other
information  regarding companies  that  file  electronically.  The  Table  of
Contents  of the SAI is on Page __ of this  prospectus.  For a free  copy of the
SAI,  call us at (800)  523-1661  or write us at : One Tower  Lane,  Suite 3000,
Oakbrook Terrace, Illinois 60181-4644.

The Contracts:

*  are not bank deposits
*  are not federally insured
*  are not endorsed by any bank or government agency
*  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, 1999



TABLE OF CONTENTS                                         Page

  INDEX OF SPECIAL TERMS                                     

  SUMMARY                                                    

  FEE TABLE                                                  

  EXAMPLES                                                   

  THE ANNUITY CONTRACT                                    

  ANNUITY PAYMENTS (THE INCOME PHASE)                     

  PURCHASE                                                
     Purchase Payments                                       
     Allocation of Purchase Payments                         
     Accumulation Units                                      

  INVESTMENT OPTIONS                                      
     Russell Insurance Funds                                 
     General American Capital Company                        
     Transfers                                               
     Dollar Cost Averaging Program                           
     Automatic Rebalancing Program                           
     Approved Asset Allocation Programs                      
     Voting Rights                                           
     Substitution                                            

  EXPENSES                                                
     Insurance Charges                                       
     Contract Maintenance Charge                             
     Withdrawal Charge                                       
     Reduction or Elimination of the
        Withdrawal Charge                                   
     Premium Taxes                                          
     Transfer Fee                                           
     Income Taxes                                           
     Investment Portfolio Expenses                          

  TAXES                                                  
     Annuity Contracts in General                           
     Qualified and Non-Qualified Contracts                  
     Withdrawals - Non-Qualified Contracts                  
     Withdrawals - Qualified Contracts                      
     Withdrawals - Tax-Sheltered Annuities                  
     Diversification                                        

  ACCESS TO YOUR MONEY                                   
     Systematic Withdrawal Program                          
     Suspension of Payments or Transfers
                    
  PERFORMANCE                                            

  DEATH BENEFIT                                          
     Upon Your Death                                        
     Death of Annuitant                                     

  OTHER INFORMATION                                       
     Cova                                                   
     Year 2000 
     The Separate Account                                   
     Distributor                                            
     Ownership                                              
     Beneficiary                                            
     Assignment                                             
     Financial Statements                                   

TABLE OF CONTENTS OF THE STATEMENT OF
ADDITIONAL INFORMATION                                      

APPENDIX A
Condensed Financial Information

APPENDIX B
Performance Information                                    

INDEX OF SPECIAL TERMS

We have tried to make this prospectus as readable and  understandable for you as
possible. By the very nature of the contract,  however,  certain technical words
or terms are  unavoidable and need an explanation.  We have  identified  the  
following as some of these words or terms.  They are  identified in the text in 
italic and the page that is indicated  here is where we believe you will find 
the best  explanation  for the word or term.

                                                          Page

Accumulation Phase                                           
Accumulation Unit                                            
Annuitant                                                    
Annuity Date                                                 
Annuity Options                                              
Annuity Payments                                             
Annuity Unit                                                 
Beneficiary                                                 
Fixed Account                                               
Income Phase                                                
Investment Portfolios                                       
Joint Owner                                                 
Non-Qualified                                               
Owner                                                       
Purchase Payment                                            
Qualified                                                   
Tax Deferral                                                


SUMMARY

The sections in this Summary  correspond  to sections in this  prospectus  which
discuss the topics in more detail.

THE ANNUITY CONTRACT:

The fixed and variable  annuity  contract  offered by Cova is a contract between
you, the owner, and Cova, an insurance  company.  The contract  provides a means
for  investing  on a  tax-deferred  basis. The contract is intended for 
retirement savings or other long-term  investment  purposes and provides for a 
death benefit and  guaranteed income options.

This contract offers 6 investment  portfolios.  These portfolios are designed to
offer a potentially better return than the fixed account.  However,  this is NOT
guaranteed. You can also lose your money.

The fixed  account  offers an interest  rate that is guaranteed by the insurance
company, Cova. While your money is in the fixed account, the interest your money
will earn as well as your principal is guaranteed by Cova.

You can put money  into any or all of the  investment  portfolios  and the fixed
account.  You can transfer between accounts up to 12 times a year without charge
or tax implications. 

The  contract,  like  all  deferred  annuity  contracts,  has  two  phases:  the
accumulation phase and the income phase. During the accumulation phase, earnings
accumulate  on a  tax-deferred  basis and are  taxed as  income  when you make a
withdrawal.  The income phase occurs when you begin receiving  regular  payments
from your contract.

The  amount of money  you are able to  accumulate  in your  account  during  the
accumulation  phase  will determine, in part, the amount of income  payments  
during the income phase.

ANNUITY PAYMENTS (THE INCOME PHASE):

If you want to  receive  regular  income  from your  annuity,  you can choose an
annuity option.  Once you begin receiving  regular  payments,  you cannot change
your payment plan. During the income phase, you have the same investment choices
you had during the accumulation phase. You can choose to have payments come from
the fixed account, the investment  portfolios or both. If you choose to have any
part of your payments come from the investment portfolios,  the dollar amount of
your payments may go up or down.

HOW TO PURCHASE THE CONTRACT:

You can buy this contract with $5,000 or more under most circumstances.  You can
add  $500 or more  any  time  you  like  during  the  accumulation  phase.  Your
registered representative can help you fill out the proper forms.

INVESTMENT OPTIONS:

You can put your money in the following investment  portfolios  which are
described in the prospectuses for the funds.  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.

Managed by Frank Russell
Investment Management Company
   Multi-Style Equity
   Aggressive Equity
   Non-U.S.
   Core Bond
   Real Estate Securities (available starting 7/1/99)
Managed by Conning Asset
Management Company
   Money Market

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

EXPENSES:

The contract has insurance features and investment features, and there are costs
related to each.

  * Each year Cova deducts a $30  contract  maintenance  charge from your  
contract. During the accumulation phase, Cova currently waives this charge if 
the value of your contract is at least $50,000.  

  * Cova also deducts for its insurance charges which total 1.40% of the average
daily value of your  contract  allocated to the investment portfolios.

     * If you take your money out, Cova may assess a withdrawal  charge which is
equal to 5% of the purchase payment you withdraw.  After Cova has had a purchase
payment  for 5  years,  there is no  charge  by Cova  for a  withdrawal  of that
purchase payment.

  * When you begin  receiving  regular income payments from your annuity,  Cova
will assess a state premium tax charge, if applicable, which ranges from 0% - 
4% depending upon the state.

  * The first 12 transfers in a year are free.  After that, a transfer fee of 
$25 or 2% of the amount transferred (whichever is less) is assessed.

  * There are also  investment  charges which currently range from .205% to 
1.30% of the  average  daily  value  of  the  investment  portfolio  depending 
upon  the investment portfolio.

TAXES:

Your  earnings  are not taxed  until you take  them out.  If you take  money out
during the accumulation phase,  earnings come out first and are taxed as income.
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.  Payments  during  the income  phase are
considered  partly a  return  of your  original  investment.  That  part of each
payment is not taxable as income.

ACCESS TO YOUR MONEY:

You can take money out at any time  during  the  accumulation  phase.  After the
first year,  you can take up to 10% of your total  purchase  payments  each year
without  charge from Cova.  Withdrawals of purchase payments in excess of that
may be charged a withdrawal charge, depending on how long your money has been in
the contract. However, Cova will never assess a withdrawal charge on earnings 
you withdraw. Earnings are defined as the value in your contract minus the 
remaining purchase payments in your contract.  Of course, you may also have to 
pay income tax and a tax penalty on any money you take out.

DEATH BENEFIT:

If you die before moving to the income phase, the person you have chosen as your
beneficiary will receive a death benefit.

OTHER INFORMATION:

Free Look. If you cancel the contract  within 10 days after receiving it (or, in
the state of  California,  within  30 days if you are 60 years or older  when we
issue the contract), we will send your money back without assessing a withdrawal
charge.  You will receive  whatever your contract is worth on the day we receive
your  request.  This may be more or less than your  original  payment.  If we're
required by law to return  your  original  payment,  we reserve the right to put
your money in the Money Market Fund during the free-look  period and will refund
the greater of your original payment (less any withdrawals) or the value of your
contract.

No  Probate.  In most  cases,  when you  die,  the  person  you  choose  as your
beneficiary will receive the death benefit without going through probate.

Who should  purchase the contract?  This contract is designed for people seeking
long-term tax-deferred accumulation of assets, generally for retirement or other
long-term  purposes.  The  tax-deferred  feature is most attractive to people in
high federal and state income tax brackets. You should not buy this contract if 
you are looking for a  short-term  investment  or if you cannot take the risk of
getting back less money than you put in.

Additional   Features. This  contract  has  additional  features  you  might  be
interested in. These include:

*    You can  arrange to have money  automatically  sent to you each month while
     your contract is still in the accumulation phase. Of course, you'll have to
     pay  taxes on money  you  receive.  We call  this  feature  the  Systematic
     Withdrawal Program.

*    You can arrange to have a regular amount of money automatically invested in
     investment portfolios each month,  theoretically giving you a lower average
     cost per unit  over  time  than a single  one time  purchase.  We call this
     feature Dollar Cost Averaging.

*    You can arrange to  automatically  readjust  the money  between  investment
     portfolios  periodically to keep the blend you select. We call this feature
     Automatic Rebalancing.

*    Under  certain  circumstances,  Cova  will  give you your  money  without a
     withdrawal  charge if you need it while you're in a nursing  home.  We call
     this feature the Nursing Home Waiver.

These features may not be suitable for your particular situation.

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

COVA VARIABLE ANNUITY ACCOUNT FIVE FEE TABLE

The purpose of the Fee Table is to show you the various expenses you will
incur directly or indirectly with the contract.  The Fee Table reflects
expenses of the Separate Account as well as the investment portfolios.

OWNER TRANSACTION EXPENSES
Withdrawal Charge (see Note 1 below)     5% of purchase payment withdrawn

Transfer Fee (see Note 2 below)
     No charge for first 12 transfers in a contract year; thereafter, the fee is
     $25 per transfer or, if less, 2% of the amount transferred.

CONTRACT MAINTENANCE CHARGE (see Note 3 
below)                                   $30 per contract per year

SEPARATE ACCOUNT ANNUAL EXPENSES
(as a percentage of average account value)
     Mortality and Expense Risk Premium                  1.25%
     Administrative Expense Charge                        .15%
                                                          --- 
     ANNUAL EXPENSES                                     1.40%



<TABLE>
<CAPTION>
INVESTMENT PORTFOLIO EXPENSES
(as a percentage of the average daily net assets of an investment portfolio)
 
 
 
 
                                              Management Fees                Other Expenses                 Total Annual
                                            (after fee waiver)        (after expense reimbursement)      Portfolio Expenses
- -------------------------------------------------------------------------------------------------------------------

Russell Insurance Funds*
Managed by Frank Russell
Investment Management Company
<S>                                                <C>                           <C>                             <C> 
       Multi-Style Equity                          .09%                          .83%                            .92%
       Aggressive Equity                             0%                         1.25%                           1.25%
       Non-U.S.                                      0%                         1.30%                           1.30%
       Core Bond                                     0%                          .80%                            .80%
       Real Estate Securities                      .85%                          .30%                           1.15%
- -------------------------------------------------------------------------------------------------------------------

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


*    The manager of Russell  Insurance Funds has  voluntarily  agreed to waive a
     portion of the  management  fee, up to the full amount of the fee, equal to
     the amount by which the Fund's total operating  expenses exceed the amounts
     set forth above under "Total Annual Portfolio Expenses." Additionally,  the
     manager has  voluntarily  agreed to  reimburse  the Fund for all  remaining
     expenses after fee waivers which exceed the amount set forth above for each
     Fund under  "Total  Annual  Portfolio  Expenses".  Absent  such  waiver and
     reimbursement,  the management fees and total  operating  expenses would be
     .78% and  1.61% for the  Multi-Style  Equity  Fund;  .95% and 2.22% for the
     Aggressive Equity Fund; .95% and 3.65% for the Non-U.S.  Fund; .60% and
     2.30% for the Core Bond Fund and ___% and ___% (estimated) for the Real
     Estate Securities Fund which has not yet commenced operations.

<TABLE>
<CAPTION>
Examples

The examples should not be considered a representation of past or future 
expenses.  Actual expenses may be greater or less than those shown.

For purposes of the examples, the assumed average contract size is $30,000.

You would pay the following expenses on a $1,000 investment, assuming a 5%
annual return on assets:

    (a) if you surrender the contract at the end of each time period;
    (b) if you do not surrender the contract or if you apply the contract
        value to an annuity option.




                                                         Time Periods
                                                  1 year           3 years       5 years       10 years
- -------------------------------------------------------------------------------------------------------------------

Russell Insurance Funds
Managed by Frank Russell
Investment Management Company
<S>                                                    <C>            <C>        <C>            <C>
       Multi-Style Equity                         (a) $ 81.38     (a) $140.79    (a)$207.44     (a)$339.52
                                                  (b) $ 31.38     (b) $ 95.79    (b)$162.44     (b)$339.52
       Aggressive Equity                          (a) $ 87.43     (a) $158.57    (a)$236.45     (a)$394.08
                                                  (b) $ 37.43     (b) $113.57    (b)$191.45     (b)$394.08
       Non-U.S.                                   (a) $101.46     (a) $198.96    (a)$300.92     (a)$508.46
                                                  (b) $ 51.46     (b) $153.96    (b)$255.92     (b)$508.46
       Core Bond                                  (a) $ 88.22     (a) $160.87    (a)$240.18     (a)$400.97
                                                  (b) $ 38.22     (b) $115.87    (b)$195.18     (b)$400.97
       Real Estate Securities                     (a) $ 76.80     (a) $127.16    (a)$184.95     (a)$295.90
                                                  (b) $ 26.80     (b) $ 82.16    (b)$139.95     (b)$295.90
- -------------------------------------------------------------------------------------------------------------------

General American Capital Company
Managed by Conning Asset
Management Company
       Money Market                               (a)  $67.31     (a) $ 98.54    (a)$137.02     (a)$199.08
                                                  (b)  $17.31     (b) $ 53.54    (b)$ 92.02     (b)$199.08
- -------------------------------------------------------------------------------------------------------------------
<FN>

Explanation of Fee Table

1.   The withdrawal  charge is 5% of the purchase  payments you withdraw.  After
     Cova has had a purchase payment for 5 years, there is no charge by Cova for
     a withdrawal of that purchase payment.  You may also have to pay income tax
     and a tax penalty on any money you take out.  After the first year, you can
     take up to 10% of your total  purchase  payments each year without a charge
     from Cova.

2.   Cova will not  charge you the  transfer  fee even if there are more than 12
     transfers  in a year if the  transfer  is for the  Dollar  Cost  Averaging,
     Automatic Rebalancing or Approved Asset Allocation Programs.

3.   During  the  accumulation   phase,   Cova  will  not  charge  the  contract
     maintenance  charge  if the  value of your  contract  is  $50,000  or more,
     although, if you make a complete withdrawal,  Cova will charge the contract
     maintenance charge.

4.   Premium taxes are not reflected.  Premium taxes may apply  depending on the
     state where you live.
</FN>
</TABLE>

There is an accumulation unit value history (condensed financial information) 
contained in Appendix A.

THE ANNUITY CONTRACT

This Prospectus  describes the Fixed and Variable  Annuity  Contract  offered by
Cova.

An annuity is a contract  between you, the owner,  and an insurance  company (in
this case Cova),  where the insurance  company promises to pay an income to you,
in the form of annuity payments,  beginning on a designated date that is at 
least 30 days in the future.  Until you decide to begin receiving annuity 
payments,  your annuity is in the accumulation phase. Once you begin receiving 
annuity payments, your  contract  switches to the income  phase. 

The contract  benefits  from tax deferral. Tax  deferral  means that you are not
taxed on earnings or  appreciation  on the assets in your contract until you 
take money out of your contract. 

The  contract  is called a  variable  annuity  because  you can  choose  among 6
investment  portfolios,  and, depending upon market conditions,  you can make or
lose  money in any of these  portfolios.  If you  select  the  variable  annuity
portion of the contract,  the amount of money you are able to accumulate in your
contract during the accumulation  phase depends upon the investment  performance
of the investment  portfolio(s)  you select.  The amount of the annuity payments
you receive  during the income  phase from the variable  annuity  portion of the
contract  also  depends, in part, upon  the  investment  performance  of  the  
investment portfolios you select for the income phase.

The contract also contains a fixed account. The fixed account offers an interest
rate that is guaranteed by Cova. Cova  guarantees that the interest rate
credited to the fixed  account  will not be less than 3% per year.  If you  
select the fixed account, your money will be placed with the other general 
assets of Cova. If you select the fixed account, the amount of money you are 
able to accumulate in your contract during the accumulation  phase depends upon 
the total interest credited to your  contract.  The amount of the annuity  
payments  you receive  during the income phase from the fixed  account  portion
of the contract  will remain level for the entire income phase.

As owner of the  contract,  you  exercise  all  interest  and  rights  under the
contract. You can change the owner at any time by notifying Cova in writing. You
and your spouse can be named joint owners. We have described more information on
this under "Other Information."

ANNUITY PAYMENTS (THE INCOME PHASE)

Annuity Date

Under the contract you can receive regular income  payments.  You can choose the
month and year in which  those  payments  begin.  We call that date the  annuity
date. Your annuity date must be the first day of a calendar month.

We ask you to choose your annuity date when you purchase the contract. You can 
change it at any time before the annuity date with 30 days notice to us. Your 
annuity  date cannot be any earlier than one month after you buy the contract.



Annuity Payments

You will receive annuity payments during the income phase.  In general, annuity
payments must begin by the annuitant's 85th birthday or 10 years from the date
the contract was issued, whichever is later (this requirement may differ
slightly for special programs).  The annuitant is the person whose life we look
to when we make annuity payments.

During the  income  phase,  you have the same  investment  choices  you had just
before  the start of the  income  phase.  At the  annuity  date,  you can choose
whether payments will come from the:

  * fixed account,  

  * the investment  portfolio(s), or 

  * a combination of both. 

If you don't tell us otherwise,  your annuity payments will be based on the  
investment  allocations  that were in place on the annuity date.

If you  choose  to have any  portion  of your  annuity  payments  come  from the
investment  portfolio(s),  the dollar  amount of your payment will depend upon 3
things:  
     1) the value of your  contract in the  investment  portfolio(s)  on the
           annuity  date, 

     2) the 3% assumed  investment  rate used in the annuity table for
           the contract,  and
 
     3) the performance of the investment portfolios you selected.

If the actual  performance  exceeds the 3% assumed investment rate, your annuity
payments will increase.  Similarly,  if the actual  investment rate is less than
3%, your annuity payments will decrease.

Annuity  payments  are made  monthly  unless you have less than  $5,000 to apply
toward a payment.  In that case,  Cova may  provide  your  annuity  payment in a
single lump sum.  Likewise,  if your annuity  payments would be less than $100 a
month,  Cova has the right to change  the  frequency  of  payments  so that your
annuity payments are at least $100.

Annuity Options

You can choose among income plans.  We call those annuity options.  We ask you
to choose an annuity option when you purchase the contract.  You can change it
at any time before the annuity date with 30 days notice to us.  If you do not 
choose an annuity option at the time you purchase the contract, we will assume 
that you  selected  Option 2 which  provides a life  annuity with 10 years of 
guaranteed payments. 

You can choose  one of the  following  annuity  options  or any  annuity  option
acceptable to Cova.  After annuity payments begin, you cannot change the annuity
option.

Option 1. Life Annuity.  Under this option, we will make an annuity payment each
month so long as the  annuitant  is alive.  After the  annuitant  dies,  we stop
making annuity payments.

Option 2. Life Annuity with 5, 10 or 20 Years Guaranteed.  Under this option, we
will make an  annuity  payment  each  month so long as the  annuitant  is alive.
However,  if, when the annuitant  dies,  we have made annuity  payments for less
than the  selected  guaranteed  period,  we will then  continue to make  annuity
payments  for the  rest of the  guaranteed  period  to the  beneficiary.  If the
beneficiary does not want to receive annuity payments,  he or she can ask us for
a single lump sum.

Option 3.  Joint and Last  Survivor  Annuity.  Under this  option,  we will make
annuity  payments  each month so long as the  annuitant  and a second person are
both alive.  When either of these people dies,  we will continue to make annuity
payments,  so long as the survivor  continues to live. The amount of the annuity
payments we will make to the  survivor  can be equal to 100%,  66 2/3% or 50% of
the amount that we would have paid if both were alive.

PURCHASE

Purchase Payments

A  purchase  payment  is the money you give us to  invest in the  contract.  The
minimum  we will  accept is $5,000  when the  contract  is  purchased  as a non-
qualified  contract.  If you  are  purchasing  the  contract  as  part of an IRA
(Individual Retirement Annuity),  401(k) or other qualified plan, the minimum we
will  accept is $2,000.  The  maximum  purchase  payment we accept is $1 million
without our prior approval. You can make additional purchase payments of $500 or
more to either type of contract.

Allocation of Purchase Payments

When you purchase a contract,  we will  allocate  your  purchase  payment to the
fixed account and/or one or more of the investment portfolios you have selected.
If you make additional purchase payments,  we will allocate them in the same way
as your first purchase payment unless you tell us otherwise.

Once we receive your  purchase  payment and the necessary  information,  we will
issue your contract and allocate your first  purchase  payment within 2 business
days. If you do not give us all of the  information we need, we will contact you
to get it. If for some reason we are unable to complete  this  process  within 5
business  days,  we will either send back your money or get your  permission  to
keep it until we get all of the necessary information.  If you add more money to
your  contract by making  additional  purchase  payments,  we will credit  these
amounts to your  contract  within one business day. Our business day closes when
the New York Stock Exchange closes, usually 4:00 P.M. Eastern time.

Free Look

If you change your mind about owning this contract,  you can cancel it within 10
days after  receiving it (or, in the state of California,  within 30 days if you
are 60 years or older when we issue the contract).  When you cancel the contract
within this time  period,  Cova will not assess a  withdrawal  charge.  You will
receive back whatever your contract is worth on the day we receive your request.
In certain  states,  or if you have  purchased  the  contract  as an IRA, we are
required  to give you back your  purchase  payment if you decide to cancel  your
contract within 10 days after receiving it (or whatever period is required).  If
that is the case, we reserve the right to put your purchase payment in the Money
Market Fund for 15 days before we allocate your first purchase  payment to the 
investment  portfolio(s)  you have selected. In such case, we will refund the 
greater of purchase payments (less withdrawals) or contract value.  Currently,
Cova  directly  allocates  your purchase payment to the  investment portfolios 
and/or fixed account you select.

Accumulation Units

The value of the variable  annuity  portion of your  contract 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 contract,  we use a unit of
measure we call an accumulation  unit. (An accumulation  unit works like a share
of a mutual  fund.)  During the income phase of the contract we call the unit an
annuity unit.

Every  day we  determine  the  value  of an  accumulation  unit  for each of the
investment portfolios. We do this by:

1.   determining the total amount of money invested in the particular investment
     portfolio;

2.   subtracting  from that amount any  insurance  charges and any other charges
     such as taxes we have deducted; and

3.   dividing this amount by the number of outstanding accumulation units.

The value of an accumulation unit may go up or down from day to day.

When you make a purchase  payment,  we credit your  contract  with  accumulation
units.  The number of accumulation  units credited is determined by dividing the
amount of the purchase payment 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 credit your contract.

Example:

     On Monday we receive an additional purchase payment of $5,000 from you. You
     have told us you want this to go to the  Multi-Style  Equity Fund. When the
     New York Stock Exchange closes on that Monday,  we determine that the value
     of an accumulation unit for the Multi-Style  Equity Fund is $13.90. We then
     divide  $5,000 by $13.90  and credit  your  contract  on Monday  night with
     359.71 accumulation units for the Multi-Style Equity Fund.

INVESTMENT OPTIONS

The  contract  offers  6  investment   portfolios  which  are  described  below.
Additional investment portfolios may be available in the future.

YOU SHOULD READ THE  PROSPECTUSES  FOR THESE FUNDS CAREFULLY  BEFORE  INVESTING.
COPIES OF THESE PROSPECTUSES ARE ATTACHED TO THIS PROSPECTUS.

Russell Insurance Funds

Russell  Insurance  Funds is  managed  by Frank  Russell  Investment  Management
Company.  Russell  Insurance Funds is a mutual fund with four  portfolios,  each
with its own investment objective.  The following portfolios are available under
the contract:

  Multi-Style Equity Fund
  Aggressive Equity Fund
  Non-U.S. Fund
  Core Bond Fund
  Real Estate Securities Fund (available starting 7/1/99)

General American Capital Company

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

  Money Market Fund

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.

Transfers

You can transfer money among the fixed account and the investment portfolios.

Cova has  reserved the right during the year to terminate or modify the transfer
provisions described below.


Telephone  Transfers.  You and/or your registered  representative on your behalf
can make  transfers by  telephone.  Telephone  transfers  will be  automatically
permitted  unless you tell us  otherwise.  If you own the contract  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 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 tape records all telephone instructions.

Transfers  during the  Accumulation  Phase. You can make 12 transfers every year
during  the  accumulation  phase  without  charge.  We  measure  a year from the
anniversary  of the day we issued your  contract.  You can make a transfer to or
from the fixed account and to or from any investment portfolio. If you make more
than 12 transfers in a year,  there is a transfer fee  deducted. The following 
apply to any transfer during the accumulation phase:

1.   Your request for transfer must clearly state which investment  portfolio(s)
     or the fixed account are involved in the transfer.

2.   Your request for transfer must clearly state how much the transfer is for.

3.   You cannot make any transfers within 7 calendar days of the annuity date.

Transfers  during the Income  Phase.  You can only make  transfers  between  the
investment  portfolios once each year. We measure a year from the anniversary of
the day we issued your contract.  You cannot  transfer from the fixed account to
an  investment  portfolio,  but you can  transfer  from  one or more  investment
portfolios to the fixed account at any time.

Dollar Cost Averaging Program

The Dollar Cost Averaging  Program allows you to  systematically  transfer a set
amount each month from the Money Market Fund or the fixed  account 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.  The Dollar  Cost  Averaging
Program is available only during the accumulation phase.

Cova  reserves  the right to  modify,  terminate  or  suspend  the  Dollar  Cost
Averaging Program.

The minimum amount which can be transferred each month is $500. You must have at
least  $6,000 in the Money  Market  Fund or the fixed  account,  (or the  amount
required to  complete  your  program,  if less) in order to  participate  in the
Dollar Cost Averaging  Program.  

There is no additional charge for participating in the Dollar Cost Averaging
Program.  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.  Cova may, from time to time, offer other dollar cost 
averaging programs which may have terms different from those described above.

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  rebalance  your  contract  to  return  to  your  original
percentage  allocations by selecting our Automatic  Rebalancing Program. You can
tell us whether to  rebalance  quarterly,  semi-annually  or  annually.  We will
measure these periods from the  anniversary of the date we issued your contract.
The transfer  date will be the 1st day after the end of the period you selected.

The  Automatic  Rebalancing  Program is available  only during the  accumulation
phase.  There  is no  additional  charge  for  participating  in  the  Automatic
Rebalancing  Program. If you participate in the Automatic  Rebalancing  Program,
the transfers  made under the program are not taken into account in  determining
any transfer fee.

Example:

     Assume  that you  want  your  initial  purchase  payment  split  between  2
     investment portfolios.  You want 40% to be in the Core Bond Fund and 60% to
     be in the  Multi-Style  Equity  Fund.  Over the next 2 1/2  months the bond
     market does very well while the stock market performs poorly. At the end of
     the first  quarter,  the Core Bond Fund now represents 50% of your holdings
     because of its increase in value. If you have chosen to have your  holdings
     rebalanced quarterly, on the first day of the next quarter, Cova will sell
     some of your units in the Core Bond Fund to bring its value back to 40% and
     use the money to buy more units in the Multi-Style  Equity Fund to increase
     those holdings to 60%.

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  options
available under the contracts. 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.  Approved asset  allocation  programs are only  available  during the
accumulation phase.  Currently, Cova does not charge for participating in an
approved asset allocation program.

Even though Cova  permits the use of  approved  asset  allocation  programs, the
contract was not designed for professional market timing organizations. Repeated
patterns  of  frequent  transfers  are  disruptive  to  the  operations  of  the
investment portfolios, and when Cova becomes aware of such disruptive practices,
we may modify the transfer provisions of the contract.

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.

Voting Rights

Cova is the  legal  owner of the  investment  portfolio  shares.  However,  Cova
believes that when an investment  portfolio solicits proxies in conjunction with
a vote of  shareholders,  it is  required  to obtain  from you and other 
affected owners instructions as to how to vote those shares. When we receive 
those instructions, we will vote all of the shares we own in proportion to those
instructions.  This will also  include  any shares  that Cova owns on its own  
behalf.  Should  Cova determine that it is no longer  required to comply with 
the above,  we will vote the shares in our own right.

Substitution

Cova may be required 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.

EXPENSES

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

Insurance Charges

Each day, Cova makes a deduction for its  insurance  charges.  Cova does this as
part of its calculation of the value of the  accumulation  units and the annuity
units.  The  insurance  charge has two parts:

   1) the mortality and expense risk premium, and 

   2) the administrative expense charge.

Mortality and Expense Risk Premium. This charge is equal, on an annual basis, to
1.25% of the daily value of the contracts  invested in an investment  portfolio,
after  fund  expenses  have been  deducted.  This  charge  is for the  insurance
benefits  e.g.,  guarantee of annuity  rates,  the death  benefits,  for certain
expenses of the  contract,  and for  assuming the risk  (expense  risk) that the
current  charges  will  be  sufficient  in the  future  to  cover  the  cost  of
administering  the  contract.   If  the  charges  under  the  contract  are  not
sufficient,  then Cova will bear the loss. Cova does, however,  expect to profit
from this charge.  The mortality  and expense risk premium  cannot be increased.
Cova may use any  profits  we make  from  this  charge  to pay for the  costs of
distributing the contract.

Administrative Expense Charge. This charge is equal, on an annual basis, to .15%
of the daily value of the contracts invested in an investment  portfolio,  after
fund expenses have been deducted. This charge, together with the contract 
maintenance charge (see below), is for the expenses  associated with the
administration of the  contract.  Some of these  expenses  are:  preparation of
the  contract, confirmations,  annual reports and statements,  maintenance of 
contract records, personnel  costs,  legal and  accounting  fees,  filing  fees,
and computer and systems costs. Because this charge is taken out of every unit 
value, you may pay more in  administrative  costs than those that are associated
solely with your contract.  Cova does not intend to profit  from this  charge. 
However,  if this charge and the contract  maintenance charge are not enough to
cover the costs of the contracts in the future, Cova will bear the loss.

Contract Maintenance Charge

During the  accumulation  phase,  every year on the anniversary of the date when
your  contract  was issued,  Cova  deducts $30 from your  contract as a contract
maintenance charge. This charge is for administrative expenses (see above). This
charge cannot be increased.

Cova will not deduct  this  charge  during the  accumulation  phase if, when the
deduction is to be made, the value of your contract is $50,000 or more. Cova may
some time in the future discontinue this practice and deduct the charge.

If you make a complete withdrawal from your contract,  the contract  maintenance
charge will also be deducted.  A pro rata portion of the charge will be deducted
if the annuity date is other than an  anniversary.  After the annuity date,  the
charge will be collected monthly out of the annuity payment.

Withdrawal Charge

During the accumulation phase, you can make withdrawals from your contract. Cova
keeps track of each purchase payment.  Once a year after the first year (and
during the first year for purposes of payment of charitable remainder trust
administration fees), you can withdraw up to 10% of your total purchase payments
and no withdrawal charge will be assessed on the 10%, if on the day you make 
your withdrawal the value of your contract is $5,000 or more. Withdrawals after
the first year for purposes of charitable remainder trust administration fees 
are included in the 10% free withdrawal amount. Otherwise, the charge is 5% of 
each purchase payment you take out, unless the purchase payment was made more 
than 5 years ago. After Cova has had a purchase payment for 5 years, there is 
no charge when you withdraw that purchase payment.  Cova does not assess a 
withdrawal charge on earnings withdrawn from the contract.  Earnings are 
defined as the value in your contract minus the remaining purchase payments
in your contract.  The withdrawal order for calculating the withdrawal 
charge is shown below.

   *  10% of purchase payments free.

   *  Remaining purchase payments that are over 5 years old and not subject to
      a withdrawal charge.

   *  Earnings in the contract free.

   *  Remaining purchase payments that are less than 5 years old and are subject
      to a withdrawal charge.

For purposes of calculating the withdrawal charge, slightly different rules 
may apply to Section 1035 exchanges.

When the withdrawal is for only part of the value of your contract, the
withdrawal charge is deducted from the remaining value in your contract.

Cova does not assess the withdrawal charge on any payments paid out as
annuity payments or as death benefits.

NOTE:  For tax purposes, earnings are considered to come out first.

Reduction or Elimination of the Withdrawal Charge

General:

Cova will  reduce or  eliminate  the amount of the  withdrawal  charge  when the
contract  is sold  under  circumstances  which  reduce its sales  expense.  Some
examples are: if there is a large group of  individuals  that will be purchasing
the  contract  or a  prospective  purchaser  already  had  a  relationship  with
Cova. Cova will not deduct a  withdrawal  charge  under a contract  issued to an
officer, director or employee of Cova or any of its affiliates.

Nursing Home Waiver:

After you have owned the  contract  for one year,  if you, or your joint  owner,
become  confined to a nursing home or hospital for at least 90 consecutive  days
under a doctor's care and you need part or all of the money from your  contract,
Cova will not impose a  withdrawal  charge.  You or your joint owner cannot have
been so confined when you purchased  your contract if you want to take advantage
of this provision (confinement must begin after the first contract anniversary).
This is called the Nursing Home Waiver.

Premium Taxes

Some  states  and other  governmental  entities  (e.g.,  municipalities)  charge
premium taxes or similar  taxes.  Cova is  responsible  for the payment of these
taxes and will make a deduction from the value of the contract for them. Some of
these  taxes are due when the  contract is issued,  others are due when  annuity
payments  begin.  It is Cova's  current  practice to not charge anyone for these
taxes until annuity payments begin. Cova may some time in the future discontinue
this practice and assess the charge when the tax is due. Premium taxes generally
range from 0% to 4%, depending on the state.

Transfer Fee

You can make 12 free  transfers  every  year.  We measure a year from the day we
issue your contract. 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 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.

Income Taxes

Cova will deduct from the contract for any income taxes which it incurs  because
of the contract. At the present time, we are not making any such deductions.

Investment Portfolio Expenses

There are  deductions  from and  expenses  paid out of the assets of the various
investment portfolios, which are described in the attached fund prospectuses.

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  individual.
You should consult your own tax adviser about your own  circumstances.  Cova has
included an additional discussion regarding taxes in the Statement of Additional
Information.

Annuity Contracts in General

Annuity  contracts are a means of setting aside money for future needs - usually
retirement.  Congress  recognized  how important  saving for  retirement was and
provided special rules in the Internal Revenue Code (Code) for annuities.

Simply  stated these rules provide that you will not be taxed on the earnings on
the money held in your annuity  contract  until you take the money out.  This is
referred to as tax  deferral.  There are  different  rules as to how you will be
taxed  depending  on how you  take the  money  out and the  type of  contract  -
qualified or non-qualified (see following sections).

You, as the owner,  will not be taxed on increases in the value of your contract
until a  distribution  occurs - either as a withdrawal  or as annuity  payments.
When you make a withdrawal you are taxed on the amount of the withdrawal that is
earnings. For annuity payments, different rules apply. A portion of each annuity
payment is treated as a partial return of your purchase payments and will not be
taxed. The remaining  portion of the annuity payment will be treated as ordinary
income.  How the annuity  payment is divided  between  taxable  and  non-taxable
portions depends upon the period over which the annuity payments are expected to
be made.  Annuity payments received after you have received all of your purchase
payments are fully includible in income.

When  a  non-qualified   contract  is  owned  by  a  non-natural  person  (e.g.,
corporation  or certain other  entities other than a trust holding the 
contract as an agent for a natural person), the contract will generally not be 
treated as an annuity for tax purposes.

Qualified and Non-Qualified Contracts

If you purchase the contract as an  individual  and not under any pension  plan,
specially sponsored program or an individual  retirement annuity,  your contract
is referred to as a non-qualified contract.

If you purchase the contract under a pension plan,  specially sponsored program,
or an individual retirement annuity, your contract is referred to as a qualified
contract.  Examples of  qualified  plans are:  Individual  Retirement  Annuities
(IRAs),  Tax-Sheltered  Annuities  (sometimes  referred to as 403(b) contracts),
and  pension  and profit-sharing plans, which include 401(k) plans and H.R. 10
plans.

Withdrawals - Non-Qualified Contracts

If you make a withdrawal  from your contract,  the Code treats such a withdrawal
as first  coming  from  earnings  and then from  your  purchase  payments.  Such
withdrawn earnings are includible in income.

The Code also provides that any amount received under an annuity  contract which
is included in income may be subject to a penalty.  The amount of the penalty is
equal to 10% of the amount that is includible in income.  Some  withdrawals will
be exempt from the penalty.  They include any amounts: 

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

   (2) paid after you die; 

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

   (4) paid in a series of substantially  equal payments made annually (or more 
frequently) for life or a period not exceeding life expectancy;

   (5) paid under an immediate annuity; or 

   (6) which come from purchase payments made prior to August 14, 1982.

Withdrawals - Qualified Contracts

The above  information  describing the taxation of non-qualified  contracts does
not apply to  qualified  contracts.  There are  special  rules that  govern with
respect to qualified  contracts.  We have provided a more complete discussion in
the Statement of Additional Information.


Withdrawals - Tax-Sheltered Annuities

The Code limits the withdrawal of amounts attributable to purchase 
payments made under a salary reduction agreement by owners from Tax-
Sheltered Annuities. Withdrawals can only be made when an owner: 

   (1) reaches age 59 1/2;

   (2) leaves his/her job; 

   (3) dies; 

   (4) becomes disabled (as that term is defined in the Code); or 

   (5) in the case of hardship. 

However, in the case of hardship,  the  owner  can  only  withdraw  the 
purchase  payments  and not any earnings.

Diversification

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

Neither the Code nor the Internal  Revenue  Service  Regulations  issued to date
provide guidance 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 shares, it will result in the loss of the favorable
tax treatment for the contract.  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 shares. If any 
guidance 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 contract, could be treated as the 
owner of the shares of the investment portfolios.

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

ACCESS TO YOUR MONEY

You can have access to the money in your  contract: 

   (1) by making a  withdrawal (either a partial or a complete withdrawal);
   (2) by electing to receive annuity payments;  or 
   (3) when a death benefit is paid to your  beneficiary.

Under most circumstances, withdrawals can only be made during the accumulation 
phase.

When you make a complete withdrawal you will receive the withdrawal value of the
contract.  The withdrawal  value of the contract is the value of the contract at
the  end of the  business  day  when  Cova  receives  a  written  request  for a
withdrawal:

  * less any applicable  withdrawal charge,
  * less any  premium  tax,  and
  * less  any  contract  maintenance  charge.  

Unless you instruct Cova otherwise, any partial withdrawal will be made pro rata
from all the  investment  portfolios  and the fixed account you selected.  Under
most  circumstances  the amount of any partial  withdrawal  must be for at least
$500.  Cova requires  that after a partial  withdrawal is made you keep at least
$500 in any selected investment portfolio.

There are limits to the amount you can withdraw  from a qualified  plan referred
to as a 403(b) plan.  For a more complete  explanation  see "Taxes" and
the discussion in the Statement of Additional Information.

INCOME TAXES, TAX PENALTIES AND CERTAIN RESTRICTIONS MAY APPLY TO ANY WITHDRAWAL
YOU MAKE.

Systematic Withdrawal Program

You may use the Systematic  Withdrawal Program. This program provides an 
automatic  monthly payment to you of up to 10% of your total purchase  payments
each  year.  No  withdrawal  charge  will be made for  these payments. Cova does
not have any charge for this program, but reserves the right to charge in the 
future. If you use this program, you may not also make a single 10% free 
withdrawal.  For a discussion of the withdrawal charge and the 10% free 
withdrawal, see "Expenses."

INCOME TAXES, TAX PENALTIES AND CERTAIN RESTRICTIONS MAY APPLY TO SYSTEMATIC 
WITHDRAWALS.

Suspension of Payments or Transfers


Cova may be  required  to  suspend  or  postpone  payments  for  withdrawals  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.

Cova has reserved the right to defer  payment for a withdrawal  or transfer from
the fixed  account  for the  period  permitted  by law but not for more than six
months.

PERFORMANCE

Cova   periodically   advertises   performance   of   the   various   investment
portfolios. Cova will calculate performance by determining the percentage change
in the value of an  accumulation  unit by dividing the increase  (decrease)  for
that unit by the value of the accumulation  unit at the beginning of the period.
This performance  number reflects the deduction of the insurance charges and the
expenses of the investment  portfolio.  It does not reflect the deduction of any
applicable  contract  maintenance charge and withdrawal charge. The deduction of
any applicable  contract  maintenance charge and withdrawal charges would reduce
the  percentage   increase  or  make  greater  any  percentage   decrease.   Any
advertisement will also include total return figures which reflect the deduction
of the insurance charges,  contract  maintenance charge,  withdrawal charges and
the expenses of the investment portfolio. 

For periods  starting prior to the date the contracts  were first  offered,  the
performance  will be based on the historical  performance  of the  corresponding
investment  portfolios  for the  periods  commencing  from the date on which the
particular investment portfolio was made available through the Separate Account.
In addition, for certain investment portfolios, performance may be shown for the
period  commencing  from the inception date of the investment  portfolio.  These
figures should not be interpreted  to reflect actual  historical  performance of
the Separate Account.

Cova may, from time to time, include in its advertising and sales materials, tax
deferred  compounding  charts and other  hypothetical  illustrations,  which may
include comparisons of currently taxable and tax deferred  investment  programs,
based on selected tax brackets.

The Appendix  contains  performance  information that you may find  informative.
It is divided into various parts, depending upon the type of performance 
information shown.  Future  performance  will  vary  and  the  results  shown
are  not  necessarily representative of future results.

DEATH BENEFIT

Upon Your Death

If you die before annuity payments begin, Cova will pay a death benefit to your 
beneficiary (see below).  If you have a joint owner, the death benefit will be 
paid when the first of you dies.  Joint owners must be spouses.  The  surviving
joint owner will be treated as the beneficiary.

Beginning May 1, 1999, at the time you buy the contract, you will receive 
Death Benefit Option A.  If you purchased your contract before May 1, 1999, you 
received Death Benefit Option C.  For these contracts (i.e, contracts purchased
prior to May 1, 1999) effective beginning with your next contract anniversary 
on or after July 1, 1999, your death benefit will automatically be enhanced to 
Death Benefit Option B.

The death benefits are described  below.  The amount of death benefit depends on
how old you or your joint owner is. If you have a joint owner, the death benefit
is  determined  based on the age of the oldest joint owner and the death benefit
is payable on the death of the first joint owner.

DEATH BENEFIT OPTION A:

Prior to you, or your joint owner,  reaching  age 80, the death  benefit will be
the greatest of:

1.   Total purchase payments, less withdrawals (and any withdrawal charges paid 
on the withdrawals); 

2.  The value of your contract at the time the death benefit is to be paid; or

3.  The greatest contract value on any contract anniversary while the owner, or
a joint owner is living, plus any purchase payments you made subsequent to that
contract anniversary, less any withdrawals (and any withdrawal charges paid on 
the withdrawals) subsequent to that contract anniversary.

After you, or your joint owner, reaches age 80, the death benefit will be the
greatest of: 

1.   Total purchase payments,  less withdrawals (and any withdrawal charges paid
     on the withdrawals);

2.  The value of your contract at the time the death benefit is to be paid; or

3.  The greatest contract value on any prior contract anniversary on or before 
your or your joint owner's 80th birthday, plus any purchase payments you made 
subsequent to that contract anniversary, less any withdrawals (and any 
withdrawal charges paid on the withdrawals) subsequent to that contract 
anniversary.

DEATH BENEFIT OPTION B:

Prior to you, or your joint owner,  reaching  age 80, the death  benefit will be
the greatest of:

1.   Total purchase payments, less withdrawals (and any withdrawal charges paid 
on the withdrawals); 

2.  The value of your contract at the time the death benefit is to be paid; or

3.   The  greatest  of the values of your  contract  resulting  from  taking the
     contract  value on any contract  anniversary on or after July 1, 1999 while
     the owner, or a joint owner is living,  plus any purchase payments you made
     subsequent  to that contract  anniversary,  less any  withdrawals  (and any
     withdrawal  charges paid on the  withdrawals)  subsequent  to that contract
     anniversary.

After you, or your joint owner, reaches age 80, the death benefit will be the 
greatest of: 

1.   Total purchase payments,  less withdrawals (and any withdrawal charges paid
     on the withdrawals);

2.  The value of your contract at the time the death benefit is to be paid; or

3.   The  greatest  of the values of your  contract  resulting  from  taking the
     contract value on any prior  contract  anniversary on or after July 1, 1999
     and on or  before  your or your  joint  owner's  80th  birthday,  plus  any
     purchase  payments you made subsequent to that contract  anniversary,  less
     any  withdrawals  (and  any  withdrawal  charges  paid on the  withdrawals)
     subsequent to that contract anniversary.

DEATH BENEFIT OPTION C:

Prior to you, or your joint owner,  reaching  age 80, the death  benefit will be
the greatest of:

1.   Total purchase payments, less withdrawals (and any withdrawal charges paid 
on the withdrawals); or

2.   The value of your contract at the time the death benefit is to be paid; or

3.   The greatest of the values resulting from taking the contract value on any
five (5) year contract anniversary prior to the date of your death or the joint 
owner's death, plus any purchase payments you made subsequent to that contract 
anniversary, less any withdrawals (and any withdrawal charges paid on the 
withdrawals) subsequent to that contract anniversary.

After you, or your joint owner, reaches age 80, the death benefit will be the
greatest of:

1.   Total purchase payments, less withdrawals (and any withdrawal charges paid 
on the withdrawals); 

2.   The value of your contract at the time the death benefit is to be paid; or

3.   The greatest of the values resulting from taking the contract value on any 
prior five (5) year contract anniversary on or before your or the joint owner's 
80th birthday, plus any purchase payments you made after that contract 
anniversary, less any withdrawals (and any withdrawal charges paid on the
withdrawals) made after that contract anniversary.


CHECK YOUR CONTRACT AND APPLICABLE ENDORSEMENT FOR YOUR DEATH BENEFIT.

The entire death benefit must be paid within 5 years of the date of death unless
the  beneficiary  elects  to have the death  benefit  payable  under an  annuity
option.  The death benefit payable under an annuity option must be paid over the
beneficiary's  lifetime or for a period not extending  beyond the  beneficiary's
life expectancy. Payment must begin within one year of the date of death. If the
beneficiary  is the spouse of the owner,  he/she can  continue  the  contract in
his/her own name at the then current value. If a lump sum payment is elected and
all the necessary requirements are met, the payment will be made within 7 days.

Payment under an annuity option may only be elected during the 60 day period
beginning with the date Cova receives proof of death.  If Cova does not receive 
an election during such time, it will make a single sum payment to the 
beneficiary at the end of the 60 day period.

Death of Annuitant

If the  annuitant,  not an owner or joint owner,  dies before  annuity  payments
begin, you can name a new annuitant.  If no annuitant is named within 30 days of
the death of the annuitant, you will become the annuitant. However, if the owner
is a non-natural person (for example,  a corporation),  then the death or change
of annuitant will be treated as the death of the owner,  and a new annuitant may
not be named.

Upon the  death  of the  annuitant  after  annuity  payments  begin,  the  death
benefit, if any, will be as provided for in the annuity option selected.

OTHER INFORMATION

Cova

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

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


YEAR 2000

Cova has developed and initiated plans to assure that its computer systems
will function properly in the year 2000 and later years.  These efforts 
have included receiving assurances from outside service providers that 
their computer systems will also function properly in this context.  
Included within these plans are the computer systems of the advisers 
and sub-advisers of the various investment portfolios underlying the
Separate Account.  
   
Although an  assessment  of the total cost of  implementing  these plans has not
been  completed,  the total  amounts to be expended  are not  expected to have a
material  effect on Cova's  financial  position or results of  operations.  Cova
believes  that it has taken all  reasonable  steps to  address  these  potential
problems.  There can be no  guarantee,  however,  that the steps  taken  will be
adequate to avoid any adverse impact.
    
The Separate Account

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

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 contracts,  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 these assets are credited to or charged  against the
contracts and not against any other contracts Cova may issue.

Distributor

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

Commissions   will  be  paid  to   broker-dealers   who  sell   the   contracts.
Broker-dealers  will be paid  commissions up to 5.75% of purchase  payments but,
under  certain  circumstances,   may  be  paid  an  additional  .5%  commission.
Sometimes,  Cova  enters into an  agreement  with the  broker-dealer  to pay the
broker-dealer persistency bonuses, in addition to the standard commissions.

Ownership

Owner.  You,  as the  owner of the  contract,  have  all the interest and rights
under  the contract.  Prior to the annuity date, the owner is as designated at 
the time the contract is issued, unless changed. On and after the annuity 
date, the annuitant is the owner (this may be a taxable event). The beneficiary 
becomes the owner when a death benefit is payable.

Joint Owner. The contract can be owned by joint owners.  Any joint owner must be
the  spouse  of the other  owner.  Upon the death of  either  joint  owner,  the
surviving  spouse  will be the  designated  beneficiary.  Any other  beneficiary
designation  at the time the  contract  was  issued  or as may have  been  later
changed will be treated as a contingent beneficiary unless otherwise indicated.

Beneficiary

The  beneficiary  is the  person(s)  or  entity  you name to  receive  any death
benefit.  The  beneficiary  is named at the time the  contract is issued  unless
changed at a later date.  Unless an irrevocable  beneficiary has been named, you
can change the beneficiary at any time before you die.

Assignment

You can assign the contract at any time during your  lifetime.  Cova will not be
bound by the assignment  until it receives the written notice of the assignment.
Cova will not be liable for any  payment or other  action we take in  accordance
with the contract before we receive notice of the assignment.  AN ASSIGNMENT MAY
BE A TAXABLE  EVENT.  

If the  contract is issued  pursuant to a qualified  plan, there may be 
limitations on your ability to assign the contract.

Financial Statements

The financial  statements of Cova and the Separate Account have been included in
the Statement of Additional Information.

Table of Contents of the Statement of Additional Information


    Company
    Experts
    Legal Opinions
    Distribution
    Calculation of Performance Information
    Federal Tax Status
    Annuity Provisions
    Financial Statements


APPENDIX A

CONDENSED FINANCIAL INFORMATION
ACCUMULATION UNIT VALUE HISTORY

The  following  schedule  includes  accumulation  unit  values  for the  periods
indicated.  This data has been extracted from the Separate  Account's  Financial
Statements.  This information should be read in conjunction with the Separate
Account's  Financial Statements  and related  notes which are included in the
Statement of Additional Information.

                                          Year or      Year or
                                          Period       Period
                                          Ended        Ended
                                          12/31/98     12/31/97
                                         ----------    ----------
RUSSELL INSURANCE FUNDS
Multi-Style Equity Sub-Account                        
Beginning of Period                        $10.00         *
End of Period                               12.74
Number of Accum. Units Outstanding         48,388

Aggressive Equity Sub-Account
Beginning of Period                        $10.00         *
End of Period                               10.00
Number of Accum. Units Outstanding          8,651

Non-U.S. Sub-Account
Beginning of Period                        $10.00         *
End of Period                               11.18
Number of Accum. Units Outstanding         18,259

Core Bond Sub-Account
Beginning of Period                        $10.00         *
End of Period                               10.63
Number of Accum. Units Outstanding         61,498

GENERAL AMERICAN CAPITAL COMPANY
Money Market Sub-Account
Beginning of Period                        $10.67      $10.63
End of Period                               11.11       10.67
Number of Accum. Units Outstanding        129,569      14,091  

*The accumulation unit values shown above for the beginning of the period 
for the Multi-Style Equity, Aggressive Equity, Non U.S., Core Bond and
Money Market sub-accounts reflect the date these investment portfolios were
offered for sale through the Separate Account (_________________).


<TABLE>
<CAPTION>
APPENDIX B
PERFORMANCE INFORMATION

Future  performance  will  vary  and  the  results  shown  are  not  necessarily
representative of future results.

Note:  The figures below present investment performance information for the 
periods ended December 31, 1998.  While these numbers represent the returns as of
that date, they do not represent performance information of the portfolios since
that date.  Performance information for the periods after December 31, 1998 may 
be different that the numbers shown below.

PART 1 - SEPARATE ACCOUNT PERFORMANCE

The portfolios listed below began operations before December 31, 1998.  As 
a result, performance information is available for the accumulation unit
values investing in these portfolios.

  * Column A presents performance figures for the accumulation units 
which reflect the insurance charges, the contract maintenance charge, 
the fees and expenses of the portfolio, and assumes that you make a
withdrawal at the end of the period and therefore the withdrawal charge
is reflected.

  * Column B presents performance figures for the accumulation units
which reflect the insurance charges and the fees and expenses of the
portfolio.  

 
Total Return for the periods ended 12/31/98
- ------------------------------------------------------------------------------------------------------------
                                                                     Accumulation Unit Performance
                                                          Column A                            Column B
                                                        (reflects all                   (reflects insurance
                                                         charges and                         charges and
                                                      portfolio expenses)               portfolio expenses)
- --------------------------------------------------------------------------------------------------------------
                              Separate Account
                              Inception Date                  Since                               Since
                              in Portfolio         1 yr       Inception           1 yr            Inception
- --------------------------------------------------------------------------------------------------------------
Russell Insurance Funds

<S>                           <C>                  <C>         <C>                <C>             <C>
  Multi-Style Equity             12/31/97         22.77%       22.77%            27.40%             27.40%
  Aggressive Equity              12/31/97        (4.59)%      (4.59)%             0.01%              0.01%
  Non-U.S.                       12/31/97          7.22%        7.22%            11.83%             11.83%
  Core Bond                      12/31/97          1.71%        1.71%             6.31%              6.31% 

General American Capital Company

  Money Market                    12/4/97        (0.45)%      (0.19)%             4.15%              4.19% 
</TABLE>

PART 2 - HISTORICAL FUND PERFORMANCE

The contracts are relatively  new and therefore  have no meaningful  performance
history. However, the portfolios of Russell Insurance Funds and the Money Market
Fund of General  American  Capital  Company have been in existence for some time
and have an investment  performance history. In order to show how the historical
performance of the portfolios  affects the contract's  accumulation unit values,
the following performance was developed.

The  information  is based upon the historical  experience of the portfolios and
is for the periods shown. The chart below shows the investment  performance  of
the portfolios and the  accumulation unit performance  calculated by assuming 
that the contracts were invested in the portfolios for the same periods. 

  * The  performance  figures in Column A reflect the fees and expenses paid by 
each portfolio.  

  * Column B presents  performance  figures for the accumulation units which 
reflect the insurance charges, the contract maintenance charge, the fees and 
expenses of each portfolio,  and assumes that you make a withdrawal at the 
end of the period and therefore the withdrawal charge is reflected.

  * Column C presents  performance  figures for the  accumulation  units which 
reflect the insurance charges and the fees and expenses of each portfolio.




<TABLE>
<CAPTION>
Total Return for the periods ended 12/31/98:
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                         Accumulation Unit Performance
                                                                                    Column B                    Column C
                                                                                 (reflects all            (reflects insurance
                                               Portfolio Performance              charges and                 charges and 
                                                     Column A                  portfolio expenses)        portfolio expenses)
- ------------------------------------------------------------------------------------------------------------------------------------

 
                                Portfolio                   10 yrs or                     10 yrs or                    10 yrs or
                                Inception                   since                         since                        since
Portfolio                       Date        1 yr   5 yrs    inception      1 yr   5 yrs   inception     1 yr    5 yrs  inception
- ------------------------------------------------------------------------------------------------------------------------------------

Russell Insurance Funds
<S>                             <C> <C>                      <C>                           <C>                           <C>   
   Multi-Style Equity            1/2/97    28.71%            28.73%       22.77%           22.73%      27.40%            27.33%
   Aggressive Equity             1/2/97     1.02%            16.87%      (4.59)%           10.87%       0.01%            15.47%
   Non-U.S.                      1/2/97    12.96%             6.47%        7.22%            0.47%      11.83%             5.07%
   Core Bond                     1/2/97     7.38%             8.58%        1.71%            2.58%       6.31%             7.18%
- ------------------------------------------------------------------------------------------------------------------------------------

General American
Capital Company
   Money Market                 10/1/87     5.62%  5.40%      5.78%       (0.45)%  3.90%    4.28%       4.15%    4.00%    4.38%
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

   
Cova Financial Life
   Insurance Company
Attn: Variable Products
One Tower Lane
Suite 3000
Oakbrook Terrace, Illinois 60181-4644


Please send me, at no charge, the Statement of Additional  Information dated May
1, 1999, for The Annuity Contract issued by Cova.


               (Please print or type and fill in all information)




 ................................................................................
 Name


 ................................................................................
 Address


 ................................................................................
 City                                            State                  Zip Code

CC-3044 (5/99)                                                          COVA VA

                                     COVA
                     Cova Financial Life Insurance Company

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

                                 800-523-1661

                              Annuity Service Center
                                P.O. Box 10366
                              Des Moines, IA 50306

                                 800-343-8496

CC-3003    Policy Form Series XLCC-648 AND XLCC-833    21-RUSS-CA (5/99)

    
                                    PART B

                       STATEMENT OF ADDITIONAL INFORMATION

             INDIVIDUAL FIXED AND VARIABLE DEFERRED ANNUITY CONTRACT

                                    issued by

                       COVA VARIABLE ANNUITY ACCOUNT FIVE

                                       AND

                      COVA FINANCIAL LIFE INSURANCE COMPANY

THIS IS NOT A PROSPECTUS.  THIS  STATEMENT OF ADDITIONAL  INFORMATION  SHOULD BE
READ  IN  CONJUNCTION  WITH  THE  PROSPECTUS  DATED MAY 1, 1999  FOR THE
INDIVIDUAL  FIXED AND  VARIABLE  DEFERRED  ANNUITY  CONTRACT  WHICH IS DESCRIBED
HEREIN.

THE PROSPECTUS  CONCISELY  SETS FORTH  INFORMATION  THAT A PROSPECTIVE  INVESTOR
OUGHT TO KNOW BEFORE  INVESTING.  FOR A COPY OF THE PROSPECTUS CALL OR WRITE THE
COMPANY AT: One Tower Lane, Suite 3000, Oakbrook Terrace,  Illinois  60181-4644,
(800) 831-5433.

THIS STATEMENT OF ADDITIONAL INFORMATION IS DATED MAY 1, 1999.

                                 TABLE OF CONTENTS

                                                                            Page

COMPANY  ....................................................................

EXPERTS  ....................................................................

LEGAL OPINIONS...............................................................

DISTRIBUTION.................................................................
         Reduction or Elimination of the Withdrawal Charge...................

CALCULATION OF PERFORMANCE INFORMATION.......................................
         Total Return........................................................
         Historical Unit Values..............................................
         Reporting Agencies..................................................

FEDERAL TAX STATUS...........................................................
         General  ...........................................................
         Diversification.....................................................
         Multiple Contracts.................................................
         Contracts Owned by Other than Natural Persons......................
         Tax Treatment of Assignments.......................................
         Income Tax Withholding.............................................
         Tax Treatment of Withdrawals - Non-Qualified Contracts.............
         Qualified Plans....................................................
         Tax Treatment of Withdrawals - Qualified Contracts.................
         Tax-Sheltered Annuities - Withdrawal Limitations...................

ANNUITY PROVISIONS..........................................................
         Variable Annuity...................................................
         Fixed Annuity......................................................
         Annuity Unit.......................................................
         Net Investment Factor..............................................
         Mortality and Expense Guarantee....................................

FINANCIAL STATEMENTS........................................................

 
                                     COMPANY

Cova   Financial  Life   Insurance   Company  (the   "Company")  was  originally
incorporated  on  September  6,  1972 as  Industrial  Indemnity  Life  Insurance
Company,  a  California  corporation  and changed its name on January 1, 1986 to
Xerox Financial Life Insurance Company.  The Company presently is licensed to do
business in the state of California.  On June 1, 1995 a wholly-owned  subsidiary
of General American Life Insurance Company ("General  American") purchased Xerox
Financial  Services Life Insurance  Company ("Xerox Life"),  an affiliate of the
Company,  from Xerox  Financial  Services,  Inc. The  acquisition  of Xerox Life
included related companies,  including the Company.  On June 1, 1995 the Company
changed its name to Cova Financial Life Insurance Company.

General American is a St. Louis-based mutual company with more than $300 billion
of life insurance in force and  approximately $24 billion in assets. It provides
life and health insurance,  retirement plans, and related financial  services to
individuals and groups.

                                     EXPERTS

The balance sheets of the Company as of December 31, 1998 and 1997, and the 
related statements of income, shareholder's equity, and cash flows for each
of the years in the three-year period ended December 31, 1998, and the 
statement of assets and liabilities of the Separate Account as of December 31,
1998, and the related statement of operations for the year then ended and the 
statements of changes in net assets for the two years then ended, 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.

                                 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 Contracts.

                                  DISTRIBUTION

Cova Life Sales Company ("Life Sales") acts as the distributor. Prior to June 1,
1995, Cova Life Sales Company was known as Xerox Life Sales Company.  Life Sales
is an affiliate of the Company. The offering is on a continuous basis.

Reduction or Elimination of the Withdrawal Charge

The  amount  of the  Withdrawal  Charge  on the  Contracts  may  be  reduced  or
eliminated  when sales of the Contracts are made to individuals or to a group of
individuals  in a  manner  that  results  in  savings  of  sales  expenses.  The
entitlement  to reduction of the  Withdrawal  Charge will be  determined  by the
Company 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 Contracts
with fewer sales contacts.

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

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

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

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

The  Withdrawal  Charge may be  eliminated  when the  Contracts are issued to an
officer,  director or employee  of the Company or any of its  affiliates.  In no
event will any reduction or elimination  of the  Withdrawal  Charge be permitted
where the  reduction  or  elimination  will be  unfairly  discriminatory  to any
person.

                   CALCULATION OF PERFORMANCE INFORMATION

Total Return

From time to time, the Company may advertise  performance  data.  Such data will
show the  percentage  change in the value of an  Accumulation  Unit based on the
performance of an investment portfolio over a period of time, usually a calendar
year,  determined by dividing the increase  (decrease) in value for that unit by
the Accumulation Unit value at the beginning of the period.

Any such  advertisement  will include total return  figures for the time periods
indicated  in the  advertisement.  Such total  return  figures  will reflect the
deduction of a 1.25% Mortality and Expense Risk Premium,  a .15%  Administrative
Expense  Charge,  the expenses for the  underlying  investment  portfolio  being
advertised  and any  applicable  Contract  Maintenance  Charges  and  Withdrawal
Charges.

The hypothetical value of a Contract purchased for the time periods described in
the  advertisement  will be  determined  by using the actual  Accumulation  Unit
values for an initial  $1,000  purchase  payment,  and deducting any  applicable
Contract Maintenance Charges and any applicable  Withdrawal Charges to arrive at
the  ending  hypothetical  value.  The  average  annual  total  return  is  then
determined by computing the fixed interest rate that a $1,000  purchase  payment
would have to earn annually,  compounded  annually,  to grow to the hypothetical
value  at the end of the  time  periods  described.  The  formula  used in these
calculations is:

                                          n
                                 P (1 + T) = ERV

Where:

          P = a hypothetical initial payment of $1,000

          T = average annual total return

          n = number of years

          ERV = ending  redeemable value at the end of the time periods used (or
          fractional  portion thereof) of a hypothetical  $1,000 payment made at
          the beginning of the time periods used.

The Company may also advertise  performance data which will be calculated in the
same manner as described  above but which will not reflect the  deduction of any
contract maintenance charge and withdrawal charge. The deduction of any contract
maintenance charge and withdrawal charge would reduce any percentage increase or
make greater any percentage decrease.

You should note that the investment results of each investment portfolio will
fluctuate over time, and any  presentation of the investment  portfolio's  total
return for any period should not be considered  as a  representation  of what an
investment may earn or what your total return may be in any future period.

The contracts are  relatively  new and therefore  have no meaningful performance
history. However,  the Separate Account and certain Portfolios have been in 
existence for sometime and consequently have an investment  performance history.
In order to show how the historical  investment  performance of the Separate 
Account and the Portfolios  affect  accumulation  unit  values,   performance 
information  was developed.  The  information  is based  upon the  historical 
experience  of the Separate Account and the Portfolios and is for the periods 
shown. The prospectus contains a chart of performance information.

Future  performance  of the  Portfolios  will vary and the results shown are not
necessarily  representative  of future  results.  Performance for periods ending
after  those  shown  may  vary   substantially  from  the  examples  shown.  The
performance  for a Portfolio  is  calculated  for a specified  period of time by
assuming an initial Purchase Payment of $1,000 allocated to the Portfolio. There
are performance  figures for the Accumulation  Units which reflect the insurance
charges as well as the Portfolio  expenses.  There are also performance  figures
for the  Accumulation  Units which reflect the insurance  charges,  the contract
maintenance  charge,  the  Portfolio  expenses,  and  assume  that  you  make  a
withdrawal  at the end of the  period and  therefore  the  withdrawal  charge is
reflected.  The percentage  increases  (decreases) are determined by subtracting
the initial Purchase Payment from the ending value and dividing the remainder by
the beginning value. The performance may also show figures when no withdrawal is
assumed.

Historical Unit Values

The  Company  may also show  historical  Accumulation  Unit  values  in  certain
advertisements  containing  illustrations.  These illustrations will be based on
actual Accumulation Unit values.

In addition,  the Company may  distribute  sales  literature  which compares the
percentage  change  in  Accumulation  Unit  values  for  any of  the  investment
portfolios against  established market indices such as the Standard & Poor's 500
Composite  Stock  Price  Index,  the  Dow  Jones  Industrial  Average  or  other
management  investment companies which have investment objectives similar to the
investment  portfolio being compared.  The Standard & Poor's 500 Composite Stock
Price Index is an unmanaged,  unweighted  average of 500 stocks, the majority of
which  are  listed on the New York  Stock  Exchange.  The Dow  Jones  Industrial
Average  is an  unmanaged,  weighted  average  of thirty  blue  chip  industrial
corporations  listed on the New York Stock Exchange.  Both the Standard & Poor's
500  Composite  Stock Price Index and the Dow Jones  Industrial  Average  assume
quarterly reinvestment of dividends.

Reporting Agencies

The Company may also distribute  sales literature which compares the performance
of the  Accumulation  Unit  values  of the  Contracts  with the unit  values  of
variable annuities issued by other insurance companies. Such information will be
derived  from  the  Lipper  Variable  Insurance  Products  Performance  Analysis
Service, the VARDS Report or from Morningstar.

The Lipper Variable Insurance Products Performance Analysis Service is published
by Lipper  Analytical  Services,  Inc.,  a publisher of  statistical  data which
currently  tracks the  performance  of almost 4,000  investment  companies.  The
rankings  compiled by Lipper may or may not reflect the deduction of asset-based
insurance charges.  The Company's sales literature utilizing these rankings will
indicate whether or not such charges have been deducted.  Where the charges have
not been deducted,  the sales  literature  will indicate that if the charges had
been deducted, the ranking might have been lower.

The VARDS Report is a monthly  variable annuity  industry  analysis  compiled by
Variable  Annuity  Research & Data Service of Roswell,  Georgia and published by
Financial Planning Resources, Inc. The VARDS rankings may or may not reflect the
deduction of asset-based  insurance  charges.  In addition,  VARDS prepares risk
adjusted  rankings,  which  consider  the effects of market risk on total return
performance.  This type of ranking may  address  the  question as to which funds
provide the highest  total return with the least amount of risk.  Other  ranking
services   may  be  used  as  sources  of   performance   comparison,   such  as
CDA/Weisenberger.

Morningstar  rates a variable annuity against its peers with similar  investment
objectives.  Morningstar  does not rate any variable  annuity that has less than
three years of performance data.

                               FEDERAL TAX STATUS

General

NOTE:  THE FOLLOWING  DESCRIPTION IS BASED UPON THE COMPANY'S  UNDERSTANDING  OF
CURRENT  FEDERAL INCOME TAX LAW APPLICABLE TO ANNUITIES IN GENERAL.  THE COMPANY
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. THE COMPANY DOES NOT GUARANTEE THE TAX STATUS OF THE CONTRACTS.
PURCHASERS  BEAR THE  COMPLETE  RISK THAT THE  CONTRACTS  MAY NOT BE  TREATED AS
"ANNUITY  CONTRACTS"  UNDER  FEDERAL  INCOME  TAX LAWS.  IT  SHOULD  BE  FURTHER
UNDERSTOOD  THAT THE  FOLLOWING  DISCUSSION IS NOT  EXHAUSTIVE  AND THAT SPECIAL
RULES NOT DESCRIBED HEREIN MAY BE APPLICABLE IN CERTAIN SITUATIONS. MOREOVER, NO
ATTEMPT HAS BEEN MADE TO CONSIDER ANY APPLICABLE STATE OR OTHER TAX LAWS.

Section 72 of the Code governs taxation of annuities in general. An Owner is not
taxed on increases in the value of a Contract until distribution occurs,  either
in the form of a lump sum  payment  or as  annuity  payments  under the  Annuity
Option selected.  For a lump sum payment  received as a total withdrawal  (total
surrender),  the  recipient  is taxed on the portion of the payment that exceeds
the cost basis of the Contract. For Non-Qualified Contracts,  this cost basis is
generally the purchase payments,  while for Qualified  Contracts there may be no
cost  basis.  The  taxable  portion of the lump sum payment is taxed at ordinary
income tax rates.

For annuity payments, a portion of each payment in excess of an exclusion amount
is includible in taxable  income.  The exclusion  amount for payments based on a
fixed annuity option is determined by multiplying  the payment by the ratio that
the cost basis of the Contract (adjusted for any period or refund feature) bears
to the expected  return under the Contract.  The  exclusion  amount for payments
based on a variable  annuity  option is determined by dividing the cost basis of
the Contract (adjusted for any period certain or refund guarantee) by the number
of years over which the annuity is expected to be paid.  Payments received after
the  investment in the Contract has been recovered  (i.e.  when the total of the
excludible amount equals the investment in the Contract) are fully taxable.  The
taxable  portion is taxed at ordinary  income tax rates.  For  certain  types of
Qualified Plans there may be no cost basis in the Contract within the meaning of
Section 72 of the Code. Owners, Annuitants and Beneficiaries under the Contracts
should  seek  competent  financial  advice  about  the tax  consequences  of any
distributions.

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

Diversification

Section  817(h) of the Code  imposes  certain  diversification  standards on the
underlying  assets of  variable  annuity  contracts.  The Code  provides  that a
variable  annuity  contract  will not be treated as an annuity  contract 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
Contract as an annuity contract would result in the imposition of federal income
tax to the Owner with respect to earnings allocable to the Contract prior to the
receipt  of  payments  under  the  Contract.  The Code  contains  a safe  harbor
provision  which  provides that annuity  contracts such as the Contract meet the
diversification  requirements if, as of the end of each quarter,  the underlying
assets meet the diversification standards for a regulated investment company and
no more than fifty-five  percent (55%) of the total assets consist of cash, cash
items, U.S. Government  securities and securities of other regulated  investment
companies.

On  March  2,  1989,  the  Treasury   Department  issued   Regulations   (Treas.
Reg.1.817-5),  which established diversification requirements for the investment
portfolios  underlying variable contracts such as the Contract.  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:  (1) no more than 55% of the  value of the total  assets of the
portfolio  is  represented  by any one  investment;  (2) no more than 70% of the
value  of  the  total  assets  of  the  portfolio  is  represented  by  any  two
investments;  (3) no more  than 80% of the  value  of the  total  assets  of the
portfolio is represented by any three  investments;  and (4) no more than 90% of
the  value of the total  assets  of the  portfolio  is  represented  by any four
investments.

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

The Company intends that all investment portfolios underlying the Contracts will
be  managed  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 Contract.  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  Contract  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  resulting  in the  imposition  of federal  income tax to the Owner with
respect to earnings allocable to the Contract prior to receipt of payments under
the Contract.

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  Owners  being
retroactively determined to be the owners of the assets of the Separate Account.

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

Multiple Contracts

The Code provides that multiple non-qualified annuity contracts which are issued
within  a  calendar  year to the  same  contract  owner  by one  company  or its
affiliates are treated as one annuity  contract for purposes of determining  the
tax consequences of any  distribution.  Such treatment may result in adverse tax
consequences  including more rapid taxation of the distributed amounts from such
combination  of  contracts.  For purposes of this rule, contracts received in a
Section 1035 exchange will be considered issued in the year of the exchange.
Owners  should  consult  a  tax  adviser  prior  to purchasing more than one 
non-qualified annuity contract in any calendar year.

Contracts Owned by Other than Natural Persons

Under Section  72(u) of the Code,  the  investment  earnings on premiums for the
Contracts  will be taxed  currently  to the Owner if the Owner is a  non-natural
person, e.g., a corporation or certain other entities.  Such Contracts generally
will not be treated as annuities for federal income tax purposes.  However, this
treatment  is not  applied to a Contract  held by a trust or other  entity as an
agent for a natural person nor to Contracts held by Qualified Plans.  Purchasers
should  consult their own tax counsel or other tax adviser  before  purchasing a
Contract to be owned by a non-natural person.

Tax Treatment of Assignments or Transfer of Ownership

An  assignment, pledge or transfer of ownership of a Contract may be a taxable 
event.  Owners  should therefore  consult  competent tax advisers  should they 
wish to assign, pledge or transfer ownership of their Contracts.

Income Tax Withholding

All distributions or the portion thereof which is includible in the gross income
of the Owner are subject to federal income tax withholding.  Generally,  amounts
are withheld from periodic payments at the same rate as wages and at the rate of
10% from non-periodic payments. However, the Owner, in most cases, may elect not
to have taxes withheld or to have withholding done at a different rate.

Effective January 1, 1993, certain distributions from retirement plans qualified
under Section 401 or Section 403(b) of the Code,  which are not directly  rolled
over to another  eligible  retirement plan or individual  retirement  account or
individual  retirement  annuity,  are subject to a mandatory 20% withholding for
federal income tax. The 20% withholding requirement generally does not apply to:
a) a series of substantially  equal payments made at least annually for the life
or life expectancy of the  participant or joint and last survivor  expectancy of
the participant and a designated  beneficiary,  or for a specified  period of 10
years or more; or b) distributions which are required minimum distributions;  or
c) the portion of the distributions not includible in gross income (i.e. returns
of after-tax  contributions); or d) hardship withdrawals.  Participants should 
consult their own tax counsel or other tax adviser regarding withholding 
requirements.



Tax Treatment of Withdrawals - Non-Qualified Contracts

Section  72  of  the  Code  governs  treatment  of  distributions  from  annuity
contracts. It provides that if the Contract Value exceeds the aggregate purchase
payments  made,  any amount  withdrawn  will be treated as coming first from the
earnings and then,  only after the income  portion is exhausted,  as coming from
the principal.  Withdrawn  earnings are  includible in gross income.  It further
provides that a ten percent  (10%)  penalty will apply to the income  portion of
any  premature  distribution.  However,  the  penalty is not  imposed on amounts
received:  (a) after the taxpayer reaches age 59 1/2; (b) after the death of the
Owner; (c) if the taxpayer is totally  disabled (for this purpose  disability is
as defined in Section  72(m)(7) of the Code);  (d) in a series of  substantially
equal periodic  payments made not less frequently than annually for the life (or
life  expectancy)  of the  taxpayer  or for  the  joint  lives  (or  joint  life
expectancies) of the taxpayer and his or her Beneficiary; (e) under an immediate
annuity;  or (f) which are  allocable to purchase  payments made prior to August
14, 1982.

With respect to (d) above, if the series of substantially equal periodic 
payments is modified before the later of your attaining age 59 1/2 or 5 years
from the date of the first periodic payment, then the tax for the year of the 
modification is increased by an amount equal to the tax which would have been
imposed (the 10% penalty tax) but for the exception, plus interest for the tax
years in which the exception was used.

The above information does not apply to Qualified Contracts.  However,  separate
tax withdrawal penalties and restrictions may apply to such Qualified Contracts.
(See "Tax Treatment of Withdrawals - Qualified Contracts" below.)

Qualified Plans

The Contracts  offered  herein are designed to be suitable for use under various
types of Qualified Plans. Taxation of participants in each Qualified Plan varies
with the type of plan and terms and  conditions of each specific  plan.  Owners,
Annuitants and  Beneficiaries are cautioned that benefits under a Qualified Plan
may be subject to the terms and  conditions of the plan  regardless of the terms
and conditions of the Contracts  issued  pursuant to the plan.  Some  retirement
plans  are  subject  to  distribution  and  other   requirements  that  are  not
incorporated into the Company's administrative procedures.  Owners, participants
and   Beneficiaries   are  responsible  for  determining   that   contributions,
distributions  and other  transactions with respect to the Contracts comply with
applicable  law.  Following are general  descriptions  of the types of Qualified
Plans with which the Contracts may be used. Such descriptions are not exhaustive
and are for  general  informational  purposes  only.  The  tax  rules  regarding
Qualified Plans are very complex and will have differing  applications depending
on individual  facts and  circumstances.  Each purchaser should obtain competent
tax advice prior to purchasing a Contract issued under a Qualified Plan.

Contracts  issued  pursuant  to  Qualified  Plans  include  special   provisions
restricting  Contract  provisions  that may  otherwise be available as described
herein.  Generally,  Contracts  issued  pursuant  to  Qualified  Plans  are  not
transferable except upon surrender or annuitization.  Various penalty and excise
taxes  may  apply  to  contributions  or  distributions  made  in  violation  of
applicable   limitations.   Furthermore,   certain   withdrawal   penalties  and
restrictions  may  apply to  surrenders  from  Qualified  Contracts.  (See  "Tax
Treatment of Withdrawals - Qualified Contracts" below.)

On July 6, 1983,  the Supreme  Court decided in Arizona  Governing  Committee v.
Norris that optional  annuity  benefits  provided  under an employer's  deferred
compensation  plan could not,  under Title VII of the Civil  Rights Act of 1964,
vary between men and women. The Contracts sold by the Company in connection with
Qualified  Plans will utilize annuity tables which do not  differentiate  on the
basis of sex.  Such annuity  tables will also be available for use in connection
with certain non-qualified deferred compensation plans.

a.   Tax-Sheltered Annuities

Section 403(b) of the Code permits the purchase of "tax-sheltered  annuities" by
public schools and certain charitable,  educational and scientific organizations
described in Section 501(c)(3) of the Code. These qualifying  employers may make
contributions  to the  Contracts  for  the  benefit  of  their  employees.  Such
contributions  are not includible in the gross income of the employees until the
employees receive distributions from the Contracts.  The amount of contributions
to the tax-sheltered annuity is limited to certain maximums imposed by the Code.
Furthermore, the Code sets forth additional restrictions governing such items as
transferability,  distributions,  nondiscrimination  and withdrawals.  (See "Tax
Treatment of Withdrawals - Qualified  Contracts" and "Tax-Sheltered  Annuities -
Withdrawal  Limitations"  below.)  Employee  loans are not  allowable  under the
Contracts.  Any  employee  should  obtain  competent  tax  advice  as to the tax
treatment and suitability of such an investment.

b.   Individual Retirement Annuities

Section  408(b) of the Code permits  eligible  individuals  to  contribute to an
individual  retirement  program  known  as an  "Individual  Retirement  Annuity"
("IRA"). Under applicable limitations,  certain amounts may be contributed to an
IRA which will be deductible from the individual's taxable income.  These IRAs 
are subject  to  limitations  on  eligibility,  contributions,  transferability
and distributions. (See "Tax Treatment of Withdrawals - Qualified Contracts" 
below.) Under  certain  conditions,  distributions  from other IRAs and other
Qualified Plans may be rolled over or  transferred  on a  tax-deferred  basis 
into an IRA. Sales of Contracts for use with IRAs are subject to special 
requirements imposed by the Code, including the requirement that certain 
informational  disclosure be given to persons  desiring to  establish an IRA.
Purchasers  of Contracts to be qualified as Individual  Retirement Annuities 
should obtain competent tax advice as to the tax treatment and suitability of
such an investment.



         ROTH IRAs

Section 408A of the Code provides that beginning in 1998,  individuals may 
purchase a new type of  non-deductible  IRA, known as a Roth IRA.  Purchase 
payments for a Roth IRA are limited to a maximum of $2,000 per year and are not
deductible from taxable income. Lower maximum limitations apply to individuals 
with adjusted gross  incomes  between  $95,000 and  $110,000 in the case of 
single  taxpayers, between  $150,000  and  $160,000 in the case of married  
taxpayers  filing joint returns,  and  between $0 and  $10,000 in the case of
married  taxpayers  filing separately.  An overall $2,000 annual limitation  
continues to apply to all of a taxpayer's IRA contributions, including Roth IRA
and non-Roth IRAs.

Qualified  distributions  from Roth IRAs are free from  federal  income  tax.  A
qualified  distribution requires that an individual has held the Roth IRA for at
least five years and, in addition,  that the  distribution  is made either after
the individual reaches age 59 1/2, on the individual's  death or disability,  or
as a qualified first-time home purchase,  subject to a $10,000 lifetime maximum,
for the individual, a spouse, child,  grandchild,  or ancestor. Any distribution
which is not a  qualified  distribution  is taxable to the extent of earnings in
the distribution. Distributions are treated as made from contributions first and
therefore no distributions are taxable until distributions  exceed the amount of
contributions  to the  Roth  IRA.  The  10%  penalty  tax and  the  regular  IRA
exceptions  to the 10%  penalty tax apply to taxable  distributions  from a Roth
IRA.

Amounts may be rolled over from one Roth IRA to another  Roth IRA.  Furthermore,
an  individual  may make a rollover  contribution  from a non-Roth IRA to a Roth
IRA,  unless the  individual  has  adjusted  gross  income over  $100,000 or the
individual is a married taxpayer filing a separate  return.  The individual must
pay tax on any portion of the IRA being rolled over that represents  income or a
previously  deductible  IRA  contribution.  However,  for rollovers in 1998, the
individual may pay that tax ratably over the four taxable year period  beginning
with tax year 1998.

Purchasers  of Contracts to be qualified as a Roth IRA should  obtain  competent
tax advice as to the tax treatment and suitability of such an investment.

c.   Pension and Profit-Sharing Plans

Sections  401(a)  and  401(k)  of the Code  permit  employers,  including  self-
employed  individuals,  to  establish  various  types of  retirement  plans  for
employees.  These  retirement  plans may permit the purchase of the Contracts to
provide  benefits under the Plan.  Contributions  to the Plan for the benefit of
employees  will not be  includible  in the gross income of the  employees  until
distributed  from  the  Plan.  The tax  consequences  to  participants  may vary
depending upon the particular plan design.  However, the Code places limitations
and  restrictions  on all Plans  including on such items as: amount of allowable
contributions;  form,  manner and timing of  distributions;  transferability  of
benefits;  vesting and  nonforfeitability  of  interests;  nondiscrimination  in
eligibility  and   participation;   and  the  tax  treatment  of  distributions,
withdrawals  and  surrenders.  (See "Tax  Treatment of  Withdrawals  - Qualified
Contracts"  below.)  Purchasers  of  Contracts  for use with  Pension  or Profit
Sharing  Plans should  obtain  competent  tax advice as to the tax treatment and
suitability of such an investment.

Tax Treatment of Withdrawals - Qualified Contracts

In the case of a withdrawal under a Qualified Contract, a ratable portion of the
amount  received is taxable,  generally  based on the ratio of the  individual's
cost basis to the individual's  total accrued benefit under the retirement plan.
Special tax rules may be available  for certain  distributions  from a Qualified
Contract.  Section  72(t) of the Code  imposes a 10%  penalty tax on the taxable
portion of any distribution from qualified retirement plans, including Contracts
issued and qualified under Code Sections 401 (Pension and Profit-Sharing Plans),
403(b)  Tax-Sheltered   Annuities)  and  408  and  408A  (Individual  Retirement
Annuities).  To the extent  amounts are not  includible in gross income  because
they have been rolled over to an IRA or to another  eligible  Qualified Plan, no
tax penalty  will be imposed.  The tax penalty  will not apply to the  following
distributions:  (a)if  distribution  is made on or after  the date on which  the
Owner  or  Annuitant  (as  applicable)  reaches  age 59 1/2;  (b)  distributions
following the death or disability of the Owner or Annuitant (as applicable) (for
this  purpose  disability  is as defined in Section  72(m)(7) of the Code);  (c)
after  separation  from service,  distributions  that are part of  substantially
equal periodic  payments made not less frequently than annually for the life (or
life  expectancy)  of the Owner or Annuitant (as  applicable) or the joint lives
(or joint life  expectancies) of such Owner or Annuitant (as applicable) and his
or her designated  Beneficiary;  (d)  distributions to an Owner or Annuitant (as
applicable)  who  separated  from  service  after he has  attained  age 55;  (e)
distributions  made to the Owner or Annuitant (as applicable) to the extent such
distributions  do not exceed  the amount  allowable  as a  deduction  under Code
Section 213 to the Owner or Annuitant  (as  applicable)  for amounts paid during
the taxable year for medical care; (f) distributions  made to an alternate payee
pursuant to a qualified  domestic  relations  order; (g)  distributions  from an
Individual  Retirement  Annuity  for  the  purchase  of  medical  insurance  (as
described in Section  213(d)(1)(D)  of the Code) for the Owner or Annuitant  (as
applicable)  and his or her spouse and  dependents if the Owner or Annuitant (as
applicable) has received  unemployment  compensation for at least 12 weeks (this
exception will no longer apply after the Owner or Annuitant (as  applicable) has
been  re-employed for at least 60 days);  (h)  distributions  from an Individual
Retirement  Annuity made to the Owner or Annuitant (as  applicable)to the extent
such  distributions do not exceed the qualified  higher  education  expenses (as
defined  in  Section  72(t)(7)  of the  Code)  of the  Owner  or  Annuitant  (as
applicable)  for the taxable  year;  and (i)  distributions  from an  Individual
Retirement  Annuity made to the Owner or  Annuitant  (as  applicable)  which are
qualified first-time home buyer distributions (as defined in Section 72(t)(8) of
the Code).  The exceptions  stated in (d) and (f) above do not apply in the case
of an Individual  Retirement Annuity.  The exception stated in (c) above applies
to an Individual  Retirement  Annuity  without the  requirement  that there be a
separation from service.

With respect to (c) above, if the series of substantially equal periodic 
payments is modified before the later of your attaining age 59 1/2 or 5 years
from the date of the first periodic payment, then the tax for the year of the 
modification is increased by an amount equal to the tax which would have been
imposed (the 10% penalty tax) but for the exception, plus interest for the tax
years in which the exception was used.

Generally, distributions from a qualified plan must commence no later than April
1st of the  calendar  year  following  the  later of (a) the  year in which  the
employee  attains  age 70 1/2 or (b) the  calendar  year in which  the  employee
retires.  The date set forth in (b) does not apply to an  Individual  Retirement
Annuity.  Required  distributions  must be over a period not  exceeding the life
expectancy  of the  individual  or the joint lives or life  expectancies  of the
individual  and  his or her  designated  beneficiary.  If the  required  minimum
distributions  are not made,  a 50%  penalty tax is imposed as to the amount not
distributed.

Tax-Sheltered Annuities - Withdrawal Limitations

The Code limits the withdrawal of amounts  attributable  to  contributions  made
pursuant to a salary  reduction  agreement (as defined in Section  403(b)(11) of
the Code) to  circumstances  only when the Owner:  (1) attains  age 59 1/2;  (2)
separates from service;  (3) dies; (4) becomes  disabled  (within the meaning of
Section  72(m)(7)  of  the  Code);  or (5) in the  case  of  hardship.  However,
withdrawals  for hardship are restricted to the portion of the Owner's  Contract
Value which represents  contributions made by the Owner and does not include any
investment  results.  The limitations on withdrawals became effective on January
1, 1989 and apply only to salary reduction contributions made after December 31,
1988, to income attributable to such contributions and to income attributable to
amounts held as of December 31, 1988.  The  limitations  on  withdrawals  do not
affect rollovers and transfers  between certain  Qualified Plans.  Owners should
consult their own tax counsel or other tax adviser regarding any distributions.

                               ANNUITY PROVISIONS

Variable Annuity

A variable annuity is an annuity with payments which: (1) are not  predetermined
as to dollar amount; and (2) will vary in amount with the net investment results
of the  applicable  investment  portfolio(s)  of the  Separate  Account.  At the
Annuity Date, the Contract Value in each investment portfolio will be applied to
the  applicable  Annuity  Tables.  The  Annuity  Table used will depend upon the
Annuity  Option  chosen.  If, as of the Annuity Date,  the then current  Annuity
Option  rates  applicable  to this class of  Contracts  provide a first  Annuity
Payment  greater  than  guaranteed  under the same  Annuity  Option  under  this
Contract,  the  greater  payment  will be made.  The  dollar  amount of  Annuity
Payments after the first is determined as follows:

(1)  the dollar amount of the first  Annuity  Payment is divided by the value of
     an Annuity  Unit as of the Annuity  Date.  This  establishes  the number of
     Annuity Units for each monthly payment. The number of Annuity Units remains
     fixed during the Annuity Payment period.

(2)  the fixed number of Annuity  Units is  multiplied by the Annuity Unit value
     for the last  Valuation  Period of the month  preceding the month for which
     the payment is due. This result is the dollar amount of the payment.

The total  dollar  amount of each  Variable  Annuity  Payment  is the sum of all
investment  portfolios'  Variable  Annuity  Payments  reduced by the  applicable
Contract Maintenance Charge.

Fixed Annuity

A fixed annuity is a series of payments made during the Annuity Period which are
guaranteed  as to  dollar  amount  by  the  Company  and do not  vary  with  the
investment  experience of the Separate Account. The General Account Value on the
day  immediately  preceding the Annuity Date will be used to determine the Fixed
Annuity  monthly  payment.  The first monthly Annuity Payment will be based upon
the Annuity Option elected and the appropriate Annuity Option Table.

Annuity Unit

The value of an Annuity Unit for each  investment  portfolio was arbitrarily set
initially at $10. This was done when the first investment  portfolio shares were
purchased.  The  investment  portfolio  Annuity  Unit  value  at the  end of any
subsequent   Valuation  Period  is  determined  by  multiplying  the  investment
portfolio Annuity Unit value for the immediately  preceding  Valuation Period by
the product of (a) the Net  Investment  Factor for the day for which the Annuity
Unit value is being calculated, and (b) 0.999919.

Net Investment Factor

The Net Investment Factor for any investment  portfolio for any Valuation Period
is determined by dividing:

(a)  the  Accumulation  Unit  value  as of the  close of the  current  Valuation
     Period, by

(b)  the  Accumulation  Unit value as of the close of the immediately  preceding
     Valuation Period.

The Net  Investment  Factor may be greater or less than one, as the Annuity Unit
value may increase or decrease.

Mortality and Expense Guarantee

The Company  guarantees that the dollar amount of each Annuity Payment after the
first Annuity Payment will not be affected by variations in mortality or expense
experience.

                              FINANCIAL STATEMENTS

The  financial  statements of the Company  included  herein should be considered
only as bearing  upon the ability of the Company to meet its  obligations  under
the Contracts.


                       COVA VARIABLE ANNUITY ACCOUNT FIVE

                              Financial Statements

                           December 31, 1998 and 1997

                   (With Independent Auditors' Report Thereon)


                          INDEPENDENT AUDITORS' REPORT



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


     We have audited the accompanying statement of assets and liabilities of the
     Quality Income, Money Market, Stock Index, Growth and Income, Bond
     Debenture, Developing Growth, Large Cap Research, Mid-Cap Value, Quality
     Bond, Small Cap Stock, Large Cap Stock, Select Equity, and International
     Equity sub-accounts (investment options within the Cova Series Trust); the
     Growth and Income sub-account (investment option within the Lord Abbett
     Series Fund, Inc.); the Money Market sub-account (investment option within
     the General American Capital Company); the Multi-Style Equity, Aggressive
     Equity, Non-US, and Core Bond sub-accounts (investment options within the
     Russell Insurance Funds); the AIM V.I. Value, AIM V.I. Capital
     Appreciation, and AIM V.I. International Equity sub-accounts (investment
     options within the AIM Variable Insurance Funds, Inc.); the Premier Growth
     and Real Estate Investment sub-accounts (investment options within the
     Alliance Variable Products Series Fund, Inc.); the Newport Tiger
     sub-account (investment option within the Liberty Variable Investment
     Trust); the Growth and Income, International Equity, and Global Income
     sub-accounts (investment options within the Goldman Sachs Variable
     Insurance Trust); the Kemper-Dreman High Return Equity, Kemper Small Cap
     Growth, Kemper Small Cap Value, and Kemper Government Securities
     sub-accounts (investment options within the Investors Fund Series); the MFS
     Bond, MFS Research, MFS Growth with Income, MFS Emerging Growth,
     MFS/Foreign & Colonial Emerging Markets Equity, MFS High Income, and MFS
     World Governments sub-accounts (investment options within the MFS Variable
     Insurance Trust); the Oppenheimer Growth, Oppenheimer Growth & Income,
     Oppenheimer High Income, Oppenheimer Bond, and Oppenheimer Strategic Bond
     sub-accounts (investment options within the Oppenheimer Variable Account
     Funds); the Putnam Growth and Income, Putnam New Value, Putnam Vista,
     Putnam International Growth, and Putnam International New Opportunities
     (investment options within the Putnam Variable Trust); the Templeton
     International, Templeton Developing Markets, and Mutual Shares Investments
     (investment options within the Templeton Variable Products Series Fund) and
     Growth, Contrafund, Growth Opportunities, Growth & Income, and
     Equity-Income sub-accounts (investment options within the Variable
     Insurance Products Fund, Fund II, and Fund III) of Cova Variable Annuity
     Account Five of Cova Financial Life Insurance Company (the Separate
     Account) as of December 31, 1998, and the related statement of operations
     for the year then ended and the statements of changes in net assets for the
     two years 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 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. Our procedures included confirmation of securities owned as of
     December 31, 1998, 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 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 the sub-accounts of
     Cova Variable Annuity Account Five of Cova Financial Life Insurance Company
     as of December 31, 1998, and the results of their operations and the
     changes in their net assets for each of the years presented, in conformity
     with generally accepted accounting principles.






     Chicago, Illinois
     March 1, 1999


<TABLE>
<CAPTION>
                       COVA VARIABLE ANNUITY ACCOUNT FIVE

                       Statement of Assets and Liabilities

                                December 31, 1998


<S>                                                                                                 <C>        
Assets:
   Investments:
     Cova Series Trust (Trust):
      Quality Income Portfolio - 70,231 shares at a net asset value of $10.99 per share (cost:      $   771,521
      $752,312)
      Money Market Portfolio - 267,480 shares at a net asset value of $1.00 per share (cost:            267,480
      $267,480)
      Stock Index Portfolio - 103,701 shares at a net asset value of $22.24 per share (cost:          2,306,502
      $1,814,789)
      VKAC Growth and Income Portfolio - 118,981 shares at a net asset value of $17.81 per share      2,118,735
      (cost:  $1,802,450)
      Bond Debenture Portfolio - 743,132 shares at a net asset value of $12.38 per share (cost:       9,200,594
      $8,927,195)
      Developing Growth Portfolio - 69,838 shares at a net asset value of $11.24 per share (cost:       785,026
      $727,393)
      Large Cap Research Portfolio - 49,317 shares at a net asset value of $11.96 per share             590,045
      (cost:  $537,947)
      Mid-Cap Value Portfolio - 84,292 shares at a net asset value of $10.58 per share (cost:           892,031
      $877,515)
      Quality Bond Portfolio - 541,754 shares at a net asset value of $11.02 per share (cost:         5,969,934
      $5,715,813)
      Small Cap Stock Portfolio - 697,228 shares at a net asset value of $11.98 per share (cost:      8,354,398
      $8,357,230)
      Large Cap Stock Portfolio - 1,214,540 shares at a net asset value of $18.12 per share           22,001,488
      (cost:  $17,283,927)
      Select Equity Portfolio - 1,112,492 shares at a net asset value of $16.08 per share (cost:      17,884,756
      $14,721,013)
      International Equity Portfolio - 781,347 shares at a net asset value of $12.86 per share        10,045,997
      (cost:  $9,127,009)
     Lord Abbett Series Fund, Inc. (Lord
     Abbett):
      Growth and Income Portfolio - 1,796,658 shares at a net asset value of $20.65 per share         37,099,191
      (cost:  $34,316,395)
     General American Capital Company
     (GACC):
      Money Market Portfolio - 74,779 shares at a net asset value of $19.25 per share (cost:          1,439,559
      $1,430,813)
     Russell Insurance Funds
     (Russell):
      Multi-Style Equity Fund - 38,483 shares at a net asset value of $16.02 per share (cost:           616,495
      $579,110)
      Aggressive Equity Fund - 6,813 shares at a net asset value of $12.70 per share (cost:              86,528
      $88,281)
      Non-US Fund - 18,412 shares at a net asset value of $11.09 per share                              204,193
      (cost:  $202,349)
      Core Bond Fund - 61,219 shares at a net asset value of $10.68 per share                           653,821
      (cost:  $650,278)
     AIM Variable Insurance Funds, Inc.
     (AIM):
      AIM V.I. Value Fund - 1,427 shares at a net asset value of $26.25 per share (cost:  $36,084)       37,460
      AIM V.I. Capital Appreciation Fund - 2,608 shares at a net asset value of $25.20 per share         65,734
      (cost:  $60,348)
      AIM V.I. International Equity Fund - 8,880 shares at a net asset value of $19.62 per share        174,220
      (cost:  $180,444)
     Alliance Variable Products Series Fund, Inc.
     (Alliance):
      Premier Growth Portfolio - 29,623 shares at a net asset value of $31.03 per share (cost:          919,211
      $800,697)
      Real Estate Investment Portfolio - 18,061 shares at a net asset value of $9.78 per share          176,632
      (cost:  $193,823)
     Liberty Variable Investment Trust                                                                 
     (Liberty):
      Newport Tiger Fund, Variable Series - 14,183 shares at a net asset value of $1.57 per share        22,267
      (cost:  $19,524)
     Goldman Sachs Variable Insurance Trust
     (Goldman Sachs):
      Growth and Income Fund - 12,433 shares at a net asset value of $10.45 per share (cost:            129,922
      $141,135)
      International Equity Fund - 15,202 shares at a net asset value of $11.91 per share (cost:         181,060
      $178,340)
      Global Income Fund - 3,147 shares at a net asset value of $10.32 per                               32,473
      share (cost:  $32,660)
     Investors Fund Series
     (Kemper):
      Kemper Dreman High Return Equity Portfolio - 102 shares at a net asset value of $1.03 per             105
      share (cost:  $100)
      Kemper Small Cap Growth Portfolio - 22,750 shares at a net asset value of $1.97 per share          44,868
      (cost:  $40,879)
      Kemper Small Cap Value Portfolio - 137,341 shares at a net asset value of $1.07 per share         146,329
      (cost:  $160,309)
      Kemper Government Securities Portfolio - 22,204 shares at a net asset value of $1.21 per           26,826
      share (cost:  $26,620)
     MFS Variable Insurance Trust (MFS):
      MFS Bond Series - 9 shares at a net asset value of $11.38 per share                                   105
      (cost:  $100)
      MFS Research Series - 16,619 shares at a net asset value of $19.05 per share (cost:               316,596
      $292,024)
      MFS Growth with Income Series - 38,905 shares at a net asset value of $20.11 per share            782,388
      (cost:  $727,399)
      MFS Emerging Growth Series - 29,432 shares at a net asset value of $21.47 per share (cost:        631,907
      $544,333)
      MFS / Foreign & Colonial Emerging
        Markets Equity Series - 4,723 shares at a net asset value of $5.90 per share (cost:              27,866
        $35,551)
      MFS High Income Series - 11,190 shares at a net asset value of $11.53 per share (cost:            129,019
      $131,644)
      MFS World Governments Series - 377 shares at a net asset value of $10.88 per share (cost:           4,100
      $3,911)
     Oppenheimer Variable Account Funds
     (Oppenheimer):
      Oppenheimer Growth Fund - 1,682 shares at a net asset value of $36.67 per share (cost:             61,672
      $52,315)
      Oppenheimer Growth & Income Fund - 7,514 shares at a net asset value of $20.48 per share          153,890
      (cost:  $154,661)
      Oppenheimer High Income Fund - 9,471 shares at a net asset value of $11.02 per share (cost:       104,368
      $106,439)
      Oppenheimer Bond Fund - 39,722 shares at a net asset value of $12.32 per share (cost:             489,369
      $476,866)
      Oppenheimer Strategic Bond Fund - 5,328 shares at a net asset value of $5.12 per share             27,280
      (cost:  $27,409)
</TABLE>
<TABLE>
<CAPTION>
                       COVA VARIABLE ANNUITY ACCOUNT FIVE

                       Statement of Assets and Liabilities

                                December 31, 1998


<S>                                                                                                 <C>        
Assets, continued:
   Investments,
   continued:
     Putnam Variable Trust
     (Putnam):
      Putnam Growth and Income Fund - 31,755 shares at a net asset value of $28.77 per share        $   913,589
      (cost:  $868,940)
      Putnam New Value Fund - 1,922 shares at a net asset value of $12.03 per share (cost:               23,120
      $22,260)
      Putnam Vista Fund - 5,452 shares at a net asset value of $14.72 per                                80,256
      share (cost:  $72,441)
      Putnam International Growth Fund - 49,076 shares at a net asset value of $13.52 per share         663,511
      (cost:  $665,808)
      Putnam International New
      Opportunities
        Fund - 4,754 shares at a net asset value of $11.49 per share                                     54,628
        (cost:  $54,329)
     Templeton Variable Products Series Fund
     (Templeton):
      Templeton International Fund - 2,937 shares at a net asset value of $20.69 per share (cost:        60,769
      $56,058)
      Templeton Developing Markets Fund - 10,379 shares at a net asset value of $5.13 per share          53,242
      (cost:  $49,672)
      Mutual Shares Investments Fund - 937 shares at a net asset value of $9.72 per share (cost:          9,108
      $8,845)
     Variable Insurance Products Fund, Fund II, and Fund
     III (Fidelity):
      Growth Portfolio - 148 shares at a net asset value of $44.87 per share                              6,637
      (cost:  $5,519)
      Contrafund Portfolio - 40 shares at a net asset value of $24.44 per                                   976
      share (cost:  $877)
      Growth Opportunities Portfolio - 59 shares at a net asset value of $22.88 per share (cost:          1,345
      $1,326)
      Growth & Income Portfolio - 1,584 shares at a net asset value of $16.15 per share (cost:           25,582
      $21,798)
      Equity-Income Portfolio - 325 shares at a net asset value of $25.42 per                             8,251
      share (cost:  $7,616)
                                                                                                      ----------

          Total                                                                                     $ 127,874,975
          assets
                                                                                                      ==========

Liabilities:
   Trust Quality Income                                                                             $        30
   Trust Money Market                                                                                        10
   Trust Stock                                                                                               89
   Index
   Trust VKAC Growth and Income                                                                              81
   Trust Bond Debenture                                                                                     352
   Trust Developing                                                                                          29
   Growth
   Trust Large Cap                                                                                           23
   Research
   Trust Mid-Cap Value                                                                                       34
   Trust Quality                                                                                            229
   Bond
   Trust Small Cap Stock                                                                                    312
   Trust Large Cap Stock                                                                                    843
   Trust Select                                                                                             683
   Equity
   Trust International                                                                                      385
   Equity
   Lord Abbett Growth and Income                                                                          1,423
   GACC Money Market                                                                                         54
   Russell Multi-Style                                                                                       22
   Equity
   Russell Aggressive                                                                                         3
   Equity
   Russell Non-US                                                                                             7
   Russell Core                                                                                              23
   Bond
   AIM Value                                                                                                  1
   AIM Capital                                                                                                2
   Appreciation
   AIM International                                                                                          7
   Equity
   Alliance Premier                                                                                          35
   Growth
   Alliance Real Estate                                                                                       7
   Investment
   Liberty Newport Tiger                                                                                     25
   Goldman Sachs Growth and                                                                                   5
   Income
   Goldman Sachs International                                                                                7
   Equity
   Goldman Sachs Global Income                                                                                1
   Kemper Small Cap                                                                                         111
   Growth
   Kemper Small Cap                                                                                         386
   Value
   Kemper Government Securities                                                                              40
   MFS Research                                                                                              12
   MFS Growth with                                                                                           30
   Income
   MFS Emerging Growth                                                                                       24
   MFS / F&C Emerging Markets Equity                                                                          1
</TABLE>
<TABLE>
<CAPTION>
                       COVA VARIABLE ANNUITY ACCOUNT FIVE

                       Statement of Assets and Liabilities

                                December 31, 1998




<S>                                                                                                 <C>        
Liabilities,
continued:
   MFS High Income                                                                                  $         5
   Oppenheimer Growth                                                                                         2
   Oppenheimer Growth & Income                                                                                6
   Oppenheimer High                                                                                           4
   Income
   Oppenheimer                                                                                               19
   Bond
   Oppenheimer Strategic Bond                                                                                 1
   Putnam Growth and Income                                                                                  35
   Putnam New                                                                                                 1
   Value
   Putnam Vista                                                                                               3
   Putnam International Growth                                                                               25
   Putnam International New Opportunities                                                                     2
   Templeton                                                                                                138
   International
   Templeton Developing Markets                                                                              93
   Templeton Mutual Shares Investments                                                                        3
   Fidelity VIP                                                                                              14
   Growth
   Fidelity VIP II                                                                                            1
   Contrafund
   Fidelity VIP III Growth &                                                                                 58
   Income
   Fidelity VIP                                                                                              12
   Equity-Income
                                                                                                      ----------

          Total                                                                                     $     5,748
          liabilities
                                                                                                      ==========

Net
assets:
   Trust Quality Income - 43,985 accumulation units at $17.539867                                   $   771,491
   per unit
   Trust Money Market - 20,763 accumulation units at $12.882157 per                                     267,470
   unit
   Trust Stock Index - 73,167 accumulation units at                                                   2,306,413
   $31.522519 per unit
   Trust VKAC Growth and Income - 86,842 accumulation units at                                        2,118,654
   $24.396679 per unit
   Trust Bond Debenture - 681,676 accumulation units at $13.496510                                    9,200,242
   per unit
   Trust Developing Growth - 70,926 accumulation units at $11.067868                                    784,997
   per unit
   Trust Large Cap Research - 49,894 accumulation units at                                              590,022
   $11.825638 per unit
   Trust Mid-Cap Value - 85,457 accumulation units at $10.437956 per                                    891,997
   unit
   Trust Quality Bond - 501,045 accumulation units at                                                 5,969,705
   $11.914509 per unit
   Trust Small Cap Stock - 663,925 accumulation units at $12.582885                                   8,354,086
   per unit
   Trust Large Cap Stock - 1,132,390 accumulation units at                                            22,000,645
   $19.428505 per unit
   Trust Select Equity - 1,052,797 accumulation units at $16.987203                                   17,884,073
   per unit
   Trust International Equity - 779,375 accumulation units at                                         10,045,612
   $12.889314 per unit
   Lord Abbett Growth and Income - 1,080,766 accumulation units at $34.325431                         37,097,768
   per unit
   GACC Money Market - 129,569 accumulation units at $11.109949 per                                   1,439,505
   unit
   Russell Multi-Style Equity - 48,388 accumulation units at                                            616,473
   $12.740123 per unit
   Russell Aggressive Equity - 8,651 accumulation units at                                               86,525
   $10.001283 per unit
   Russell Non-US - 18,259 accumulation units at                                                        204,186
   $11.182808 per unit
   Russell Core Bond - 61,498 accumulation units at                                                     653,798
   $10.631124 per unit
   AIM Value - 2,865 accumulation units at                                                               37,459
   $13.075597 per unit
   AIM Capital Appreciation - 5,570 accumulation units at $11.800084                                     65,732
   per unit
   AIM International Equity - 15,257 accumulation units at                                              174,213
   $11.418467 per unit
   Alliance Premier Growth - 62,869 accumulation units at $14.620511                                    919,176
   per unit
   Alliance Real Estate Investment - 22,077 accumulation units at                                       176,625
   $8.000583 per unit
   Liberty Newport Tiger - 2,397 accumulation units at                                                   22,242
   $9.278784 per unit
   Goldman Sachs Growth and Income - 13,107 accumulation units at $9.911702                             129,917
   per unit
   Goldman Sachs International Equity - 15,859 accumulation units at                                    181,053
   $11.416783 per unit
   Goldman Sachs Global Income - 3,002 accumulation units at                                             32,472
   $10.815310 per unit
   Kemper Dreman High Return Equity - 10 accumulation units at                                              105
   $10.489000 per unit
   Kemper Small Cap Growth - 3,829 accumulation units at $11.687795                                      44,757
   per unit
   Kemper Small Cap Value - 16,641 accumulation units at $8.770360                                      145,943
   per unit
   Kemper Government Securities - 2,519 accumulation units at                                            26,786
   $10.634608 per unit
   MFS Bond - 10 accumulation units at $10.509000                                                           105
   per unit
   MFS Research - 25,994 accumulation units at $12.179142                                               316,584
   per unit
</TABLE>
<TABLE>
<CAPTION>
                       COVA VARIABLE ANNUITY ACCOUNT FIVE

                       Statement of Assets and Liabilities

                                December 31, 1998




<S>                                                                                                 <C>        
Net assets,
continued:
   MFS Growth with Income - 64,791 accumulation units at $12.075079                                 $   782,358
   per unit
   MFS Emerging Growth - 47,710 accumulation units at $13.244101 per                                    631,883
   unit
   MFS / F&C Emerging Markets Equity - 4,234 accumulation units at $6.581757                             27,865
   per unit
   MFS High Income - 13,080 accumulation units at                                                       129,014
   $9.863111 per unit
   MFS World Governments - 385 accumulation units at $10.663503 per                                       4,100
   unit
   Oppenheimer Growth - 5,037 accumulation units at $12.244057 per                                       61,670
   unit
   Oppenheimer Growth & Income - 14,882 accumulation units at                                           153,884
   $10.340279 per unit
   Oppenheimer High Income - 10,533 accumulation units at $9.907918                                     104,364
   per unit
   Oppenheimer Bond - 46,377 accumulation units at                                                      489,350
   $10.551643 per unit
   Oppenheimer Strategic Bond - 2,684 accumulation units at                                              27,279
   $10.164797 per unit
   Putnam Growth and Income - 80,114 accumulation units at                                              913,554
   $11.403244 per unit
   Putnam New Value - 2,202 accumulation units at                                                        23,119
   $10.498075 per unit
   Putnam Vista - 6,799 accumulation units at $11.804097                                                 80,253
   per unit
   Putnam International Growth - 56,566 accumulation units at                                           663,486
   $11.729428 per unit
   Putnam International New Opportunities - 4,783 accumulation units at                                  54,626
   $11.420772 per unit
   Templeton International - 6,626 accumulation units at $9.149729                                       60,631
   per unit
   Templeton Developing Markets - 7,033 accumulation units at                                            53,149
   $7.557531 per unit
   Templeton Mutual Shares Investments - 944 accumulation units at $9.646506                              9,105
   per unit
   Fidelity VIP Growth - 505 accumulation units at                                                        6,623
   $13.115493 per unit
   Fidelity VIP II Contrafund - 78 accumulation units at $12.429344                                         975
   per unit
   Fidelity VIP III Growth Opportunities - 114 accumulation units at                                      1,345
   $11.814000 per unit
   Fidelity VIP III Growth & Income - 2,082 accumulation units at                                        25,524
   $12.259160 per unit
   Fidelity VIP Equity-Income - 772 accumulation units at $10.674283                                      8,239
   per unit
                                                                                                      ----------

          Total net                                                                                 $ 127,869,227
          assets
                                                                                                      ==========
</TABLE>

See accompanying notes to financial statements.

<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT FIVE

Statement of Operations

Year ended December 31, 1998

                                                                                 TRUST
                                             -------------------------------------------------------------------------------
                                                                             VKAC
                                             QUALITY   MONEY     STOCK     GROWTH AND     BOND       DEVELOPING   LARGE CAP
                                             INCOME   MARKET     INDEX      INCOME       DEBENTURE   GROWTH       RESEARCH
                                             -------- --------  --------- ------------ -------------------------------------
<S>                                        <C>         <C>       <C>         <C>         <C>          <C>          <C>   
Income -
   dividends                               $  42,140   15,998     11,040      11,939     189,684          --          384
                                             -------- --------  --------- ------------ -----------  ------------  --------

Expenses:
   Mortality and expense risk fee              9,698    3,687     25,580      24,244      86,643       4,541        2,202
   Administrative fee                          1,164      443      3,070       2,909      10,397         545          264
                                             -------- --------  --------- ------------ -----------  ------------  --------

           Total expenses                     10,862    4,130     28,650      27,153      97,040       5,086        2,466
                                             -------- --------  --------- ------------ -----------  ------------  --------

           Net investment income (loss)       31,278   11,868    (17,610)    (15,214)     92,644      (5,086)      (2,082)
                                             -------- --------  --------- ------------ -----------  ------------  --------

Realized gain (loss) on investments:
   Realized gain (loss) on sale of
     fund shares                               1,603       --     18,221      15,618      13,448      (1,554)          25
   Realized gain distributions                    --       --    372,780     222,030      73,764         221           --
                                             -------- --------  --------- ------------ -----------  ------------  --------

           Net realized gain (loss)            1,603       --    391,001     237,648      87,212      (1,333)          25
                                             -------- --------  ---------  ----------   ---------   ------------  --------

Change in unrealized appreciation
   during the year                             4,531       --     98,370      64,902     110,064      57,229       52,098
                                             -------- --------  --------- ------------ -----------  ------------  --------

           Net increase (decrease)
             in net assets from operations $  37,412   11,868    471,761     287,336     289,920      50,810       50,041
                                             ======== ========  =========  =========== ===========  ============  ========
</TABLE>
<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT FIVE

Statement of Operations

Year ended December 31, 1998


                                                                 TRUST                                     LORD ABBETT    GACC
                                          -------------------------------------------------------------   ------------- ----------
                                                                                                             GROWTH
                                          MID-CAP  QUALITY   SMALL CAP  LARGE CAP  SELECT    INTERNATIONAL    AND         MONEY
                                           VALUE    BOND      STOCK      STOCK     EQUITY    EQUITY          INCOME       MARKET
                                          -------- --------- --------- ---------- ---------- -----------  ------------- ----------
<S>                                      <C>        <C>      <C>       <C>        <C>         <C>           <C>            <C>   
Income -
   dividends                             $    591    84,774    10,505     42,974     42,555   153,341         546,511          --
                                          -------- --------- --------- ---------- ---------- -----------  ------------- ----------

Expenses:
   Mortality and expense risk fee           5,492    49,714    94,997    196,151    173,752   106,326         389,208       6,233
   Administrative fee                         659     5,965    11,399     23,538     20,850    12,759          46,705         748
                                          -------- --------- --------- ---------- ---------- -----------  ------------- ----------

       Total expenses                       6,151    55,679   106,396    219,689    194,602   119,085         435,913       6,981
                                          -------- --------- --------- ---------- ---------- -----------  ------------- ----------

       Net investment income (loss)        (5,560)   29,095   (95,891)  (176,715)  (152,047)   34,256         110,598      (6,981)
                                          -------- --------- --------- ---------- ---------- -----------  ------------- ----------

Realized gain (loss) on investments:
   Realized gain (loss) on sale of
     fund shares                           (4,501)   10,751    11,830    210,894    150,352    23,377          90,218      18,462
   Realized gain distributions                 --        --   268,696    141,495    849,129     1,945       1,757,243          --
                                          -------- --------- --------- ---------- ---------- -----------  ------------- ----------

       Net realized gain (loss)            (4,501)   10,751   280,526    352,389    999,481    25,322       1,847,461      18,462
                                          -------- --------- --------- ---------- ---------- -----------   -----------  ----------

Change in unrealized appreciation
   during the year                         11,980   212,005  (768,604) 4,086,693  1,878,770   827,333       1,268,706       8,306
                                          -------- --------- --------- ---------- ---------- -----------  ------------- ----------

       Net increase (decrease)
         in net assets from operations   $  1,919   251,851  (583,969) 4,262,367  2,726,204   886,911       3,226,765      19,787
                                          ======== ========= ========= ========== ========== ===========  ============= ==========
</TABLE>
<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT FIVE

Statement of Operations

Year ended December 31, 1998


                                                               RUSSELL                                   AIM
                                            --------------------------------------------  -----------------------------------
                                              MULTI-STYLE   AGGRESSIVE            CORE              CAPITAL        INTERNATIONAL
                                              EQUITY        EQUITY     NON-US     BOND    VALUE     APPRECIATION   EQUITY
                                            ------------  -----------  --------  -------  -------  -------------  -----------
<S>                                       <C>               <C>            <C>    <C>      <C>         <C>         <C>     
Income -
   dividends                              $       714           22           2    3,287      174          72         1,368
                                            ------------  -----------  --------  -------  -------  -------------  -----------

Expenses:
   Mortality and expense risk fee               2,550          346         791    1,166      181         224         1,054
   Administrative fee                             306           41          95      140       22          27           127
                                            ------------  -----------  --------  -------  -------  -------------  -----------

           Total expenses                       2,856          387         886    1,306      203         251         1,181
                                            ------------  -----------  --------  -------  -------  -------------  -----------

           Net investment income (loss)        (2,142)        (365)       (884)   1,981      (29)       (179)          187
                                            ------------  -----------  --------  -------  -------  -------------  -----------

Realized gain (loss) on investments:
   Realized gain (loss) on sale of
     fund shares                                  200          (52)        (79)       2   (1,586)        (22)       (5,943)
   Realized gain distributions                      2            7           1       --    1,539       1,278            --
                                            ------------  -----------  --------  -------  -------  -------------  -----------

           Net realized gain (loss)               202          (45)        (78)       2      (47)      1,256        (5,943)
                                            ------------  -----------  --------  -------  -------  -------------  ---------

Change in unrealized appreciation
   during the year                             37,385       (1,753)      1,844    3,543    1,376       5,386        (6,224)
                                            ------------  -----------  --------  -------  -------  -------------  -----------

       Net increase (decrease)
         in net assets from operations    $    35,445       (2,163)        882    5,526    1,300       6,463       (11,980)
                                            ============  ===========  ========  =======  =======  =============  ===========
</TABLE>
<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT FIVE

Statement of Operations

Year ended December 31, 1998




                                                   ALLIANCE        LIBERTY               GOLDMAN SACHS             KEMPER
                                            --------------------  --------  ------------------------------- -----------------------
                                                                             GROWTH
                                            PREMIER   REAL ESTATE  NEWPORT    AND     INTERNATIONAL GLOBAL  DREMAN HIGH   SMALL CAP
                                             GROWTH   INVESTMENT   TIGER     INCOME   EQUITY        INCOME  RETURN EQUITY  GROWTH
                                            --------- ----------  --------  --------- ------------  ------- -------------  ------
<S>                                       <C>         <C>          <C>       <C>         <C>         <C>       <C>       <C>  
Income -
   dividends                              $      149      505        418       1,162        --       1,211    --            --
                                            --------- ----------  --------  --------- ------------  ------- ---------      ------

Expenses:
   Mortality and expense risk fee              4,043      933         56         926       938         163    --           236
   Administrative fee                            485      112          7         111       113          19    --            29
                                            --------- ----------  --------  --------- ------------  ------- ---------     --------

        Total expenses                         4,528    1,045         63       1,037     1,051         182    --           265
                                            --------- ----------  --------  --------- ------------  ------- ---------     --------

        Net investment income (loss)          (4,379)    (540)       355         125    (1,051)      1,029    --          (265)
                                            --------- ----------  --------  --------- ------------  ------- ---------     --------

Realized gain (loss) on investments:
   Realized gain (loss) on sale of
     fund shares                              (6,634)  (2,987)         4      (4,119)     (124)          5    --          (256)
   Realized gain distributions                    --      220         --          --     1,326         325    --           447
                                            --------- ----------  --------  --------- ------------  ------- ---------     --------

        Net realized gain (loss)              (6,634)  (2,767)         4      (4,119)    1,202         330    --           191
                                            --------- ----------  --------  --------- ------------  ------- ---------     --------

Change in unrealized appreciation
   during the year                           118,514  (17,191)     2,743     (11,213)    2,720        (187)    5         3,989
                                            --------- ----------  --------  --------- ------------  ------- ---------    ---------

        Net increase (decrease)
          in net assets from operations   $  107,501  (20,498)     3,102     (15,207)    2,871       1,172     5         3,915
                                            ========= ==========  ========  ========= ============  ======= =========    =========
</TABLE>
<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT FIVE

Statement of Operations

Year ended December 31, 1998


                                                    KEMPER                                                   MFS
                                            -----------------------  -------------------------------------------------------
                                                                                        GROWTH                  F&C EMERGING
                                            SMALL CAP    GOVERNMENT                      WITH      EMERGING     MARKETS
                                             VALUE       SECURITIES  BOND    RESEARCH   INCOME     GROWTH        EQUITY
                                            --------   ------------  -----  ----------- --------  -----------  ---------------
<S>                                       <C>               <C>         <C>   <C>        <C>        <C>          <C>     
Income -
   dividends                              $      --           7        --         18         --         --           449
                                            --------   ------------  -----  ----------- --------  -----------  ---------------

Expenses:
   Mortality and expense risk fee               794          44        --      1,355      4,299      3,162           290
   Administrative fee                            95           5        --        163        516        379            35
                                            --------   ------------  -----  ----------- --------  -----------  ---------------

           Total expenses                       889          49        --      1,518      4,815      3,541           325
                                            --------   ------------  -----  ----------- --------  -----------  ---------------

           Net investment income (loss)        (889)        (42)       --     (1,500)    (4,815)    (3,541)          124
                                            --------   ------------  -----  ----------- --------  -----------  ---------------

Realized gain (loss) on investments:
   Realized gain (loss) on sale of
     fund shares                             (6,424)         --        --        (91)    (4,972)    (2,781)      (10,435)
   Realized gain distributions                    2          --        --        236         --         75            --
                                            --------   ------------  -----  ----------- --------  -----------  ---------------

           Net realized gain (loss)          (6,422)         --        --        145     (4,972)    (2,706)      (10,435)
                                            --------   ------------  -----  ----------- --------  -----------  ---------------

Change in unrealized appreciation
   during the year                          (13,980)        206         5     24,572     54,989     87,574        (7,685)
                                            --------   ------------  -----  ----------- --------  -----------  ---------------

       Net increase (decrease)
         in net assets from operations    $ (21,291)        164         5     23,217     45,202     81,327       (17,996)
                                            ========   ============  =====  =========== ========  ===========  ===============
</TABLE>
<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT FIVE

Statement of Operations

Year ended December 31, 1998


                                                MFS                                OPPENHEIMER                          PUTNAM
                                            -------------------  --------------------------------------------    -----------------
                                                                           GROWTH                                GROWTH
                                             HIGH     WORLD                  AND      HIGH          STRATEGIC      AND      NEW
                                            INCOME  GOVERNMENTS   GROWTH   INCOME    INCOME   BOND    BOND       INCOME    VALUE
                                            ------- -----------  --------  --------  ------- ------- --------    --------  -------
<S>                                       <C>        <C>         <C>       <C>      <C>      <C>      <C>        <C>       <C>  
Income -
   dividends                              $    234    26             87        --       49        2      2          263      248
                                            ------- ----------   --------  --------  ------- ------- --------    --------  -------

Expenses:
   Mortality and expense risk fee              692    31            333       668      543    2,348    150        4,870      131
   Administrative fee                           83     3             40        80       65      282     18          584       16
                                            ------- -----------  --------  --------  ------- ------- --------    --------  -------

           Total expenses                      775    34            373       748      608    2,630    168        5,454      147
                                            ------- -----------  --------  --------  ------- ------- --------    --------  -------

           Net investment income (loss)       (541)   (8)          (286)     (748)    (559)  (2,628)  (166)      (5,191)     101
                                            ------- ----------   --------  --------  ------- ------- --------    --------  -------

Realized gain (loss) on investments:
   Realized gain (loss) on sale of
     fund shares                            (1,166)    1            (25)     (163)    (198)     236     (5)      (6,532)      12
   Realized gain distributions                  80    --          1,053         6       59        2      1        1,717       67
                                            ------- ----------   --------  --------  ------- ------- --------    --------  -------

           Net realized gain (loss)         (1,086)    1          1,028      (157)    (139)     238     (4)      (4,815)      79
                                            ------- ----------   --------  --------  ------- ------- --------    --------  -------

Change in unrealized appreciation
   during the year                          (2,625)  189          9,357      (771)  (2,071)  12,503   (129)      44,649      860
                                            ------- ----------   --------  --------  ------- ------- --------    --------  -------

       Net increase (decrease)
         in net assets from operations    $ (4,252)  182         10,099    (1,676)  (2,769)  10,113   (299)      34,643    1,040
                                            ======= ==========   ========  ========  ======= ======= ========    ========  =======
</TABLE>
<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT FIVE

Statement of Operations

Year ended December 31, 1998


                                                                        PUTNAM                                        TEMPLETON
                                                   ---------------------------------------------------------------  ---------------
                                                                                  INTERNATIONAL
                                                                 INTERNATIONAL      NEW                              DEVELOPING
                                                    VISTA         GROWTH          OPPORTUNITIES    INTERNATIONAL       MARKETS
                                                   ---------  ----------------  ----------------  ----------------  --------------
<S>                                              <C>               <C>                  <C>           <C>              <C>  
Income -
    dividends                                    $       --          2,161              5                --               --
                                                   ---------  ----------------  ----------------  ----------------  --------------

Expenses:                                           
    Mortality and expense risk fee                      389          3,701            242               124               83
    Administrative fee                                   47            444             29                15               10
                                                   ---------  ----------------  ----------------  ----------------  --------------

             Total expenses                             436          4,145            271               139               93
                                                   ---------  ----------------  ----------------  ----------------  --------------

             Net investment income (loss)              (436)        (1,984)          (266)             (139)             (93)
                                                   ---------  ----------------  ----------------  ----------------  --------------

Realized gain (loss) on investments:
    Realized gain (loss) on sale of
      fund shares                                       (12)        (8,326)           (27)                9                8
    Realized gain distributions                           --            --             --                --                --
                                                   ---------  ----------------  ----------------  ----------------  --------------

             Net realized gain (loss)                   (12)        (8,326)           (27)                9                8
                                                   ---------  ----------------  ----------------  ----------------  --------------

Change in unrealized appreciation
    during the year                                   7,815         (2,297)           299             4,711            3,570
                                                   ---------  ----------------  ----------------  ----------------  --------------

             Net increase (decrease)
               in net assets from operations     $    7,367        (12,607)             6             4,581            3,485
                                                   =========  ================  ================  ================  ==============
</TABLE>
<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT FIVE

Statement of Operations

Year ended December 31, 1998


                                            TEMPLETON                                          FIDELITY
                                            ----------  -------------------------------------------------------------
                                             MUTUAL                         
                                             SHARES                             GROWTH        GROWTH &      EQUITY-           
                                            INVESTMENTS  GROWTH   CONTRAFUND  OPPORTUNITIES    INCOME       INCOME        TOTAL
                                            ----------  --------- ----------- -------------  ------------  ---------- ------------
<S>                                        <C>             <C>        <C>            <C>          <C>          <C>      <C>       
Income -
    dividends                              $   --             --      --             --              --         --       1,165,071
                                            ----------  --------- ----------- -------------  ------------  ---------- -------------

Expenses:
    Mortality and expense risk fee              3             15       1             --              52         11       1,216,406
    Administrative fee                         --              2      --             --               6          1         145,967
                                            ----------  --------- ----------- -------------  ------------  ---------- -------------

          Total expenses                        3             17       1             --              58         12       1,362,373
                                            ----------  --------- ----------- -------------  ------------  ---------- -------------

          Net investment income (loss)         (3)           (17)     (1)            --             (58)       (12)       (197,302)
                                            ----------  --------- ----------- -------------  ------------  ---------- -------------

Realized gain (loss) on investments:
    Realized gain (loss) on sale of
      fund shares                              --             --      --             --              --         --         496,262
    Realized gain distributions                --             --      --             --              --         --       3,695,746
                                            ----------  --------- ----------- -------------  ------------  ---------- -------------

          Net realized gain (loss)             --             --      --             --              --         --       4,192,008
                                            ----------  --------- ----------- -------------  ------------  ---------- -------------

Change in unrealized appreciation
    during the year                           263          1,118      99             19           3,784        635       8,280,979
                                            ----------  --------- ----------- -------------  ------------  ---------- -------------

        Net increase (decrease)
          in net assets from operations    $  260          1,101      98             19           3,726        623      12,275,685
                                            ==========  ========= =========== =============  ============  ========== =============

</TABLE>
<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT FIVE

Statement of Changes in Net Assets

Year ended December 31, 1998


                                                                                      TRUST
                                               -------------------------------------------------------------------------------------
                                                                                     VKAC
                                               QUALITY     MONEY       STOCK       GROWTH AND     BOND        DEVELOPING  LARGE CAP
                                                INCOME     MARKET      INDEX        INCOME      DEBENTURE      GROWTH     RESEARCH
                                               ---------  ---------  ----------  ------------- -----------  ------------  ---------
<S>                                          <C>           <C>       <C>           <C>          <C>            <C>         <C>    
Increase (decrease) in net assets from 
  operations:
     Net investment income (loss)            $   31,278     11,868     (17,610)      (15,214)      92,644       (5,086)     (2,082)
     Net realized gain (loss)                     1,603         --     391,001       237,648       87,212       (1,333)         25
     Change in unrealized appreciation
       during the year                            4,531         --      98,370        64,902      110,064       57,229      52,098
                                               ---------  ---------  ----------  ------------- -----------  ------------  ----------

           Net increase (decrease) in
             net assets from operations          37,412     11,868     471,761       287,336      289,920       50,810      50,041
                                               ---------  ---------  ----------  ------------- -----------  ------------  ----------

Contract transactions:
   Cova payments                                     --         --          --            --           --           --          --
   Cova transfers                                    --         --          --            --           --           --          --
   Payments received from contract
     owners                                          --         --          --         1,000    1,051,661      334,325     237,270
   Transfers between sub-accounts
     (including fixed account), net              11,714   (111,191)    138,069       202,862    3,726,785      337,360     303,087
   Transfers for contract benefits
     and terminations                            (8,629)    (3,863)    (40,936)      (52,497)    (343,261)      (1,070)       (376)
                                               ---------  ---------  ----------  ------------- -----------  ------------  ----------

           Net increase (decrease) in
             net assets from contract
             transactions                         3,085   (115,054)     97,133       151,365    4,435,185      670,615     539,981
                                               ---------  ---------  ----------  ------------- -----------  ------------  ----------

           Net increase (decrease)
             in net assets                       40,497   (103,186)    568,894       438,701    4,725,105      721,425     590,022

Net assets at beginning of period               730,994    370,656   1,737,519     1,679,953    4,475,137       63,572          --
                                               ---------  ---------  ----------  ------------- -----------  ------------  ----------

Net assets at end of period                  $  771,491    267,470   2,306,413     2,118,654    9,200,242      784,997     590,022
                                               =========  =========  ==========  ============= ===========  ============  ==========
</TABLE>
<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT FIVE

Statement of Changes in Net Assets

Year ended December 31, 1998


                                                                                     TRUST
                                                            ----------------------------------------------------------
                                                             MID-CAP       QUALITY        SMALL CAP       LARGE CAP
                                                              VALUE          BOND           STOCK           STOCK
                                                            -----------  -------------   ------------   --------------
<S>                                                    <C>                  <C>            <C>             <C>       
Increase (decrease) in net assets from operations:
      Net investment income (loss)                     $        (5,560)        29,095        (95,891)        (176,715)
      Net realized gain (loss)                                  (4,501)        10,751        280,526          352,389
      Change in unrealized appreciation
        during the year                                         11,980        212,005       (768,604)       4,086,693
                                                            -----------  -------------   ------------   --------------

             Net increase (decrease) in
               net assets from operations                        1,919        251,851       (583,969)       4,262,367
                                                            -----------  -------------   ------------   --------------

Contract transactions:
    Cova payments                                                   --             --             --               --
    Cova transfers                                                  --             --             --               --
    Payments received from contract
      owners                                                   593,364        828,237        664,035        1,433,747
    Transfers between sub-accounts
      (including fixed account), net                           210,332      2,485,711      2,154,230        6,772,257
    Transfers for contract benefits
      and terminations                                          (2,706)      (213,576)      (458,393)        (691,973)
                                                            -----------  -------------   ------------   --------------

             Net increase (decrease) in
               net assets from contract
               transactions                                    800,990      3,100,372      2,359,872        7,514,031
                                                            -----------  -------------   ------------   --------------

             Net increase (decrease)
               in net assets                                   802,909      3,352,223      1,775,903       11,776,398

Net assets at beginning of period                               89,088      2,617,482      6,578,183       10,224,247
                                                            -----------  -------------   ------------   --------------

Net assets at end of period                            $       891,997      5,969,705      8,354,086       22,000,645
                                                            ===========  =============   ============   ==============
</TABLE>
<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT FIVE

Statement of Changes in Net Assets

Year ended December 31, 1998


                                                                   TRUST                         LORD ABBETT         GACC
                                                            ---------------------------------   ---------------  -------------
                                                                                                   GROWTH
                                                               SELECT           INTERNATIONAL        AND            MONEY
                                                               EQUITY            EQUITY            INCOME           MARKET
                                                            --------------   ----------------   ---------------  -------------
<S>                                                    <C>                       <C>               <C>              <C>      
Increase (decrease) in net assets from operations:
      Net investment income (loss)                     $         (152,047)           34,256           110,598          (6,981)
      Net realized gain (loss)                                    999,481            25,322         1,847,461          18,462
      Change in unrealized appreciation
        during the year                                         1,878,770           827,333         1,268,706           8,306
                                                            --------------   ----------------   ---------------  -------------

             Net increase (decrease) in
               net assets from operations                       2,726,204           886,911         3,226,765          19,787
                                                            --------------   ----------------   ---------------  -------------

Contract transactions:
    Cova payments                                                      --                --                --              --
    Cova transfers                                                     --                --                --              --
    Payments received from contract
      owners                                                    1,284,829           470,560         2,282,528       1,894,032
    Transfers between sub-accounts
      (including fixed account), net                            4,674,806         2,712,309         8,659,268        (358,103)
    Transfers for contract benefits
      and terminations                                           (646,951)         (375,560)       (1,472,455)       (266,514)
                                                            --------------   ----------------   ---------------  -------------

             Net increase (decrease) in
               net assets from contract
               transactions                                     5,312,684         2,807,309         9,469,341       1,269,415
                                                            --------------   ----------------   ---------------  -------------

             Net increase (decrease)
               in net assets                                    8,038,888         3,694,220        12,696,106       1,289,202

Net assets at beginning of period                               9,845,185         6,351,392        24,401,662         150,303
                                                            --------------   ----------------   ---------------  -------------

Net assets at end of period                            $       17,884,073        10,045,612        37,097,768       1,439,505
                                                            ==============   ================   ===============  =============
</TABLE>
<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT FIVE

Statement of Changes in Net Assets

Year ended December 31, 1998


                                                                     RUSSELL                                 AIM
                                                 ------------------------------------------------  -------------------------
                                                  MULTI-STYLE    AGGRESSIVE               CORE                  CAPITAL
                                                   EQUITY        EQUITY       NON-US      BOND      VALUE       APPRECIATION
                                                 ------------ -------------  ---------  ---------  --------  ---------------
<S>                                            <C>                <C>         <C>        <C>        <C>         <C>   
Increase (decrease) in net assets from 
   operations:
      Net investment income (loss)             $    (2,142)         (365)        (884)     1,981       (29)       (179)
      Net realized gain (loss)                         202           (45)         (78)         2       (47)      1,256
      Change in unrealized appreciation
        during the year                             37,385        (1,753)       1,844      3,543     1,376       5,386
                                                 ------------ -------------  ---------  ---------  --------  ---------------

           Net increase (decrease) in
             net assets from operations             35,445        (2,163)         882      5,526     1,300       6,463
                                                 ------------ -------------  ---------  ---------  --------  ---------------

Contract transactions:
    Cova payments                                      100           100          100        100       100         100
    Cova transfers                                    (127)          (95)         (93)      (103)       --          --
    Payments received from contract
      owners                                       550,062        80,621      187,582    578,539    33,651      57,937
    Transfers between sub-accounts
      (including fixed account), net                31,554         8,298       15,688     70,898     2,043       1,227
    Transfers for contract benefits
      and terminations                                (561)         (236)          27     (1,162)      365           5
                                                 ------------ -------------  ---------  ---------  --------  ---------------

           Net increase (decrease) in
             net assets from contract
             transactions                          581,028        88,688      203,304    648,272    36,159      59,269
                                                 ------------ -------------  ---------  ---------  --------  ---------------

           Net increase (decrease)
             in net assets                         616,473        86,525      204,186    653,798    37,459      65,732

Net assets at beginning of period                       --            --           --         --        --          --
                                                 ------------ -----------    ---------  ---------  --------  ---------------

Net assets at end of period                    $   616,473        86,525      204,186    653,798    37,459      65,732
                                                 ============ =============  =========  =========  ========  ===============
</TABLE>
<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT FIVE

Statement of Changes in Net Assets

Year ended December 31, 1998


                                                              AIM                        ALLIANCE                LIBERTY
                                                           -----------------   -----------------------------    -----------

                                                               INTERNATIONAL    PREMIER          REAL ESTATE     NEWPORT
                                                                EQUITY           GROWTH         INVESTMENT        TIGER
                                                           -----------------   -----------   ---------------    -----------
<S>                                                      <C>                      <C>             <C>               <C>   
Increase (decrease) in net assets from operations:
       Net investment income (loss)                      $           187           (4,379)           (540)             355
       Net realized gain (loss)                                   (5,943)          (6,634)         (2,767)               4
       Change in unrealized appreciation
         during the year                                          (6,224)         118,514         (17,191)           2,743
                                                           -----------------   -----------   ---------------    -----------

             Net increase (decrease) in
                net assets from operations                       (11,980)         107,501         (20,498)           3,102
                                                           -----------------   -----------   ---------------    -----------

Contract transactions:
    Cova payments                                                    100              100             100              100
    Cova transfers                                                  (100)            (138)            (81)              --
    Payments received from contract
       owners                                                    184,408          794,977         178,563           19,040
    Transfers between sub-accounts
       (including fixed account), net                              3,073           20,139          19,454               --
    Transfers for contract benefits
       and terminations                                           (1,288)          (3,403)           (913)              --
                                                           -----------------   -----------   ---------------    -----------

             Net increase (decrease) in
                net assets from contract
                transactions                                     186,193          811,675         197,123           19,140
                                                           -----------------   -----------   ---------------    -----------

             Net increase (decrease)
                in net assets                                    174,213          919,176         176,625           22,242

Net assets at beginning of period                                     --               --              --               --
                                                           -----------------   -----------   ---------------    -----------

Net assets at end of period                              $       174,213          919,176         176,625           22,242
                                                           =================   ===========   ===============    ===========
</TABLE>
<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT FIVE

Statement of Changes in Net Assets

Year ended December 31, 1998


                                                                                  GOLDMAN SACHS                   KEMPER
                                                           ------------------------------------------   ----------------------------
                                                             GROWTH
                                                               AND         INTERNATIONAL    GLOBAL      DREMAN HIGH    SMALL CAP
                                                             INCOME         EQUITY          INCOME      RETURN EQUITY   GROWTH
                                                           ------------   --------------   ----------   -------------  ------------
<S>                                                      <C>                 <C>              <C>          <C>             <C>   
Increase (decrease) in net assets from operations:
       Net investment income (loss)                      $         125        (1,051)          1,029        --               (265)
       Net realized gain (loss)                                 (4,119)        1,202             330        --                191
       Change in unrealized appreciation
         during the year                                       (11,213)        2,720            (187)        5              3,989
                                                           ------------   --------------   ----------   -------------  ------------

             Net increase (decrease) in
                net assets from operations                     (15,207)        2,871           1,172         5              3,915
                                                           ------------   --------------   ----------   -------------  ------------

Contract transactions:
    Cova payments                                                  100           100             100       100                100
    Cova transfers                                                 (97)          (86)             --        --               (108)
    Payments received from contract
       owners                                                  128,899       154,193          31,200        --             35,374
    Transfers between sub-accounts
       (including fixed account), net                           16,047        23,975              --        --              5,487
    Transfers for contract benefits
       and terminations                                            175            --              --        --                (11)
                                                           ------------   --------------   ----------   -------------  ------------

             Net increase (decrease) in
                net assets from contract
                transactions                                   145,124       178,182          31,300       100             40,842
                                                           ------------   --------------   ----------   -------------  ------------

             Net increase (decrease)
                in net assets                                  129,917       181,053          32,472       105             44,757

Net assets at beginning of period                                   --            --              --        --                 --
                                                           ------------   --------------   ----------   -------------  ------------

Net assets at end of period                              $     129,917       181,053          32,472       105             44,757
                                                           ============   ==============   ==========   =============  ============
</TABLE>
<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT FIVE

Statement of Changes in Net Assets

Year ended December 31, 1998


                                                               KEMPER                          MFS
                                                      -------------------------  ----------------------------------------
                                                                                                     GROWTH
                                                      SMALL CAP     GOVERNMENT                        WITH     EMERGING
                                                       VALUE        SECURITIES   BOND     RESEARCH   INCOME     GROWTH
                                                      ---------   -------------  ------  ---------  ---------  ----------
<S>                                                 <C>              <C>           <C>    <C>        <C>        <C>    
Increase (decrease) in net assets from 
   operations:
     Net investment income (loss)                   $     (889)         (42)        --     (1,500)    (4,815)    (3,541)
     Net realized gain (loss)                           (6,422)          --         --        145     (4,972)    (2,706)
     Change in unrealized appreciation
       during the year                                 (13,980)         206          5     24,572     54,989     87,574
                                                      ---------   -------------  ------  ---------  ---------  ----------

           Net increase (decrease) in
             net assets from operations                (21,291)         164          5     23,217     45,202     81,327
                                                      ---------   -------------  ------  ---------  ---------  ----------

Contract transactions:
   Cova payments                                           100          100        100        100        100        100
   Cova transfers                                          (78)          --         --       (123)      (120)      (126)
   Payments received from contract
     owners                                            184,026       23,032         --    252,002    692,249    527,982
   Transfers between sub-accounts
     (including fixed account), net                    (15,831)       3,490         --     42,134     48,220     24,659
   Transfers for contract benefits
     and terminations                                     (983)          --         --       (746)    (3,293)    (2,059)
                                                      ---------   -------------  ------  ---------  ---------  ----------

           Net increase (decrease) in
             net assets from contract
             transactions                              167,234       26,622        100    293,367    737,156    550,556
                                                      ---------   -------------  ------  ---------  ---------  ----------

           Net increase (decrease)
             in net assets                             145,943       26,786        105    316,584    782,358    631,883

Net assets at beginning of period                           --           --         --         --         --         --
                                                      ---------   -------------  ------  ---------  ---------  ----------

Net assets at end of period                         $  145,943       26,786        105    316,584    782,358    631,883
                                                      =========   =============  ======  =========  =========  ==========
</TABLE>
<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT FIVE

Statement of Changes in Net Assets

Year ended December 31, 1998


                                                                           MFS                        OPPENHEIMER
                                                      ------------------------------------------- ---------------------
                                                       F&C EMERGING                                           GROWTH
                                                         MARKETS         HIGH        WORLD                      AND
                                                          EQUITY        INCOME      GOVERNMENTS    GROWTH     INCOME
                                                      ---------------- ---------- --------------- ---------  ---------
<S>                                                 <C>                  <C>           <C>          <C>       <C>    
Increase (decrease) in net assets from 
   operations:
     Net investment income (loss)                   $         124           (541)         (8)         (286)      (748)
     Net realized gain (loss)                             (10,435)        (1,086)          1         1,028       (157)
     Change in unrealized appreciation
       during the year                                     (7,685)        (2,625)        189         9,357       (771)
                                                      ---------------- ---------- --------------- ---------  ---------

           Net increase (decrease) in
             net assets from operations                   (17,996)        (4,252)        182        10,099     (1,676)
                                                      ---------------- ---------- --------------- ---------  ---------

Contract transactions:
   Cova payments                                              100            100         100           100        100
   Cova transfers                                             (65)           (93)         --            --        (89)
   Payments received from contract
     owners                                                71,508        125,820       3,193        42,486    144,121
   Transfers between sub-accounts
     (including fixed account), net                       (25,211)         8,401         625         9,440     11,637
   Transfers for contract benefits
     and terminations                                        (471)          (962)         --          (455)      (209)
                                                      ---------------- ---------- --------------- ---------  ---------

           Net increase (decrease) in
             net assets from contract
             transactions                                  45,861        133,266       3,918        51,571    155,560
                                                      ---------------- ---------- --------------- ---------  ---------

           Net increase (decrease)
             in net assets                                 27,865        129,014       4,100        61,670    153,884

Net assets at beginning of period                              --             --          --            --         --
                                                      ---------------- ---------- --------------- ---------  ---------

Net assets at end of period                         $      27,865        129,014       4,100        61,670    153,884
                                                      ================ ========== =============== =========  =========
</TABLE>
<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT FIVE

Statement of Changes in Net Assets

Year ended December 31, 1998


                                                                             OPPENHEIMER                             PUTNAM
                                                                  -----------------------------------------  ----------------------
                                                                                                               GROWTH
                                                                     HIGH                       STRATEGIC       AND         NEW
                                                                    INCOME        BOND           BOND          INCOME      VALUE
                                                                  -----------  ------------  --------------  -----------  ---------
<S>                                                             <C>                <C>            <C>           <C>         <C>   
Increase (decrease) in net assets from operations:
      Net investment income (loss)                              $       (559)       (2,628)         (166)        (5,191)       101
      Net realized gain (loss)                                          (139)          238            (4)        (4,815)        79
      Change in unrealized appreciation
        during the year                                               (2,071)       12,503          (129)        44,649        860
                                                                  -----------  ------------  --------------  -----------  ---------

             Net increase (decrease) in
               net assets from operations                             (2,769)       10,113          (299)        34,643      1,040
                                                                  -----------  ------------  --------------  -----------  ---------

Contract transactions:
    Cova payments                                                        100           100           100            100        100
    Cova transfers                                                       (93)         (105)           --           (113)        --
    Payments received from contract
      owners                                                          93,367       407,896        22,655        787,874      4,669
    Transfers between sub-accounts
      (including fixed account), net                                  14,033        73,891         4,823         94,763     17,311
    Transfers for contract benefits
      and terminations                                                  (274)       (2,545)           --         (3,713)        (1)
                                                                  -----------  ------------  --------------  -----------  ---------

             Net increase (decrease) in
               net assets from contract
               transactions                                          107,133       479,237        27,578        878,911     22,079
                                                                  -----------  ------------  --------------  -----------  ---------

             Net increase (decrease)
               in net assets                                         104,364       489,350        27,279        913,554     23,119

Net assets at beginning of period                                         --            --            --             --         --
                                                                  -----------  ------------    ----------    -----------  ---------

Net assets at end of period                                     $    104,364       489,350        27,279        913,554     23,119
                                                                  ===========  ============  ==============  ===========  =========
</TABLE>
<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT FIVE

Statement of Changes in Net Assets

Year ended December 31, 1998


                                                                     PUTNAM                                   TEMPLETON
                                                  ---------------------------------------- ----------------------------------------
                                                                             INTERNATIONAL                                MUTUAL
                                                             INTERNATIONAL        NEW                      DEVELOPING     SHARES
                                                   VISTA      GROWTH         OPPORTUNITIES  INTERNATIONAL   MARKETS     INVESTMENTS
                                                  ---------  ------------   --------------  -------------  -----------  ------------
<S>                                             <C>           <C>             <C>            <C>             <C>         <C>  
Increase (decrease) in net assets from 
   operations:
     Net investment income (loss)               $     (436)    (1,984)          (266)          (139)            (93)        (3)
     Net realized gain (loss)                          (12)    (8,326)           (27)             9               8         --
     Change in unrealized appreciation
       during the year                               7,815     (2,297)           299          4,711           3,570        263
                                                  ---------  ------------   --------------  -------------  ------------  ----------

           Net increase (decrease) in
             net assets from operations              7,367    (12,607)             6          4,581           3,485        260
                                                  ---------  ------------   --------------  -------------  ------------  ----------

Contract transactions:                             
   Cova payments                                       100        100            100            100             100        100
   Cova transfers                                     (109)      (127)          (109)            --            (133)        --
   Payments received from contract
     owners                                         46,531    674,756         50,740         54,930          25,540      8,079
   Transfers between sub-accounts
     (including fixed account), net                 26,352      5,031          3,797          1,153          24,157        666
   Transfers for contract benefits
     and terminations                                   12     (3,667)            92           (133)             --         --
                                                  ---------  ------------   --------------  -------------  ------------  ----------

           Net increase (decrease) in
             net assets from contract
             transactions                           72,886    676,093         54,620         56,050          49,664      8,845
                                                  ---------  ------------   --------------  -------------  ------------  ----------

           Net increase (decrease)
             in net assets                          80,253    663,486         54,626         60,631          53,149      9,105

Net assets at beginning of period                       --         --             --             --              --         --
                                                  ---------  ------------   --------------  -------------  ------------  ----------

Net assets at end of period                     $   80,253    663,486         54,626         60,631          53,149      9,105
                                                  =========  ============   ==============  =============  ============  ==========
</TABLE>
See accompanying notes to financial statements.

<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT FIVE

Statement of Changes in Net Assets

Year ended December 31, 1998


                                                                             Fidelity
                                                     ----------------------------------------------------------

                                                                                Growth         Growth &  Equity-
                                                     Growth      Contrafund    Opportunities   Income    Income       Total
                                                     -------  -------------  ---------------  ---------  --------  -------------
<S>                                                <C>            <C>           <C>           <C>       <C>       <C>        
Increase (decrease) in net assets
   from operations:
     Net investment income (loss)                  $    (17)       (1)              -            (58)     (12)       (197,302)
     Net realized gain (loss)                             -         -               -              -        -       4,192,008
     Change in unrealized appreciation
       during the year                                1,118        99              19          3,784      635       8,280,979
                                                     -------  -----------  --------------   ---------  --------  -------------

           Net increase (decrease) in
             net assets from operations               1,101        98              19          3,726      623      12,275,685
                                                     -------  -----------  --------------   ---------  --------  -------------

Contract transactions:
   Cova payments                                        100       100             100            100      100           4,200
   Cova transfers                                         -         -               -              -        -          (2,511)
   Payments received from contract
     owners                                             990       777               -          3,746    2,968      18,342,571
   Transfers between sub-accounts
     (including fixed account), net                   4,427         -           1,226         17,428    4,427      32,538,428
   Transfers for contract benefits
     and terminations                                     5         -               -            524      121      (4,604,519)
                                                     -------  -----------  --------------   ---------  --------  -------------

           Net increase (decrease) in
             net assets from contract
             transactions                             5,522       877           1,326         21,798    7,616      46,278,169
                                                     -------  -----------  --------------   ---------  --------  -------------

           Net increase (decrease)
             in net assets                            6,623       975           1,345         25,524    8,239      58,553,854

Net assets at beginning of period                         -         -               -              -        -      69,315,373
                                                     -------  -----------  --------------   ---------  --------  -------------

Net assets at end of period                        $  6,623       975           1,345         25,524    8,239     127,869,227
                                                     =======  ===========  ==============   =========  ========  =============
</TABLE>

See accompanying notes to financial statements.
<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT FIVE

Statement of Changes in Net Assets

Year ended December 31, 1997


                                                                           TRUST
                                           ---------------------------------------------------------------------------
                                                                                   VKAC
                                           QUALITY      MONEY        STOCK       GROWTH AND     BOND        DEVELOPING
                                            INCOME      MARKET       INDEX        INCOME      DEBENTURE      GROWTH
                                           ---------  -----------  -----------  -----------  -----------  ------------
<S>                                      <C>             <C>        <C>          <C>          <C>            <C>   
Increase in net assets from operations:
   Net investment income (loss)          $   21,228       33,229        1,305          917      120,111         (65)
   Net realized gain (loss)                    (265)          --       24,202       17,990        6,426         (15)
   Change in unrealized appreciation
     during the year                         14,231           --      311,158      213,640      154,943         404
                                           ---------  -----------  -----------  -----------  -----------  ------------

           Net increase in net
             assets from operations          35,194       33,229      336,665      232,547      281,480         324
                                           ---------  -----------  -----------  -----------  -----------  ------------

Contract transactions:
   Payments received from contract
     owners                                   5,588    5,425,271       21,617      145,535      986,444      15,000
   Transfers between sub-accounts
     (including fixed account), net         437,402   (5,336,710)     444,691      627,885    2,836,964      48,082
   Transfers for contract benefits
     and terminations                       (46,134)     (73,008)     (25,416)     (12,290)     (76,410)        166
                                           ---------  -----------  -----------  -----------  -----------  ------------

           Net increase in net assets
             from contract transactions     396,856       15,553      440,892      761,130    3,746,998      63,248
                                           ---------  -----------  -----------  -----------  -----------  ------------

           Net increase in net assets       432,050       48,782      777,557      993,677    4,028,478      63,572

Net assets at beginning of period           298,944      321,874      959,962      686,276      446,659          --
                                           ---------  -----------  -----------  -----------  -----------  ------------

Net assets at end of period              $  730,994      370,656    1,737,519    1,679,953    4,475,137      63,572
                                           =========  ===========  ===========  ===========  ===========  ============
</TABLE>

See accompanying notes to financial statements.
<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT FIVE

Statement of Changes in Net Assets

Year ended December 31, 1997


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

                                                      MID-CAP      QUALITY          SMALL CAP      LARGE CAP         SELECT
                                                      VALUE          BOND           STOCK            STOCK           EQUITY
                                                    -----------  -------------   -------------   --------------   -------------
<S>                                               <C>               <C>             <C>             <C>              <C>      
Increase in net assets from operations:
    Net investment income (loss)                  $       (17)         76,826         (29,973)         (14,663)        (32,802)
    Net realized gain (loss)                               50          12,743          19,329          566,223          50,103
    Change in unrealized appreciation
      during the year                                   2,536          39,803         731,752          574,012       1,183,581
                                                    -----------  -------------   -------------   --------------   -------------

             Net increase in net
               assets from operations                   2,569         129,372         721,108        1,125,572       1,200,882
                                                    -----------  -------------   -------------   --------------   -------------

Contract transactions:
    Payments received from contract
      owners                                           32,249         283,752         965,134        1,764,924       1,672,740
    Transfers between sub-accounts
      (including fixed account), net                   54,202       1,563,687       3,732,024        6,016,134       5,100,198
    Transfers for contract benefits
      and terminations                                     68         (28,465)       (119,268)        (113,206)       (139,188)
                                                    -----------  -------------   -------------   --------------   -------------

             Net increase in net assets
               from contract transactions              86,519       1,818,974       4,577,890        7,667,852       6,633,750
                                                    -----------  -------------   -------------   --------------   -------------

             Net increase in net assets                89,088       1,948,346       5,298,998        8,793,424       7,834,632

Net assets at beginning of period                          --         669,136       1,279,185        1,430,823       2,010,553
                                                    -----------  -------------   -------------   --------------   -------------

Net assets at end of period                       $    89,088       2,617,482       6,578,183       10,224,247       9,845,185
                                                    ===========  =============   =============   ==============   =============
</TABLE>

See accompanying notes to financial statements.
<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT FIVE

Statement of Changes in Net Assets

Year ended December 31, 1997


                                                        TRUST           LORD ABBETT        GACC
                                                    ----------------  ----------------   -----------
                                                                          GROWTH
                                                       INTERNATIONAL        AND            MONEY
                                                        EQUITY            INCOME           MARKET         TOTAL
                                                    ----------------  ----------------   -----------  ---------------
<S>                                               <C>                     <C>               <C>           <C>       
Increase in net assets from operations:
    Net investment income (loss)                  $        (1,201)           165,930           (119)         340,706
    Net realized gain (loss)                                6,340          1,595,470             74        2,298,670
    Change in unrealized appreciation
      during the year                                      24,972          1,139,321            440        4,390,793
                                                    ----------------  ----------------   -----------  ---------------

             Net increase in net
               assets from operations                      30,111          2,900,721            395        7,030,169
                                                    ----------------  ----------------   -----------  ---------------

Contract transactions:
    Payments received from contract
      owners                                            1,161,490          1,887,670        178,947       14,546,361
    Transfers between sub-accounts
      (including fixed account), net                    3,891,923         10,712,632        (29,039)      30,100,075
    Transfers for contract benefits
      and terminations                                    (92,391)          (515,567)            --       (1,241,109)
                                                    ----------------  ----------------   -----------  ---------------

             Net increase in net assets
               from contract transactions               4,961,022         12,084,735        149,908       43,405,327
                                                    ----------------  ----------------   -----------  ---------------

             Net increase in net assets                 4,991,133         14,985,456        150,303       50,435,496

Net assets at beginning of period                       1,360,259          9,416,206             --       18,879,877
                                                    ----------------  ----------------   -----------  ---------------

Net assets at end of period                       $     6,351,392         24,401,662        150,303       69,315,373
                                                    ================  ================   ===========  ===============
</TABLE>

See accompanying notes to financial statements.


                       COVA VARIABLE ANNUITY ACCOUNT FIVE

                          Notes to Financial Statements

                           December 31, 1998 and 1997



  (1)   ORGANIZATION

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

<TABLE>
<CAPTION>
        The Separate Account is divided into sub-accounts with the assets of
        each sub-account invested in the corresponding portfolios of the
        following investment companies:

<S>                                                                                               <C>          
              Cova Series Trust (Trust)                                                           13 portfolios
              Lord Abbett Series Fund, Inc. (Lord Abbett)                                          1 portfolio
              General American Capital Company (GACC)                                              1 portfolio
              Russell Insurance Funds (Russell)                                                    4 portfolios
              AIM Variable Insurance Funds, Inc. (AIM)                                             3 portfolios
              Alliance Variable Products Series Funds, Inc. (Alliance)                             2 portfolios
              Liberty Variable Investment Trust (Liberty)                                          1 portfolio
              Goldman Sachs Variable Insurance Trust (Goldman Sachs)                               3 portfolios
              Investors Fund Series (Kemper)                                                       4 portfolios
              MFS Variable Insurance Trust (MFS)                                                   7 portfolios
              Oppenheimer Variable Account Funds (Oppenheimer)                                     5 portfolios
              Putnam Variable Trust (Putnam)                                                       5 portfolios
              Templeton Variable Products Series Fund (Templeton)                                  3 portfolios
              Variable Insurance Products Fund, Fund II, and Fund III (Fidelity)                   5 portfolios
</TABLE>

        Each investment company is a diversified, open-end, management
        investment company registered under the Investment Company Act of 1940
        as amended. Not all sub-accounts are available for investment depending
        upon the terms of the variable annuity contracts offered for sale by
        Cova.

  (2)   SIGNIFICANT ACCOUNTING POLICIES

        (A)   INVESTMENT VALUATION

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

        (B)   REINVESTMENT OF DISTRIBUTIONS

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

              GACC follows the Federal income tax practice known as consent
              dividending, whereby substantially all of its net investment
              income and realized capital gains are deemed to pass through to
              the Separate Account. As a result, GACC does not distribute
              dividends and realized 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 capital gain in the
              Separate Account.

        (C)   FEDERAL INCOME TAXES

              The operations of the Separate Account are included in the Federal
              income tax return of Cova, which is taxed as a Life Insurance
              Company under the provisions of the Internal Revenue Code (IRC).
              Under current IRC provisions, Cova believes it will be treated as
              the owner of the Separate Account assets for Federal income tax
              purposes and does not expect to incur Federal income taxes on the
              earnings of the Separate Account to the extent the earnings are
              credited to the variable annuity contracts. Based on this, no
              charge is being made currently 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 contracts.

  (3)   SEPARATE ACCOUNT EXPENSES

        Cova deducts a daily charge from the net assets of the Separate Account
        equivalent to an annual rate of 1.25% for the assumption of mortality
        and expense risks and 0.15% for administrative expenses. The mortality
        risks assumed by Cova arise from its contractual obligation to make
        annuity payments after the annuity date for the life of the annuitant
        and to waive the withdrawal fee in the event of the death of the
        contract owner. The administrative fees cover the cost of establishing
        and maintaining the variable annuity contracts and the Separate Account.

  (4)   CONTRACT FEES

        There are no deductions made from purchase payments for sales fees at
        the time a variable annuity contract is purchased. However, if all or a
        portion of the contract value is withdrawn, a withdrawal fee may be
        assessed and deducted from the contract value or payment to the contract
        owner. The withdrawal fee is imposed on withdrawals of contract values
        attributable to purchase payments within five years after receipt and is
        equal to 5% of the purchase payment withdrawn. After the first contract
        anniversary, provided the contract value exceeds $5,000, the contract
        owner may make one withdrawal each contract year of up to 10% of the
        aggregate purchase payments (on deposit for more than one year) without
        incurring a surrender fee. In 1998, surrender fees of $60,272 were
        deducted from the contract values in the Separate Account.

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

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

        In 1998, contract maintenance and transfer fees of $27,322 were deducted
        from the contract values in the Separate Account.

        Cova currently advances any premium taxes due at the time purchase
        payments are made and then deducts premium taxes from the contract value
        at the time annuity payments begin. Cova reserves the right to deduct
        premium taxes when incurred.

  (5)   SUBSEQUENT EVENT

        On January 8, 1999, the four sub-accounts investing in the Trust
        portfolios managed by Van Kampen American Capital Advisory Corp. (VKAC)
        - Quality Income, Money Market, Stock Index, and VKAC Growth and Income
        portfolios ceased operations and their assets were transferred to one
        new and three existing sub-accounts in accordance with the substitution
        order issued by the Securities and Exchange Commission.

        On January 8, 1999, the Lord Abbett Growth and Income sub-account ceased
        operations and its assets were transferred to the Trust Lord Abbett
        Growth and Income sub-account which commenced operations on January 8,
        1999. The Trust Lord Abbett Growth and Income sub-account invests in the
        Trust Lord Abbett Growth and Income Portfolio which commenced operations
        on January 8, 1999. The Trust Lord Abbett Growth and Income Portfolio is
        managed by Lord Abbett who also manages the Lord Abbett Growth and
        Income Portfolio.


<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT FIVE

Notes to Financial Statements

December 31, 1998 and 1997


  (6)  UNIT FAIR VALUES

       A summary of accumulation unit values, net assets, total return, and
expense ratios for each sub-account follows:


                                                         COMMENCED                   ACCUMULATION UNIT VALUE
                                                                        ---------------------------------------------------
                                                        OPERATIONS         1998         1997         1996         1995
                                                        ------------    -----------  -----------  ------------ ------------


<S>                                                      <C>          <C>             <C>           <C>          <C>      
       Trust Quality Income*                             08/16/95     $  17.539867    16.716340     15.540286    15.331980
       Trust Money Market*                               06/19/95        12.882157    12.375227     11.879722    11.425132
       Trust Stock Index*                                07/20/95        31.522519    24.963612     19.036955    15.773909
       Trust VKAC Growth and Income*                     07/19/95        24.396679    20.978338     17.008156    14.608910
       Trust Bond Debenture                              05/20/96        13.496510    12.881799     11.294929           --
       Trust Developing Growth                           11/07/97        11.067868    10.527555            --           --
       Trust Large Cap Research                          02/17/98        11.825638           --            --           --
       Trust Mid-Cap Value                               11/07/97        10.437956    10.467957            --           --
       Trust Quality Bond                                05/20/96        11.914509    11.155144     10.368767           --
       Trust Small Cap Stock                             05/15/96        12.582885    13.491493     11.308427           --
       Trust Large Cap Stock                             05/16/96        19.428505    14.889464     11.334982           --
       Trust Select Equity                               05/15/96        16.987203    14.053503     10.838053           --
       Trust International Equity                        05/14/96        12.889314    11.462436     10.967004           --
       Lord Abbett Growth and Income*                    07/20/95        34.325431    30.837057     25.089540    21.306278
       GACC Money Market                                 12/04/97        11.109949    10.667017            --           --
       Russell Multi-Style Equity                        12/31/97        12.740123    10.000000            --           --
       Russell Aggressive Equity                         12/31/97        10.001283    10.000000            --           --
       Russell Non-US                                    12/31/97        11.182808    10.000000            --           --
       Russell Core Bond                                 12/31/97        10.631124    10.000000            --           --
       AIM Value                                         12/31/97        13.075597    10.000000            --           --
       AIM Capital Appreciation                          12/31/97        11.800084    10.000000            --           --
       AIM International Equity                          12/31/97        11.418467    10.000000            --           --
       Alliance Premier Growth                           12/31/97        14.620511    10.000000            --           --
       Alliance Real Estate Investment                   12/31/97         8.000583    10.000000            --           --
       Liberty Newport Tiger                             12/31/97         9.278784    10.000000            --           --
       Goldman Sachs Growth and Income                   03/31/98         9.911702           --            --           --
       Goldman Sachs International Equity                03/31/98        11.416783           --            --           --
       Goldman Sachs Global Income                       03/31/98        10.815310           --            --           --
       Kemper Dreman High Return Equity                  05/15/98        10.489000           --            --           --
       Kemper Small Cap Growth                           12/31/97        11.687795    10.000000            --           --
       Kemper Small Cap Value                            12/31/97         8.770360    10.000000            --           --
       Kemper Government Securities                      12/31/97        10.634608    10.000000            --           --
       MFS Bond                                          05/15/98        10.509000           --            --           --
       MFS Research                                      12/31/97        12.179142    10.000000            --           --
       MFS Growth with Income                            12/31/97        12.075079    10.000000            --           --
       MFS Emerging Growth                               12/31/97        13.244101    10.000000            --           --
       MFS / F&C Emerging Markets Equity                 12/31/97         6.581757    10.000000            --           --
       MFS High Income                                   12/31/97         9.863111    10.000000            --           --
       MFS World Governments                             12/31/97        10.663503    10.000000            --           --
       Oppenheimer Growth                                12/31/97        12.244057    10.000000            --           --
       Oppenheimer Growth & Income                       12/31/97        10.340279    10.000000            --           --
       Oppenheimer High Income                           12/31/97         9.907918    10.000000            --           --
       Oppenheimer Bond                                  12/31/97        10.551643    10.000000            --           --
       Oppenheimer Strategic Bond                        12/31/97        10.164797    10.000000            --           --
       Putnam Growth and Income                          12/31/97        11.403244    10.000000            --           --
       Putnam New Value                                  12/31/97        10.498075    10.000000            --           --
       Putnam Vista                                      12/31/97        11.804097    10.000000            --           --
       Putnam International Growth                       12/31/97        11.729428    10.000000            --           --
       Putnam International New Opportunities            12/31/97        11.420772    10.000000            --           --
       Templeton International                           09/21/98         9.149729           --            --           --
       Templeton Developing Markets                      09/21/98         7.557531           --            --           --
       Templeton Mutual Shares Investments               09/21/98         9.646506           --            --           --
       Fidelity VIP Growth                               02/17/98        13.115493           --            --           --
       Fidelity VIP II Contrafund                        02/17/98        12.429344           --            --           --
       Fidelity VIP III Growth Opportunities             02/17/98        11.814000           --            --           --
       Fidelity VIP III Growth & Income                  02/17/98        12.259160           --            --           --
       Fidelity VIP Equity-Income                        02/17/98        10.674283           --            --           --
                                                                        ===========  ===========  ============ ============
</TABLE>

   * Sub-account ceased operations on January 8, 1999.

  **  Performance returns for sub-accounts that commenced operations during the
      year are not annualized. Expense ratios for sub-accounts that commenced
      operations during the year are annualized.

<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT FIVE

Notes to Financial Statements

December 31, 1998 and 1997


  (6)  UNIT FAIR VALUES

       A summary of accumulation unit values, net assets, total return, and
expense ratios for each sub-account follows:


                                                         COMMENCED                NET ASSETS (IN 000'S)
                                                                        ------------------------------------------
                                                        OPERATIONS       1998        1997        1996       1995
                                                        ------------    --------    --------    -------    -------
<S>                                                      <C>          <C>            <C>         <C>        <C>
       Trust Quality Income*                             08/16/95     $     771         731        299        133
       Trust Money Market*                               06/19/95           267         371        322        326
       Trust Stock Index*                                07/20/95         2,306       1,738        960        211
       Trust VKAC Growth and Income*                     07/19/95         2,119       1,680        686        105
       Trust Bond Debenture                              05/20/96         9,200       4,475        447         --
       Trust Developing Growth                           11/07/97           785          64         --         --
       Trust Large Cap Research                          02/17/98           590          --         --         --
       Trust Mid-Cap Value                               11/07/97           892          89         --         --
       Trust Quality Bond                                05/20/96         5,970       2,617        669         --
       Trust Small Cap Stock                             05/15/96         8,354       6,578      1,279         --
       Trust Large Cap Stock                             05/16/96        22,001      10,224      1,431         --
       Trust Select Equity                               05/15/96        17,884       9,845      2,011         --
       Trust International Equity                        05/14/96        10,046       6,351      1,360         --
       Lord Abbett Growth and Income*                    07/20/95        37,098      24,402      9,416      2,675
       GACC Money Market                                 12/04/97         1,440         150         --         --
       Russell Multi-Style Equity                        12/31/97           616          --         --         --
       Russell Aggressive Equity                         12/31/97            87          --         --         --
       Russell Non-US                                    12/31/97           204          --         --         --
       Russell Core Bond                                 12/31/97           654          --         --         --
       AIM Value                                         12/31/97            37          --         --         --
       AIM Capital Appreciation                          12/31/97            66          --         --         --
       AIM International Equity                          12/31/97           174          --         --         --
       Alliance Premier Growth                           12/31/97           919          --         --         --
       Alliance Real Estate Investment                   12/31/97           177          --         --         --
       Liberty Newport Tiger                             12/31/97            22          --         --         --
       Goldman Sachs Growth and Income                   03/31/98           130          --         --         --
       Goldman Sachs International Equity                03/31/98           181          --         --         --
       Goldman Sachs Global Income                       03/31/98            32          --         --         --
       Kemper Dreman High Return Equity                  05/15/98            --          --         --         --
       Kemper Small Cap Growth                           12/31/97            45          --         --         --
       Kemper Small Cap Value                            12/31/97           146          --         --         --
       Kemper Government Securities                      12/31/97            27          --         --         --
       MFS Bond                                          05/15/98            --          --         --         --
       MFS Research                                      12/31/97           317          --         --         --
       MFS Growth with Income                            12/31/97           782          --         --         --
       MFS Emerging Growth                               12/31/97           632          --         --         --
       MFS / F&C Emerging Markets Equity                 12/31/97            28          --         --         --
       MFS High Income                                   12/31/97           129          --         --         --
       MFS World Governments                             12/31/97             4          --         --         --
       Oppenheimer Growth                                12/31/97            62          --         --         --
       Oppenheimer Growth & Income                       12/31/97           154          --         --         --
       Oppenheimer High Income                           12/31/97           104          --         --         --
       Oppenheimer Bond                                  12/31/97           489          --         --         --
       Oppenheimer Strategic Bond                        12/31/97            27          --         --         --
       Putnam Growth and Income                          12/31/97           914          --         --         --
       Putnam New Value                                  12/31/97            23          --         --         --
       Putnam Vista                                      12/31/97            80          --         --         --
       Putnam International Growth                       12/31/97           663          --         --         --
       Putnam International New Opportunities            12/31/97            55          --         --         --
       Templeton International                           09/21/98            61          --         --         --
       Templeton Developing Markets                      09/21/98            53          --         --         --
       Templeton Mutual Shares Investments               09/21/98             9          --         --         --
       Fidelity VIP Growth                               02/17/98             7          --         --         --
       Fidelity VIP II Contrafund                        02/17/98             1          --         --         --
       Fidelity VIP III Growth Opportunities             02/17/98             1          --         --         --
       Fidelity VIP III Growth & Income                  02/17/98            26          --         --         --
       Fidelity VIP Equity-Income                        02/17/98             8          --         --         --
                                                                        ========    ========    =======    =======
</TABLE>

   * Sub-account ceased operations on January 8, 1999.

  **  Performance returns for sub-accounts that commenced operations during the
      year are not annualized. Expense ratios for sub-accounts that commenced
      operations during the year are annualized.

<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT FIVE

Notes to Financial Statements

December 31, 1998 and 1997


  (6)  UNIT FAIR VALUES

       A summary of accumulation unit values, net assets, total return, and
expense ratios for each sub-account follows:


                                                         COMMENCED                     TOTAL RETURN**
                                                                        ---------------------------------------------
                                                        OPERATIONS       1998           1997       1996        1995
                                                        ------------    -------        -------    -------     -------


<S>                                                      <C>             <C>            <C>        <C>         <C> 
       Trust Quality Income*                             08/16/95         4.93 %         7.57       1.36        6.30
       Trust Money Market*                               06/19/95         4.10           4.17       3.98        2.61
       Trust Stock Index*                                07/20/95        26.27          31.13      20.69       11.65
       Trust VKAC Growth and Income*                     07/19/95        16.30          23.34      16.42       11.93
       Trust Bond Debenture                              05/20/96         4.77          14.05      11.32          --
       Trust Developing Growth                           11/07/97         5.13          (2.80)        --          --
       Trust Large Cap Research                          02/17/98         9.94             --         --          --
       Trust Mid-Cap Value                               11/07/97         (.29)          4.17         --          --
       Trust Quality Bond                                05/20/96         6.81           7.58       4.20          --
       Trust Small Cap Stock                             05/15/96        (6.74)         19.31       3.69          --
       Trust Large Cap Stock                             05/16/96        30.49          31.36      11.62          --
       Trust Select Equity                               05/15/96        20.88          29.67       6.76          --
       Trust International Equity                        05/14/96        12.45           4.52       8.60          --
       Lord Abbett Growth and Income*                    07/20/95        11.31          22.91      17.76        9.05
       GACC Money Market                                 12/04/97         4.15            .34         --          --
       Russell Multi-Style Equity                        12/31/97        27.40             --         --          --
       Russell Aggressive Equity                         12/31/97          .01             --         --          --
       Russell Non-US                                    12/31/97        11.83             --         --          --
       Russell Core Bond                                 12/31/97         6.31             --         --          --
       AIM Value                                         12/31/97        30.76             --         --          --
       AIM Capital Appreciation                          12/31/97        18.00             --         --          --
       AIM International Equity                          12/31/97        14.19             --         --          --
       Alliance Premier Growth                           12/31/97        46.21             --         --          --
       Alliance Real Estate Investment                   12/31/97       (19.99)            --         --          --
       Liberty Newport Tiger                             12/31/97        (7.21)            --         --          --
       Goldman Sachs Growth and Income                   03/31/98       (11.60)            --         --          --
       Goldman Sachs International Equity                03/31/98         1.94             --         --          --
       Goldman Sachs Global Income                       03/31/98         6.53             --         --          --
       Kemper Dreman High Return Equity                  05/15/98         4.89             --         --          --
       Kemper Small Cap Growth                           12/31/97        16.88             --         --          --
       Kemper Small Cap Value                            12/31/97       (12.30)            --         --          --
       Kemper Government Securities                      12/31/97         6.35             --         --          --
       MFS Bond                                          05/15/98         5.09             --         --          --
       MFS Research                                      12/31/97        21.79             --         --          --
       MFS Growth with Income                            12/31/97        20.75             --         --          --
       MFS Emerging Growth                               12/31/97        32.44             --         --          --
       MFS / F&C Emerging Markets Equity                 12/31/97       (34.18)            --         --          --
       MFS High Income                                   12/31/97        (1.37)            --         --          --
       MFS World Governments                             12/31/97         6.63             --         --          --
       Oppenheimer Growth                                12/31/97        22.44             --         --          --
       Oppenheimer Growth & Income                       12/31/97         3.40             --         --          --
       Oppenheimer High Income                           12/31/97        (0.92)            --         --          --
       Oppenheimer Bond                                  12/31/97         5.52             --         --          --
       Oppenheimer Strategic Bond                        12/31/97         1.65             --         --          --
       Putnam Growth and Income                          12/31/97        14.03             --         --          --
       Putnam New Value                                  12/31/97         4.98             --         --          --
       Putnam Vista                                      12/31/97        18.04             --         --          --
       Putnam International Growth                       12/31/97        17.29             --         --          --
       Putnam International New Opportunities            12/31/97        14.21             --         --          --
       Templeton International                           09/21/98        15.92             --         --          --
       Templeton Developing Markets                      09/21/98        33.87             --         --          --
       Templeton Mutual Shares Investments               09/21/98        11.61             --         --          --
       Fidelity VIP Growth                               02/17/98        31.16             --         --          --
       Fidelity VIP II Contrafund                        02/17/98        24.29             --         --          --
       Fidelity VIP III Growth Opportunities             02/17/98        18.14             --         --          --
       Fidelity VIP III Growth & Income                  02/17/98        22.59             --         --          --
       Fidelity VIP Equity-Income                        02/17/98         6.74             --         --          --
                                                                        =======        =======    =======     =======
</TABLE>

   * Sub-account ceased operations on January 8, 1999.

  **  Performance returns for sub-accounts that commenced operations during the
      year are not annualized. Expense ratios for sub-accounts that commenced
      operations during the year are annualized.

<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT FIVE

Notes to Financial Statements

December 31, 1998 and 1997


  (6)  UNIT FAIR VALUES

       A summary of accumulation unit values, net assets, total return, and
expense ratios for each sub-account follows:

                                                                               SEPARATE ACCOUNT EXPENSES
                                                         COMMENCED              TO AVERAGE NET ASSETS**
                                                                        -----------------------------------------
                                                        OPERATIONS       1998       1997       1996        1995
                                                        ------------    -------    -------    -------     -------


<S>                                                      <C>              <C>        <C>        <C>         <C> 
       Trust Quality Income*                             08/16/95         1.40       1.40       1.40        1.40
       Trust Money Market*                               06/19/95         1.40       1.40       1.40        1.40
       Trust Stock Index*                                07/20/95         1.40       1.40       1.40        1.40
       Trust VKAC Growth and Income*                     07/19/95         1.40       1.40       1.40        1.40
       Trust Bond Debenture                              05/20/96         1.40       1.40       1.40          --
       Trust Developing Growth                           11/07/97         1.40       1.40         --          --
       Trust Large Cap Research                          02/17/98         1.40         --         --          --
       Trust Mid-Cap Value                               11/07/97         1.40       1.40         --          --
       Trust Quality Bond                                05/20/96         1.40       1.40       1.40          --
       Trust Small Cap Stock                             05/15/96         1.40       1.40       1.40          --
       Trust Large Cap Stock                             05/16/96         1.40       1.40       1.40          --
       Trust Select Equity                               05/15/96         1.40       1.40       1.40          --
       Trust International Equity                        05/14/96         1.40       1.40       1.40          --
       Lord Abbett Growth and Income*                    07/20/95         1.40       1.40       1.40        1.40
       GACC Money Market                                 12/04/97         1.40       1.40         --          --
       Russell Multi-Style Equity                        12/31/97         1.40         --         --          --
       Russell Aggressive Equity                         12/31/97         1.40         --         --          --
       Russell Non-US                                    12/31/97         1.40         --         --          --
       Russell Core Bond                                 12/31/97         1.40         --         --          --
       AIM Value                                         12/31/97         1.40         --         --          --
       AIM Capital Appreciation                          12/31/97         1.40         --         --          --
       AIM International Equity                          12/31/97         1.40         --         --          --
       Alliance Premier Growth                           12/31/97         1.40         --         --          --
       Alliance Real Estate Investment                   12/31/97         1.40         --         --          --
       Liberty Newport Tiger                             12/31/97         1.39         --         --          --
       Goldman Sachs Growth and Income                   03/31/98         1.40         --         --          --
       Goldman Sachs International Equity                03/31/98         1.40         --         --          --
       Goldman Sachs Global Income                       03/31/98         1.40         --         --          --
       Kemper Dreman High Return Equity                  05/15/98          .55         --         --          --
       Kemper Small Cap Growth                           12/31/97         1.40         --         --          --
       Kemper Small Cap Value                            12/31/97         1.40         --         --          --
       Kemper Government Securities                      12/31/97         1.38         --         --          --
       MFS Bond                                          05/15/98          .52         --         --          --
       MFS Research                                      12/31/97         1.40         --         --          --
       MFS Growth with Income                            12/31/97         1.40         --         --          --
       MFS Emerging Growth                               12/31/97         1.40         --         --          --
       MFS / F&C Emerging Markets Equity                 12/31/97         1.40         --         --          --
       MFS High Income                                   12/31/97         1.40         --         --          --
       MFS World Governments                             12/31/97         1.37         --         --          --
       Oppenheimer Growth                                12/31/97         1.40         --         --          --
       Oppenheimer Growth & Income                       12/31/97         1.40         --         --          --
       Oppenheimer High Income                           12/31/97         1.40         --         --          --
       Oppenheimer Bond                                  12/31/97         1.40         --         --          --
       Oppenheimer Strategic Bond                        12/31/97         1.40         --         --          --
       Putnam Growth and Income                          12/31/97         1.40         --         --          --
       Putnam New Value                                  12/31/97         1.40         --         --          --
       Putnam Vista                                      12/31/97         1.40         --         --          --
       Putnam International Growth                       12/31/97         1.40         --         --          --
       Putnam International New Opportunities            12/31/97         1.40         --         --          --
       Templeton International                           09/21/98         1.40         --         --          --
       Templeton Developing Markets                      09/21/98         1.40         --         --          --
       Templeton Mutual Shares Investments               09/21/98         1.32         --         --          --
       Fidelity VIP Growth                               02/17/98         1.35         --         --          --
       Fidelity VIP II Contrafund                        02/17/98          .75         --         --          --
       Fidelity VIP III Growth Opportunities             02/17/98          .52         --         --          --
       Fidelity VIP III Growth & Income                  02/17/98         1.39         --         --          --
       Fidelity VIP Equity-Income                        02/17/98         1.34         --         --          --
                                                                        =======    =======    =======     =======
</TABLE>

   * Sub-account ceased operations on January 8, 1999.

  **  Performance returns for sub-accounts that commenced operations during the
      year are not annualized. Expense ratios for sub-accounts that commenced
      operations during the year are annualized.


<TABLE>
<CAPTION>
                       COVA VARIABLE ANNUITY ACCOUNT FIVE

                          Notes to Financial Statements

                           December 31, 1998 and 1997



   (7)   REALIZED GAIN (LOSS) AND CHANGE IN UNREALIZED APPRECIATION

         The table below summarizes the realized gain (loss) on the sale of fund
         shares and the change in unrealized appreciation for each sub-account
         during the year.

                                                                                               1998           1997
                                                                                           -------------  -------------
<S>                                                                                      <C>                 <C>   
         Realized gain (loss) on sale of fund shares:
           Trust Quality Income:
             Aggregate proceeds from sales of fund shares                                $       68,255         78,042
             Aggregate cost of fund shares redeemed                                              66,652         78,307
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $        1,603           (265)
                                                                                           =============  =============

           Trust Money Market:
             Aggregate proceeds from sales of fund shares                                $      127,698      5,031,278
             Aggregate cost of fund shares redeemed                                             127,698      5,031,278
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $           --             --
                                                                                           =============  =============

           Trust Stock Index:
             Aggregate proceeds from sales of fund shares                                $      135,751        100,563
             Aggregate cost of fund shares redeemed                                             117,530         81,687
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $       18,221         18,876
                                                                                           =============  =============

           Trust VKAC Growth and Income:
             Aggregate proceeds from sales of fund shares                                $      104,628         21,278
             Aggregate cost of fund shares redeemed                                              89,010         18,280
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $       15,618          2,998
                                                                                           =============  =============

           Trust Bond Debenture:
             Aggregate proceeds from sales of fund shares                                $      670,935        109,027
             Aggregate cost of fund shares redeemed                                             657,487        103,526
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $       13,448          5,501
                                                                                           =============  =============

           Trust Developing Growth:
             Aggregate proceeds from sales of fund shares                                $       59,769         15,035
             Aggregate cost of fund shares redeemed                                              61,323         15,050
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $       (1,554)           (15)
                                                                                           =============  =============




                       COVA VARIABLE ANNUITY ACCOUNT FIVE

                          Notes to Financial Statements

                           December 31, 1998 and 1997



                                                                                               1998           1997
                                                                                           -------------  -------------

         Realized gain (loss) on sale of fund shares, continued:
           Trust Large Cap Research:
             Aggregate proceeds from sales of fund shares                                $        1,318             --
             Aggregate cost of fund shares redeemed                                               1,293             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $           25             --
                                                                                           =============  =============

           Trust Mid-Cap Value:
             Aggregate proceeds from sales of fund shares                                $      121,779          5,141
             Aggregate cost of fund shares redeemed                                             126,280          5,091
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $       (4,501)            50
                                                                                           =============  =============

           Trust Quality Bond:
             Aggregate proceeds from sales of fund shares                                $      319,864        149,426
             Aggregate cost of fund shares redeemed                                             309,113        147,472
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $       10,751          1,954
                                                                                           =============  =============

           Trust Small Cap Stock:
             Aggregate proceeds from sales of fund shares                                $      986,220         91,131
             Aggregate cost of fund shares redeemed                                             974,390         81,824
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $       11,830          9,307
                                                                                           =============  =============

           Trust Large Cap Stock:
             Aggregate proceeds from sales of fund shares                                $    1,700,678        121,132
             Aggregate cost of fund shares redeemed                                           1,489,784        106,386
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $      210,894         14,746
                                                                                           =============  =============

           Trust Select Equity:
             Aggregate proceeds from sales of fund shares                                $    1,190,393        150,731
             Aggregate cost of fund shares redeemed                                           1,040,041        130,262
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $      150,352         20,469
                                                                                           =============  =============

           Trust International Equity:
             Aggregate proceeds from sales of fund shares                                $      652,667        185,858
             Aggregate cost of fund shares redeemed                                             629,290        182,972
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $       23,377          2,886
                                                                                           =============  =============



                       COVA VARIABLE ANNUITY ACCOUNT FIVE

                          Notes to Financial Statements

                           December 31, 1998 and 1997



                                                                                               1998           1997
                                                                                           -------------  -------------

         Realized gain (loss) on sale of fund shares, continued:
           Lord Abbett Growth and Income:
             Aggregate proceeds from sales of fund shares                                $    1,839,293        585,935
             Aggregate cost of fund shares redeemed                                           1,749,075        507,692
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $       90,218         78,243
                                                                                           =============  =============

           GACC Money Market:
             Aggregate proceeds from sales of fund shares                                $    2,053,922         29,146
             Aggregate cost of fund shares redeemed                                           2,035,460         29,072
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $       18,462             74
                                                                                           =============  =============

           Russell Multi-Style Equity:
             Aggregate proceeds from sales of fund shares                                $        7,462             --
             Aggregate cost of fund shares redeemed                                               7,262             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $          200             --
                                                                                           =============  =============

           Russell Aggressive Equity:
             Aggregate proceeds from sales of fund shares                                $          416             --
             Aggregate cost of fund shares redeemed                                                 468             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $          (52)            --
                                                                                           =============  =============

           Russell Non-US:
             Aggregate proceeds from sales of fund shares                                $          821             --
             Aggregate cost of fund shares redeemed                                                 900             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $          (79)            --
                                                                                           =============  =============

           Russell Core Bond:
             Aggregate proceeds from sales of fund shares                                $        1,162             --
             Aggregate cost of fund shares redeemed                                               1,160             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $            2             --
                                                                                           =============  =============

           AIM Value:
             Aggregate proceeds from sales of fund shares                                $       26,188             --
             Aggregate cost of fund shares redeemed                                              27,774             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $       (1,586)            --
                                                                                           =============  =============



                       COVA VARIABLE ANNUITY ACCOUNT FIVE

                          Notes to Financial Statements

                           December 31, 1998 and 1997



                                                                                               1998           1997
                                                                                           -------------  -------------

         Realized gain (loss) on sale of fund shares, continued:
           AIM Capital Appreciation:
             Aggregate proceeds from sales of fund shares                                $          236             --
             Aggregate cost of fund shares redeemed                                                 258             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $          (22)            --
                                                                                           =============  =============

           AIM International Equity:
             Aggregate proceeds from sales of fund shares                                $       40,160             --
             Aggregate cost of fund shares redeemed                                              46,103             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $       (5,943)            --
                                                                                           =============  =============

           Alliance Premier Growth:
             Aggregate proceeds from sales of fund shares                                $       67,438             --
             Aggregate cost of fund shares redeemed                                              74,072             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $       (6,634)            --
                                                                                           =============  =============

           Alliance Real Estate:
             Aggregate proceeds from sales of fund shares                                $       14,746             --
             Aggregate cost of fund shares redeemed                                              17,733             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $       (2,987)            --
                                                                                           =============  =============

           Liberty Newport Tiger:
             Aggregate proceeds from sales of fund shares                                $           37             --
             Aggregate cost of fund shares redeemed                                                  33             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $            4             --
                                                                                           =============  =============

           Goldman Sachs Growth and Income:
             Aggregate proceeds from sales of fund shares                                $       23,582             --
             Aggregate cost of fund shares redeemed                                              27,701             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $       (4,119)            --
                                                                                           =============  =============

           Goldman Sachs International Equity:
             Aggregate proceeds from sales of fund shares                                $          999             --
             Aggregate cost of fund shares redeemed                                               1,123             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $         (124)            --
                                                                                           =============  =============



                       COVA VARIABLE ANNUITY ACCOUNT FIVE

                          Notes to Financial Statements

                           December 31, 1998 and 1997



                                                                                               1998           1997
                                                                                           -------------  -------------

         Realized gain (loss) on sale of fund shares, continued:
           Goldman Sachs Global Income:
             Aggregate proceeds from sales of fund shares                                $          181             --
             Aggregate cost of fund shares redeemed                                                 176             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $            5             --
                                                                                           =============  =============

           Kemper-Dreman High Return Equity:
             Aggregate proceeds from sales of fund shares                                $           --             --
             Aggregate cost of fund shares redeemed                                                  --             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $           --             --
                                                                                           =============  =============

           Kemper Small Cap Growth:
             Aggregate proceeds from sales of fund shares                                $        7,419             --
             Aggregate cost of fund shares redeemed                                               7,675             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $         (256)            --
                                                                                           =============  =============

           Kemper Small Cap Value:
             Aggregate proceeds from sales of fund shares                                $       21,781             --
             Aggregate cost of fund shares redeemed                                              28,205             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $       (6,424)            --
                                                                                           =============  =============

           Kemper Government Securities:
             Aggregate proceeds from sales of fund shares                                $            9             --
             Aggregate cost of fund shares redeemed                                                   9             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $           --             --
                                                                                           =============  =============

           MFS Bond:
             Aggregate proceeds from sales of fund shares                                $           --             --
             Aggregate cost of fund shares redeemed                                                  --             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $           --             --
                                                                                           =============  =============

           MFS Research:
             Aggregate proceeds from sales of fund shares                                $        1,823             --
             Aggregate cost of fund shares redeemed                                               1,914             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $          (91)            --
                                                                                           =============  =============



                       COVA VARIABLE ANNUITY ACCOUNT FIVE

                          Notes to Financial Statements

                           December 31, 1998 and 1997



                                                                                               1998           1997
                                                                                           -------------  -------------
         Realized gain (loss) on sale of fund shares, continued: 
           MFS Growth with Income:
             Aggregate proceeds from sales of fund shares                                $       40,854             --
             Aggregate cost of fund shares redeemed                                              45,826             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $       (4,972)            --
                                                                                           =============  =============

           MFS Emerging Growth:
             Aggregate proceeds from sales of fund shares                                $       31,963             --
             Aggregate cost of fund shares redeemed                                              34,744             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $       (2,781)            --
                                                                                           =============  =============

           MFS / F&C Emerging Markets Equity:
             Aggregate proceeds from sales of fund shares                                $       32,580             --
             Aggregate cost of fund shares redeemed                                              43,015             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $      (10,435)            --
                                                                                           =============  =============

           MFS High Income:
             Aggregate proceeds from sales of fund shares                                $       18,006             --
             Aggregate cost of fund shares redeemed                                              19,172             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $       (1,166)            --
                                                                                           =============  =============

           MFS World Governments:
             Aggregate proceeds from sales of fund shares                                $           34             --
             Aggregate cost of fund shares redeemed                                                  33             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $            1             --
                                                                                           =============  =============

           Oppenheimer Growth:
             Aggregate proceeds from sales of fund shares                                $          731             --
             Aggregate cost of fund shares redeemed                                                 756             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $          (25)            --
                                                                                           =============  =============

           Oppenheimer Growth & Income:
             Aggregate proceeds from sales of fund shares                                $        1,004             --
             Aggregate cost of fund shares redeemed                                               1,167             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $         (163)            --
                                                                                           =============  =============



                       COVA VARIABLE ANNUITY ACCOUNT FIVE

                          Notes to Financial Statements

                           December 31, 1998 and 1997



                                                                                               1998           1997
                                                                                           -------------  -------------

         Realized gain (loss) on sale of fund shares, continued:
           Oppenheimer High Income:                                                         
             Aggregate proceeds from sales of fund shares                                $        2,657             --
             Aggregate cost of fund shares redeemed                                               2,855             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $         (198)            --
                                                                                           =============  =============

           Oppenheimer Bond:
             Aggregate proceeds from sales of fund shares                                $       17,891             --
             Aggregate cost of fund shares redeemed                                              17,655             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $          236             --
                                                                                           =============  =============

           Oppenheimer Strategic Bond:
             Aggregate proceeds from sales of fund shares                                $          160             --
             Aggregate cost of fund shares redeemed                                                 165             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $           (5)            --
                                                                                           =============  =============

           Putnam Growth and Income:
             Aggregate proceeds from sales of fund shares                                $       45,339             --
             Aggregate cost of fund shares redeemed                                              51,871             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $       (6,532)            --
                                                                                           =============  =============

           Putnam New Value:
             Aggregate proceeds from sales of fund shares                                $        6,880             --
             Aggregate cost of fund shares redeemed                                               6,868             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $           12             --
                                                                                           =============  =============

           Putnam Vista:
             Aggregate proceeds from sales of fund shares                                $          376             --
             Aggregate cost of fund shares redeemed                                                 388             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $          (12)            --
                                                                                           =============  =============

           Putnam International Growth:
             Aggregate proceeds from sales of fund shares                                $       64,381             --
             Aggregate cost of fund shares redeemed                                              72,707             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $       (8,326)            --
                                                                                           =============  =============



                       COVA VARIABLE ANNUITY ACCOUNT FIVE

                          Notes to Financial Statements

                           December 31, 1998 and 1997



                                                                                               1998           1997
                                                                                           -------------  -------------

         Realized gain (loss) on sale of fund shares, continued:
           Putnam International New Opportunities:
             Aggregate proceeds from sales of fund shares                                $          378             --
             Aggregate cost of fund shares redeemed                                                 405             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $          (27)            --
                                                                                           =============  =============

           Templeton International:
             Aggregate proceeds from sales of fund shares                                $          133             --
             Aggregate cost of fund shares redeemed                                                 124             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $            9             --
                                                                                           =============  =============

           Templeton Developing Markets:
             Aggregate proceeds from sales of fund shares                                $          133             --
             Aggregate cost of fund shares redeemed                                                 125             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $            8             --
                                                                                           =============  =============

           Templeton Mutual Shares Investments:
             Aggregate proceeds from sales of fund shares                                $           --             --
             Aggregate cost of fund shares redeemed                                                  --             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $           --             --
                                                                                           =============  =============

           Fidelity Growth:
             Aggregate proceeds from sales of fund shares                                $            3             --
             Aggregate cost of fund shares redeemed                                                   3             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $           --             --
                                                                                           =============  =============

           Fidelity Contrafund:
             Aggregate proceeds from sales of fund shares                                $           --             --
             Aggregate cost of fund shares redeemed                                                  --             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $           --             --
                                                                                           =============  =============

           Fidelity Growth Opportunities:
             Aggregate proceeds from sales of fund shares                                $           --             --
             Aggregate cost of fund shares redeemed                                                  --             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $           --             --
                                                                                           =============  =============



                       COVA VARIABLE ANNUITY ACCOUNT FIVE

                          Notes to Financial Statements

                           December 31, 1998 and 1997



                                                                                               1998           1997
                                                                                           -------------  -------------

         Realized gain (loss) on sale of fund shares, continued:
           Fidelity Growth & Income:
             Aggregate proceeds from sales of fund shares                                $           --             --
             Aggregate cost of fund shares redeemed                                                  --             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $           --             --
                                                                                           =============  =============

           Fidelity Equity-Income:
             Aggregate proceeds from sales of fund shares                                $           --             --
             Aggregate cost of fund shares redeemed                                                  --             --
                                                                                           -------------  -------------

                  Realized gain (loss)                                                   $           --             --
                                                                                           =============  =============

         Unrealized appreciation (depreciation):
           Trust Quality Income:
             Appreciation (Depreciation), end of period                                  $       19,209         14,678
             Appreciation (Depreciation), beginning of period                                    14,678            447
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $        4,531         14,231
                                                                                           =============  =============

           Trust Money Market:
             Appreciation (Depreciation), end of period                                  $           --             --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $           --             --
                                                                                           =============  =============

           Trust Stock Index:
             Appreciation (Depreciation), end of period                                  $      491,713        393,343
             Appreciation (Depreciation), beginning of period                                   393,343         82,185
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $       98,370        311,158
                                                                                           =============  =============

           Trust VKAC Growth & Income:
             Appreciation (Depreciation), end of period                                  $      316,285        251,383
             Appreciation (Depreciation), beginning of period                                   251,383         37,743
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $       64,902        213,640
                                                                                           =============  =============

           Trust Bond Debenture:
             Appreciation (Depreciation), end of period                                  $      273,399        163,335
             Appreciation (Depreciation), beginning of period                                   163,335          8,392
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $      110,064        154,943
                                                                                           =============  =============


                       COVA VARIABLE ANNUITY ACCOUNT FIVE

                          Notes to Financial Statements

                           December 31, 1998 and 1997



                                                                                               1998           1997
                                                                                           -------------  -------------

         Unrealized appreciation (depreciation), continued:
           Trust Developing Growth:
             Appreciation (Depreciation), end of period                                  $       57,633            404
             Appreciation (Depreciation), beginning of period                                       404             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $       57,229            404
                                                                                           =============  =============

           Trust Large Cap Research:
             Appreciation (Depreciation), end of period                                  $       52,098             --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $       52,098             --
                                                                                           =============  =============

           Trust Mid-Cap Value:
             Appreciation (Depreciation), end of period                                  $       14,516          2,536
             Appreciation (Depreciation), beginning of period                                     2,536             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $       11,980          2,536
                                                                                           =============  =============

           Trust Quality Bond:
             Appreciation (Depreciation), end of period                                  $      254,121         42,116
             Appreciation (Depreciation), beginning of period                                    42,116          2,313
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $      212,005         39,803
                                                                                           =============  =============

           Trust Small Cap Stock:
             Appreciation (Depreciation), end of period                                  $       (2,832)       765,772
             Appreciation (Depreciation), beginning of period                                   765,772         34,020
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $     (768,604)       731,752
                                                                                           =============  =============

           Trust Large Cap Stock:
             Appreciation (Depreciation), end of period                                  $    4,717,561        630,868
             Appreciation (Depreciation), beginning of period                                   630,868         56,856
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $    4,086,693        574,012
                                                                                           =============  =============

           Trust Select Equity:
             Appreciation (Depreciation), end of period                                  $    3,163,743      1,284,973
             Appreciation (Depreciation), beginning of period                                 1,284,973        101,392
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $    1,878,770      1,183,581
                                                                                           =============  =============



                       COVA VARIABLE ANNUITY ACCOUNT FIVE

                          Notes to Financial Statements

                           December 31, 1998 and 1997



                                                                                               1998           1997
                                                                                           -------------  -------------

         Unrealized appreciation (depreciation), continued:
           Trust International Equity:
             Appreciation (Depreciation), end of period                                  $      918,988         91,655
             Appreciation (Depreciation), beginning of period                                    91,655         66,683
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $      827,333         24,972
                                                                                           =============  =============

           Lord Abbett Growth and Income:
             Appreciation (Depreciation), end of period                                  $    2,782,796      1,514,090
             Appreciation (Depreciation), beginning of period                                 1,514,090        374,769
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $    1,268,706      1,139,321
                                                                                           =============  =============

           GACC Money Market:
             Appreciation (Depreciation), end of period                                  $        8,746            440
             Appreciation (Depreciation), beginning of period                                       440             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $        8,306            440
                                                                                           =============  =============

           Russell Multi-Style Equity:
             Appreciation (Depreciation), end of period                                  $       37,385             --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $       37,385             --
                                                                                           =============  =============

           Russell Aggressive Equity:
             Appreciation (Depreciation), end of period                                  $       (1,753)            --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $       (1,753)            --
                                                                                           =============  =============

           Russell Non-US:
             Appreciation (Depreciation), end of period                                  $        1,844             --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $        1,844             --
                                                                                           =============  =============

           Russell Core Bond:
             Appreciation (Depreciation), end of period                                  $        3,543             --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $        3,543             --
                                                                                           =============  =============



                       COVA VARIABLE ANNUITY ACCOUNT FIVE

                          Notes to Financial Statements

                           December 31, 1998 and 1997



                                                                                               1998           1997
                                                                                           -------------  -------------

         Unrealized appreciation (depreciation), continued:
           AIM Value:
             Appreciation (Depreciation), end of period                                  $        1,376             --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $        1,376             --
                                                                                           =============  =============

           AIM Capital Appreciation:
             Appreciation (Depreciation), end of period                                  $        5,386             --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $        5,386             --
                                                                                           =============  =============

           AIM International Equity:
             Appreciation (Depreciation), end of period                                  $       (6,224)            --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $       (6,224)            --
                                                                                           =============  =============

           Alliance Premier Growth:
             Appreciation (Depreciation), end of period                                  $      118,514             --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $      118,514             --
                                                                                           =============  =============

           Alliance Real Estate Investment:
             Appreciation (Depreciation), end of period                                  $      (17,191)            --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $      (17,191)            --
                                                                                           =============  =============

           Liberty Newport Tiger:
             Appreciation (Depreciation), end of period                                  $        2,743             --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $        2,743             --
                                                                                           =============  =============

           Goldman Sachs Growth and Income:
             Appreciation (Depreciation), end of period                                  $      (11,213)            --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $      (11,213)            --
                                                                                           =============  =============



                       COVA VARIABLE ANNUITY ACCOUNT FIVE

                          Notes to Financial Statements

                           December 31, 1998 and 1997



                                                                                               1998           1997
                                                                                           -------------  -------------

         Unrealized appreciation (depreciation), continued:
           Goldman Sachs International Equity:
             Appreciation (Depreciation), end of period                                  $        2,720             --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $        2,720             --
                                                                                           =============  =============

           Goldman Sachs Global Income:
             Appreciation (Depreciation), end of period                                  $         (187)            --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $         (187)            --
                                                                                           =============  =============

           Kemper-Dreman High Return Equity:
             Appreciation (Depreciation), end of period                                  $            5             --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $            5             --
                                                                                           =============  =============

           Kemper Small Cap Growth:
             Appreciation (Depreciation), end of period                                  $        3,989             --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $        3,989             --
                                                                                           =============  =============

           Kemper Small Cap Value:
             Appreciation (Depreciation), end of period                                  $      (13,980)            --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $      (13,980)            --
                                                                                           =============  =============

           Kemper Government Securities:
             Appreciation (Depreciation), end of period                                  $          206             --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $          206             --
                                                                                           =============  =============

           MFS Bond:
             Appreciation (Depreciation), end of period                                  $            5             --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $            5             --
                                                                                           =============  =============



                       COVA VARIABLE ANNUITY ACCOUNT FIVE

                          Notes to Financial Statements

                           December 31, 1998 and 1997



                                                                                               1998           1997
                                                                                           -------------  -------------

         Unrealized appreciation (depreciation), continued:
           MFS Research:
             Appreciation (Depreciation), end of period                                  $       24,572             --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $       24,572             --
                                                                                           =============  =============

           MFS Growth with Income:
             Appreciation (Depreciation), end of period                                  $       54,989             --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $       54,989             --
                                                                                           =============  =============

           MFS Emerging Growth:
             Appreciation (Depreciation), end of period                                  $       87,574             --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $       87,574             --
                                                                                           =============  =============

           MFS / F&C Emerging Markets Equity:
             Appreciation (Depreciation), end of period                                  $       (7,685)            --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $       (7,685)            --
                                                                                           =============  =============

           MFS High Income:
             Appreciation (Depreciation), end of period                                  $       (2,625)            --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $       (2,625)            --
                                                                                           =============  =============

           MFS World Governments:
             Appreciation (Depreciation), end of period                                  $          189             --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $          189             --
                                                                                           =============  =============

           Oppenheimer Growth:
             Appreciation (Depreciation), end of period                                  $        9,357             --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $        9,357             --
                                                                                           =============  =============



                       COVA VARIABLE ANNUITY ACCOUNT FIVE

                          Notes to Financial Statements

                           December 31, 1998 and 1997



                                                                                               1998           1997
                                                                                           -------------  -------------

         Unrealized appreciation (depreciation), continued:
           Oppenheimer Growth & Income:
             Appreciation (Depreciation), end of period                                  $         (771)            --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $         (771)            --
                                                                                           =============  =============

           Oppenheimer High Income:
             Appreciation (Depreciation), end of period                                  $       (2,071)            --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $       (2,071)            --
                                                                                           =============  =============

           Oppenheimer Bond:
             Appreciation (Depreciation), end of period                                  $       12,503             --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $       12,503             --
                                                                                           =============  =============

           Oppenheimer Strategic Bond:
             Appreciation (Depreciation), end of period                                  $         (129)            --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $         (129)            --
                                                                                           =============  =============

           Putnam Growth and Income:
             Appreciation (Depreciation), end of period                                  $       44,649             --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $       44,649             --
                                                                                           =============  =============

           Putnam New Value:
             Appreciation (Depreciation), end of period                                  $          860             --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $          860             --
                                                                                           =============  =============

           Putnam Vista:
             Appreciation (Depreciation), end of period                                  $        7,815             --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $        7,815             --
                                                                                           =============  =============



                       COVA VARIABLE ANNUITY ACCOUNT FIVE

                          Notes to Financial Statements

                           December 31, 1998 and 1997



                                                                                               1998           1997
                                                                                           -------------  -------------

         Unrealized appreciation (depreciation), continued:
           Putnam International Growth:
             Appreciation (Depreciation), end of period                                  $       (2,297)            --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $       (2,297)            --
                                                                                           =============  =============

           Putnam International New Opportunities:
             Appreciation (Depreciation), end of period                                  $          299             --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $          299             --
                                                                                           =============  =============

           Templeton International:
             Appreciation (Depreciation), end of period                                  $        4,711             --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $        4,711             --
                                                                                           =============  =============

           Templeton Developing Markets:
             Appreciation (Depreciation), end of period                                  $        3,570             --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $        3,570             --
                                                                                           =============  =============

           Templeton Mutual Shares Investments:
             Appreciation (Depreciation), end of period                                  $          263             --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $          263             --
                                                                                           =============  =============

           Fidelity Growth:
             Appreciation (Depreciation), end of period                                  $        1,118             --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $        1,118             --
                                                                                           =============  =============

           Fidelity Contrafund:
             Appreciation (Depreciation), end of period                                  $           99             --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $           99             --
                                                                                           =============  =============



                       COVA VARIABLE ANNUITY ACCOUNT FIVE

                          Notes to Financial Statements

                           December 31, 1998 and 1997



                                                                                               1998           1997
                                                                                           -------------  -------------

         Unrealized appreciation (depreciation), continued:
           Fidelity Growth Opportunities:
             Appreciation (Depreciation), end of period                                  $           19             --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $           19             --
                                                                                           =============  =============

           Fidelity Growth & Income:
             Appreciation (Depreciation), end of period                                  $        3,784             --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $        3,784             --
                                                                                           =============  =============

           Fidelity Equity-Income:
             Appreciation (Depreciation), end of period                                  $          635             --
             Appreciation (Depreciation), beginning of period                                        --             --
                                                                                           -------------  -------------

                  Unrealized appreciation (depreciation)                                 $          635             --
                                                                                           =============  =============
</TABLE>
<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT FIVE

Notes to Financial Statements

December 31, 1998 and 1997




   (8)   UNIT TRANSACTIONS

The change in the number of accumulation units is as follows:
                                                                                                       TRUST          
                                                ----------------------------------------------------------------------
                                                                                             VKAC
                                                 QUALITY         MONEY        STOCK         GROWTH AND      BOND      
                                                  INCOME        MARKET        INDEX         INCOME        DEBENTURE   
                                                -----------   ------------  ----------  ---------------  -------------
<S>                                                 <C>            <C>         <C>           <C>             <C>      
Unit balance at December 31, 1996                   19,237         27,094      50,426        40,350           39,545  
  Contract units purchased                             339        449,124         927         8,266           82,546  
  Contract units transferred, net                   27,138       (440,275)     19,361        32,087          231,381  
  Contract units redeemed                           (2,985)        (5,992)     (1,112)         (623)          (6,072) 
                                                -----------   ------------  ----------  ---------------  -------------

Unit balance at December 31, 1997                   43,729         29,951      69,602        80,080          347,400  
  Contract units purchased                              --             --          --            48           83,877  
  Contract units transferred, net                      763         (8,882)      5,039         9,020          280,852  
  Contract units redeemed                             (507)          (306)     (1,474)       (2,306)         (30,453) 
                                                -----------   ------------  ----------  ---------------  -------------

Unit balance at December 31, 1998                   43,985         20,763      73,167        86,842          681,676  
                                                ===========   ============  ==========  ===============  =============
</TABLE>
<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT FIVE

Notes to Financial Statements

December 31, 1998 and 1997


   (8)   UNIT TRANSACTIONS

The change in the number of accumulation units is as follows:
                                                                            TRUST
                                          -----------------------------------------------------------------------------

                                               DEVELOPING     LARGE CAP      MID-CAP       QUALITY       SMALL CAP
                                                GROWTH        RESEARCH        VALUE          BOND          STOCK
                                            -----------------------------   -----------  -------------  -------------
<S>                                               <C>            <C>            <C>           <C>            <C>    
Unit balance at December 31, 1996                     --             --             --         64,534        113,118
  Contract units purchased                         1,385             --          3,163         26,745         81,088
  Contract units transferred, net                  4,654             --          5,347        146,007        302,653
  Contract units redeemed                             --             --             --         (2,643)        (9,279)
                                            -----------------------------   -----------  -------------  -------------

Unit balance at December 31, 1997                  6,039             --          8,510        234,643        487,580
  Contract units purchased                        31,649         21,971         56,591         71,796         55,831
  Contract units transferred, net                 33,339         27,982         20,523        212,881        162,174
  Contract units redeemed                           (101)           (59)          (167)       (18,275)       (41,660)
                                            -----------------------------   -----------  -------------  -------------

Unit balance at December 31, 1998                 70,926         49,894         85,457        501,045        663,925
                                            =============================   ===========  =============  =============
</TABLE>
<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT FIVE

Notes to Financial Statements

December 31, 1998 and 1997


   (8)   UNIT TRANSACTIONS

The change in the number of accumulation units is as follows:
                                                                                                  LORD ABBETT         GACC
                                           ---------------------------------------------------   ---------------  -------------
                                                                                                    GROWTH
                                               LARGE CAP         SELECT        INTERNATIONAL          AND            MONEY
                                                 STOCK           EQUITY           EQUITY            INCOME           MARKET
                                           -----------------  --------------  ----------------   ---------------  -------------
<S>                                               <C>             <C>                <C>             <C>               <C>    
Unit balance at December 31, 1996                   126,231         185,509          124,032           375,304              --
  Contract units purchased                          131,724         133,310          100,609            66,936          16,814
  Contract units transferred, net                   436,729         392,067          337,714           366,957          (2,723)
  Contract units redeemed                            (8,007)        (10,336)          (8,250)          (17,887)             --
                                           -----------------  --------------  ----------------   ---------------  -------------

Unit balance at December 31, 1997                   686,677         700,550          554,105           791,310          14,091
  Contract units purchased                           86,312          93,645           39,068            70,041         175,697
  Contract units transferred, net                   401,442         309,696          218,017           266,026         (33,948)
  Contract units redeemed                           (42,041)        (51,094)         (31,815)          (46,611)        (26,271)
                                           -----------------  --------------  ----------------   ---------------  -------------

Unit balance at December 31, 1998                 1,132,390       1,052,797          779,375         1,080,766         129,569
                                           =================  ==============  ================   ===============  =============
</TABLE>
<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT FIVE

Notes to Financial Statements

December 31, 1998 and 1997


                                                           RUSSELL                                      AIM
                                       -----------------------------------------------  -------------------------------------

                                        MULTI-STYLE    AGGRESSIVE              CORE                 CAPITAL        INTERNATIONAL
                                         EQUITY        EQUITY      NON-US      BOND      VALUE      APPRECIATION   EQUITY
                                       ------------ ------------  ---------  ---------  --------  ---------------  ------------
<S>                                       <C>           <C>         <C>        <C>        <C>         <C>           <C>   
Unit balance at December 31, 1996             --           --           --         --        --          --             --
  Contract units purchased                    --           --           --         --        --          --             --
  Contract units transferred, net             --           --           --         --        --          --             --
  Contract units redeemed                     --           --           --         --        --          --             --
                                       ------------ ------------  ---------  ---------  --------  ---------------  ------------

Unit balance at December 31, 1997             --           --           --         --        --          --             --
  Contract units purchased                45,702        7,795       16,824     54,877     2,811       5,456         15,482
  Contract units transferred, net          2,780          887        1,475      6,720        44         104            (97)
  Contract units redeemed                    (94)         (31)         (40)       (99)       --          --           (128)
                                       ------------ ------------  ---------  ---------  --------  ---------------  ------------

Unit balance at December 31, 1998         48,388        8,651       18,259     61,498     2,855       5,560         15,257
                                       ============ ============  =========  =========  ========  ===============  ============
</TABLE>
<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT FIVE

Notes to Financial Statements

December 31, 1998 and 1997


                                                 ALLIANCE               LIBERTY                           GOLDMAN SACHS          
                                       -----------------------------    ---------   -------------------------------------------  
                                                                                     GROWTH
                                         PREMIER         REAL ESTATE    NEWPORT        AND         INTERNATIONAL       GLOBAL     
                                         GROWTH          INVESTMENT     TIGER        INCOME          EQUITY            INCOME     
                                       ------------   --------------    ---------   -----------   ----------------   ----------  
<S>                                         <C>            <C>             <C>          <C>             <C>              <C>     
Unit balance at December 31, 1996               --             --             --            --              --              --   
  Contract units purchased                      --             --             --            --              --              --   
  Contract units transferred, net               --             --             --            --              --              --   
  Contract units redeemed                       --             --             --            --              --              --   
                                       ------------   --------------    ---------   -----------   ----------------   ----------  

Unit balance at December 31, 1997               --             --             --            --              --              --   
  Contract units purchased                  61,989         20,016          2,387        11,978          13,558           2,992   
  Contract units transferred, net            1,056          2,144             --         1,129           2,301              --   
  Contract units redeemed                     (176)           (83)            --            --              --              --   
                                       ------------   --------------    ---------   -----------   ----------------   ----------  

Unit balance at December 31, 1998           62,869         22,077          2,387        13,107          15,859           2,992   
                                       ============   ==============    =========   ===========   ================   ==========  
</TABLE>
<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT FIVE

Notes to Financial Statements

December 31, 1998 and 1997


                                                             KEMPER
                                                ---------------------------------
                                              
                                                   DREMAN HIGH       SMALL CAP
                                                  RETURN EQUITY       GROWTH
                                                -----------------   -------------
<S>                                                      <C>             <C>
Unit balance at December 31, 1996                        --                 --
  Contract units purchased                               --                 --
  Contract units transferred, net                        --                 --
  Contract units redeemed                                --                 --
                                                -----------------   -------------

Unit balance at December 31, 1997                        --                 --
  Contract units purchased                               --              3,287
  Contract units transferred, net                        --                542
  Contract units redeemed                                --                 --
                                                -----------------   -------------

Unit balance at December 31, 1998                        --              3,829
                                                =================   =============
</TABLE>
<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT FIVE

Notes to Financial Statements

December 31, 1998 and 1997


                                                   KEMPER                                  MFS
                                         ----------------------------   ----------------------------------------------------
                                                                                                GROWTH                      
                                          SMALL CAP       GOVERNMENT                             WITH        EMERGING       
                                           VALUE         SECURITIES     BOND     RESEARCH       INCOME        GROWTH        
                                         ----------   ---------------   ------  -----------   ------------------------------
<S>                                         <C>             <C>                     <C>           <C>           <C>         
Unit balance at December 31, 1996               --             --          --           --            --            --      
  Contract units purchased                      --             --          --           --            --            --      
  Contract units transferred, net               --             --          --           --            --            --      
  Contract units redeemed                       --             --          --           --            --            --      
                                         ----------   ---------------   ------  -----------   ------------------------------

Unit balance at December 31, 1997               --             --          --           --            --            --      
  Contract units purchased                  18,879          2,180          --       22,166        60,871        45,740      
  Contract units transferred, net           (2,152)           329          --        3,870         4,170         2,112      
  Contract units redeemed                      (86)            --          --          (42)         (250)         (142)     
                                         ----------   ---------------   ------  -----------   ------------------------------

Unit balance at December 31, 1998           16,641          2,509          --       25,994        64,791        47,710      
                                         ==========   ===============   ======  ===========   ==============================
</TABLE>
<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT FIVE

Notes to Financial Statements

December 31, 1998 and 1997


                                                            MFS                                       OPPENHEIMER
                                       -----------------------------------------------------  ------------------------------------
                                           F&C EMERGING                                                    GROWTH
                                            MARKETS             HIGH            WORLD                        AND          HIGH    
                                             EQUITY            INCOME           GOVERNMENTS    GROWTH       INCOME       INCOME   
                                       --------------------  -----------  ------------------  ----------  -----------  -----------
<S>                                             <C>              <C>               <C>            <C>         <C>          <C>   
Unit balance at December 31, 1996                  --                --             --               --           --           -- 
  Contract units purchased                         --                --             --               --           --           -- 
  Contract units transferred, net                  --                --             --               --           --           -- 
  Contract units redeemed                          --                --             --               --           --           -- 
                                       --------------------  -----------  ------------------  ----------  -----------  -----------

Unit balance at December 31, 1997                  --                --             --               --           --           -- 
  Contract units purchased                      8,277            12,308            316            4,131       13,701        9,108 
  Contract units transferred, net              (3,990)              826             59              938        1,202        1,436 
  Contract units redeemed                         (53)              (54)            --              (42)         (21)         (11)
                                       --------------------  -----------  ------------------------------  -----------  -----------

Unit balance at December 31, 1998               4,234            13,080            375            5,027       14,882       10,533 
                                       ====================  ===========  ==================  ==========  ===========  ===========
</TABLE>
<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT FIVE

Notes to Financial Statements

December 31, 1998 and 1997


                                                              OPPENHEIMER                   PUTNAM
                                                          ------------------------  -----------------------
                                                                                      GROWTH
                                                                       STRATEGIC       AND          NEW
                                                             BOND        BOND         INCOME       VALUE
                                                          -----------  -----------  -----------  ----------
<S>                                                           <C>          <C>          <C>          <C>
Unit balance at December 31, 1996                                 --          --            --          --
  Contract units purchased                                        --          --            --          --
  Contract units transferred, net                                 --          --            --          --
  Contract units redeemed                                         --          --            --          --
                                                          -----------  -----------  -----------  ----------

Unit balance at December 31, 1997                                 --          --            --          --
  Contract units purchased                                    39,444       2,196        72,178         487
  Contract units transferred, net                              7,160         478         8,219       1,705
  Contract units redeemed                                       (227)         --          (283)         --
                                                          -----------  -----------  -----------  ----------

Unit balance at December 31, 1998                             46,377       2,674        80,114       2,192
                                                          ===========  ===========  ===========  ==========
</TABLE>
<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT FIVE

Notes to Financial Statements

December 31, 1998 and 1997


                                                              PUTNAM                             TEMPLETON   
                                        -----------------------------    ---------------------------------------------------------
                                                                               INTERNATIONAL                                    
                                                         INTERNATIONAL          NEW                                 DEVELOPING  
                                          VISTA           GROWTH               OPPORTUNITIES     INTERNATIONAL      MARKETS     
                                        ----------   ----------------    ----------------------------------------------------------
<S>                                         <C>             <C>                  <C>               <C>                 <C>      
Unit balance at December 31, 1996              --               --                  --                --                  --    
  Contract units purchased                     --               --                  --                --                  --    
  Contract units transferred, net              --               --                  --                --                  --    
  Contract units redeemed                      --               --                  --                --                  --    
                                        ----------   ----------------    -----------------------------------     ----------------

Unit balance at December 31, 1997              --               --                  --                --                  --    
  Contract units purchased                  4,298           56,707               4,416             6,502               3,871    
  Contract units transferred, net           2,501              107                 367               126               3,162    
  Contract units redeemed                      --             (248)                 --               (15)                 --    
                                        ----------   ----------------    -----------------------------------     ----------------

Unit balance at December 31, 1998           6,799           56,566               4,783             6,613               7,033    
                                        ==========   ================    ===================================     ================
</TABLE>
<TABLE>
<CAPTION>
COVA VARIABLE ANNUITY ACCOUNT FIVE

Notes to Financial Statements

December 31, 1998 and 1997


                                       TEMPLETON                                          FIDELITY
                                      --------------  --------------------------------------------------------------------
                                       MUTUAL
                                        SHARES                                    GROWTH           GROWTH &      EQUITY-
                                      INVESTMENTS      GROWTH    CONTRAFUND    OPPORTUNITIES       INCOME        INCOME
                                      --------------  --------   -----------  ----------------    ---------     ----------
<S>                                          <C>          <C>                         <C>           <C>              <C>
Unit balance at December 31, 1996            --            --        --                --              --             --
  Contract units purchased                   --            --        --                --              --             --
  Contract units transferred, net            --            --        --                --              --             --
  Contract units redeemed                    --            --        --                --              --             --
                                      --------------  --------   -----------  -----------------   ---------     ----------

Unit balance at December 31, 1997            --            --        --                --              --             --
  Contract units purchased                  863            89        68                --             325            296
  Contract units transferred, net            69           406        --               104           1,747            466
  Contract units redeemed                    --            --        --                --              --             --
                                      --------------  --------   -----------  -----------------   ---------     ----------

Unit balance at December 31, 1998           932           495        68               104           2,072            762
                                      ==============  ========   ===========  =================   =========     ==========
</TABLE>




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

                              Financial Statements

                        December 31, 1998, 1997, and 1996

                   (With Independent Auditors' Report Thereon)


                          INDEPENDENT AUDITORS' REPORT



     The Board of Directors and Shareholder
     Cova Financial Life Insurance Company:


     We have audited the accompanying balance sheets of Cova Financial Life
     Insurance Company (a wholly owned subsidiary of Cova Financial Services
     Life Insurance Company) (the Company) as of December 31, 1998 and 1997, and
     the related statements of income, shareholder's equity, and cash flows for
     each of the years in the three-year period ended December 31, 1998. These
     financial statements are the responsibility of the Company's management.
     Our responsibility is to express an opinion on these financial statements
     based on our audits.

     We conducted our audits in accordance with generally accepted auditing
     standards. Those standards require that we plan and perform the audits to
     obtain reasonable assurance about whether the financial statements are free
     of material misstatement. An audit includes examining, on a test basis,
     evidence supporting the amounts and disclosures in the financial
     statements. An audit also includes assessing the accounting principles used
     and significant estimates made by management, as well as evaluating the
     overall financial statement presentation. We believe that our audits
     provide a reasonable basis for our opinion.

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


     March 4, 1999


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

                                 Balance Sheets

                           December 31, 1998 and 1997




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

             Total investments                                          107,126      100,389


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

             Total assets                                          $    291,851      252,981
                                                                     ===========  ===========
</TABLE>

See accompanying notes to financial statements.

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

                            Balance Sheets, Continued

                           December 31, 1998 and 1997




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

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

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

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

             Total liabilities and shareholder's equity               $    291,851       252,981
                                                                        ===========   ===========
</TABLE>

See accompanying notes to financial statements.

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

                              Statements of Income

                  Years ended December 31, 1998, 1997, and 1996




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

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

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

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

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

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

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

             Net income                                    $       810          443         412
                                                             ==========   ==========  ==========
</TABLE>

See accompanying notes to financial statements.

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

                       Statements of Shareholder's Equity

                  Years ended December 31, 1998, 1997, and 1996




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

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

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

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

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

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

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

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

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

             Total comprehensive income                                     $       998         587         221
                                                                              ==========  ==========  ==========
</TABLE>

See accompanying notes to financial statements.

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

                            Statements of Cash Flows

                  Years ended December 31, 1998, 1997 and 1996


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

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

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

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

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

                       Statements of Cash Flows, Continued

                  Years ended December 31, 1998, 1997, and 1996




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

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

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

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

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

See accompanying notes to financial statements.

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

                          Notes to Financial Statements

                        December 31, 1998, 1997, and 1996


  (1)   NATURE OF BUSINESS AND ORGANIZATION

              NATURE OF THE BUSINESS

              Cova Financial Life Insurance Company (the Company) markets and
              services single premium deferred annuities, immediate annuities,
              variable annuities, term life, single premium variable universal
              life, and single premium whole life insurance policies. The
              Company is licensed to conduct business in the state of
              California. Most of the policies issued present no significant
              mortality or longevity risk to the Company, but rather represent
              investment deposits by the policyholders. Life insurance policies
              provide policy beneficiaries with mortality benefits amounting to
              a multiple, which declines with age, of the original premium.

              Under the deferred fixed annuity contracts, interest rates
              credited to policyholder deposits are guaranteed. The Company may
              assess surrender fees against amounts withdrawn prior to scheduled
              rate reset and adjust account values based on current crediting
              rates. Policyholders also may incur certain federal income tax
              penalties on withdrawals.

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

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

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

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

              ORGANIZATION

              The Company, formerly Xerox Financial Life Insurance Company
              (XFLIC), is a wholly owned subsidiary of Cova Financial Services
              Life Insurance Company (CFSLIC). On December 31, 1996, Cova
              Corporation, an insurance holding company wholly owned by General
              American Life Insurance Company (GALIC), transferred 100% of the
              outstanding shares of the Company to CFSLIC, an affiliated life
              insurer domiciled in Missouri. The transfer of direct ownership
              had no effect on the operations of the Company as both CFSLIC and
              the Company had existed under common management and control prior
              to the transfer.

              Cova Corporation purchased the Company from Xerox Financial
              Services, Inc. (XFSI), a wholly owned subsidiary of Xerox
              Corporation, on June 1, 1995. In conjunction with the purchase,
              Cova Corporation entered into a financing reinsurance transaction
              with OakRe Life Insurance Company (OakRe), a subsidiary of XFSI,
              to assume the economic benefits and risks of the existing single
              premium deferred annuity deposits (SPDAs) of the Company. The
              receivable from OakRe to the Company that was created by this
              transaction will be liquidated over the remaining crediting rate
              guaranty periods which will be substantially expired by the end of
              the year 2000, from the transfer of cash in the amount of the then
              current account value, less a recapture commission fee to OakRe on
              policies retained beyond their 30-day-no-fee surrender window by
              the Company, upon the next crediting rate reset date of each
              annuity policy. The Company may then reinvest that cash for those
              policies that are retained and thereafter assume the benefits and
              risks of those deposits.

              In the event that both OakRe and XFSI default on the receivable,
              the Company may draw funds from a standby bank irrevocable letter
              of credit established by XFSI in the amount of $500 million. No
              funds were drawn on this letter of credit during the periods
              ending December 31, 1998 and 1997.

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

  (2)   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

              DEBT SECURITIES

              Investments in all debt securities with readily determinable fair
              values are classified into one of three categories:
              held-to-maturity, trading, or available-for-sale. Classification
              of investments is based on management's current intent. All debt
              securities and short-term investments at December 31, 1998 and
              1997 were classified as available-for-sale. Securities
              available-for-sale are carried at fair value, with unrealized
              holding gains and losses reported as accumulated other
              comprehensive income of shareholder's equity, net of deferred
              effects of income tax and related effects on deferred acquisition
              costs and present value of future profits.

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

              Investment income is recorded when earned. Realized capital gains
              and losses on the sale of investments are determined on the basis
              of specific costs of investments and are credited or charged to
              income.

              A realized loss is recognized and charged against income if the
              Company's carrying value in a particular investment in the
              available-for-sale category has experienced a significant decline
              in market value that is deemed to be other than temporary.

              MORTGAGE LOANS AND POLICY LOANS

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

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

              The Company had no impaired loans, and the valuation allowance for
              potential losses on mortgage loans was $10,000 and $319, at
              December 31, 1998 and 1997, respectively.

              CASH AND CASH EQUIVALENTS

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

              SEPARATE ACCOUNT ASSETS

              Separate accounts contain segregated assets of the Company that
              are specifically assigned to variable annuity policyholders in the
              separate accounts and are not available to other creditors of the
              Company. The earnings of separate account investments are also
              assigned to the policyholders in the separate accounts, and are
              not guaranteed or supported by the other general investments of
              the Company. The Company earns mortality and expense risk fees
              from the separate accounts and assesses withdrawal charges in the
              event of early withdrawals. Separate accounts assets are valued at
              fair market value.

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

              DEFERRED POLICY ACQUISITION COSTS

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

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

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

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

              PURCHASE RELATED INTANGIBLE ASSETS AND LIABILITIES

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

                           Present Value of Future Profits

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

                  In addition, as the Company has the option of retaining its
                  SPDA policies after they reach their next interest rate reset
                  date and are recaptured from OakRe, a component of this asset
                  represents estimates of future profits on recaptured business.
                  This asset will be amortized in proportion to estimated future
                  gross profits derived from investment income, realized gains
                  and losses on sales of securities, unrealized securities
                  appreciation and depreciation, interest credited to accounts,
                  surrender fees, mortality costs, and policy maintenance
                  expenses. The estimated gross profit streams are periodically
                  reevaluated and the unamortized balance of PVFP will be
                  adjusted to the amount that would have existed had the actual
                  experience and revised estimates been known and applied from
                  the inception. The amortization and adjustments resulting from
                  unrealized appreciation and depreciation is not recognized
                  currently in income but as an offset to the accumulated other
                  comprehensive income of shareholder's equity. The amortization
                  period is the remaining life of the policies, which is
                  estimated to be 20 years from the date of original policy
                  issue.

                  Based on current assumptions, amortization of the original
                  in-force PVFP asset, expressed as a percentage of the original
                  in-force asset, is projected to be 4.9%, 7.2%, 7.8%, 7.7%, and
                  7.2% for the years ended December 31, 1999 through 2003,
                  respectively. Actual amortization incurred during these years
                  may be more or less as assumptions are modified to incorporate
                  actual results.

                  During 1996, the Company adjusted its original purchase
                  accounting to include a revised estimate of the ultimate
                  renewal (recapture) rate. This adjustment resulted in a
                  reallocation of the net purchased intangible asset between
                  PVFP, goodwill, future payable, and deferred taxes. This final
                  allocation and the resulting impact on inception to date
                  amortization was recorded, in its entirety, in 1996.

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

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

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

                  Goodwill

                  Under the push-down method of purchase accounting, the excess
                  of purchase price over the fair value of tangible and
                  intangible assets and liabilities acquired is established as
                  an asset and referred to as goodwill. The Company has elected
                  to amortize goodwill on the straight-line basis over a 20-year
                  period.

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

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

         Future payable - end of period                    $     1,813         1,923         2,034
                                                             ============  ============  ============
</TABLE>

                  Future Payable

                  Pursuant to the financial reinsurance agreement, the
                  receivable from OakRe becomes due in installments when the
                  SPDA policies reach their next crediting rate reset date. For
                  any recaptured policies that continue in force with OakRe into
                  the next rate guarantee period, the Company will pay a
                  commission to OakRe of 1.75% up to 40% of policy account
                  values originally reinsured and 3.5% thereafter. On policies
                  that are recaptured and subsequently exchanged to a variable
                  annuity policy, the Company will pay a commission to OakRe of
                  0.50%.

                  The Company has recorded a future payable that represents the
                  present value of the anticipated future commission payments
                  payable to OakRe over the remaining life of the financial
                  reinsurance agreement discounted at an estimated borrowing
                  rate of 6.5%. This liability represents a contingent purchase
                  price payable for the policies transferred to OakRe on the
                  purchase date and has been pushed down to the Company through
                  the financial reinsurance agreement. The Company expects that
                  this payable will be substantially extinguished by the end of
                  the year 2000.

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

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

              DEFERRED TAX ASSETS AND LIABILITIES

              XFSI and GALIC agreed to file an election to treat the acquisition
              of the Company as an asset acquisition under the provisions of
              Internal Revenue Code Section 338(h)(10). As a result of that
              election, the tax basis of the Company's assets as of the date of
              acquisition was revalued based upon fair market values as of June
              1, 1995. The principal effect of the election was to establish a
              tax asset on the tax-basis balance sheet of approximately $2.9
              million for the value of the business acquired that is amortizable
              for tax purposes over ten to fifteen years.

              POLICYHOLDER DEPOSITS

              The Company recognizes its liability for policy amounts that are
              not subject to policyholder mortality nor longevity risk at the
              stated contract value, which is the sum of the original deposit
              and accumulated interest, less any withdrawals. The average
              weighted interest crediting rate on the Company's policyholder
              deposits as of December 31, 1998 was 6.05%.

              FUTURE POLICY BENEFITS

              Reserves are held for policy annuity benefits that subject the
              Company to risks to make payments contingent upon the continued
              survival of an individual or couple (longevity risk). These
              reserves are valued at the present value of estimated future
              benefits discounted for interest, expenses, and mortality. The
              assumed mortality is the 1983 Individual Annuity Mortality Tables
              discounted at 5.50% to 8.50%, depending upon year of issue.

              Current mortality benefits payable are recorded for reported
              claims and estimates of amounts incurred but not reported.

              PREMIUM REVENUE

              The Company recognizes premium revenue at the time of issue on
              annuity policies that subject it to longevity risks. Amounts
              collected on annuity policies not subject to longevity risk are
              recorded as increases in the policyholder deposits liability. For
              term and single premium variable life products, premiums are
              recognized as revenue when due.

              FEDERAL INCOME TAXES

              Beginning in 1997, the Company files a consolidated income tax
              return with its immediate parent, CFSLIC. Allocations of federal
              income taxes are based upon separate return calculations.

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

              RISKS AND UNCERTAINTIES

              In preparing the financial statements, management is required to
              make estimates and assumptions that affect the reported amounts of
              assets and liabilities and disclosures of contingent assets and
              liabilities as of the date of the balance sheet and revenues and
              expenses for the period. Actual results could differ significantly
              from those estimates.

              The following elements of the financial statements are most
              affected by the use of estimates and assumptions:

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

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

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

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

              The Company has considered the recoverability of goodwill and has
              concluded that no circumstances have occurred which would give
              rise to impairment of goodwill at December 31, 1998.

              FAIR VALUE OF FINANCIAL INSTRUMENTS

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

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

              The following methods and assumptions were used by the Company in
              estimating its fair value disclosures for financial instruments:

                  Cash and Cash Equivalents, Short-term Investments,
                      and Accrued Investment Income

                  The carrying value amounts reported in the balance sheets for
                  these instruments approximate their fair values. Short-term
                  debt securities are considered "available-for-sale" and are
                  carried at fair value.

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

                  Fair values of debt securities are based on quoted market
                  prices, where available. For debt securities not actively
                  traded, fair value estimates are obtained from independent
                  pricing services. In some cases, such as private placements,
                  certain mortgage-backed securities, and mortgage loans, fair
                  values are estimated by discounting expected future cash flows
                  using a current market rate applicable to the yield, credit
                  quality, and maturity of the investments (see note 3 for fair
                  value disclosures).

                  Policy Loans

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

                  Investment Contracts

                  The Company's policy contracts require the beneficiaries to
                  commence receipt of payments by the later of age 85 or 10
                  years after purchase, and substantially all contracts permit
                  earlier surrenders, generally subject to fees and adjustments.
                  Fair values for the Company's liabilities for investment type
                  contracts (policyholder deposits) are estimated as the amount
                  payable on demand. As of December 31, 1998 and 1997, the cash
                  surrender value of policyholder deposits was $4,707,689 and
                  $7,204,647, respectively, less than their stated carrying
                  value. Of the contracts permitting surrender, substantially
                  all provide the option to surrender without fee or adjustment
                  during the 30 days following reset of guaranteed crediting
                  rates. The Company has not determined a practical method to
                  determine the present value of this option.

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

                  REINSURANCE

              The impact of reinsurance on the December 31, 1998 financial
              statements is not considered material.

              The financing reinsurance agreement entered into with OakRe does
              not meet the conditions for reinsurance accounting under generally
              accepted accounting principles (GAAP). The net assets initially
              transferred to OakRe were established as a receivable and then are
              subsequently increased as interest is accrued on the underlying
              liabilities and decreased as funds are transferred back to the
              Company when policies reach their crediting rate reset date or
              benefits are claimed.

              RECENTLY ADOPTED ACCOUNTING STANDARDS

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

              RECENTLY ISSUED ACCOUNTING STANDARD

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

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

                  OTHER

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

<TABLE>
<CAPTION>
  (3)   INVESTMENTS

        The Company's investments in debt securities and short-term investments
        are considered available-for-sale and carried at estimated fair value,
        with the aggregate unrealized appreciation or depreciation being
        recorded as a separate component of shareholder's equity. The amortized
        cost, estimated fair value, and carrying value of investments at
        December 31, 1998 and 1997, are as follows:

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

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

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

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

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

</TABLE>
<TABLE>

                                                                              1997
                                         -------------------------------------------------------------------------------
                                                              GROSS           GROSS         ESTIMATED
                                           AMORTIZED       UNREALIZED      UNREALIZED         FAIR          CARRYING
                                              COST            GAINS          LOSSES           VALUE           VALUE
                                         ---------------  --------------  --------------  --------------  --------------
                                                                         (IN THOUSANDS)
<S>                                    <C>                     <C>             <C>             <C>            <C>    
        Debt securities:
           U.S. Government
             treasuries                $         100               1               --              101            101
           Collateralized
             mortgage obligations             24,018             305              (64)          24,259         24,259
           Corporate, state,
             municipalities, and
             political subdivisions           72,766           1,500           (1,106)          73,160         73,160
                                         ---------------  --------------  --------------  --------------  --------------

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

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

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

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

<TABLE>
<CAPTION>
        The amortized cost and estimated fair value of debt securities at
        December 31, 1998, by contractual maturity, are shown below. Expected
        maturities will differ from contractual maturities because borrowers may
        have the right to call or prepay obligations with or without call or
        prepayment penalties. Maturities of mortgage-backed securities will be
        substantially shorter than their contractual maturity because they
        require monthly principal installments and mortgagees may prepay
        principal.

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

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


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

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

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

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

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

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

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

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

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


       Unrealized appreciation before income taxes                512           223               2

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

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

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

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

        Proceeds from sales, redemptions, and paydowns for investments in debt
        securities during 1996 were $10,635,608. Gross gains of $16,757 and
        gross losses of $44,311 were realized on those sales. Included in these
        amounts were $1,355 of gross gains realized on the sale of noninvestment
        grade securities.

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

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

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

<TABLE>
<CAPTION>
  (5)   COMPREHENSIVE INCOME

        The components of comprehensive income are as follows:

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

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

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

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

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

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

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

                       Comprehensive income                                    $     998            587          221
                                                                                 ============  ============ ============
</TABLE>

  (6)   POSTRETIREMENT AND POSTEMPLOYMENT BENEFITS

        The Company has no direct employees and no retired employees. All
        personnel used to support the operations of the Company are supplied by
        contract by Cova Life Management Company (CLMC), a wholly owned
        subsidiary of Cova Corporation. The Company is allocated a portion of
        certain health care and life insurance benefits for future retired
        employees of CLMC. In 1998, 1997, and 1996, the Company was allocated a
        portion of benefit costs including severance pay, accumulated vacations,
        and disability benefits. At December 31, 1998, CLMC had no retired
        employees nor any employees fully eligible for retirement, and had no
        disbursements for such benefit commitments. The expense arising from
        these allocations is not material.

<TABLE>
<CAPTION>
  (7)   INCOME TAXES

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

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

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

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

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

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

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

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


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

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

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

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

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

           Net deferred tax asset                           $       585         1,042
                                                              ============ ============
</TABLE>

        A valuation allowance is provided when it is more likely than not that
        some portion of the deferred tax assets will not be realized. Management
        believes the deferred tax assets will be fully realized in the future
        based upon consideration of the reversal of existing temporary
        differences, anticipated future earnings, and all other available
        evidence. Accordingly, no valuation allowance was established at
        December 31, 1998 or 1997.

  (8)   RELATED-PARTY TRANSACTIONS

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

         The Company has entered into management, operations, and servicing
         agreements with its affiliated companies. The affiliated companies are
         CLMC, a Delaware Corporation, which provides management services and
         the employees necessary to conduct the activities of the Company; and
         Conning Asset Management, which provides investment advice.
         Additionally, a portion of overhead and other corporate expenses are
         allocated by the Company's ultimate parent, GALIC. CLASC provides
         various services for the Company including underwriting, claims, and
         administrative functions. Expenses and fees paid to affiliated
         companies in 1998, 1997, and 1996 for the Company were $1,587,833,
         $396,806, and $303,694 respectively.

  (9)   STATUTORY SURPLUS AND DIVIDEND RESTRICTION

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

        The major differences arise principally from the immediate expense
        recognition of policy acquisition costs and intangible assets for
        statutory reporting, determination of policy reserves based on different
        discount rates and methods, the recognition of deferred taxes under GAAP
        reporting, the nonrecognition of financial reinsurance for GAAP
        reporting, and the establishment of an asset valuation reserve as a
        contingent liability based on the credit quality of the Company's
        investment securities and an interest maintenance reserve as an unearned
        liability to defer the realized gains and losses of fixed income
        investments presumably resulting from changes to interest rates and
        amortize them into income over the remaining life of the investment sold
        under statutory accounting principles. In addition, adjustments to
        record the carrying values of debt securities and certain equity
        securities at estimated fair value are applied only under GAAP reporting
        and capital contributions in the form of notes receivable from an
        affiliated company are not recognized under GAAP reporting.

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

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

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

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

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

                          Notes to Financial Statements

                        December 31, 1998, 1997, and 1996

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

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

        The National Association of Insurance Commissioners has developed
        certain risk based capital (RBC) requirements for life insurers. If
        prescribed levels of RBC are not maintained, certain actions may be
        required on the part of the Company or its regulators. At December 31,
        1998, the Company's Total Adjusted Capital and Authorized Control Level
        RBC were $11,488,766 and $1,619,495, respectively. This level of
        adjusted capital qualifies under all tests.

(10)    GUARANTY FUND ASSESSMENTS

        The Company participates with life insurance companies licensed in
        California in an association formed to guaranty benefits to
        policyholders of insolvent life insurance companies. Under state law, as
        a condition for maintaining the Company's authority to issue new
        business, the Company is contingently liable for its share of claims
        covered by the guaranty association for insolvencies incurred through
        1998, but for which assessments have not yet been determined or
        assessed, to a maximum generally of 1% of statutory premiums per annum.

        In November 1998, the National Organization of Life and Health Guaranty
        Associations distributed a study of the major outstanding industry
        insolvencies, with estimates of future assessments by state. Based on
        this study, the Company has accrued a liability for $1.0 million in
        future assessments on insolvencies that occurred before December 31,
        1998. Under the coinsurance agreement between the Company and OakRe (see
        note 1), OakRe is required to reimburse the Company for any future
        assessments that it pays which relate to insolvencies occurring prior to
        June 1, 1995. The Company paid $33,505, $460,167, and $265,760 in
        guaranty fund assessment in 1998, 1997, and 1996, respectively. These
        payments were substantially reimbursed by OakRe.

        At the same time, the Company is liable to OakRe for 80% of any future
        premium tax recoveries that are realized from any such assessments and
        may retain the remaining 20%. The credits to be retained for 1998 were
        not material.





                                    PART C
                              OTHER INFORMATION

ITEM 24.   FINANCIAL STATEMENTS AND EXHIBITS.

a.   FINANCIAL STATEMENTS

The following financial statements of the Separate Account are included in Part
B hereof:

     1.   Independent Auditors' Report.

     2.   Statement of Assets and Liabilities as of December 31, 1998.

     3.   Statement of Operations for the year ended December 31, 1998.

     4.   Statements  of Changes in Net Assets for the years ended December 31,
          1998 and 1997.

     5.   Notes to Financial Statements - December 31, 1998 and 1997.

The following financial statements of the Company are included in Part B hereof:

     1.   Independent Auditors' Report.

     2.   Balance Sheets as of December 31, 1998 and 1997.

     3.   Statements of Income for the years ended  December 31, 1998, 1997, and
          1996.

     4.   Statements of  Shareholder's  Equity for the Years Ended  December 31,
          1998, 1997, and 1996.

     5.   Statements of Cash Flows for the Years Ended December 31, 1998,  1997,
          and 1996.

     6.   Notes to Financial Statements - December 31, 1998, 1997, and 1996.

b.   EXHIBITS

     1.  Resolution of Board of Directors of the Company authorizing the
         establishment of the Variable Account+++

     2.  Not Applicable

     3.  (i)  Form of Principal Underwriter's Agreement +
         (ii) Form of Selling Agreement +

     4.  (i)  Individual Flexible Purchase Payment Deferred Variable and Fixed
              Annuity Contract**
        (ii)  Death Benefit Rider**
        (iii) Rider - Nursing Home Waiver**
        (iv)  Death Benefit Endorsements
        (v)   Charitable Remainder Trust Endorsement

     5.  Application for Variable Annuity +

     6.  (i)  Copy of Articles of Incorporation of the Company +
        (ii)  Copy of the Bylaws of the Company +

     7.  Not Applicable

     8.(i)    Form of Fund Participation Agreement among MFS Variable Insurance 
              Trust, Cova Financial Insurance Company and Massachusetts
              Financial Services Company +

        (ii)  Form of Fund Participation Agreement among Cova Financial
              Life Insurance Company, Cova Life Sales Company, Alliance
              Capital Management LP and Alliance Fund Distributors, Inc. +
              
        (iii) Form of Fund Participation Agreement among Oppenheimer Variable
              Account Funds, OppenheimerFunds, Inc. and Cova Financial Life
              Insurance Company++

        (iv)  Form of Fund Participation Agreement among Putnam Variable Trust,
              Putnam Mutual Funds Corp. and Cova Financial Life Insurance
              Company++

        (v)   Form of Fund Participation Agreement by and among AIM Variable
              Insurance Funds, Inc., A I M Distributors, Inc., Cova Financial
              Life Insurance Company, on behalf of itself and its Separate
              Accounts, and Cova Life Sales Company++

        (vi)  Form of Fund Participation Agreement among Investors Fund Series, 
              Zurich Kemper Investments, Inc., Zurich Kemper Distributors, Inc.
              and Cova Financial Life Insurance Company++

       (vii)  Form of Participation Agreement by and between Goldman Sachs 
              Variable Insurance Trust, Goldman, Sachs & Co. and Cova Financial
              Life Insurance Company++

       (viii) Form of Participation Agreement among Russell Insurance Funds,
              Russell Fund Distributors, Inc. and Cova Financial Life
              Insurance Company++

        (ix)  Form of Participation Agreement among Liberty Variable Investment
              Trust, Liberty Financial Investments, Inc. and Cova Financial 
              Life Insurance Company++

        (x)   Form of Participation Agreement among Templeton Variable Products 
              Series Fund, Franklin Templeton Distributors, Inc. and Cova 
              Financial Services Life Insurance Company

     9.  Opinion and Consent of Counsel

    10.  Consent of Independent Auditors

    11.  Not Applicable

    12.  Not Applicable

    13.  Calculation of Performance Information

    14.  Company Organizational Chart**

    27.  Not Applicable

          **   incorporated  by reference to  Registrant's  Form N-4 ,(File Nos.
               333- 34817 and  811-07060)  electronically  filed on September 2,
               1997.

          +    Incorporated by reference to Registrant's Pre-Effective Amendment
               No. 1 to Form N-4 electronically filed on November 19, 1997.

          ++   Incorporated by reference to Post-Effective Amendment No. 1 to 
               Form N-4 electronically filed on February 11, 1998.

        +++    Incorporated by reference to Cova Variable Life Account Five,
               Initial Registration Statement on Form S-6 (File No. 333-37559)
               electronically filed on October 9, 1997.  

ITEM 25.   DIRECTORS AND OFFICERS OF THE DEPOSITOR.

The  following  are the  Officers  and  Directors  who are  engaged  directly or
indirectly in  activities  relating to the  Registrant  or the variable  annuity
contracts offered by the Registrant and the executive officers of the Company:

<TABLE>
<CAPTION>
<S>                               <C>
Name and Principal                Positions and Offices
 Business Address                 with Depositor
- --------------------------------  --------------------------------
Richard A. Liddy                  Chairman of the Board and Director
700 Market Street
St. Louis, MO 63101


Leonard M. Rubenstein             Director
700 Market Street
St. Louis, MO 63101

Lorry J. Stensrud                 President and Director
One Tower Lane, Suite 3000
Oakbrook Terrace, IL  60181-4644

Mark E. Reynolds                  Executive Vice President and Director
One Tower Lane, Suite 3000
Oakbrook Terrace, IL 60181-4644

John W. Barber                    Director
13045 Tesson Ferry Rd.
St. Louis, MO 63128

William P. Boscow                 Vice President
One Tower Lane, Suite 3000
Oakbrook Terrace, IL 60181-4644

Frances S. Cook                   Secretary
One Tower Lane, Suite 3000
Oakbrook Terrace, IL 60181-4644

Constance A. Doern                Vice President
1776 West Lakes Parkway
West Des Moines, IA 50266

Patricia E. Gubbe                 Vice President
One Tower Lane, Suite 3000
Oakbrook Terrace, IL  60181-4644

Philip A. Haley                   Executive Vice President
One Tower Lane, Suite 3000
Oakbrook Terrace, IL  60181-4644

J. Robert Hopson                  Vice President,
One Tower Lane, Suite 3000        Chief Actuary and Director
Oakbrook Terrace, IL  60181-4644

E. Thomas Hughes, Jr.             Treasurer and Director
700 Market Street
St. Louis, MO 63101

Lisa O. Kirchner                  Vice President
1776 West Lakes Parkway
West Des Moines, IA 50266

Douglas E. Jacobs                 Vice President
One Tower Lane, Suite 3000
Oakbrook Terrace, IL 60181-4644

James W. Koeger                   Assistant Treasurer
700 Market Street
St. Louis, MO 63101

William C. Mair                   Vice President and Director
One Tower Lane, Suite 3000       
Oakbrook Terrace, IL  60181-4644

Matthew P. McCauley               Assistant Secretary and Director
700 Market Street
St. Louis, MO 63101

Myron H. Sandberg                  Vice President
One Tower Lane, Suite 3000
Oakbrook Terrace, IL 60181-4644

John W. Schaus                    Vice President
One Tower Lane, Suite 3000
Oakbrook Terrace, IL  60181-4644

Bernard J. Spaulding              Senior Vice President and
One Tower Lane, Suite 3000        General Counsel
Oakbrook Terrace, IL 60181-4644

Joann T. Tanaka                   Vice President
One Tower Lane, Suite 3000
Oakbrook Terrace, IL 60181-4644

Peter L. Witkewiz                 Vice President and
One Tower Lane, Suite 300         Controller
Oakbrook Terrace, IL 60181-4644

Patricia M. Wersching             Assistant Treasurer
700 Market Street
St. Louis, MO 63101

</TABLE>

ITEM 26.   PERSONS  CONTROLLED BY OR UNDER COMMON CONTROL WITH THE DEPOSITOR
           OR REGISTRANT.

A company  organizational chart was filed as Exhibit 14 to Registrant's Form N-4
(File  Nos.  333-34817  and  811-07060)  filed  on  September  2,  1997  and  is
incorporated herein by reference.

ITEM 27.   NUMBER OF CONTRACT OWNERS

As  of  March  22,  1999  there  were  48  Qualified  Contract  Owners  and  198
Non-Qualified Contract Owners.

ITEM 28.   INDEMNIFICATION.

The Bylaws of the Company (Article V, Section 9) provide that:

This corporation  shall  indemnify,  to the fullest extent allowed by California
law, its present and former directors and officers against expenses,  judgments,
fines, settlements, and other amounts incurred in connection with any proceeding
or threatened  proceeding  brought  against such  directors or officers in their
capacity  as  such.  Such  indemnification  shall  be  made in  accordance  with
procedures set forth by California law. Sums for expenses  incurred in defending
any such  proceeding may also be advanced to any such director or officer to the
extent and under the conditions provided by California law.

Insofar as  indemnification  for liability  arising under the  Securities Act of
1933 may be  permitted  directors  and  officers or  controlling  persons of the
Company  pursuant to the foregoing,  or otherwise,  the Company has been advised
that  in  the  opinion  of  the   Securities   and  Exchange   Commission   such
indemnification is against public policy as expressed in the Act and, therefore,
unenforceable.  In the  event  that a claim  for  indemnification  against  such
liabilities  (other than the payment by the Company of expenses incurred or paid
by a director,  officer or  controlling  person of the Company in the successful
defense of any action, suit or proceeding) is asserted by such director, officer
or controlling  person in connection with the securities being  registered,  the
Company  will,  unless in the opinion of its counsel the matter has been settled
by  controlling  precedent,  submit to a court of appropriate  jurisdiction  the
question  whether  such  indemnification  by  it is  against  public  policy  as
expressed  in the Act and will be  governed  by the final  adjudication  of such
issue.

ITEM 29.   PRINCIPAL UNDERWRITERS.

(a) Cova Life  Sales  Company is the  principal  underwriter  for the  following
investment companies (other than Registrant):

Cova Variable Annuity Account One
First Cova Variable Annuity Account One
Cova Variable Life Account One
Cova Variable Life Account Five
Cova Variable Annuity Account Four
General American Separate Account Twenty-Eight
General American Separate Account Twenty-Nine

(b) Cova Life Sales Company is the principal underwriter for the Contracts.  The
following persons are the officers and directors of Cova Life Sales Company. The
principal  business  address for each  officer  and  director of Cova Life Sales
Company is One Tower Lane, Suite 3000, Oakbrook Terrace, Illinois 60181- 4644.

<TABLE>
<CAPTION>
<S>                      <C>
(b)  Name and Principal  Positions and Offices
      Business Address   with Underwriter
- -----------------------  ---------------------------

Lorry J. Stensrud        Director

Patricia E. Gubbe        President, Chief Compliance
                         Officer and Director

William C. Mair          Director

Philip A. Haley          Vice President

Frances S.  Cook         Secretary

Shari Ruecker            Vice President

Mark E. Reynolds         Treasurer

James W. Koeger          Assistant Treasurer

Mark A. Kowalczyk        Vice President
</TABLE>

(c)  Not applicable.

ITEM 30.   LOCATION OF ACCOUNTS AND RECORDS.

William Flory,  whose address is One Tower Lane, Suite 3000,  Oakbrook  Terrace,
Illinois  60181-4644  maintains  physical  possession of the accounts,  books or
documents of the Variable  Account required to be maintained by Section 31(a) of
the Investment Company Act of 1940 and the rules promulgated thereunder.

ITEM 31.   MANAGEMENT SERVICES.

Not Applicable.

ITEM 32.   UNDERTAKINGS.

     a. Registrant hereby undertakes to file a post-effective  amendment to this
registration  statement as frequently as is necessary to ensure that the audited
financial  statements in the registration  statement are never more than sixteen
(16) months old for so long as payment under the variable annuity  contracts may
be accepted.

     b.  Registrant  hereby  undertakes  to  include  either  (1) as part of any
application to purchase a contract  offered by the  Prospectus,  a space that an
applicant can check to request a Statement of Additional  Information,  or (2) a
postcard  or  similar  written  communication  affixed  to or  included  in  the
Prospectus  that the  applicant can remove to send for a Statement of Additional
Information.

     c.  Registrant  hereby  undertakes  to deliver any  Statement of Additional
Information and any financial statement required to be made available under this
Form promptly upon written or oral request.

     d. Cova Financial Life Insurance Company ("Company") hereby represents that
the fees and charges  deducted under the Contracts  described in the Prospectus,
in the  aggregate,  are  reasonable  in relation to the services  rendered,  the
expenses to be incurred and the risks assumed by the Company.

                                 REPRESENTATIONS

     The Company  hereby  represents  that it is relying upon a No Action Letter
issued to the  American  Council  of Life  Insurance  dated  November  28,  1988
(Commission ref.  IP-6-88) and that the following  provisions have been complied
with:

     1. Include  appropriate  disclosure  regarding the redemption  restrictions
imposed by Section  403(b)(11)  in each  registration  statement,  including the
prospectus, used in connection with the offer of the contract;

     2. Include  appropriate  disclosure  regarding the redemption  restrictions
imposed by Section  403(b)(11) in any sales  literature  used in connection with
the offer of the contract;

     3. Instruct sales  representatives who solicit participants to purchase the
contract  specifically to bring the redemption  restrictions  imposed by Section
403(b)(11) to the attention of the potential participants;

     4. Obtain from each plan participant who purchases a Section 403(b) annuity
contract,  prior  to or at  the  time  of  such  purchase,  a  signed  statement
acknowledging  the  participant's  understanding  of  (1)  the  restrictions  on
redemption imposed by Section 403(b)(11),  and (2) other investment alternatives
available  under  the  employer's   Section  403(b)  arrangement  to  which  the
participant may elect to transfer his contract value.

                                   SIGNATURES

As  required by the  Securities  Act of 1933 and the  Investment  Company Act of
1940, the Registrant  certifies that it meets the requirements of Securities Act
Rule 485(b) for effectiveness of this Registration Statement and has caused this
Registration  Statement  to be signed  on its  behalf,  in the City of  Oakbrook
Terrace, and State of Illinois on this 23rd day of March, 1999.

<TABLE>
<CAPTION>
<S>                         <C>
                                  COVA VARIABLE ANNUITY ACCOUNT FIVE
                                  (Registrant)


                             By:  COVA FINANCIAL LIFE INSURANCE COMPANY


                             By:   /S/ LORRY J. STENSRUD
                                 _________________________________________
                                

                                  COVA FINANCIAL LIFE INSURANCE COMPANY
                                  Depositor


                             By:   /S/ LORRY J. STENSRUD
                                  _________________________________________
                               
</TABLE>


As required by the Securities Act of 1933, this Registration  Statement has been
signed by the following persons in the capacities and on the dates indicated.

<TABLE>
<CAPTION>
<S>                     <C>                        <C>


                        Chairman of the Board and
- ----------------------  Director                  --------
Richard A. Liddy                                  Date

/S/ LORRY J. STENSRUD   President and Director    3/23/99
- ---------------------                             --------
Lorry J. Stensrud                                  Date


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

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


William C. Mair*       Controller and Director    3/23/99
- ----------------------                            --------
William C. Mair                                    Date

E. Thomas Hughes, Jr.* Treasurer and Director     3/23/99
- ----------------------                            --------
E. Thomas Hughes, Jr.                              Date

Matthew P. McCauley*   Director                   3/23/99
- ----------------------                            --------
Matthew P. McCauley                                Date

John W. Barber*        Director                   3/23/99
- ----------------------                            --------
John W. Barber                                     Date


/S/ MARK E. REYNOLDS     Director                 3/23/99
- ----------------------                            --------
Mark E. Reynolds                                   Date

</TABLE>




                                  *By:  /S/ LORRY J. STENSRUD           
                                       ____________________________________
                                        Lorry J. Stensrud, Attorney-in-Fact





                              INDEX TO EXHIBITS

                                      TO

              POST-EFFECTIVE AMENDMENT NO. 4 (FILE NO. 333-34817) 

                                      TO

                                   FORM N-4

                      COVA VARIABLE ANNUITY ACCOUNT FIVE

EXHIBIT NO.                                                     PAGE NO.

EX-99.B4(iv)  Death Benefit Endorsements

EX-99.B4(v)   Charitable Remainder Trust Endorsement

EX-99.B8(x)   Form of Participation Agreement - Templeton

EX-99.B9      Opinion and Consent of Counsel

EX-99.B10     Consent of Independent Auditors

EX-99.B13     Calculation of Performance Information


                      Cova Financial Life Insurance Company
                            4100 Newport Place Drive
                         Newport Beach, California 92662







ENDORSEMENT

This  Endorsement  forms a part of the  Contract  to which it is  attached.  The
effective date of this Endorsement is July 1, 1999.

The DEATH OF OWNER  section  of the DEATH  BENEFIT  provision  is deleted in its
entirety and replaced with the following:

     "DEATH OF OWNER -- Upon death of the Owner prior to the Annuity  Date,  the
Death Benefit will be paid to the Beneficiary designated by the Owner.

     Before the Owner, or a Joint Owner,  attains age 80, the Death Benefit will
be the greatest of:

     1.   the  Purchase   Payments  less  any  Withdrawals  and  any  applicable
          Withdrawal Charge; or

     2.   the Contract Value  determined on the Valuation  Period next following
          the date of receipt  by the  Company of both due proof of death and an
          election for payment; or

     3.  the greatest  Contract  Value on any Contract  Anniversary  on or after
         July 1, 1999, prior to the death of the Owner or Joint Owner,  plus any
         Purchase  Payments made subsequent to that Contract  Anniversary,  less
         any subsequent Withdrawals and any applicable Withdrawal Charge.

     After the Owner,  or a Joint Owner,  attains age 80, the Death Benefit will
be the greatest of:

     1.   the  Purchase   Payments  less  any  Withdrawals  and  any  applicable
          Withdrawal Charge; or

     2.   the Contract Value  determined on the Valuation  Period next following
          the date of receipt  by the  Company of both due proof of death and an
          election for payment; or

     3.  the greatest  Contract  Value on any Contract  Anniversary  on or after
         July 1, 1999, on or before the Owner's or Joint Owner's 80th  birthday,
         plus  any  Purchase   Payments   made   subsequent   to  that  Contract
         Anniversary,   less  any  subsequent  Withdrawals  and  any  applicable
         Withdrawal Charge.

     If Joint Owners are named:

     1)   The Death Benefit is  determined  based on the age of the oldest Joint
          Owner; and

     2)   The Death Benefit is payable upon the first death of a Joint Owner.

     The Death Benefit will be paid following receipt by the Company of both due
     proof of death and an election  for a single sum payment or election  under
     an Annuity Option.

     If a single sum  payment is  requested,  the  proceeds  will be paid within
     seven (7) days of receipt of proof of death and the election. Payment under
     an Annuity  Option may only be elected  during the 60-day period  beginning
     with the date of receipt of proof of death or a single sum payment  will be
     made to the Beneficiary at the end of the 60-day period.

     The entire Death  Benefit must be paid within five (5) years of the date of
     death unless the Beneficiary elects to have the Death Benefit payable under
     an  Annuity  Option  over the  Beneficiary's  lifetime  or for a period not
     extending beyond the  Beneficiary's  life expectancy,  beginning within one
     (1) year of the date of death.

     If the  Beneficiary  is the  spouse of the  Owner,  the spouse may elect to
     become the Owner and continue  this  Contract in effect at the then current
     Contract Value."

All other terms and conditions of the Contract remain unchanged.

Cova Financial Life Insurance  Company has caused this  Endorsement to be signed
by its President and Secretary.



CC-4207 (4/99)


                      Cova Financial Life Insurance Company
                            4100 Newport Place Drive
                         Newport Beach, California 92662







ENDORSEMENT

This  Endorsement  forms a part of the  Contract  to which it is  attached.  The
effective  date of this  Endorsement  is the  Issue  Date of the  Contract.  The
Contract is amended in the following manner:

The DEATH OF OWNER  section  of the DEATH  BENEFIT  provision  is deleted in its
entirety and replaced with the following:

     "DEATH OF OWNER -- Upon death of the Owner prior to the Annuity  Date,  the
Death Benefit will be paid to the Beneficiary designated by the Owner.

     Before the Owner, or a Joint Owner,  attains age 80, the Death Benefit will
be the greatest of:

     1.   the  Purchase   Payments  less  any  Withdrawals  and  any  applicable
          Withdrawal Charge; or

     2.   the Contract Value  determined on the Valuation  Period next following
          the date of receipt  by the  Company of both due proof of death and an
          election for payment; or

     3.   the greatest  Contract Value on any Contract  Anniversary prior to the
          death of the Owner or Joint  Owner,  plus any Purchase  Payments  made
          subsequent  to  that  Contract   Anniversary,   less  any   subsequent
          Withdrawals and any applicable Withdrawal Charge.

     After the Owner,  or a Joint Owner,  attains age 80, the Death Benefit will
be the greatest of:

     1.   the  Purchase   Payments  less  any  Withdrawals  and  any  applicable
          Withdrawal Charge; or

     2.   the Contract Value  determined on the Valuation  Period next following
          the date of receipt  by the  Company of both due proof of death and an
          election for payment; or

     3.   the greatest  Contract Value on any Contract  Anniversary on or before
          the Owner's or Joint Owner's 80th birthday, plus any Purchase Payments
          made  subsequent to that  Contract  Anniversary,  less any  subsequent
          Withdrawals and any applicable Withdrawal Charge.

     If Joint Owners are named:

     1)   The Death Benefit is  determined  based on the age of the oldest Joint
          Owner; and

     2)   The Death Benefit is payable upon the first death of a Joint Owner.

     The Death Benefit will be paid following receipt by the Company of both due
     proof of death and an election  for a single sum payment or election  under
     an Annuity Option.

     If a single sum  payment is  requested,  the  proceeds  will be paid within
     seven (7) days of receipt of proof of death and the election. Payment under
     an Annuity  Option may only be elected  during the 60-day period  beginning
     with the date of receipt of proof of death or a single sum payment  will be
     made to the Beneficiary at the end of the 60-day period.

     The entire Death  Benefit must be paid within five (5) years of the date of
     death unless the Beneficiary elects to have the Death Benefit payable under
     an  Annuity  Option  over the  Beneficiary's  lifetime  or for a period not
     extending beyond the  Beneficiary's  life expectancy,  beginning within one
     (1) year of the date of death.

     If the  Beneficiary  is the  spouse of the  Owner,  the spouse may elect to
     become the Owner and continue  this  Contract in effect at the then current
     Contract Value."

All other terms and conditions of the Contract remain unchanged.

Cova Financial Life Insurance  Company has caused this  Endorsement to be signed
by its President and Secretary.



CC-4208 (4/99)






                      Cova Financial Life Insurance Company
                            4100 Newport Place Drive
                         Newport Beach, California 92662



CHARITABLE REMAINDER TRUST ENDORSEMENT

This  Endorsement  forms a part of the  Contract  to which it is  attached.  The
effective date of this  Endorsement is the Issue Date shown on the Contract Data
Page.

The Contract is amended in the following manner:

1.   The last  sentence of the first  paragraph  of the Annuity  Date section is
     deleted and replaced by the following:

     "The Annuity Date may not be later than the first day of the calendar month
     following the Annuitant's 100th birthday."

2.   The first sentence in the second  paragraph of the  Withdrawals  section is
     deleted and replaced with the following:

     "Each partial  withdrawal,  unless for the payment of charitable  remainder
     trust  administration  fees,  must be for an amount  which is not less than
     $500.00 or, if smaller, the remaining Withdrawal Value."

3.   The following sentence is added to the Waiver of Withdrawal Charge section:

     "A withdrawal for the payment of charitable  remainder trust administration
     fees  may be made  once  during  the  first  Contract  Year  free  from the
     Withdrawal Charge."

All other terms and conditions of the Contract remain unchanged.

Cova Financial Life Insurance  Company has caused this  Endorsement to be signed
by its President and Secretary.



CC-4214 (4/99)




                             PARTICIPATION AGREEMENT
                 AMONG TEMPLETON VARIABLE PRODUCTS SERIES FUND,
                    FRANKLIN TEMPLETON DISTRIBUTORS, INC. and
                      COVA FINANCIAL LIFE INSURANCE COMPANY

         THIS  AGREEMENT  made  as of  May 1,  1998,  among  Templeton  Variable
Products Series Fund (the "Trust"),  an open-end  management  investment company
organized  as a business  trust  under  Massachusetts  law,  Franklin  Templeton
Distributors,  Inc., a California corporation, the Trust's principal underwriter
("Underwriter"),  and COVA Financial Life  Insurance  Company,  a life insurance
company organized as a corporation under California law (the "Company"),  on its
own behalf and on behalf of each  segregated  asset  account of the  Company set
forth in Schedule A, as may be amended from time to time (the "Accounts").

                              W I T N E S S E T H:

         WHEREAS,  the Trust is  registered  with the  Securities  and  Exchange
Commission (the "SEC") as an open-end  management  investment  company under the
Investment  Company  Act of  1940,  as  amended  (the  "1940  Act"),  and has an
effective  registration  statement relating to the offer and sale of the various
series of its shares  under the  Securities  Act of 1933,  as amended (the "1933
Act" );

         WHEREAS, the Trust and the Underwriter desire that Trust shares be used
as an investment  vehicle for separate  accounts  established  for variable life
insurance  policies  and  variable  annuity  contracts  to be  offered  by  life
insurance  companies which have entered into fund participation  agreements with
the Trust (the "Participating Insurance Companies");

         WHEREAS,  the beneficial  interest in the Trust is divided into several
series of shares,  each series  representing an interest in a particular managed
portfolio of securities and other assets, and certain of those series,  named in
Schedule B, (the  "Portfolios")  are to be made  available  for  purchase by the
Company for the Accounts; and

         WHEREAS,  the Trust has received an order from the SEC,  dated November
16, 1993 (File No. 812-8546),  granting  Participating  Insurance  Companies and
their separate accounts  exemptions from the provisions of Sections 9(a), 13(a),
15(a) and 15(b) of the 1940 Act,  and Rules  6e-2 (b) (15) and 6e-3 (T) (b) (15)
thereunder,  to the extent necessary to permit shares of the Trust to be sold to
and held by variable  annuity and variable life insurance  separate  accounts of
both affiliated and unaffiliated life insurance  companies and certain qualified
pension and retirement plans (the "Shared Funding Exemptive Order");

         WHEREAS,  the Company has registered or will register each Account as a
unit investment  trust under the 1940 Act unless an exemption from  registration
under  the 1940 Act is  available  and the Trust  has been so  advised;  and has
registered or will register certain variable annuity contracts and variable life
insurance  policies,  listed on  Schedule C  attached  hereto,  under  which the
portfolios  are to be made  available as investment  vehicles (the  "Contracts")
under the 1933 Act unless such interests under the Contracts in the Accounts are
exempt from registration under the 1933 Act and the Trust has been so advised;

         WHEREAS, each Account is a duly organized,  validly existing segregated
asset  account,  established  by  resolution  of the Board of  Directors  of the
Company,  on the date shown for such account on Schedule A hereto,  to set aside
and invest assets attributable to one or more Contracts; and

         WHEREAS,  the  Underwriter  is  registered  as a broker dealer with the
Securities and Exchange Commission under the Securities Exchange Act of 1934, as
amended  (the "1934  Act"),  and is a member in good  standing  of the  National
Association of Securities Dealers, Inc. ("NASD"); and

         WHEREAS,  each  investment  adviser  listed  on  Schedule  B (each,  an
"Adviser")  is duly  registered as an  investment  adviser under the  Investment
Advisers  Act of 1940,  as amended  ("Advisers  Act") and any  applicable  state
securities laws;

         WHEREAS,  to the extent  permitted  by  applicable  insurance  laws and
regulations,  the Company intends to purchase shares in the Portfolios on behalf
of each Account to fund certain of the aforesaid  Contracts and the  Underwriter
is authorized to sell such shares to unit investment trusts such as each Account
at net asset value;

         NOW THEREFORE,  in consideration of their mutual promises,  the parties
agree as follows:


                                   ARTICLE I.
                Purchase and Redemption of Trust Portfolio Shares

         1.1. For  purposes of this Article I, the Company  shall be the Trust's
agent for receipt of purchase  orders and  requests for  redemption  relating to
each Portfolio from each Account,  provided that the Company  notifies the Trust
of such purchase orders and requests for redemption by 9:00 a.m. Eastern time on
the next following Business Day, as defined in Section 1.3.

           1.2. The Trust agrees to make shares of the  Portfolios  available to
the Accounts for purchase at the net asset value per share next  computed  after
receipt of a  purchase  order by the Trust (or its  agent),  as  established  in
accordance  with the  provisions  of the then  current  prospectus  of the Trust
describing  Portfolio  purchase  procedures  on those  days on which  the  Trust
calculates its net asset value pursuant to rules of the SEC, and the Trust shall
use its best efforts to calculate  such net asset value on each day on which the
New York Stock Exchange ("NYSE") is open for trading.  The Company will transmit
orders  from  time to time  to the  Trust  for the  purchase  of  shares  of the
Portfolios. The Trustees of the Trust (the "Trustees") may refuse to sell shares
of any  Portfolio to any person,  or suspend or terminate the offering of shares
of any Portfolio if such action is required by law or by regulatory  authorities
having jurisdiction or if, in the sole discretion of the Trustees acting in good
faith and in light of their  fiduciary  duties under federal and any  applicable
state laws,  such action is deemed in the best interests of the  shareholders of
such Portfolio.

         1.3 The Company  shall  submit  payment for the purchase of shares of a
Portfolio  on behalf of an Account no later  than the close of  business  on the
next Business Day after the Trust receives the purchase order.  Payment shall be
made  in  federal  funds  transmitted  by wire to the  Trust  or its  designated
custodian.  Upon receipt by the Trust of the federal funds so wired,  such funds
shall  cease to be the  responsibility  of the  Company  and  shall  become  the
responsibility of the Trust for this purpose.  "Business Day" shall mean any day
on which the NYSE is open for trading and on which the Trust  calculates its net
asset value pursuant to the rules of the SEC.

         1.4 The Trust will redeem for cash any full or fractional shares of any
Portfolio,  when  requested  by the Company on behalf of an Account,  at the net
asset  value  next  computed  after  receipt  by the Trust (or its agent) of the
request for redemption,  as established in accordance with the provisions of the
then current prospectus of the Trust describing Portfolio redemption procedures.
The Trust shall make payment for such shares in the manner established from time
to time by the Trust.  Redemption  with respect to a Portfolio  will normally be
paid to the Company for an Account in federal funds  transmitted  by wire to the
Company  before the close of business on the next Business Day after the receipt
of the request for redemption.  Such payment may be delayed if, for example, the
Portfolio's  cash  position so requires or if  extraordinary  market  conditions
exist,  but in no event shall  payment be delayed  for a greater  period than is
permitted by the 1940 Act.

         1.5 Payments for the  purchase of shares of the Trust's  Portfolios  by
the Company under  Section 1.3 and payments for the  redemption of shares of the
Trust's  Portfolios  under Section 1.4 may be netted  against one another on any
Business Day for the purpose of  determining  the amount of any wire transfer on
that Business Day.

         1.6 Issuance and  transfer of the Trust's  Portfolio  shares will be by
book entry  only.  Stock  certificates  will not be issued to the Company or the
Account.  Portfolio  Shares  purchased  from the Trust will be  recorded  in the
appropriate  title  for  each  Account  or the  appropriate  subaccount  of each
Account.

         1.7 The Trust shall furnish,  on or before the ex-dividend date, notice
to the Company of any income dividends or capital gain distributions  payable on
the shares of any Portfolio of the Trust.  The Company  hereby elects to receive
all such income  dividends  and capital gain  distributions  as are payable on a
Portfolio's shares in additional shares of the Portfolio. The Trust shall notify
the Company of the number of shares so issued as payment of such  dividends  and
distributions.

         1.8 The Trust shall  calculate the net asset value of each Portfolio on
each Business Day, as defined in Section 1.3. The Trust shall make the net asset
value per share for each  Portfolio  available to the Company or its  designated
agent on a daily basis as soon as reasonably practical after the net asset value
per  share is  calculated  (normally  by 6:30 p.m.  Eastern  time) and shall use
reasonable efforts to make such net asset value per share available by 7:00 p.m.
Eastern time each Business Day.

         1.9 The Trust  agrees  that its  Portfolio  shares will be sold only to
Participating  Insurance  Companies and their  separate  accounts and to certain
qualified  pension and retirement plans as provided for under Section  817(h)(4)
of the  Internal  Revenue Code of 1986,  as amended,  (the  "Code"),  and to the
extent  permitted  by the  Shared  Funding  Exemptive  Order.  No  shares of any
Portfolio will be sold directly to the general  public.  The Company agrees that
it will use Trust shares only for the purposes of funding the Contracts  through
the Accounts listed in Schedule A, as amended from time to time.

         1.10 The  Company  agrees  that all net  amounts  available  under  the
Contracts  shall be  invested in the Trust,  in such other  Funds  advised by an
Adviser or its affiliates as may be mutually agreed to in writing by the parties
hereto, or in the Company's general account, provided that such amounts may also
be invested  in an  investment  company  other than the Trust if: (a) such other
investment  company,  or series thereof,  has investment  objectives or policies
that are substantially  different from the investment objectives and policies of
the  Portfolios;  or (b) the Company gives the Trust and the Underwriter 45 days
written notice of its intention to make such other investment  company available
as a funding vehicle for the Contracts;  or (c) such other investment company is
available as a funding  vehicle for the Contracts at the date of this  Agreement
and the Company so informs the Trust and the Underwriter  prior to their signing
this Agreement (a list of such investment  companies  appearing on Schedule D to
this  Agreement);  or (d) the Trust or  Underwriter  consents to the use of such
other investment company.

         1.11 The Trust agrees that all Participating  Insurance Companies shall
have the  obligations and  responsibilities  regarding  pass-through  voting and
conflicts  of interest  corresponding  to those  contained  in Section  2.10 and
Article IV of this Agreement.

         1.12  Each  party to this  Agreement  shall  have the  right to rely on
information or confirmations provided by any other party (or by any affiliate of
any other  party),  and shall not be liable in the event  that an error  results
from any incorrect information or confirmations  supplied by any other party. If
an error is made in reliance upon incorrect  information or  confirmations,  any
amount  required to make a Contract  owner's account whole shall be borne by the
party who provided the incorrect information or confirmation.

                                   ARTICLE II.
                  Obligations of the Parties; Fees and Expenses

         2.1 The Trust shall prepare and be responsible  for filing with the SEC
and any state regulators requiring such filing all shareholder reports, notices,
proxy materials (or similar  materials such as voting  instruction  solicitation
materials),  prospectuses and statements of additional information of the Trust.
The Trust shall bear the costs of registration  and  qualification of its shares
of the  Portfolios,  preparation  and  filing  of the  documents  listed in this
Section  2.1 and all taxes to which an issuer is  subject  on the  issuance  and
transfer of its shares.

         2.2 The  Trust or its  designee  shall  provide  the  Company,  free of
charge,  with  as many  copies  of the  current  prospectus  (or  prospectuses),
statements of additional  information,  annual and semi-annual reports and proxy
statements  for the  shares of the  portfolios  as the  Company  may  reasonably
request for distribution to existing  Contract owners whose Contracts are funded
by such shares,  for  non-marketing  purposes.  The Trust or its designee  shall
provide  the  Company,  at the  Company's  expense,  with as many  copies of the
current  prospectus  (or  prospectuses)  for  the  shares  as  the  Company  may
reasonably request for distribution to prospective  purchasers of the Contracts.
If  requested  by the  Company,  the Trust or its  designee  shall  provide such
documents in a "camera ready," digital or other form, and other assistance as is
reasonably  necessary  in  order  for the  parties  hereto  once a year (or more
frequently  if  necessary)  to have the  prospectus  for the  Contracts  and the
prospectus  (or  prospectuses)  for the Trust  shares  printed  together  in one
document.  The  expenses  of  printing  such a combined  document  for  existing
Contract  owners for  non-marketing  purposes  will be  apportioned  between the
Company and the Trust in proportion to the number of pages of the Contract,  the
Trust  prospectus,  and the  prospectus  of other funds,  although such expenses
shall not exceed the regular costs for printing the Trust prospectus.  The Trust
shall bear the cost of printing the Trust  prospectus  portion of such  document
for  distribution  only to  owners  of  existing  Contracts,  for  non-marketing
purposes,  funded by the Trust shares and the Company  shall bear the expense of
printing the portion of such  documents  relating to the Separate  Account.  The
Company shall bear all printing  expenses of such combined  documents where used
for  distribution to prospective  purchasers or to owners of existing  Contracts
not funded by the shares.

         2.3 The Company shall bear the costs of  distributing  proxy  materials
(or similar materials such as voting  solicitation  instructions),  prospectuses
and statements of additional information to Contract owners. The Company assumes
sole  responsibility  for ensuring that such materials are delivered to Contract
owners in accordance with applicable federal and state securities laws.

         2.4 If and to the  extent  required  by law,  the  Company  shall:  (i)
solicit voting  instructions from Contract owners; (ii) vote the Trust shares in
accordance with the instructions  received from Contract owners;  and (iii) vote
Trust shares for which no instructions have been received in the same proportion
as Trust shares of such Portfolio for which instructions have been received;  so
long as and to the extent that the SEC  continues to  interpret  the 1940 Act to
require pass-through voting privileges for variable contract owners. The Company
reserves the right to vote Trust shares held in any segregated  asset account in
its own right, to the extent permitted by law.

           2.5 Except as provided in section 2.7, the Company  shall not use any
designation  comprised  in whole or part of the  names  or marks  "Franklin"  or
"Templeton" or any other Trademark relating to the Trust or Underwriter  without
prior written  consent,  and upon  termination of this Agreement for any reason,
the Company  shall cease all use of any such name or mark as soon as  reasonably
practicable.

           2.6 Except as provided in section 2.7,  the Trust or the  Underwriter
shall not use any designation  comprised in whole or in part of the name or mark
"COVA" or any other  Trademark  relating to the Company  without  prior  written
consent, and upon termination of this Agreement for any reason, the Trust or the
Underwriter  shall  cease  all  use of such  name or mark as soon as  reasonably
practicable.

           2.7 The Company shall furnish,  or cause to be furnished to the Trust
or its  designee,  at least one complete  copy of each  registration  statement,
prospectus,  statement of additional  information,  retirement  plan  disclosure
information or other disclosure documents or similar information,  as applicable
(collectively "disclosure documents"),  as well as any report,  solicitation for
voting instructions,  sales literature and other promotional materials,  and all
amendments  to any of the above that  relate to the  Contracts  or the  Accounts
prior to its  first  use.  The  Company  shall  furnish,  or  shall  cause to be
furnished,  to the Trust or its designee each piece of sales literature or other
promotional  material  in which the Trust or an  Adviser  is named,  at least 15
Business Days prior to its use. No such  material  shall be used if the Trust or
its  designee  reasonably  objects to such use within five  Business  Days after
receipt of such material.  For purposes of this paragraph,  "sales literature or
other  promotional  material"  includes,  but is not limited to, portions of the
following that use any Trademark related to the Trust or Underwriter or refer to
the Trust or affiliates of the Trust: advertisements (such as material published
or  designed  for use in a  newspaper,  magazine  or  other  periodical,  radio,
television, telephone or tape recording, videotape display, signs or billboards,
motion  pictures or  electronic  communication  or other  public  media),  sales
literature  (i.e.,  any  written  communication  distributed  or made  generally
available to customers or the public, including brochures,  circulars,  research
reports,  market letters,  form letters,  seminar texts, reprints or excerpts or
any other  advertisement,  sales  literature or published  article or electronic
communication),  educational  or  training  materials  or  other  communications
distributed or made generally available to some or all agents or employees,  and
disclosure documents, shareholder reports and proxy materials.

           The Trust shall furnish or cause to be  furnished,  to the Company or
its designee each piece of sales  literature or other  promotional  material (as
defined above) in which the Company is named, at least 15 Business Days prior to
its  use.  No  such  material  shall  be  used if the  Company  or its  designee
reasonably  objects to such use within five  Business Days after receipt of such
material.

         2.8 The Company and its agents shall not give any  information  or make
any  representations  or  statements  on behalf of the Trust or  concerning  the
Trust,  the  Underwriter  or an  Adviser  in  connection  with  the  sale of the
Contracts other than information or representations  contained in and accurately
derived from the  registration  statement or prospectus for the Trust shares (as
such  registration  statement and prospectus may be amended or supplemented from
time to time),  annual and  semi-annual  reports  of the Trust,  Trust-sponsored
proxy statements,  or in sales literature or other promotional material approved
by the Trust or its designee,  except as required by legal process or regulatory
authorities or with the written permission of the Trust or its designee.

         2.9 The Trust shall use its best efforts to provide the  Company,  on a
timely basis,  with such  information  about the Trust,  the Portfolios and each
Adviser,  in such form as the Company  may  reasonably  require,  as the Company
shall  reasonably  request in  connection  with the  preparation  of  disclosure
documents and annual and semi-annual reports pertaining to the Contracts.

         2.10  The   Trust   shall  not  give  any   information   or  make  any
representations  or  statements  on  behalf of the  Company  or  concerning  the
Company, the Accounts or the Contracts other than information or representations
contained in and accurately derived from disclosure  documents for the Contracts
(as such disclosure documents may be amended or supplemented from time to time),
or in  materials  approved  by the  Company  for  distribution  including  sales
literature or other promotional  materials,  except as required by legal process
or regulatory authorities or with the written permission of the Company.

         2.11 So long as, and to the extent that,  the SEC  interprets  the 1940
Act to require  pass-through  voting privileges for Contract owners, the Company
will provide  pass-through  voting  privileges to Contract owners whose Contract
values are invested,  through the registered Accounts,  in shares of one or more
Portfolios  of the Trust.  The Trust shall require all  Participating  Insurance
Companies  to  calculate  voting  privileges  in the same manner and the Company
shall be responsible for assuring that the Accounts  calculate voting privileges
in the manner established by the Trust. With respect to each registered Account,
the Company will vote shares of each Portfolio of the Trust held by a registered
Account and for which no timely voting  instructions  from  Contract  owners are
received in the same proportion as those shares held by that registered  Account
for which voting  instructions are received.  The Company and its agents will in
no way  recommend or oppose or interfere  with the  solicitation  of proxies for
Portfolio shares held to fund the Contracts without the prior written consent of
the Trust, which consent may be withheld in the Trust's sole discretion.

           2.12 The Trust and Underwriter shall pay no fee or other compensation
to the  Company  under this  Agreement  except as  provided  on  Schedule  E, if
attached.  Nevertheless,  the Trust or the  Underwriter or an affiliate may make
payments  (other  than  pursuant  to a Rule  12b-1  Plan) to the  Company or its
affiliates  or to  the  Contracts'  underwriter  in  amounts  agreed  to by  the
Underwriter  in  writing  and such  payments  may be made out of fees  otherwise
payable to the Underwriter or its affiliates,  profits of the Underwriter or its
affiliates, or other resources available to the Underwriter or its affiliates.


                                  ARTICLE III.
                         Representations and Warranties

         3.1 The Company represents and warrants that it is an insurance company
duly  organized and in good standing under the laws of the State of Missouri and
that it has legally and validly  established  each Account as a segregated asset
account under such law as of the date set forth in Schedule A.

         3.2 The Company  represents  and  warrants  that,  with respect to each
Account, (1) the Company has registered or, prior to any issuance or sale of the
Contracts,  will register the Account as a unit  investment  trust in accordance
with the  provisions of the 1940 Act to serve as a segregated  asset account for
the  Contracts,  or  (2)  if the  Account  is  exempt  from  registration  as an
investment  company  under  Section  3(c) of the 1940 Act, the Company will make
every  effort to  maintain  such  exemption  and will  notify  the Trust and the
Adviser  immediately  upon having a  reasonable  basis for  believing  that such
exemption no longer applies or might not apply in the future.

         3.3 The Company  represents  and  warrants  that,  with respect to each
Contract,  (1) the Contract will be registered under the 1933 Act, or (2) if the
Contract is exempt from  registration  under Section  3(a)(2) of the 1933 Act or
under Section 4(2) and Regulation D of the 1933 Act, the Company will make every
effort to  maintain  such  exemption  and will  notify the Trust and the Adviser
immediately  upon having a reasonable basis for believing that such exemption no
longer applies or might not apply in the future.  The Company further represents
and  warrants  that  the  Contracts  will be sold by  broker-dealers,  or  their
registered  representatives,  who are registered with the SEC under the 1934 Act
and who are members in good standing of the NASD;  the Contracts  will be issued
and sold in compliance in all material respects with all applicable  federal and
state laws; and the sale of the Contracts shall comply in all material  respects
with state insurance suitability requirements.

         3.4 The Trust  represents  and warrants  that it is duly  organized and
validly existing under the laws of the State of  Massachusetts  and that it does
and will  comply in all  material  respects  with the 1940 Act and the rules and
regulations thereunder.

         3.5 The Trust represents and warrants that the Portfolio shares offered
and sold pursuant to this  Agreement  will be registered  under the 1933 Act and
the Trust shall be registered under the 1940 Act prior to and at the time of any
issuance  or sale  of such  shares.  The  Trust  shall  amend  its  registration
statement  under the 1933 Act and the 1940 Act from time to time as  required in
order to effect the continuous  offering of its shares. The Trust shall register
and  qualify  its shares  for sale in  accordance  with the laws of the  various
states  only  if  and  to the  extent  deemed  advisable  by  the  Trust  or the
Underwriter.

         3.6 The Trust  represents  and warrants  that the  investments  of each
Portfolio  will  comply  with  the  diversification  requirements  for  variable
annuity,  endowment or life  insurance  contracts set forth in Section 817(h) of
the Code, and the rules and regulations thereunder, including without limitation
Treasury Regulation 1.817-5, and will notify the Company immediately upon having
a reasonable basis for believing any Portfolio has ceased to comply or might not
so  comply  and will in that  event  immediately  take all  reasonable  steps to
adequately diversify the Portfolio to achieve compliance within the grace period
afforded by Regulation 1.817-5.

         3.7 The Trust represents and warrants that it is currently qualified as
a "regulated  investment  company" under  Subchapter M of the Code, that it will
maintain such qualification and will notify the Company  immediately upon having
a  reasonable  basis for  believing  it has ceased to so qualify or might not so
qualify in the future.

         3.8 The Trust  represents  and  warrants  that should it ever desire to
make any payments to finance distribution  expenses pursuant to Rule 12b-1 under
the 1940  Act,  the  Trustees,  including  a  majority  who are not  "interested
persons"  of the Trust  under the 1940 Act (  "disinterested  Trustees"  ), will
formulate  and  approve  any  plan  under  Rule  12b-1 to  finance  distribution
expenses.

         3.9 The Trust represents and warrants that it, its directors, officers,
employees  and  others  dealing  with the  money or  securities,  or both,  of a
Portfolio  shall at all times be covered by a blanket  fidelity  bond or similar
coverage  for the  benefit of the Trust in an amount  not less that the  minimum
coverage  required by Rule 17g-1 or other  regulations  under the 1940 Act. Such
bond shall  include  coverage  for larceny and  embezzlement  and be issued by a
reputable bonding company.

         3.10 The Company  represents  and warrants  that all of its  directors,
officers,  employees,  investment  advisers,  and other  individuals or entities
dealing  with the money and/or  securities  of the Trust are and shall be at all
times covered by a blanket  fidelity bond or similar coverage for the benefit of
the  Trust,  in an amount not less than $5  million.  The  aforesaid  bond shall
include coverage for larceny and embezzlement and shall be issued by a reputable
bonding company.  The Company agrees to make all reasonable  efforts to see that
this bond or another bond containing these  provisions is always in effect,  and
agrees to notify the Trust and the  Underwriter  in the event that such coverage
no longer applies.

         3.11 The Underwriter represents that each Adviser is duly organized and
validly  existing under  applicable  corporate law and that it is registered and
will  during  the term of this  Agreement  remain  registered  as an  investment
adviser under the Advisers Act.

         3.12 The Underwriter represents that it is a member in good standing of
the NASD and is  registered  as a  broker-dealer  with the SEC. The  Underwriter
represents  that it will sell and distribute  the shares in accordance  with all
applicable state and federal  securities laws,  including without limitation the
1933 Act, the 1934 Act and the 1940 Act.

         3.13  The  Trust  currently  intends  for one or more  Classes  to make
payments to finance its distribution expenses,  including service fees, pursuant
to a Plan adopted under Rule 12b-1 under the 1940 Act ("Rule  12b-1"),  although
it may determine to discontinue such practice in the future.  To the extent that
any Class of the Trust  finances its  distribution  expenses  pursuant to a Plan
adopted under Rule 12b-1,  the Trust  undertakes to comply with any then current
SEC and  SEC  staff  interpretations  concerning  Rule  12b-1  or any  successor
provisions.


                                   ARTICLE IV.
                               Potential Conflicts

         4.1 The  parties  acknowledge  that a  Portfolio's  shares  may be made
available for investment to other  Participating  Insurance  Companies.  In such
event,  the Trustees  will  monitor the Trust for the  existence of any material
irreconcilable  conflict  between the  interests of the  contract  owners of all
Participating Insurance Companies. An irreconcilable material conflict may arise
for a variety  of  reasons,  including:  (a) an  action  by any state  insurance
regulatory  authority;  (b) a change in applicable  federal or state  insurance,
tax, or securities  laws or  regulations,  or a public  ruling,  private  letter
ruling,  no-action or interpretative letter, or any similar action by insurance,
tax, or securities  regulatory  authorities;  (c) an  administrative or judicial
decision in any relevant proceeding;  (d) the manner in which the investments of
any Portfolio are being managed;  (e) a difference in voting  instructions given
by variable annuity contract and variable life insurance contract owners; or (f)
a decision  by an insurer to  disregard  the  voting  instructions  of  contract
owners.  The Trust shall promptly inform the Company of any determination by the
Trustees that an irreconcilable material conflict exists and of the implications
thereof.

         4.2 The Company  agrees to promptly  report any  potential  or existing
conflicts  of which it is aware to the  Trustees.  The  Company  will assist the
Trustees  in  carrying  out  their  responsibilities  under the  Shared  Funding
Exemptive  Order by  providing  the  Trustees  with all  information  reasonably
necessary  for the Trustees to consider  any issues  raised  including,  but not
limited to,  information  as to a decision by the Company to disregard  Contract
owner voting  instructions.  All communications from the Company to the Trustees
may be made in care of the Trust.

         4.3 If it is determined by a majority of the Trustees, or a majority of
the disinterested  Trustees, that a material irreconcilable conflict exists that
affects the interests of Contract owners, the Company shall, in cooperation with
other Participating Insurance Companies whose contract owners are also affected,
at its own expense and to the extent  reasonably  practicable  (as determined by
the  Trustees)  take  whatever  steps are  necessary to remedy or eliminate  the
irreconcilable material conflict, which steps could include: (a) withdrawing the
assets  allocable to some or all of the Accounts from the Trust or any Portfolio
and reinvesting such assets in a different investment medium, including (but not
limited  to) another  Portfolio  of the Trust,  or  submitting  the  question of
whether or not such  withdrawal  should be implemented to a vote of all affected
Contract owners and, as appropriate, withdrawal of the assets of any appropriate
group (i.e. , annuity contract owners, life insurance policy owners, or variable
contract owners of one or more Participating  Insurance Companies) that votes in
favor of such withdrawal, or offering to the affected Contract owners the option
of making  such a  change;  and (b)  establishing  a new  registered  management
investment company or managed separate account.

           4.4  If  a  material  irreconcilable  conflict  arises  because  of a
decision by the Company to disregard Contract owner voting instructions and that
decision  represents a minority  position or would preclude a majority vote, the
Company may be  required,  at the Trust's  election,  to withdraw  the  affected
Account's  investment in the Trust and terminate  this Agreement with respect to
such Account;  provided,  however, that such withdrawal and termination shall be
limited to the extent required by the foregoing material irreconcilable conflict
as determined by a majority of the disinterested  Trustees.  Any such withdrawal
and  termination  must take place  within six (6) months  after the Trust  gives
written notice that this provision is being  implemented.  Until the end of such
six (6) month period, the Trust shall continue to accept and implement orders by
the Company for the purchase and redemption of shares of the Trust.

         4.5 If a material  irreconcilable  conflict arises because a particular
state insurance  regulator's decision applicable to the Company conflicts with a
majority of other state regulators,  then the Company will withdraw the affected
Account's  investment in the Trust and terminate  this Agreement with respect to
such  Account  within six (6) months  after the  Trustees  inform the Company in
writing that it has determined that such decision has created an  irreconcilable
material conflict; provided, however, that such withdrawal and termination shall
be limited to the  extent  required  by the  foregoing  material  irreconcilable
conflict as determined by a majority of the  disinterested  Trustees.  Until the
end of such six (6)  month  period,  the Trust  shall  continue  to  accept  and
implement orders by the Company for the purchase and redemption of shares of the
Trust.

         4.6 For  purposes of Sections  4.3  through  4.6 of this  Agreement,  a
majority of the  disinterested  Trustees  shall  determine  whether any proposed
action adequately remedies any irreconcilable material conflict, but in no event
will the Trust be required to establish a new funding  medium for the Contracts.
In the event that the  Trustees  determine  that any  proposed  action  does not
adequately remedy any irreconcilable  material  conflict,  then the Company will
withdraw the  Account's  investment in the Trust and  terminate  this  Agreement
within six (6) months  after the  Trustees  inform the Company in writing of the
foregoing determination; provided, however, that such withdrawal and termination
shall be limited  to the extent  required  by any such  material  irreconcilable
conflict as determined by a majority of the disinterested Trustees.

         4.7 The Company  shall at least  annually  submit to the Trustees  such
reports,  materials or data as the Trustees may  reasonably  request so that the
Trustees may fully carry out the duties  imposed upon them by the Shared Funding
Exemptive  Order,  and said reports,  materials and data shall be submitted more
frequently if reasonably deemed appropriate by the Trustees.

         4.8 If and to the extent that Rule 6e-2 and Rule  6e-3(T) are  amended,
or Rule 6e-3 is adopted,  to provide  exemptive relief from any provision of the
1940 Act or the rules  promulgated  thereunder  with  respect to mixed or shared
funding  (as  defined  in the  Shared  Funding  Exemptive  Order)  on terms  and
conditions  materially  different  from those  contained  in the Shared  Funding
Exemptive Order, then the Trust and/or the Participating Insurance Companies, as
appropriate, shall take such steps as may be necessary to comply with Rules 6e-2
and 6e-3(T), as amended, and Rule 6e-3, as adopted, to the extent such rules are
applicable.


                                   ARTICLE V.
                                 Indemnification

         5.1 Indemnification By the Company

     (a)  The Company  agrees to indemnify  and hold harmless the Trust and each
          of its Trustees,  officers,  employees and agents and each person,  if
          any,  who  controls  the Trust within the meaning of Section 15 of the
          1933 Act (collectively, the "Indemnified Parties" and individually the
          "Indemnified  Party" for  purposes of this  Article V) against any and
          all losses,  claims,  damages,  liabilities (including amounts paid in
          settlement  with the written  consent of the  Company,  which  consent
          shall  not  be  unreasonably  withheld)  or  expenses  (including  the
          reasonable  costs of  investigating  or  defending  any alleged  loss,
          claim, damage,  liability or expense and reasonable legal counsel fees
          incurred in connection therewith)  (collectively,  "Losses"), to which
          the  Indemnified  Parties  may  become  subject  under any  statute or
          regulation, or at common law or otherwise,  insofar as such Losses are
          related to the sale or  acquisition  of Trust Shares or the  Contracts
          and

          (i)  arise out of or are based upon any untrue  statements  or alleged
               untrue  statements of any material fact contained in a disclosure
               document for the Contracts or in the  Contracts  themselves or in
               sales  literature  generated or approved by the Company on behalf
               of the  Contracts or Accounts (or any  amendment or supplement to
               any of the foregoing) (collectively,  "Company Documents" for the
               purposes  of this  Article  V), or arise out of or are based upon
               the omission or the alleged  omission to state therein a material
               fact  required  to be stated  therein  or  necessary  to make the
               statements  therein not misleading,  provided that this indemnity
               shall not apply as to any Indemnified  Party if such statement or
               omission  or such  alleged  statement  or  omission  was  made in
               reliance upon and was accurately derived from written information
               furnished  to the Company by or on behalf of the Trust for use in
               Company  Documents or otherwise  for use in  connection  with the
               sale of the Contracts or Trust shares; or

          (ii) arise out of or result from statements or representations  (other
               than  statements or  representations  contained in and accurately
               derived from Trust Documents as defined in Section 5.2 (a)(i)) or
               wrongful  conduct of the  Company or persons  under its  control,
               with respect to the sale or acquisition of the Contracts or Trust
               shares; or

          (iii)arise out of or  result  from any  untrue  statement  or  alleged
               untrue  statement of a material fact contained in Trust Documents
               as  defined  in  Section  5.2(a)(i)  or the  omission  or alleged
               omission to state  therein a material  fact required to be stated
               therein  or  necessary  to  make  the   statements   therein  not
               misleading  if such  statement  or omission  was made in reliance
               upon and accurately derived from written information furnished to
               the Trust by or on behalf of the Company; or

          (iv) arise out of or result from any failure by the Company to provide
               the services or furnish the materials required under the terms of
               this Agreement; or

          (v)  arise  out  of  or  result  from  any  material   breach  of  any
               representation  and/or  warranty  made  by the  Company  in  this
               Agreement  or arise  out of or  result  from any  other  material
               breach of this Agreement by the Company.

     (b)  The Company shall not be liable under this  indemnification  provision
          with  respect  to any  Losses  to which  an  Indemnified  Party  would
          otherwise  be subject by reason of such  Indemnified  Party's  willful
          misfeasance, bad faith, or gross negligence in the performance of such
          Indemnified  Party's duties or by reason of such  Indemnified  Party's
          reckless  disregard of obligations  and duties under this Agreement or
          to the Trust or  Underwriter,  whichever  is  applicable.  The Company
          shall also not be liable  under this  indemnification  provision  with
          respect to any claim made  against an  Indemnified  Party  unless such
          Indemnified  Party shall have notified the Company in writing within a
          reasonable  time after the summons or other first legal process giving
          information  of the nature of the claim  shall have been  served  upon
          such  Indemnified  Party (or after such  Indemnified  Party shall have
          received notice of such service on any designated  agent), but failure
          to notify the  Company of any such claim shall not relieve the Company
          from any liability which it may have to the Indemnified  Party against
          whom  such  action  is  brought  otherwise  than  on  account  of this
          indemnification  provision. In case any such action is brought against
          the Indemnified Parties, the Company shall be entitled to participate,
          at its own expense,  in the defense of such  action.  The Company also
          shall  be  entitled  to  assume  the  defense  thereof,  with  counsel
          satisfactory  to the party named in the action.  After notice from the
          Company to such party of the Company's  election to assume the defense
          thereof, the Indemnified Party shall bear the fees and expenses of any
          additional  counsel retained by it, and the Company will not be liable
          to such party  under this  Agreement  for any legal or other  expenses
          subsequently  incurred by such party  independently in connection with
          the defense thereof other than reasonable costs of investigation.


     (c)  The  Indemnified  Parties  will  promptly  notify  the  Company of the
          commencement  of  any  litigation  or  proceedings   against  them  in
          connection  with  the  issuance  or sale of the  Trust  shares  or the
          Contracts or the operation of the Trust.

         5.2 Indemnification By The Underwriter

     (a)  The Underwriter agrees to indemnify and hold harmless the Company, the
          underwriter  of the  Contracts  and each of its directors and officers
          and each person,  if any, who controls the Company  within the meaning
          of Section 15 of the 1933 Act (collectively, the "Indemnified Parties"
          and  individually an "Indemnified  Party" for purposes of this Section
          5.2)  against  any  and  all  losses,  claims,  damages,   liabilities
          (including  amounts paid in settlement with the written consent of the
          Underwriter,  which  consent  shall not be  unreasonably  withheld) or
          expenses (including the reasonable costs of investigating or defending
          any alleged loss, claim,  damage,  liability or expense and reasonable
          legal counsel fees incurred in  connection  therewith)  (collectively,
          "Losses") to which the  Indemnified  Parties may become  subject under
          any statute,  at common law or  otherwise,  insofar as such Losses are
          related  to the  sale or  acquisition  of the  Trust's  Shares  or the
          Contracts and:

          (i)  arise out of or are based upon any untrue  statements  or alleged
               untrue   statements  of  any  material  fact   contained  in  the
               Registration  Statement,  prospectus  or sales  literature of the
               Trust (or any amendment or  supplement  to any of the  foregoing)
               (collectively,  the  "Trust  Documents")  or arise  out of or are
               based upon the omission or the alleged  omission to state therein
               a material  fact  required to be stated  therein or  necessary to
               make the statements  therein not  misleading,  provided that this
               agreement  to  indemnify  shall not  apply as to any  Indemnified
               Party if such statement or omission of such alleged  statement or
               omission  was  made  in  reliance  upon  and in  conformity  with
               information furnished to the Underwriter or Trust by or on behalf
               of  the  Company  for  use  in  the  Registration   Statement  or
               prospectus for the Trust or in sales literature (or any amendment
               or supplement)  or otherwise for use in connection  with the sale
               of the Contracts or Trust shares; or

          (ii) arise  out of or as a result  of  statements  or  representations
               (other  than  statements  or  representations  contained  in  the
               disclosure  documents or sales  literature  for the Contracts not
               supplied  by the  Underwriter  or persons  under its  control) or
               wrongful conduct of the Trust,  Adviser or Underwriter or persons
               under their control,  with respect to the sale or distribution of
               the Contracts or Trust shares; or

          (iii)arise out of any untrue  statement or alleged untrue statement of
               a material  fact  contained  in a  disclosure  document  or sales
               literature  covering the Contracts,  or any amendment  thereof or
               supplement  thereto, or the omission or alleged omission to state
               therein  a  material  fact  required  to  be  stated  therein  or
               necessary  to  make  the  statement  or  statements  therein  not
               misleading,  if such  statement  or omission was made in reliance
               upon information  furnished to the Company by or on behalf of the
               Trust; or

          (iv) arise as a result  of any  failure  by the Trust to  provide  the
               services  and  furnish  the  materials  under  the  terms of this
               Agreement (including a failure,  whether unintentional or in good
               faith  or   otherwise,   to   comply   with   the   qualification
               representation specified in Section 3.7 of this Agreement and the
               diversification  requirements  specified  in Section  3.6 of this
               Agreement); or

          (v)  arise  out  of  or  result  from  any  material   breach  of  any
               representation  and/or  warranty made by the  Underwriter in this
               Agreement  or arise  out of or  result  from any  other  material
               breach of this Agreement by the Underwriter; as limited by and in
               accordance  with the  provisions  of  Sections  5.2(b) and 5.2(c)
               hereof.

     (b)  The  Underwriter  shall  not  be  liable  under  this  indemnification
          provision  with  respect to any Losses to which an  Indemnified  Party
          would  otherwise  be  subject  by reason of such  Indemnified  Party's
          willful misfeasance, bad faith, or gross negligence in the performance
          of such  Indemnified  Party's duties or by reason of such  Indemnified
          Party's  reckless  disregard  of  obligations  and  duties  under this
          Agreement or to each Company or the Account, whichever is applicable.

     (c)  The  Underwriter  shall  not  be  liable  under  this  indemnification
          provision with respect to any claim made against an Indemnified  Party
          unless such  Indemnified  Party shall have notified the Underwriter in
          writing  within a  reasonable  time after the  summons or other  first
          legal process giving information of the nature of the claim shall have
          been served  upon such  Indemnified  Party (or after such  Indemnified
          Party shall have  received  notice of such  service on any  designated
          agent),  but failure to notify the Underwriter of any such claim shall
          not relieve the  Underwriter  from any liability  which it may have to
          the  Indemnified  Party against whom such action is brought  otherwise
          than on account of this  indemnification  provision.  In case any such
          action is brought  against the  Indemnified  Parties,  the Underwriter
          will be entitled to  participate,  at its own expense,  in the defense
          thereof.  The Underwriter also shall be entitled to assume the defense
          thereof,  with counsel  satisfactory to the party named in the action.
          After notice from the  Underwriter to such party of the  Underwriter's
          election to assume the defense  thereof,  the Indemnified  Party shall
          bear the expenses of any  additional  counsel  retained by it, and the
          Underwriter  will not be liable to such party under this Agreement for
          any  legal or  other  expenses  subsequently  incurred  by such  party
          independently  in  connection  with the  defense  thereof  other  than
          reasonable costs of investigation.

     (d)  The  Company  agrees   promptly  to  notify  the  Underwriter  of  the
          commencement of any litigation or proceedings against it or any of its
          officers or directors in  connection  with the issuance or sale of the
          Contracts or the operation of each Account.

         5.3 Indemnification By The Trust

     (a)  The Trust agrees to indemnify and hold harmless the Company,  and each
          of its  directors  and officers and each person,  if any, who controls
          the  Company  within  the  meaning  of  Section  15 of  the  1933  Act
          (collectively,  the "Indemnified Parties" for purposes of this Section
          5.3)  against  any  and  all  losses,  claims,  damages,   liabilities
          (including  amounts paid in settlement with the written consent of the
          Trust, which consent shall not be unreasonably withheld) or litigation
          (including legal and other expenses) to which the Indemnified  Parties
          may become  subject  under any  statute,  at common law or  otherwise,
          insofar as such losses, claims,  damages,  liabilities or expenses (or
          actions in  respect  thereof)  or  settlements  result  from the gross
          negligence, bad faith or willful misconduct of the Board or any member
          thereof,  are related to the operations of the Trust, and arise out of
          or  result  from any  material  breach  of any  representation  and/or
          warranty made by the Trust in this Agreement or arise out of or result
          from any other  material  breach of this  Agreement  by the Trust;  as
          limited by and in accordance with the provisions of Section 5.3(b) and
          5.3(c) hereof. It is understood and expressly  stipulated that neither
          the holders of shares of the Trust nor any Trustee,  officer, agent or
          employee of the Trust shall be personally liable hereunder,  nor shall
          any resort to be had to other private property for the satisfaction of
          any claim or obligation hereunder, but the Trust only shall be liable.

     (b)  The Trust  shall not be liable  under this  indemnification  provision
          with respect to any losses, claims, damages, liabilities or litigation
          incurred or assessed  against any Indemnified  Party as such may arise
          from such Indemnified Party's willful misfeasance, bad faith, or gross
          negligence in the performance of such Indemnified Party's duties or by
          reason of such Indemnified  Party's reckless  disregard of obligations
          and duties  under this  Agreement or to the  Company,  the Trust,  the
          Underwriter or each Account, whichever is applicable.

     (c)  The Trust  shall not be liable  under this  indemnification  provision
          with  respect to any claim made  against an  Indemnified  Party unless
          such Indemnified Party shall have notified the Trust in writing within
          a  reasonable  time after the  summons or other  first  legal  process
          giving  information of the nature of the claims shall have been served
          upon such  Indemnified  Party (or after such  Indemnified  Party shall
          have received  notice of such service on any  designated  agent),  but
          failure to notify the Trust of any such claim  shall not  relieve  the
          Trust from any liability  which it may have to the  Indemnified  Party
          against whom such action is brought  otherwise than on account of this
          indemnification  provision. In case any such action is brought against
          the Indemnified Parties, the Trust will be entitled to participate, at
          its own  expense,  in the  defense  thereof.  The Trust  also shall be
          entitled to assume the defense thereof,  with counsel  satisfactory to
          the party  named in the  action.  After  notice from the Trust to such
          party of the  Trust's  election  to assume the  defense  thereof,  the
          Indemnified  Party shall bear the fees and expenses of any  additional
          counsel retained by it, and the Trust will not be liable to such party
          under  this  Agreement  for any legal or other  expenses  subsequently
          incurred by such party  independently  in connection  with the defense
          thereof other than reasonable costs of investigation.

     (d)  The Company and the Underwriter  agree promptly to notify the Trust of
          the commencement of any litigation or proceedings against it or any of
          its  respective   officers  or  directors  in  connection   with  this
          Agreement, the issuance or sale of the Contracts,  with respect to the
          operation of either the Account,  or the sale or  acquisition of share
          of the Trust.

                                   ARTICLE VI.
                                   Termination

     6.1 This  Agreement  may be terminated by any party in its entirety or with
respect to one, some or all Portfolios or any reason by ninety (90) days advance
written notice delivered to the other parties,  and shall terminate  immediately
in the event of its assignment, as that term is used in the 1940 Act.

     6.2 This Agreement may be terminated immediately by either the Trust or the
Underwriter following  consultation with the Trustees upon written notice to the
Company:

     (a)  if the  Company  notifies  the  Trust  or  the  Underwriter  that  the
          exemption  from  registration  under  Section  3(c) of the 1940 Act no
          longer applies,  or might not apply in the future, to the unregistered
          Accounts,  or that the exemption from registration  under Section 4(2)
          or  Regulation D promulgated  under the 1933 Act no longer  applies or
          might not apply in the future,  to  interests  under the  unregistered
          Contracts; or

     (b)  if either  one or both of the Trust or the  Underwriter  respectively,
          shall determine,  in their sole judgment exercised in good faith, that
          the  Company or the  Contracts'  underwriter  has  suffered a material
          adverse  change in its business,  operations,  financial  condition or
          prospects  since  the  date of this  Agreement  or is the  subject  of
          material adverse publicity; or

     (c)  if the Company gives the Trust and the  Underwriter the written notice
          specified  in Section 1.10 hereof and at the same time such notice was
          given there was no notice of termination  outstanding  under any other
          provision of this Agreement;  provided,  however, that any termination
          under this  Section  6.2(c) shall be  effective  forty-five  (45) days
          after the notice specified in Section 1.10 was given; or

     (d)  upon the Company's or the Contracts'  underwriter's material breach of
          any provision of this Agreement; but no termination shall be effective
          under this  section  6.2(d)  until the Trust has stated in writing the
          nature of the breach and the Company or the Contracts' underwriter has
          been afforded a reasonable opportunity to cure the breach; or

     (e)  upon the institution of formal proceedings  against the Company or the
          Contracts'  underwriter by the NASD, the SEC, or any state  securities
          or insurance  department or any other  regulatory  body  regarding the
          Company's or the Contracts'  underwriter's duties under this Agreement
          or related to the sale of its Contracts.

     6.3 This  Agreement  may be  terminated  immediately  by the  Company  upon
written notice to the Trust and the Underwriter:

     (a)  if the Company shall determine, in its sole judgment exercised in good
          faith,  that  either  the  Trust or the  Underwriter  has  suffered  a
          material  adverse  change  in  its  business,  operations,   financial
          conditions  or  prospects  since the date of this  Agreement or is the
          subject of material adverse publicity; or

     (b)  upon the Trust's or the Underwriter's material breach of any provision
          of this  Agreement;  but no termination  shall be effective under this
          section  6.3(b)  until the  Company  has  specified  the nature of the
          breach in writing  and Trust or the  Underwriter  has been  afforded a
          reasonable opportunity to cure the breach; or

     (c)  upon the  institution of formal  proceedings  against the Trust or the
          Underwriter by the NASD, the SEC, or any state securities or insurance
          department or any other  regulatory  body regarding the Trust's or the
          Underwriter's  duties  under this  Agreement or related to the sale of
          its shares.

         6.4 If this  Agreement  is  terminated  for any  reason,  except  under
Article IV (Potential  Conflicts)  above,  the Trust shall, at the option of the
Company,  continue to make  available  additional  shares of any  Portfolio  and
redeem  shares of any Portfolio  pursuant to all of the terms and  conditions of
this  Agreement for all Contracts in effect on the effective date of termination
of this Agreement.  If this Agreement is terminated  pursuant to Article IV, the
provisions of Article IV shall govern.

         6.5 The provisions of Articles II (Representations  and Warranties) and
V (Indemnification)  shall survive the termination of this Agreement.  All other
applicable  provisions of this Agreement  shall survive the  termination of this
Agreement,  as long as shares of the Trust are held on behalf of Contract owners
in accordance with Section 6.4, except that the Trust and the Underwriter  shall
have no further obligation to sell Trust shares with respect to Contracts issued
after termination.

         6.6 The  Company  shall not redeem  Trust  shares  attributable  to the
Contracts (as opposed to Trust shares  attributable to the Company's assets held
in the Account) except (i) as necessary to implement Contract owner initiated or
approved  transactions,  (ii)  as  required  by  state  and/or  federal  laws or
regulations  or  judicial  or  other  legal  precedent  of  general  application
(hereinafter  referred  to as a  "Legally  Required  Redemption"),  or  (iii) as
permitted by an order of the SEC pursuant to Section 26(b) of the 1940 Act. Upon
request,  the Company will promptly furnish to the Trust and the Underwriter the
opinion  of  counsel  for  the  Company   (which  counsel  shall  be  reasonably
satisfactory to the Trust and the Underwriter) to the effect that any redemption
pursuant to clause  (ii) above is a Legally  Required  Redemption.  Furthermore,
except in cases where  permitted  under the terms of the Contracts,  the Company
shall not prevent  Contract owners from allocating  payments to a Portfolio that
was otherwise  available  under the Contracts  without first giving the Trust or
the Underwriter 90 days notice of its intention to do so.


                                  ARTICLE VII.
                                    Notices.

         Any  notice  shall be  sufficiently  given when sent by  registered  or
certified  mail to the other  party at the address of such party set forth below
or at such other  address as such party may from time to time specify in writing
to the other party.

                  If to the Trust or the Underwriter:

                  Templeton Variable Products Series Fund or
                  Franklin Templeton Distributors, Inc.
                  500 E. Broward Boulevard
                  Fort Lauderdale, FL  33394-3091
                  Attention: Barbara J. Green, Trust Secretary

                           WITH A COPY TO

                  Franklin Resources, Inc.
                  777 Mariners Island Boulevard
                  San Mateo, CA   94404
                  Attention: Karen L. Skidmore, Senior Corporate Counsel

                  If to the Company:
                  COVA Financial Life Insurance Company
                  One Tower Lane, Suite 3000
                  Oakbrook Terrace, IL  60181-4644
                  Attention:  Ms. Shari Ruecker, Vice President, 
                              Product Development Manager

                                  ARTICLE VIII.
                                  Miscellaneous

         8.1 The captions in this  Agreement  are included  for  convenience  of
reference only and in no way define or delineate any of the provisions hereof or
otherwise affect their construction or effect.

         8.2  This  Agreement  may be  executed  simultaneously  in two or  more
counterparts,  each of which taken  together  shall  constitute one and the same
instrument.

         8.3 If any provision of this Agreement shall be held or made invalid by
a court  decision,  statute,  rule or otherwise,  the remainder of the Agreement
shall not be affected thereby.

         8.4  This  Agreement  shall  be  construed  and the  provisions  hereof
interpreted  under and in accordance  with the laws of the State of Florida.  It
shall also be subject to the provisions of the federal  securities  laws and the
rules and regulations thereunder and to any orders of the SEC granting exemptive
relief  therefrom and the  conditions of such orders.  Copies of any such orders
shall be promptly forwarded by the Trust to the Company.

         8.5 The  parties  to this  Agreement  acknowledge  and  agree  that all
liabilities of the Trust arising, directly or indirectly,  under this Agreement,
of any and every nature whatsoever,  shall be satisfied solely out of the assets
of the  Trust  and that no  Trustee,  officer,  agent or  holder  of  shares  of
beneficial  interest  of the  Trust  shall  be  personally  liable  for any such
liabilities.

         8.6  Each  party  shall   cooperate  with  each  other  party  and  all
appropriate  governmental authorities (including without limitation the SEC, the
NASD,  and  state  insurance  regulators)  and  shall  permit  such  authorities
reasonable  access to its books and records in connection with any investigation
or inquiry relating to this Agreement or the transactions contemplated hereby.

         8.7 Each  party  hereto  shall  treat as  confidential  the  names  and
addresses of the Contract  owners and all information  reasonably  identified as
confidential  in writing by any other party hereto,  and, except as permitted by
this Agreement or as required by legal process or regulatory authorities,  shall
not  disclose,  disseminate,  or  utilize  such  names and  addresses  and other
confidential  information  until  such  time as they  may come  into the  public
domain,  without the express  written  consent of the  affected  party.  Without
limiting the foregoing, no party hereto shall disclose any information that such
party has been advised is proprietary,  except such  information that such party
is required to disclose by any appropriate  governmental  authority  (including,
without  limitation,  the SEC,  the NASD,  and state  securities  and  insurance
regulators).

         8.8 The rights,  remedies and  obligations  contained in this Agreement
are  cumulative  and  are in  addition  to any  and  all  rights,  remedies  and
obligations, at law or in equity, which the parties hereto are entitled to under
state and federal laws.

         8.9 The  parties  to this  Agreement  acknowledge  and agree  that this
Agreement  shall not be exclusive in any respect,  except as provided in Section
1.10.

         8.10 Neither this Agreement nor any rights or obligations hereunder may
be assigned by either  party  without  the prior  written  approval of the other
party.

         8.11 No provisions of this  Agreement may be amended or modified in any
manner except by a written  agreement  properly  authorized and executed by both
parties.

                  IN  WITNESS  WHEREOF,  the  parties  have  caused  their  duly
authorized  officers to execute this Participation  Agreement as of the date and
year first above written.


                      The Company:______________________________________
                      COVA Financial Life Insurance Company
                            By its authorized officer


                      By: ______________________________________________
                      Name:_____________________________________________
                      Title:____________________________________________


                      The Trust:________________________________________
                      Templeton Variable Products Series Fund
                      By its authorized officer


                      By:_______________________________________________
                      Name: Karen L. Skidmore
                      Title: Assistant Vice President, Assistant Secretary


                      The Underwriter:
                      Franklin Templeton Distributors, Inc.
                      By its authorized officer

                      By: _______________________________________________
                      Name:  Deborah R. Gatzek
                      Title:    Senior Vice President, Assistant Secretary








                                   SCHEDULE A


                       Separate Accounts of COVA Financial
                             Life Insurance Company

1.   COVA Variable Annuity Account Five
     Date Established: March 24, 1992
     SEC Registration Number: 811-07060











                                   SCHEDULE B


                     Trust Portfolios and Classes Available
                     --------------------------------------

Templeton Variable Products Series                      Adviser
- ----------------------------------                      -------

Templeton Developing Markets Fund           Templeton Asset Management Ltd.
         -Class 1

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

Mutual Shares Investments Fund              Franklin Mutual Advisers, Inc.
         -Class 1









                                   SCHEDULE C

                           Variable Annuity Contracts
                 Issued by COVA Financial Life Insurance Company



                                                       Representative
           Contract                                      Form Number
           --------                                      -----------

1.   COVA Variable Annuity Account Five
     Title: Custom Select Variable Annuity              Form: XLCC-648 
     SEC Registration Number: 333-34817                       XLCC-833








                                   SCHEDULE D

                 Other Portfolios Available under the Contracts

AIM VARIABLE INSURANCE FUNDS, INC.:
         MANAGED BY AIM ADVISORS, INC.
         AIM V.I. Capital Appreciation Fund
         AIM V.I. International Equity Fund
         AIM V.I. Value Fund

ALLIANCE VARIABLE PRODUCTS SERIES FUND, INC.:
         MANAGED BY ALLIANCE CAPITAL MANAGEMENT L.P.
         Premier Growth Portfolio
         Real Estate Investment Portfolio

COVA SERIES TRUST:
         MANAGED BY J.P. MORGAN INVESTMENT MANAGEMENT INC.
         Small Cap Stock Portfolio
         Large Cap Stock Portfolio
         Select Equity Portfolio
         International Equity Portfolio
         Quality Bond Portfolio
         MANAGED BY LORD ABBETT & CO.
         Bond Debenture Portfolio
         Large Cap Research Portfolio
         Developing Growth Portfolio
         Mid Cap Value Portfolio
         Lord Abbett Growth & Income Portfolio

GENERAL AMERICAN CAPITAL COMPANY:
         MANAGED BY CONNING ASSET MANAGEMENT COMPANY
         Money Market Fund

GOLDMAN SACHS VARIABLE INSURANCE TRUST:
         MANAGED BY GOLDMAN SACHS ASSET MANAGEMENT
         Goldman Sachs Growth and Income Fund
         MANAGED BY GOLDMAN SACHS ASSET MANAGEMENT INTERNATIONAL
         Goldman Sachs International Equity Fund
         Goldman Sachs Global Income Fund

INVESTORS FUND SERIES:
         MANAGED BY SCUDDER KEMPER INVESTMENTS, INC.
         Kemper Small Cap Value Portfolio
         Kemper Government Securities Portfolio
         Kemper Small Cap Growth Portfolio

LIBERTY VARIABLE INVESTMENT TRUST:
         MANAGED BY NEWPORT FUND MANAGEMENT INC.
         Newport Tiger, Variable Series

LORD ABBETT SERIES FUND, INC.:
         MANAGED BY LORD ABBETT & CO.
         Growth and Income Portfolio

MFS VARIABLE INSURANCE TRUST:
         MANAGED BY MASSACHUSETTS FINANCIAL SERVICES COMPANY MFS Emerging Growth
         Series  MFS  Research  Series MFS Growth  With  Income  Series MFS High
         Income  Series  MFS World  Governments  Series  MFS/Foreign  & Colonial
         Emerging markets Equity Series

OPPENHEIMER VARIABLE ACCOUNT FUNDS:
         MANAGED BY OPPENHEIMER FUNDS, INC.
         Oppenheimer High Income Fund
         Oppenheimer Bond Fund
         Oppenheimer Growth Fund
         Oppenheimer Growth & Income Fund
         Oppenheimer Strategic Bond Fund

PUTNAM VARIABLE TRUST:
         MANAGED BY PUTNAM INVESTMENT MANAGEMENT, INC.
         Putnam VT Growth and Income Fund
         Putnam VT International Growth Fund
         Putnam VT International New Opportunities Fund
         Putnam VT New Value Fund
         Putnam VT Vista Fund

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

April 29, 1999


Board of Directors
Cova Financial Life Insurance Company
4100 Newport Place Drive, Suite 840
Newport Beach, CA 92600

RE:  Opinion of Counsel - Cova Variable Annuity Account Five

Gentlemen:

You have requested our Opinion of Counsel in connection with the filing with the
Securities  and  Exchange   Commission  of  a  Post-Effective   Amendment  to  a
Registration  Statement on Form N-4 for the Individual Flexible Purchase Payment
Deferred  Variable  Annuity  Contracts  (the  "Contracts")  to be issued by Cova
Financial Life Insurance Company and its separate account, Cova Variable Annuity
Account Five.

We have made such  examination  of the law and have  examined  such  records and
documents as in our judgment are necessary or appropriate to enable us to render
the opinions expressed below.

We are of the following opinions:

     1. Cova Variable  Annuity Account Five is a Unit  Investment  Trust as that
term is defined  in  Section  4(2) of the  Investment  Company  Act of 1940 (the
"Act"), and is currently registered with the Securities and Exchange Commission,
pursuant to Section 8(a) of the Act.

     2. Upon the acceptance of purchase  payments made by an Owner pursuant to a
Contract issued in accordance with the Prospectus  contained in the Registration
Statement and upon  compliance  with  applicable  law, such an Owner will have a
legally-issued,  fully  paid,  non-assessable  contractual  interest  under such
Contract.

You may use  this  opinion  letter,  or a copy  thereof,  as an  exhibit  to the
Registration Statement.

We  consent to the  reference  to our Firm under the  caption  "Legal  Opinions"
contained in the Statement of Additional  Information  which forms a part of the
Registration Statement.

Sincerely,

BLAZZARD, GRODD & HASENAUER, P.C.


By: /s/RAYMOND A. O'HARA III
    -----------------------------
    Raymond A. O'Hara III
    

Consent of Independent Auditors


The Board of Directors
Cova Financial Life Insurance Company

We consent to the use of our reports on the financial statements of Cova 
Financial Life Insurance Company (the Company) dated March 4, 1999, and on
the financial statements of the sub-accounts of Cova Variable Annuity 
Account Five dated March 1, 1999, and to the reference to our firm under 
the heading "Experts" in the Statement of Additional Information, in the
Post-Effective Amendment No. 4 to the Registration Statement (Form N-4,
No. 333-34817) of Cova Variable Annuity Account Five.


                                            /s/KPMG LLP
                                            KPMG LLP

Chicago, Illinois
April 29, 1999




<TABLE>
<CAPTION>
Cova Variable Annuity Account Five
Standard 1 Year Return Data
As of 12/31/98

                                           Date        Transaction   Amount      Unit       Unit BalanceTransaction Unit        
                                                                                 Value      Before      Units       Balance     
                                                                                            Transaction                         
                                                                                                                                

<S>                                           <C>   <C>                 <C>       <C>            <C>        <C>         <C>     
LA Bond Debenture                             12/31/97 purchase         1,000.00  12.881799      0.0000     77.6289     77.6289 
                                              12/31/98 annual fee          (1.05) 13.496510     77.6289     (0.0778)    77.5511 
                                              12/31/98 surrender fee      (45.00) 13.496510     77.5511     (3.3342)    74.2169 

GACC Money Market                             12/31/97 purchase         1,000.00  10.667017      0.0000     93.7469     93.7469 
                                              12/31/98 annual fee          (1.04) 11.109949     93.7469     (0.0936)    93.6533 
                                              12/31/98 surrender fee      (45.00) 11.109949     93.6533     (4.0504)    89.6029 

LA Developing Growth                          12/31/97 purchase         1,000.00  10.527555      0.0000     94.9888     94.9888 
                                              12/31/98 annual fee          (1.05) 11.067868     94.9888     (0.0949)    94.8939 
                                              12/31/98 surrender fee      (45.00) 11.067868     94.8939     (4.0658)    90.8281 

LA Mid-Cap Value                              12/31/97 purchase         1,000.00  10.467957      0.0000     95.5296     95.5296 
                                              12/31/98 annual fee          (1.00) 10.437956     95.5296     (0.0958)    95.4338 
                                              12/31/98 surrender fee      (45.00) 10.437956     95.4338     (4.3112)    91.1226 

JPM Quality Bond                              12/31/97 purchase         1,000.00  11.155144      0.0000     89.6447     89.6447 
                                              12/31/98 annual fee          (1.07) 11.914509     89.6447     (0.0898)    89.5549 
                                              12/31/98 surrender fee      (45.00) 11.914509     89.5549     (3.7769)    85.7780 

JPM Small Cap Stock                           12/31/97 purchase         1,000.00  13.491493      0.0000     74.1208     74.1208 
                                              12/31/98 annual fee          (0.93) 12.582885     74.1208     (0.0739)    74.0469 
                                              12/31/98 surrender fee      (45.00) 12.582885     74.0469     (3.5763)    70.4706 

JPM Large Cap Stock                           12/31/97 purchase         1,000.00  14.889464      0.0000     67.1616     67.1616 
                                              12/31/98 annual fee          (1.30) 19.428505     67.1616     (0.0669)    67.0947 
                                              12/31/98 surrender fee      (45.00) 19.428505     67.0947     (2.3162)    64.7785 

JPM Select Equity                             12/31/97 purchase         1,000.00  14.053503      0.0000     71.1566     71.1566 
                                              12/31/98 annual fee          (1.21) 16.987203     71.1566     (0.0712)    71.0854 
                                              12/31/98 surrender fee      (45.00) 16.987203     71.0854     (2.6491)    68.4363 

JPM International Equity                      12/31/97 purchase         1,000.00  11.462436      0.0000     87.2415     87.2415 
                                              12/31/98 annual fee          (1.12) 12.889314     87.2415     (0.0869)    87.1546 
                                              12/31/98 surrender fee      (45.00) 12.889314     87.1546     (3.4913)    83.6633 


Russell Multi-Style Equity                    12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.27) 12.740123    100.0000     (0.0997)    99.9003 
                                              12/31/98 surrender fee      (45.00) 12.740123     99.9003     (3.5321)    96.3682 

Russell Aggressive Equity                     12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.00) 10.001283    100.0000     (0.1000)    99.9000 
                                              12/31/98 surrender fee      (45.00) 10.001283     99.9000     (4.4994)    95.4006 

Russell Non-U.S.                              12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.12) 11.182808    100.0000     (0.1002)    99.8998 
                                              12/31/98 surrender fee      (45.00) 11.182808     99.8998     (4.0240)    95.8758 

Russell Core Bond                             12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.06) 10.631124    100.0000     (0.0997)    99.9003 
                                              12/31/98 surrender fee      (45.00) 10.631124     99.9003     (4.2329)    95.6674 

AIM Value                                     12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.31) 13.075597    100.0000     (0.1002)    99.8998 
                                              12/31/98 surrender fee      (45.00) 13.075597     99.8998     (3.4415)    96.4583 

AIM Capital Appreciation                      12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.18) 11.800084    100.0000     (0.1000)    99.9000 
                                              12/31/98 surrender fee      (45.00) 11.800084     99.9000     (3.8135)    96.0865 

AIM International Equity                      12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.14) 11.418467    100.0000     (0.0998)    99.9002 
                                              12/31/98 surrender fee      (45.00) 11.418467     99.9002     (3.9410)    95.9592 

Alliance Premier Growth                       12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.46) 14.620511    100.0000     (0.0999)    99.9001 
                                              12/31/98 surrender fee      (45.00) 14.620511     99.9001     (3.0779)    96.8222 

Alliance Real Estate Investment               12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (0.80)  8.000583    100.0000     (0.1000)    99.9000 
                                              12/31/98 surrender fee      (45.00)  8.000583     99.9000     (5.6246)    94.2754 

Liberty Newport Tiger                         12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (0.93)  9.278784    100.0000     (0.1002)    99.8998 
                                              12/31/98 surrender fee      (45.00)  9.278784     99.8998     (4.8498)    95.0500 

Kemper Small Cap Growth                       12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.17) 11.687795    100.0000     (0.1001)    99.8999 
                                              12/31/98 surrender fee      (45.00) 11.687795     99.8999     (3.8502)    96.0497 



Kemper Small Cap Value                        12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (0.88)  8.770360    100.0000     (0.1003)    99.8997 
                                              12/31/98 surrender fee      (45.00)  8.770360     99.8997     (5.1309)    94.7688 

Kemper Government Securities                  12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.06) 10.634608    100.0000     (0.0997)    99.9003 
                                              12/31/98 surrender fee      (45.00) 10.634608     99.9003     (4.2315)    95.6688 

MFS Research                                  12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.22) 12.179142    100.0000     (0.1002)    99.8998 
                                              12/31/98 surrender fee      (45.00) 12.179142     99.8998     (3.6948)    96.2050 

MFS Growth with Income                        12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.21) 12.075079    100.0000     (0.1002)    99.8998 
                                              12/31/98 surrender fee      (45.00) 12.075079     99.8998     (3.7267)    96.1731 

MFS Emerging Growth                           12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.32) 13.244101    100.0000     (0.0997)    99.9003 
                                              12/31/98 surrender fee      (45.00) 13.244101     99.9003     (3.3977)    96.5026 

MFS F&C Emerging Markets                      12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (0.66)  6.581757    100.0000     (0.1003)    99.8997 
                                              12/31/98 surrender fee      (45.00)  6.581757     99.8997     (6.8371)    93.0626 

MFS High Income                               12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (0.99)  9.863111    100.0000     (0.1004)    99.8996 
                                              12/31/98 surrender fee      (45.00)  9.863111     99.8996     (4.5625)    95.3371 

MFS World Governments                         12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.07) 10.663503    100.0000     (0.1003)    99.8997 
                                              12/31/98 surrender fee      (45.00) 10.663503     99.8997     (4.2200)    95.6797 

Oppenheimer Growth                            12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.22) 12.244057    100.0000     (0.0996)    99.9004 
                                              12/31/98 surrender fee      (45.00) 12.244057     99.9004     (3.6753)    96.2251 

Oppenheimer Growth & Income                   12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.03) 10.340279    100.0000     (0.0996)    99.9004 
                                              12/31/98 surrender fee      (45.00) 10.340279     99.9004     (4.3519)    95.5485 

Oppenheimer High Income                       12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (0.99)  9.907918    100.0000     (0.0999)    99.9001 
                                              12/31/98 surrender fee      (45.00)  9.907918     99.9001     (4.5418)    95.3583 

Oppenheimer Bond                              12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.06) 10.551643    100.0000     (0.1005)    99.8995 
                                              12/31/98 surrender fee      (45.00) 10.551643     99.8995     (4.2647)    95.6348 

Oppenheimer Strategic Bond                    12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.02) 10.164797    100.0000     (0.1003)    99.8997 
                                              12/31/98 surrender fee      (45.00) 10.164797     99.8997     (4.4270)    95.4727 

Putnam Growth & Income                        12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.14) 11.403244    100.0000     (0.1000)    99.9000 
                                              12/31/98 surrender fee      (45.00) 11.403244     99.9000     (3.9462)    95.9538 

Putnam New Value                              12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.05) 10.498075    100.0000     (0.1000)    99.9000 
                                              12/31/98 surrender fee      (45.00) 10.498075     99.9000     (4.2865)    95.6135 

Putnam Vista                                  12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.18) 11.804097    100.0000     (0.1000)    99.9000 
                                              12/31/98 surrender fee      (45.00) 11.804097     99.9000     (3.8122)    96.0878 

Putnam International Growth                   12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.17) 11.729428    100.0000     (0.0997)    99.9003 
                                              12/31/98 surrender fee      (45.00) 11.729428     99.9003     (3.8365)    96.0638 

Putnam International New Opportunities        12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.14) 11.420772    100.0000     (0.0998)    99.9002 
                                              12/31/98 surrender fee      (45.00) 11.420772     99.9002     (3.9402)    95.9600 
</TABLE>

<TABLE>
<CAPTION>
 Account     Account
 Value       Value
 Before      After
 Transaction Transaction

       <S>     <C>     
       0.00    1,000.00
   1,047.72    1,046.67
   1,046.67    1,001.67

       0.00    1,000.00
   1,041.52    1,040.48
   1,040.48      995.48

       0.00    1,000.00
   1,051.32    1,050.27
   1,050.27    1,005.27

       0.00    1,000.00
     997.13      996.13
     996.13      951.13

       0.00    1,000.00
   1,068.07    1,067.00
   1,067.00    1,022.00

       0.00    1,000.00
     932.65      931.72
     931.72      886.72

       0.00    1,000.00
   1,304.85    1,303.55
   1,303.55    1,258.55

       0.00    1,000.00
   1,208.75    1,207.54
   1,207.54    1,162.54

       0.00    1,000.00
   1,124.48    1,123.36
   1,123.36    1,078.36


       0.00    1,000.00
   1,274.01    1,272.74
   1,272.74    1,227.74

       0.00    1,000.00
   1,000.13      999.13
     999.13      954.13

       0.00    1,000.00
   1,118.28    1,117.16
   1,117.16    1,072.16

       0.00    1,000.00
   1,063.11    1,062.05
   1,062.05    1,017.05

       0.00    1,000.00
   1,307.56    1,306.25
   1,306.25    1,261.25

       0.00    1,000.00
   1,180.01    1,178.83
   1,178.83    1,133.83

       0.00    1,000.00
   1,141.85    1,140.71
   1,140.71    1,095.71

       0.00    1,000.00
   1,462.05    1,460.59
   1,460.59    1,415.59

       0.00    1,000.00
     800.06      799.26
     799.26      754.26

       0.00    1,000.00
     927.88      926.95
     926.95      881.95

       0.00    1,000.00
   1,168.78    1,167.61
   1,167.61    1,122.61



       0.00    1,000.00
     877.04      876.16
     876.16      831.16

       0.00    1,000.00
   1,063.46    1,062.40
   1,062.40    1,017.40

       0.00    1,000.00
   1,217.91    1,216.69
   1,216.69    1,171.69

       0.00    1,000.00
   1,207.51    1,206.30
   1,206.30    1,161.30

       0.00    1,000.00
   1,324.41    1,323.09
   1,323.09    1,278.09

       0.00    1,000.00
     658.18      657.52
     657.52      612.52

       0.00    1,000.00
     986.31      985.32
     985.32      940.32

       0.00    1,000.00
   1,066.35    1,065.28
   1,065.28    1,020.28

       0.00    1,000.00
   1,224.41    1,223.19
   1,223.19    1,178.19

       0.00    1,000.00
   1,034.03    1,033.00
   1,033.00      988.00

       0.00    1,000.00
     990.79      989.80
     989.80      944.80

       0.00    1,000.00
   1,055.16    1,054.10
   1,054.10    1,009.10

       0.00    1,000.00
   1,016.48    1,015.46
   1,015.46      970.46

       0.00    1,000.00
   1,140.32    1,139.18
   1,139.18    1,094.18

       0.00    1,000.00
   1,049.81    1,048.76
   1,048.76    1,003.76

       0.00    1,000.00
   1,180.41    1,179.23
   1,179.23    1,134.23

       0.00    1,000.00
   1,172.94    1,171.77
   1,171.77    1,126.77

       0.00    1,000.00
   1,142.08    1,140.94
   1,140.94    1,095.94
</TABLE>





<TABLE>
<CAPTION>
Cova Variable Annuity Account Five
Standard 1 Year Returns
As of 12/31/98
                                                Total      Account        12/31/98 Initial     Inception  Days Since
                                                Return     Value       AUV         Investment  Date       Inception


<S>                                                  <C>      <C>        <C>          <C>         <C>  <C>        <C>
LA Bond Debenture                                    0.17%    1,001.67   13.496510    1,000.00    5/20/96         955
GACC Money Market                                   -0.45%      995.48   11.109949    1,000.00    12/4/97         392
LA Developing Growth                                 0.53%    1,005.27   11.067868    1,000.00    11/7/97         419
LA Mid-Cap Value                                    -4.89%      951.13   10.437956    1,000.00    11/7/97         419
JPM Quality Bond                                     2.20%    1,022.00   11.914509    1,000.00    5/20/96         955
JPM Small Cap Stock                                -11.33%      886.72   12.582885    1,000.00    5/15/96         960
JPM Large Cap Stock                                 25.86%    1,258.55   19.428505    1,000.00    5/16/96         959
JPM Select Equity                                   16.25%    1,162.54   16.987203    1,000.00    5/15/96         960
JPM International Equity                             7.84%    1,078.36   12.889314    1,000.00    5/14/96         961
Russell Multi-Style Equity                          22.77%    1,227.74   12.740123    1,000.00   12/31/97         365
Russell Aggressive Equity                           -4.59%      954.13   10.001283    1,000.00   12/31/97         365
Russell Non-U.S.                                     7.22%    1,072.16   11.182808    1,000.00   12/31/97         365
Russell Core Bond                                    1.71%    1,017.05   10.631124    1,000.00   12/31/97         365
AIM Value                                           26.13%    1,261.25   13.075597    1,000.00   12/31/97         365
AIM Capital Appreciation                            13.38%    1,133.83   11.800084    1,000.00   12/31/97         365
AIM International Equity                             9.57%    1,095.71   11.418467    1,000.00   12/31/97         365
Alliance Premier Growth                             41.56%    1,415.59   14.620511    1,000.00   12/31/97         365
Alliance Real Estate Investment                    -24.57%      754.26    8.000583    1,000.00   12/31/97         365
Liberty Newport Tiger                              -11.81%      881.95    9.278784    1,000.00   12/31/97         365
Kemper Small Cap Growth                             12.26%    1,122.61   11.687795    1,000.00   12/31/97         365
Kemper Small Cap Value                             -16.88%      831.16    8.770360    1,000.00   12/31/97         365
Kemper Government Securities                         1.74%    1,017.40   10.634608    1,000.00   12/31/97         365
MFS Research                                        17.17%    1,171.69   12.179142    1,000.00   12/31/97         365
MFS Growth with Income                              16.13%    1,161.30   12.075079    1,000.00   12/31/97         365
MFS Emerging Growth                                 27.81%    1,278.09   13.244101    1,000.00   12/31/97         365
MFS F&C Emerging Markets                           -38.75%      612.52    6.581757    1,000.00   12/31/97         365
MFS High Income                                     -5.97%      940.32    9.863111    1,000.00   12/31/97         365
MFS World Governments                                2.03%    1,020.28   10.663503    1,000.00   12/31/97         365
Oppenheimer Growth                                  17.82%    1,178.19   12.244057    1,000.00   12/31/97         365
Oppenheimer Growth & Income                         -1.20%      988.00   10.340279    1,000.00   12/31/97         365
Oppenheimer High Income                             -5.52%      944.80    9.907918    1,000.00   12/31/97         365
Oppenheimer Bond                                     0.91%    1,009.10   10.551643    1,000.00   12/31/97         365
Oppenheimer Strategic Bond                          -2.95%      970.46   10.164797    1,000.00   12/31/97         365
Putnam Growth & Income                               9.42%    1,094.18   11.403244    1,000.00   12/31/97         365
Putman New Value                                     0.38%    1,003.76   10.498075    1,000.00   12/31/97         365
Putnam Vista                                        13.42%    1,134.23   11.804097    1,000.00   12/31/97         365
Putnam International Growth                         12.68%    1,126.77   11.729428    1,000.00   12/31/97         365
Putnam Int'l New Opportunities                       9.59%    1,095.94   11.420772    1,000.00   12/31/97         365
</TABLE>


<TABLE>
<CAPTION>
Cova Variable Annuity Account Five
Standard Inception to Date Return Data
As of 12/31/98

                                           Date        Transaction   Amount      Unit       Units       Transaction Units       
                                                                                 Value      Before      Units       After       
                                                                                            Transaction             Transaction 
                                                                                                                                

<S>                                            <C>  <C>                 <C>       <C>            <C>        <C>         <C>     
LA Bond Debenture                              5/20/96 purchase         1,000.00  10.146329      0.0000     98.5578     98.5578 
                                               5/20/97 annual fee          (1.16) 11.758378     98.5578     (0.0987)    98.4591 
                                               5/20/98 annual fee          (1.33) 13.473825     98.4591     (0.0987)    98.3604 
                                              12/31/98 annual fee          (1.33) 13.496510     98.3604     (0.0985)    98.2619 
                                              12/31/98 surrender fee      (45.00) 13.496510     98.2619     (3.3342)    94.9277 

GACC Money Market                              12/4/97 purchase         1,000.00  10.630827      0.0000     94.0661     94.0661 
                                               12/4/98 annual fee          (1.04) 11.081985     94.0661     (0.0938)    93.9723 
                                              12/31/98 annual fee          (1.04) 11.109949     93.9723     (0.0936)    93.8787 
                                              12/31/98 surrender fee      (45.00) 11.109949     93.8787     (4.0504)    89.8283 

LA Developing Growth                           11/7/97 purchase         1,000.00  10.830809      0.0000     92.3292     92.3292 
                                               11/9/98 annual fee          (0.92)  9.967264     92.3292     (0.0923)    92.2369 
                                              12/31/98 annual fee          (1.02) 11.067868     92.2369     (0.0922)    92.1447 
                                              12/31/98 surrender fee      (45.00) 11.067868     92.1447     (4.0658)    88.0789 

LA Large Cap Research                          2/17/98 purchase         1,000.00  10.756077      0.0000     92.9707     92.9707 
                                              12/31/98 annual fee          (1.10) 11.825638     92.9707     (0.0930)    92.8777 
                                              12/31/98 surrender fee      (50.00) 11.825638     92.8777     (4.2281)    88.6496 

LA Mid-Cap Value                               11/7/97 purchase         1,000.00  10.048781      0.0000     99.5146     99.5146 
                                               11/9/98 annual fee          (1.03) 10.358485     99.5146     (0.0994)    99.4152 
                                              12/31/98 annual fee          (1.04) 10.437956     99.4152     (0.0996)    99.3156 
                                              12/31/98 surrender fee      (45.00) 10.437956     99.3156     (4.3112)    95.0044 

JPM Quality Bond                               5/20/96 purchase         1,000.00   9.951189      0.0000    100.4905    100.4905 
                                               5/20/97 annual fee          (1.05) 10.440361    100.4905     (0.1006)   100.3899 
                                               5/20/98 annual fee          (1.15) 11.413235    100.3899     (0.1008)   100.2891 
                                              12/31/98 annual fee          (1.19) 11.914509    100.2891     (0.0999)   100.1892 
                                              12/31/98 surrender fee      (45.00) 11.914509    100.1892     (3.7769)    96.4123 

JPM Small Cap Stock                            5/15/96 purchase         1,000.00  10.905675      0.0000     91.6954     91.6954 
                                               5/15/97 annual fee          (1.01) 10.995232     91.6954     (0.0919)    91.6035 
                                               5/15/98 annual fee          (1.35) 14.699217     91.6035     (0.0918)    91.5117 
                                              12/31/98 annual fee          (1.15) 12.582885     91.5117     (0.0914)    91.4203 
                                              12/31/98 surrender fee      (45.00) 12.582885     91.4203     (3.5763)    87.8440 

JPM Large Cap Stock                            5/16/96 purchase         1,000.00  10.155238      0.0000     98.4714     98.4714 
                                               5/16/97 annual fee          (1.26) 12.753841     98.4714     (0.0988)    98.3726 
                                               5/18/98 annual fee          (1.71) 17.363858     98.3726     (0.0985)    98.2741 
                                              12/31/98 annual fee          (1.91) 19.428505     98.2741     (0.0983)    98.1758 
                                              12/31/98 surrender fee      (45.00) 19.428505     98.1758     (2.3162)    95.8596 

JPM Select Equity                              5/15/96 purchase         1,000.00  10.151958      0.0000     98.5032     98.5032 
                                               5/15/97 annual fee          (1.19) 12.101835     98.5032     (0.0983)    98.4049 
                                               5/15/98 annual fee          (1.58) 16.090569     98.4049     (0.0982)    98.3067 
                                              12/31/98 annual fee          (1.67) 16.987203     98.3067     (0.0983)    98.2084 
                                              12/31/98 surrender fee      (45.00) 16.987203     98.2084     (2.6491)    95.5593 

JPM International Equity                       5/14/96 purchase         1,000.00  10.098675      0.0000     99.0229     99.0229 
                                               5/14/97 annual fee          (1.16) 11.696691     99.0229     (0.0992)    98.9237 
                                               5/14/98 annual fee          (1.30) 13.129981     98.9237     (0.0990)    98.8247 
                                              12/31/98 annual fee          (1.27) 12.889314     98.8247     (0.0985)    98.7262 
                                              12/31/98 surrender fee      (45.00) 12.889314     98.7262     (3.4913)    95.2349 

Russell Multi-Style Equity                    12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.27) 12.740123    100.0000     (0.0997)    99.9003 
                                              12/31/98 surrender fee      (45.00) 12.740123     99.9003     (3.5321)    96.3682 

Russell Aggressive Equity                     12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.00) 10.001283    100.0000     (0.1000)    99.9000 
                                              12/31/98 surrender fee      (45.00) 10.001283     99.9000     (4.4994)    95.4006 

Russell Non-U.S.                              12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.12) 11.182808    100.0000     (0.1002)    99.8998 
                                              12/31/98 surrender fee      (45.00) 11.182808     99.8998     (4.0240)    95.8758 

Russell Core Bond                             12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.06) 10.631124    100.0000     (0.0997)    99.9003 
                                              12/31/98 surrender fee      (45.00) 10.631124     99.9003     (4.2329)    95.6674 

AIM Value                                     12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.31) 13.075597    100.0000     (0.1002)    99.8998 
                                              12/31/98 surrender fee      (45.00) 13.075597     99.8998     (3.4415)    96.4583 

AIM Capital Appreciation                      12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.18) 11.800084    100.0000     (0.1000)    99.9000 
                                              12/31/98 surrender fee      (45.00) 11.800084     99.9000     (3.8135)    96.0865 

AIM International Equity                      12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.14) 11.418467    100.0000     (0.0998)    99.9002 
                                              12/31/98 surrender fee      (45.00) 11.418467     99.9002     (3.9410)    95.9592 

Alliance Premier Growth                       12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.46) 14.620511    100.0000     (0.0999)    99.9001 
                                              12/31/98 surrender fee      (45.00) 14.620511     99.9001     (3.0779)    96.8222 

Alliance Real Estate Investment               12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (0.80)  8.000583    100.0000     (0.1000)    99.9000 
                                              12/31/98 surrender fee      (45.00)  8.000583     99.9000     (5.6246)    94.2754 

Liberty Newport Tiger                         12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (0.93)  9.278784    100.0000     (0.1002)    99.8998 
                                              12/31/98 surrender fee      (45.00)  9.278784     99.8998     (4.8498)    95.0500 

Goldman Sachs Growth & Income                  3/31/98 purchase         1,000.00  11.212646      0.0000     89.1850     89.1850 
                                              12/31/98 annual fee          (0.88)  9.911702     89.1850     (0.0888)    89.0962 
                                              12/31/98 surrender fee      (50.00)  9.911702     89.0962     (5.0445)    84.0517 

Goldman Sachs International Equity             3/31/98 purchase         1,000.00  11.199710      0.0000     89.2880     89.2880 
                                              12/31/98 annual fee          (1.02) 11.416783     89.2880     (0.0893)    89.1987 
                                              12/31/98 surrender fee      (50.00) 11.416783     89.1987     (4.3795)    84.8192 

Goldman Sachs Global Income                    3/31/98 purchase         1,000.00  10.152000      0.0000     98.5028     98.5028 
                                              12/31/98 annual fee          (1.07) 10.815310     98.5028     (0.0989)    98.4039 
                                              12/31/98 surrender fee      (50.00) 10.815310     98.4039     (4.6231)    93.7808 

Kemper Small Cap Growth                       12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.17) 11.687795    100.0000     (0.1001)    99.8999 
                                              12/31/98 surrender fee      (45.00) 11.687795     99.8999     (3.8502)    96.0497 

Kemper Small Cap Value                        12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (0.88)  8.770360    100.0000     (0.1003)    99.8997 
                                              12/31/98 surrender fee      (45.00)  8.770360     99.8997     (5.1309)    94.7688 

Kemper Government Securities                  12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.06) 10.634608    100.0000     (0.0997)    99.9003 
                                              12/31/98 surrender fee      (45.00) 10.634608     99.9003     (4.2315)    95.6688 

MFS Research                                  12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.22) 12.179142    100.0000     (0.1002)    99.8998 
                                              12/31/98 surrender fee      (45.00) 12.179142     99.8998     (3.6948)    96.2050 

MFS Growth with Income                        12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.21) 12.075079    100.0000     (0.1002)    99.8998 
                                              12/31/98 surrender fee      (45.00) 12.075079     99.8998     (3.7267)    96.1731 



MFS Emerging Growth                           12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.32) 13.244101    100.0000     (0.0997)    99.9003 
                                              12/31/98 surrender fee      (45.00) 13.244101     99.9003     (3.3977)    96.5026 

MFS F&C Emerging Markets                      12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (0.66)  6.581757    100.0000     (0.1003)    99.8997 
                                              12/31/98 surrender fee      (45.00)  6.581757     99.8997     (6.8371)    93.0626 

MFS High Income                               12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (0.99)  9.863111    100.0000     (0.1004)    99.8996 
                                              12/31/98 surrender fee      (45.00)  9.863111     99.8996     (4.5625)    95.3371 

MFS World Governments                         12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.07) 10.663503    100.0000     (0.1003)    99.8997 
                                              12/31/98 surrender fee      (45.00) 10.663503     99.8997     (4.2200)    95.6797 

Oppenheimer Growth                            12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.22) 12.244057    100.0000     (0.0996)    99.9004 
                                              12/31/98 surrender fee      (45.00) 12.244057     99.9004     (3.6753)    96.2251 

Oppenheimer Growth & Income                   12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.03) 10.340279    100.0000     (0.0996)    99.9004 
                                              12/31/98 surrender fee      (45.00) 10.340279     99.9004     (4.3519)    95.5485 

Oppenheimer High Income                       12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (0.99)  9.907918    100.0000     (0.0999)    99.9001 
                                              12/31/98 surrender fee      (45.00)  9.907918     99.9001     (4.5418)    95.3583 

Oppenheimer Bond                              12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.06) 10.551643    100.0000     (0.1005)    99.8995 
                                              12/31/98 surrender fee      (45.00) 10.551643     99.8995     (4.2647)    95.6348 

Oppenheimer Strategic Bond                    12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.02) 10.164797    100.0000     (0.1003)    99.8997 
                                              12/31/98 surrender fee      (45.00) 10.164797     99.8997     (4.4270)    95.4727 

Putnam Growth & Income                        12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.14) 11.403244    100.0000     (0.1000)    99.9000 
                                              12/31/98 surrender fee      (45.00) 11.403244     99.9000     (3.9462)    95.9538 

Putnam New Value                              12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.05) 10.498075    100.0000     (0.1000)    99.9000 
                                              12/31/98 surrender fee      (45.00) 10.498075     99.9000     (4.2865)    95.6135 



Putnam Vista                                  12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.18) 11.804097    100.0000     (0.1000)    99.9000 
                                              12/31/98 surrender fee      (45.00) 11.804097     99.9000     (3.8122)    96.0878 

Putnam International Growth                   12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.17) 11.729428    100.0000     (0.0997)    99.9003 
                                              12/31/98 surrender fee      (45.00) 11.729428     99.9003     (3.8365)    96.0638 

Putnam International New Opportunities        12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee          (1.14) 11.420772    100.0000     (0.0998)    99.9002 
                                              12/31/98 surrender fee      (45.00) 11.420772     99.9002     (3.9402)    95.9600 

Templeton International                        9/21/98 purchase         1,000.00   7.893131      0.0000    126.6924    126.6924 
                                              12/31/98 annual fee          (1.16)  9.149729    126.6924     (0.1268)   126.5656 
                                              12/31/98 surrender fee      (50.00)  9.149729    126.5656     (5.4646)   121.1010 

Templeton Developing Markets                   9/21/98 purchase         1,000.00   5.645520      0.0000    177.1316    177.1316 
                                              12/31/98 annual fee          (1.34)  7.557531    177.1316     (0.1773)   176.9543 
                                              12/31/98 surrender fee      (50.00)  7.557531    176.9543     (6.6159)   170.3384 

Mutual Shares Investments                      9/21/98 purchase         1,000.00   8.643412      0.0000    115.6951    115.6951 
                                              12/31/98 annual fee          (1.12)  9.646506    115.6951     (0.1161)   115.5790 
                                              12/31/98 surrender fee      (50.00)  9.646506    115.5790     (5.1832)   110.3958 
</TABLE>


<TABLE>
<CAPTION>
 Account     Account
 Value       Value
 Before      After
 Transaction Transaction
       <S>     <C>     
       0.00    1,000.00
   1,158.88    1,157.72
   1,326.62    1,325.29
   1,327.52    1,326.19
   1,326.19    1,281.19

       0.00    1,000.00
   1,042.44    1,041.40
   1,044.03    1,042.99
   1,042.99      997.99

       0.00    1,000.00
     920.27      919.35
   1,020.87    1,019.85
   1,019.85      974.85

       0.00    1,000.00
   1,099.44    1,098.34
   1,098.34    1,048.34

       0.00    1,000.00
   1,030.82    1,029.79
   1,037.69    1,036.65
   1,036.65      991.65

       0.00    1,000.00
   1,049.16    1,048.11
   1,145.77    1,144.62
   1,194.90    1,193.71
   1,193.71    1,148.71

       0.00    1,000.00
   1,008.21    1,007.20
   1,346.50    1,345.15
   1,151.48    1,150.33
   1,150.33    1,105.33

       0.00    1,000.00
   1,255.89    1,254.63
   1,708.13    1,706.42
   1,909.32    1,907.41
   1,907.41    1,862.41

       0.00    1,000.00
   1,192.07    1,190.88
   1,583.39    1,581.81
   1,669.96    1,668.29
   1,668.29    1,623.29

       0.00    1,000.00
   1,158.24    1,157.08
   1,298.87    1,297.57
   1,273.78    1,272.51
   1,272.51    1,227.51

       0.00    1,000.00
   1,274.01    1,272.74
   1,272.74    1,227.74

       0.00    1,000.00
   1,000.13      999.13
     999.13      954.13

       0.00    1,000.00
   1,118.28    1,117.16
   1,117.16    1,072.16

       0.00    1,000.00
   1,063.11    1,062.05
   1,062.05    1,017.05

       0.00    1,000.00
   1,307.56    1,306.25
   1,306.25    1,261.25

       0.00    1,000.00
   1,180.01    1,178.83
   1,178.83    1,133.83

       0.00    1,000.00
   1,141.85    1,140.71
   1,140.71    1,095.71

       0.00    1,000.00
   1,462.05    1,460.59
   1,460.59    1,415.59

       0.00    1,000.00
     800.06      799.26
     799.26      754.26

       0.00    1,000.00
     927.88      926.95
     926.95      881.95

       0.00    1,000.00
     883.98      883.09
     883.09      833.10

       0.00    1,000.00
   1,019.38    1,018.36
   1,018.36      968.36

       0.00    1,000.00
   1,065.34    1,064.27
   1,064.27    1,014.27

       0.00    1,000.00
   1,168.78    1,167.61
   1,167.61    1,122.61

       0.00    1,000.00
     877.04      876.16
     876.16      831.16

       0.00    1,000.00
   1,063.46    1,062.40
   1,062.40    1,017.40

       0.00    1,000.00
   1,217.91    1,216.69
   1,216.69    1,171.69

       0.00    1,000.00
   1,207.51    1,206.30
   1,206.30    1,161.30



       0.00    1,000.00
   1,324.41    1,323.09
   1,323.09    1,278.09

       0.00    1,000.00
     658.18      657.52
     657.52      612.52

       0.00    1,000.00
     986.31      985.32
     985.32      940.32

       0.00    1,000.00
   1,066.35    1,065.28
   1,065.28    1,020.28

       0.00    1,000.00
   1,224.41    1,223.19
   1,223.19    1,178.19

       0.00    1,000.00
   1,034.03    1,033.00
   1,033.00      988.00

       0.00    1,000.00
     990.79      989.80
     989.80      944.80

       0.00    1,000.00
   1,055.16    1,054.10
   1,054.10    1,009.10

       0.00    1,000.00
   1,016.48    1,015.46
   1,015.46      970.46

       0.00    1,000.00
   1,140.32    1,139.18
   1,139.18    1,094.18

       0.00    1,000.00
   1,049.81    1,048.76
   1,048.76    1,003.76



       0.00    1,000.00
   1,180.41    1,179.23
   1,179.23    1,134.23

       0.00    1,000.00
   1,172.94    1,171.77
   1,171.77    1,126.77

       0.00    1,000.00
   1,142.08    1,140.94
   1,140.94    1,095.94

       0.00    1,000.00
   1,159.20    1,158.04
   1,158.04    1,108.04

       0.00    1,000.00
   1,338.68    1,337.34
   1,337.34    1,287.34

       0.00    1,000.00
   1,116.05    1,114.93
   1,114.93    1,064.93
</TABLE>



<TABLE>
<CAPTION>
Cova Variable Annuity Account Five
Standard Inception to Date Returns
As of 12/31/98
                                        Annualized
                                        Total       Total      Account        12/31/98 Initial     Inception  Days Since
                                        Return      Return     Value       AUV         Investment  Date       Inception

<S>                                           <C>       <C>       <C>        <C>          <C>         <C>  <C>        <C>
LA Bond Debenture                             9.92%     28.12%    1,281.19   13.496510    1,000.00    5/20/96         956
GACC Money Market                            -0.19%     -0.20%      997.99   11.109949    1,000.00    12/4/97         392
LA Developing Growth                         -2.19%     -2.52%      974.85   11.067868    1,000.00    11/7/97         420
LA Large Cap Research                                    4.83%    1,048.34   11.825638    1,000.00    2/17/98         318
LA Mid-Cap Value                             -0.73%     -0.83%      991.65   10.437956    1,000.00    11/7/97         420
JPM Quality Bond                              5.44%     14.87%    1,148.71   11.914509    1,000.00    5/20/96         956
JPM Small Cap Stock                           3.88%     10.53%    1,105.33   12.582885    1,000.00    5/15/96         961
JPM Large Cap Stock                          26.67%     86.24%    1,862.41   19.428505    1,000.00    5/16/96         960
JPM Select Equity                            20.20%     62.33%    1,623.29   16.987203    1,000.00    5/15/96         961
JPM International Equity                      8.09%     22.75%    1,227.51   12.889314    1,000.00    5/14/96         962
Russell Multi-Style Equity                   22.77%     22.77%    1,227.74   12.740123    1,000.00   12/31/97         365
Russell Aggressive Equity                    -4.59%     -4.59%      954.13   10.001283    1,000.00   12/31/97         365
Russell Non-U.S.                              7.22%      7.22%    1,072.16   11.182808    1,000.00   12/31/97         365
Russell Core Bond                             1.71%      1.71%    1,017.05   10.631124    1,000.00   12/31/97         365
AIM Value                                    26.13%     26.13%    1,261.25   13.075597    1,000.00   12/31/97         365
AIM Capital Appreciation                     13.38%     13.38%    1,133.83   11.800084    1,000.00   12/31/97         365
AIM International Equity                      9.57%      9.57%    1,095.71   11.418467    1,000.00   12/31/97         365
Alliance Premier Growth                      41.56%     41.56%    1,415.59   14.620511    1,000.00   12/31/97         365
Alliance Real Estate Investment             -24.57%    -24.57%      754.26    8.000583    1,000.00   12/31/97         365
Liberty Newport Tiger                       -11.81%    -11.81%      881.95    9.278784    1,000.00   12/31/97         365
Goldman Sachs Growth & Income                          -16.69%      833.10    9.911702    1,000.00    3/31/98         275
Goldman Sachs International Equity                      -3.16%      968.36   11.416783    1,000.00    3/31/98         275
Goldman Sachs Global Income                              1.43%    1,014.27   10.815310    1,000.00    3/31/98         275
Kemper Small Cap Growth                      12.26%     12.26%    1,122.61   11.687795    1,000.00   12/31/97         365
Kemper Small Cap Value                      -16.88%    -16.88%      831.16    8.770360    1,000.00   12/31/97         365
Kemper Government Securities                  1.74%      1.74%    1,017.40   10.634608    1,000.00   12/31/97         365
MFS Research                                 17.17%     17.17%    1,171.69   12.179142    1,000.00   12/31/97         365
MFS Growth with Income                       16.13%     16.13%    1,161.30   12.075079    1,000.00   12/31/97         365
MFS Emerging Growth                          27.81%     27.81%    1,278.09   13.244101    1,000.00   12/31/97         365
MFS F&C Emerging Markets                    -38.75%    -38.75%      612.52    6.581757    1,000.00   12/31/97         365
MFS High Income                              -5.97%     -5.97%      940.32    9.863111    1,000.00   12/31/97         365
MFS World Governments                         2.03%      2.03%    1,020.28   10.663503    1,000.00   12/31/97         365
Oppenheimer Growth                           17.82%     17.82%    1,178.19   12.244057    1,000.00   12/31/97         365
Oppenheimer Growth & Income                  -1.20%     -1.20%      988.00   10.340279    1,000.00   12/31/97         365
Oppenheimer High Income                      -5.52%     -5.52%      944.80    9.907918    1,000.00   12/31/97         365
Oppenheimer Bond                              0.91%      0.91%    1,009.10   10.551643    1,000.00   12/31/97         365
Oppenheimer Strategic Bond                   -2.95%     -2.95%      970.46   10.164797    1,000.00   12/31/97         365
</TABLE>


<TABLE>
<CAPTION>
Cova Variable Annuity Account Five
Standard Inception to Date Returns
As of 12/31/98
                                         Annualized
                                         Total       Total      Account        12/31/98 Initial     Inception  Days Since
                                         Return      Return     Value       AUV         Investment  Date       Inception

<S>                                            <C>        <C>      <C>        <C>          <C>        <C>   <C>        <C>
Putnam Growth & Income                         9.42%      9.42%    1,094.18   11.403244    1,000.00   12/31/97         365
Putman New Value                               0.38%      0.38%    1,003.76   10.498075    1,000.00   12/31/97         365
Putnam Vista                                  13.42%     13.42%    1,134.23   11.804097    1,000.00   12/31/97         365
Putnam International Growth                   12.68%     12.68%    1,126.77   11.729428    1,000.00   12/31/97         365
Putnam Int'l New Opportunities                 9.59%      9.59%    1,095.94   11.420772    1,000.00   12/31/97         365
Templeton International                                  10.80%    1,108.04    9.149729    1,000.00    9/21/98         101
Templeton Developing Markets                             28.73%    1,287.34    7.557531    1,000.00    9/21/98         101
Mutual Shares Investments                                 6.49%    1,064.93    9.646506    1,000.00    9/21/98         101
</TABLE>


<TABLE>
<CAPTION>
Cova Variable Annuity Account Five
Non-Standard 1 Year Return Data
As of 12/31/98

                                           Date        Transaction   Amount      Unit       Units       Transaction Units       
                                                                                 Value      Before      Units       After       
                                                                                            Transaction             Transaction 
                                                                                                                                

<S>                                           <C>   <C>                 <C>       <C>            <C>        <C>         <C>     
LA Bond Debenture                             12/31/97 purchase         1,000.00  12.881799      0.0000     77.6289     77.6289 
                                              12/31/98 annual fee                 13.496510     77.6289      0.0000     77.6289 
                                              12/31/98 surrender fee              13.496510     77.6289      0.0000     77.6289 

GACC Money Market                             12/31/97 purchase         1,000.00  10.667017      0.0000     93.7469     93.7469 
                                              12/31/98 annual fee                 11.109949     93.7469      0.0000     93.7469 
                                              12/31/98 surrender fee              11.109949     93.7469      0.0000     93.7469 

LA Developing Growth                          12/31/97 purchase         1,000.00  10.527555      0.0000     94.9888     94.9888 
                                              12/31/98 annual fee                 11.067868     94.9888      0.0000     94.9888 
                                              12/31/98 surrender fee              11.067868     94.9888      0.0000     94.9888 

LA Mid-Cap Value                              12/31/97 purchase         1,000.00  10.467957      0.0000     95.5296     95.5296 
                                              12/31/98 annual fee                 10.437956     95.5296      0.0000     95.5296 
                                              12/31/98 surrender fee              10.437956     95.5296      0.0000     95.5296 

JPM Quality Bond                              12/31/97 purchase         1,000.00  11.155144      0.0000     89.6447     89.6447 
                                              12/31/98 annual fee                 11.914509     89.6447      0.0000     89.6447 
                                              12/31/98 surrender fee              11.914509     89.6447      0.0000     89.6447 

JPM Small Cap Stock                           12/31/97 purchase         1,000.00  13.491493      0.0000     74.1208     74.1208 
                                              12/31/98 annual fee                 12.582885     74.1208      0.0000     74.1208 
                                              12/31/98 surrender fee              12.582885     74.1208      0.0000     74.1208 

JPM Large Cap Stock                           12/31/97 purchase         1,000.00  14.889464      0.0000     67.1616     67.1616 
                                              12/31/98 annual fee                 19.428505     67.1616      0.0000     67.1616 
                                              12/31/98 surrender fee              19.428505     67.1616      0.0000     67.1616 

JPM Select Equity                             12/31/97 purchase         1,000.00  14.053503      0.0000     71.1566     71.1566 
                                              12/31/98 annual fee                 16.987203     71.1566      0.0000     71.1566 
                                              12/31/98 surrender fee              16.987203     71.1566      0.0000     71.1566 

JPM International Equity                      12/31/97 purchase         1,000.00  11.462436      0.0000     87.2415     87.2415 
                                              12/31/98 annual fee                 12.889314     87.2415      0.0000     87.2415 
                                              12/31/98 surrender fee              12.889314     87.2415      0.0000     87.2415 


Russell Multi-Style Equity                    12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 12.740123    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              12.740123    100.0000      0.0000    100.0000 

Russell Aggressive Equity                     12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 10.001283    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              10.001283    100.0000      0.0000    100.0000 

Russell Non-U.S.                              12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 11.182808    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              11.182808    100.0000      0.0000    100.0000 

Russell Core Bond                             12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 10.631124    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              10.631124    100.0000      0.0000    100.0000 

AIM Value                                     12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 13.075597    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              13.075597    100.0000      0.0000    100.0000 

AIM Capital Appreciation                      12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 11.800084    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              11.800084    100.0000      0.0000    100.0000 

AIM International Equity                      12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 11.418467    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              11.418467    100.0000      0.0000    100.0000 

Alliance Premier Growth                       12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 14.620511    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              14.620511    100.0000      0.0000    100.0000 

Alliance Real Estate Investment               12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                  8.000583    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee               8.000583    100.0000      0.0000    100.0000 

Liberty Newport Tiger                         12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                  9.278784    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee               9.278784    100.0000      0.0000    100.0000 

Kemper Small Cap Growth                       12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 11.687795    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              11.687795    100.0000      0.0000    100.0000 



Kemper Small Cap Value                        12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                  8.770360    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee               8.770360    100.0000      0.0000    100.0000 

Kemper Government Securities                  12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 10.634608    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              10.634608    100.0000      0.0000    100.0000 

MFS Research                                  12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 12.179142    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              12.179142    100.0000      0.0000    100.0000 

MFS Growth with Income                        12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 12.075079    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              12.075079    100.0000      0.0000    100.0000 

MFS Emerging Growth                           12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 13.244101    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              13.244101    100.0000      0.0000    100.0000 

MFS F&C Emerging Markets                      12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                  6.581757    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee               6.581757    100.0000      0.0000    100.0000 

MFS High Income                               12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                  9.863111    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee               9.863111    100.0000      0.0000    100.0000 

MFS World Governments                         12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 10.663503    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              10.663503    100.0000      0.0000    100.0000 

Oppenheimer Growth                            12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 12.244057    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              12.244057    100.0000      0.0000    100.0000 

Oppenheimer Growth & Income                   12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 10.340279    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              10.340279    100.0000      0.0000    100.0000 

Oppenheimer High Income                       12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                  9.907918    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee               9.907918    100.0000      0.0000    100.0000 



Oppenheimer Bond                              12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 10.551643    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              10.551643    100.0000      0.0000    100.0000 

Oppenheimer Strategic Bond                    12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 10.164797    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              10.164797    100.0000      0.0000    100.0000 

Putnam Growth & Income                        12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 11.403244    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              11.403244    100.0000      0.0000    100.0000 

Putnam New Value                              12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 10.498075    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              10.498075    100.0000      0.0000    100.0000 

Putnam Vista                                  12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 11.804097    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              11.804097    100.0000      0.0000    100.0000 

Putnam International Growth                   12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 11.729428    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              11.729428    100.0000      0.0000    100.0000 

Putnam International New Opportunities        12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 11.420772    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              11.420772    100.0000      0.0000    100.0000 
</TABLE>


<TABLE>
<CAPTION>
 Account     Account
 Value       Value
 Before      After
 Transaction Transaction
       <S>     <C>     
       0.00    1,000.00
   1,047.72    1,047.72
   1,047.72    1,047.72

       0.00    1,000.00
   1,041.52    1,041.52
   1,041.52    1,041.52

       0.00    1,000.00
   1,051.32    1,051.32
   1,051.32    1,051.32

       0.00    1,000.00
     997.13      997.13
     997.13      997.13

       0.00    1,000.00
   1,068.07    1,068.07
   1,068.07    1,068.07

       0.00    1,000.00
     932.65      932.65
     932.65      932.65

       0.00    1,000.00
   1,304.85    1,304.85
   1,304.85    1,304.85

       0.00    1,000.00
   1,208.75    1,208.75
   1,208.75    1,208.75

       0.00    1,000.00
   1,124.48    1,124.48
   1,124.48    1,124.48


       0.00    1,000.00
   1,274.01    1,274.01
   1,274.01    1,274.01

       0.00    1,000.00
   1,000.13    1,000.13
   1,000.13    1,000.13

       0.00    1,000.00
   1,118.28    1,118.28
   1,118.28    1,118.28

       0.00    1,000.00
   1,063.11    1,063.11
   1,063.11    1,063.11

       0.00    1,000.00
   1,307.56    1,307.56
   1,307.56    1,307.56

       0.00    1,000.00
   1,180.01    1,180.01
   1,180.01    1,180.01

       0.00    1,000.00
   1,141.85    1,141.85
   1,141.85    1,141.85

       0.00    1,000.00
   1,462.05    1,462.05
   1,462.05    1,462.05

       0.00    1,000.00
     800.06      800.06
     800.06      800.06

       0.00    1,000.00
     927.88      927.88
     927.88      927.88

       0.00    1,000.00
   1,168.78    1,168.78
   1,168.78    1,168.78



       0.00    1,000.00
     877.04      877.04
     877.04      877.04

       0.00    1,000.00
   1,063.46    1,063.46
   1,063.46    1,063.46

       0.00    1,000.00
   1,217.91    1,217.91
   1,217.91    1,217.91

       0.00    1,000.00
   1,207.51    1,207.51
   1,207.51    1,207.51

       0.00    1,000.00
   1,324.41    1,324.41
   1,324.41    1,324.41

       0.00    1,000.00
     658.18      658.18
     658.18      658.18

       0.00    1,000.00
     986.31      986.31
     986.31      986.31

       0.00    1,000.00
   1,066.35    1,066.35
   1,066.35    1,066.35

       0.00    1,000.00
   1,224.41    1,224.41
   1,224.41    1,224.41

       0.00    1,000.00
   1,034.03    1,034.03
   1,034.03    1,034.03

       0.00    1,000.00
     990.79      990.79
     990.79      990.79



       0.00    1,000.00
   1,055.16    1,055.16
   1,055.16    1,055.16

       0.00    1,000.00
   1,016.48    1,016.48
   1,016.48    1,016.48

       0.00    1,000.00
   1,140.32    1,140.32
   1,140.32    1,140.32

       0.00    1,000.00
   1,049.81    1,049.81
   1,049.81    1,049.81

       0.00    1,000.00
   1,180.41    1,180.41
   1,180.41    1,180.41

       0.00    1,000.00
   1,172.94    1,172.94
   1,172.94    1,172.94

       0.00    1,000.00
   1,142.08    1,142.08
   1,142.08    1,142.08
</TABLE>



<TABLE>
<CAPTION>
Cova Variable Annuity Account Five
Non-Standard 1 Year Returns
As of December 31, 1998
                                         Total      Account        12/31/98 Initial     Inception  Days Since
                                         Return     Value       AUV         Investment  Date       Inception

<S>                                           <C>      <C>        <C>          <C>         <C>  <C>        <C>
LA Bond Debenture                             4.77%    1,047.72   13.496510    1,000.00    5/20/96         956
GACC Money Market                             4.15%    1,041.52   11.109949    1,000.00    12/4/97         392
LA Developing Growth                          5.13%    1,051.32   11.067868    1,000.00    11/7/97         420
LA Mid-Cap Value                             -0.29%      997.13   10.437956    1,000.00    11/7/97         420
JPM Quality Bond                              6.81%    1,068.07   11.914509    1,000.00    5/20/96         956
JPM Small Cap Stock                          -6.74%      932.65   12.582885    1,000.00    5/15/96         961
JPM Large Cap Stock                          30.49%    1,304.85   19.428505    1,000.00    5/16/96         960
JPM Select Equity                            20.88%    1,208.75   16.987203    1,000.00    5/15/96         961
JPM International Equity                     12.45%    1,124.48   12.889314    1,000.00    5/14/96         962
Russell Multi-Style Equity                   27.40%    1,274.01   12.740123    1,000.00   12/31/97         365
Russell Aggressive Equity                     0.01%    1,000.13   10.001283    1,000.00   12/31/97         365
Russell Non-U.S.                             11.83%    1,118.28   11.182808    1,000.00   12/31/97         365
Russell Core Bond                             6.31%    1,063.11   10.631124    1,000.00   12/31/97         365
AIM Value                                    30.76%    1,307.56   13.075597    1,000.00   12/31/97         365
AIM Capital Appreciation                     18.00%    1,180.01   11.800084    1,000.00   12/31/97         365
AIM International Equity                     14.19%    1,141.85   11.418467    1,000.00   12/31/97         365
Alliance Premier Growth                      46.21%    1,462.05   14.620511    1,000.00   12/31/97         365
Alliance Real Estate Investment             -19.99%      800.06    8.000583    1,000.00   12/31/97         365
Liberty Newport Tiger                        -7.21%      927.88    9.278784    1,000.00   12/31/97         365
Kemper Small Cap Growth                      16.88%    1,168.78   11.687795    1,000.00   12/31/97         365
Kemper Small Cap Value                      -12.30%      877.04    8.770360    1,000.00   12/31/97         365
Kemper Government Securities                  6.35%    1,063.46   10.634608    1,000.00   12/31/97         365
MFS Research                                 21.79%    1,217.91   12.179142    1,000.00   12/31/97         365
MFS Growth with Income                       20.75%    1,207.51   12.075079    1,000.00   12/31/97         365
MFS Emerging Growth                          32.44%    1,324.41   13.244101    1,000.00   12/31/97         365
MFS F&C Emerging Markets                    -34.18%      658.18    6.581757    1,000.00   12/31/97         365
MFS High Income                              -1.37%      986.31    9.863111    1,000.00   12/31/97         365
MFS World Governments                         6.63%    1,066.35   10.663503    1,000.00   12/31/97         365
Oppenheimer Growth                           22.44%    1,224.41   12.244057    1,000.00   12/31/97         365
Oppenheimer Growth & Income                   3.40%    1,034.03   10.340279    1,000.00   12/31/97         365
Oppenheimer High Income                      -0.92%      990.79    9.907918    1,000.00   12/31/97         365
Oppenheimer Bond                              5.52%    1,055.16   10.551643    1,000.00   12/31/97         365
Oppenheimer Strategic Bond                    1.65%    1,016.48   10.164797    1,000.00   12/31/97         365
Putnam Growth & Income                       14.03%    1,140.32   11.403244    1,000.00   12/31/97         365
Putman New Value                              4.98%    1,049.81   10.498075    1,000.00   12/31/97         365
Putnam Vista                                 18.04%    1,180.41   11.804097    1,000.00   12/31/97         365
Putnam International Growth                  17.29%    1,172.94   11.729428    1,000.00   12/31/97         365
Putnam Int'l New Opportunities               14.21%    1,142.08   11.420772    1,000.00   12/31/97         365
</TABLE>


<TABLE>
<CAPTION>
Cova Variable Annuity Account Five
Non-Standard Inception to Date Return Data
As of 12/31/98

                                           Date        Transaction   Amount      Unit       Units       Transaction Units       
                                                                                 Value      Before      Units       After       
                                                                                            Transaction             Transaction 
                                                                                                                                

<S>                                            <C>  <C>                 <C>       <C>            <C>        <C>         <C>     
LA Bond Debenture                              5/20/96 purchase         1,000.00  10.146329      0.0000     98.5578     98.5578 
                                               5/20/97 annual fee                 11.758378     98.5578      0.0000     98.5578 
                                               5/20/98 annual fee                 13.473825     98.5578      0.0000     98.5578 
                                              12/31/98 annual fee                 13.496510     98.5578      0.0000     98.5578 
                                              12/31/98 surrender fee              13.496510     98.5578      0.0000     98.5578 

GACC Money Market                              12/4/97 purchase         1,000.00  10.630827      0.0000     94.0661     94.0661 
                                               12/4/98 annual fee                 11.081985     94.0661      0.0000     94.0661 
                                              12/31/98 annual fee                 11.109949     94.0661      0.0000     94.0661 
                                              12/31/98 surrender fee              11.109949     94.0661      0.0000     94.0661 

LA Developing Growth                           11/7/97 purchase         1,000.00  10.830809      0.0000     92.3292     92.3292 
                                               11/9/98 annual fee                  9.967264     92.3292      0.0000     92.3292 
                                              12/31/98 annual fee                 11.067868     92.3292      0.0000     92.3292 
                                              12/31/98 surrender fee              11.067868     92.3292      0.0000     92.3292 

LA Large Cap Research                          2/17/98 purchase         1,000.00  10.756077      0.0000     92.9707     92.9707 
                                              12/31/98 annual fee                 11.825638     92.9707      0.0000     92.9707 
                                              12/31/98 surrender fee              11.825638     92.9707      0.0000     92.9707 

LA Mid-Cap Value                               11/7/97 purchase         1,000.00  10.048781      0.0000     99.5146     99.5146 
                                               11/9/98 annual fee                 10.358485     99.5146      0.0000     99.5146 
                                              12/31/98 annual fee                 10.437956     99.5146      0.0000     99.5146 
                                              12/31/98 surrender fee              10.437956     99.5146      0.0000     99.5146 

JPM Quality Bond                               5/20/96 purchase         1,000.00   9.951189      0.0000    100.4905    100.4905 
                                               5/20/97 annual fee                 10.440361    100.4905      0.0000    100.4905 
                                               5/20/98 annual fee                 11.413235    100.4905      0.0000    100.4905 
                                              12/31/98 annual fee                 11.914509    100.4905      0.0000    100.4905 
                                              12/31/98 surrender fee              11.914509    100.4905      0.0000    100.4905 

JPM Small Cap Stock                            5/15/96 purchase         1,000.00  10.905675      0.0000     91.6954     91.6954 
                                               5/15/97 annual fee                 10.995232     91.6954      0.0000     91.6954 
                                               5/15/98 annual fee                 14.699217     91.6954      0.0000     91.6954 
                                              12/31/98 annual fee                 12.582885     91.6954      0.0000     91.6954 
                                              12/31/98 surrender fee              12.582885     91.6954      0.0000     91.6954 

JPM Large Cap Stock                            5/16/96 purchase         1,000.00  10.155238      0.0000     98.4714     98.4714 
                                               5/16/97 annual fee                 12.753841     98.4714      0.0000     98.4714 
                                               5/18/98 annual fee                 17.363858     98.4714      0.0000     98.4714 
                                              12/31/98 annual fee                 19.428505     98.4714      0.0000     98.4714 
                                              12/31/98 surrender fee              19.428505     98.4714      0.0000     98.4714 

JPM Select Equity                              5/15/96 purchase         1,000.00  10.151958      0.0000     98.5032     98.5032 
                                               5/15/97 annual fee                 12.101835     98.5032      0.0000     98.5032 
                                               5/15/98 annual fee                 16.090569     98.5032      0.0000     98.5032 
                                              12/31/98 annual fee                 16.987203     98.5032      0.0000     98.5032 
                                              12/31/98 surrender fee              16.987203     98.5032      0.0000     98.5032 

JPM International Equity                       5/14/96 purchase         1,000.00  10.098675      0.0000     99.0229     99.0229 
                                               5/14/97 annual fee                 11.696691     99.0229      0.0000     99.0229 
                                               5/14/98 annual fee                 13.129981     99.0229      0.0000     99.0229 
                                              12/31/98 annual fee                 12.889314     99.0229      0.0000     99.0229 
                                              12/31/98 surrender fee              12.889314     99.0229      0.0000     99.0229 

Russell Multi-Style Equity                    12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 12.740123    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              12.740123    100.0000      0.0000    100.0000 

Russell Aggressive Equity                     12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 10.001283    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              10.001283    100.0000      0.0000    100.0000 

Russell Non-U.S.                              12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 11.182808    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              11.182808    100.0000      0.0000    100.0000 

Russell Core Bond                             12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 10.631124    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              10.631124    100.0000      0.0000    100.0000 

AIM Value                                     12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 13.075597    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              13.075597    100.0000      0.0000    100.0000 

AIM Capital Appreciation                      12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 11.800084    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              11.800084    100.0000      0.0000    100.0000 

AIM International Equity                      12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 11.418467    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              11.418467    100.0000      0.0000    100.0000 

Alliance Premier Growth                       12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 14.620511    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              14.620511    100.0000      0.0000    100.0000 

Alliance Real Estate Investment               12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                  8.000583    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee               8.000583    100.0000      0.0000    100.0000 

Liberty Newport Tiger                         12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                  9.278784    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee               9.278784    100.0000      0.0000    100.0000 

Goldman Sachs Growth & Income                  3/31/98 purchase         1,000.00  11.212646      0.0000     89.1850     89.1850 
                                              12/31/98 annual fee                  9.911702     89.1850      0.0000     89.1850 
                                              12/31/98 surrender fee               9.911702     89.1850      0.0000     89.1850 

Goldman Sachs International Equity             3/31/98 purchase         1,000.00  11.199710      0.0000     89.2880     89.2880 
                                              12/31/98 annual fee                 11.416783     89.2880      0.0000     89.2880 
                                              12/31/98 surrender fee              11.416783     89.2880      0.0000     89.2880 

Goldman Sachs Global Income                    3/31/98 purchase         1,000.00  10.152000      0.0000     98.5028     98.5028 
                                              12/31/98 annual fee                 10.815310     98.5028      0.0000     98.5028 
                                              12/31/98 surrender fee              10.815310     98.5028      0.0000     98.5028 

Kemper Small Cap Growth                       12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 11.687795    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              11.687795    100.0000      0.0000    100.0000 

Kemper Small Cap Value                        12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                  8.770360    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee               8.770360    100.0000      0.0000    100.0000 

Kemper Government Securities                  12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 10.634608    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              10.634608    100.0000      0.0000    100.0000 

MFS Research                                  12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 12.179142    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              12.179142    100.0000      0.0000    100.0000 

MFS Growth with Income                        12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 12.075079    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              12.075079    100.0000      0.0000    100.0000 



MFS Emerging Growth                           12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 13.244101    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              13.244101    100.0000      0.0000    100.0000 

MFS F&C Emerging Markets                      12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                  6.581757    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee               6.581757    100.0000      0.0000    100.0000 

MFS High Income                               12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                  9.863111    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee               9.863111    100.0000      0.0000    100.0000 

MFS World Governments                         12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 10.663503    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              10.663503    100.0000      0.0000    100.0000 

Oppenheimer Growth                            12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 12.244057    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              12.244057    100.0000      0.0000    100.0000 

Oppenheimer Growth & Income                   12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 10.340279    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              10.340279    100.0000      0.0000    100.0000 

Oppenheimer High Income                       12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                  9.907918    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee               9.907918    100.0000      0.0000    100.0000 

Oppenheimer Bond                              12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 10.551643    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              10.551643    100.0000      0.0000    100.0000 

Oppenheimer Strategic Bond                    12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 10.164797    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              10.164797    100.0000      0.0000    100.0000 

Putnam Growth & Income                        12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 11.403244    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              11.403244    100.0000      0.0000    100.0000 

Putnam New Value                              12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 10.498075    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              10.498075    100.0000      0.0000    100.0000 



Putnam Vista                                  12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 11.804097    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              11.804097    100.0000      0.0000    100.0000 

Putnam International Growth                   12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 11.729428    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              11.729428    100.0000      0.0000    100.0000 

Putnam International New Opportunities        12/31/97 purchase         1,000.00  10.000000      0.0000    100.0000    100.0000 
                                              12/31/98 annual fee                 11.420772    100.0000      0.0000    100.0000 
                                              12/31/98 surrender fee              11.420772    100.0000      0.0000    100.0000 

Templeton International                        9/21/98 purchase         1,000.00   7.893131      0.0000    126.6924    126.6924 
                                              12/31/98 annual fee                  9.149729    126.6924      0.0000    126.6924 
                                              12/31/98 surrender fee               9.149729    126.6924      0.0000    126.6924 

Templeton Developing Markets                   9/21/98 purchase         1,000.00   5.645520      0.0000    177.1316    177.1316 
                                              12/31/98 annual fee                  7.557531    177.1316      0.0000    177.1316 
                                              12/31/98 surrender fee               7.557531    177.1316      0.0000    177.1316 

Mutual Shares Investments                      9/21/98 purchase         1,000.00   8.643412      0.0000    115.6951    115.6951 
                                              12/31/98 annual fee                  9.646506    115.6951      0.0000    115.6951 
                                              12/31/98 surrender fee               9.646506    115.6951      0.0000    115.6951 
</TABLE>


<TABLE>
<CAPTION>
 Account     Account
 Value       Value
 Before      After
 Transaction Transaction
       <S>     <C>     
       0.00    1,000.00
   1,158.88    1,158.88
   1,327.95    1,327.95
   1,330.19    1,330.19
   1,330.19    1,330.19

       0.00    1,000.00
   1,042.44    1,042.44
   1,045.07    1,045.07
   1,045.07    1,045.07

       0.00    1,000.00
     920.27      920.27
   1,021.89    1,021.89
   1,021.89    1,021.89

       0.00    1,000.00
   1,099.44    1,099.44
   1,099.44    1,099.44

       0.00    1,000.00
   1,030.82    1,030.82
   1,038.73    1,038.73
   1,038.73    1,038.73

       0.00    1,000.00
   1,049.16    1,049.16
   1,146.92    1,146.92
   1,197.29    1,197.29
   1,197.29    1,197.29

       0.00    1,000.00
   1,008.21    1,008.21
   1,347.85    1,347.85
   1,153.79    1,153.79
   1,153.79    1,153.79

       0.00    1,000.00
   1,255.89    1,255.89
   1,709.84    1,709.84
   1,913.15    1,913.15
   1,913.15    1,913.15

       0.00    1,000.00
   1,192.07    1,192.07
   1,584.97    1,584.97
   1,673.29    1,673.29
   1,673.29    1,673.29

       0.00    1,000.00
   1,158.24    1,158.24
   1,300.17    1,300.17
   1,276.34    1,276.34
   1,276.34    1,276.34

       0.00    1,000.00
   1,274.01    1,274.01
   1,274.01    1,274.01

       0.00    1,000.00
   1,000.13    1,000.13
   1,000.13    1,000.13

       0.00    1,000.00
   1,118.28    1,118.28
   1,118.28    1,118.28

       0.00    1,000.00
   1,063.11    1,063.11
   1,063.11    1,063.11

       0.00    1,000.00
   1,307.56    1,307.56
   1,307.56    1,307.56

       0.00    1,000.00
   1,180.01    1,180.01
   1,180.01    1,180.01

       0.00    1,000.00
   1,141.85    1,141.85
   1,141.85    1,141.85

       0.00    1,000.00
   1,462.05    1,462.05
   1,462.05    1,462.05

       0.00    1,000.00
     800.06      800.06
     800.06      800.06

       0.00    1,000.00
     927.88      927.88
     927.88      927.88

       0.00    1,000.00
     883.98      883.98
     883.98      883.98

       0.00    1,000.00
   1,019.38    1,019.38
   1,019.38    1,019.38

       0.00    1,000.00
   1,065.34    1,065.34
   1,065.34    1,065.34

       0.00    1,000.00
   1,168.78    1,168.78
   1,168.78    1,168.78

       0.00    1,000.00
     877.04      877.04
     877.04      877.04

       0.00    1,000.00
   1,063.46    1,063.46
   1,063.46    1,063.46

       0.00    1,000.00
   1,217.91    1,217.91
   1,217.91    1,217.91

       0.00    1,000.00
   1,207.51    1,207.51
   1,207.51    1,207.51



       0.00    1,000.00
   1,324.41    1,324.41
   1,324.41    1,324.41

       0.00    1,000.00
     658.18      658.18
     658.18      658.18

       0.00    1,000.00
     986.31      986.31
     986.31      986.31

       0.00    1,000.00
   1,066.35    1,066.35
   1,066.35    1,066.35

       0.00    1,000.00
   1,224.41    1,224.41
   1,224.41    1,224.41

       0.00    1,000.00
   1,034.03    1,034.03
   1,034.03    1,034.03

       0.00    1,000.00
     990.79      990.79
     990.79      990.79

       0.00    1,000.00
   1,055.16    1,055.16
   1,055.16    1,055.16

       0.00    1,000.00
   1,016.48    1,016.48
   1,016.48    1,016.48

       0.00    1,000.00
   1,140.32    1,140.32
   1,140.32    1,140.32

       0.00    1,000.00
   1,049.81    1,049.81
   1,049.81    1,049.81



       0.00    1,000.00
   1,180.41    1,180.41
   1,180.41    1,180.41

       0.00    1,000.00
   1,172.94    1,172.94
   1,172.94    1,172.94

       0.00    1,000.00
   1,142.08    1,142.08
   1,142.08    1,142.08

       0.00    1,000.00
   1,159.20    1,159.20
   1,159.20    1,159.20

       0.00    1,000.00
   1,338.68    1,338.68
   1,338.68    1,338.68

       0.00    1,000.00
   1,116.05    1,116.05
   1,116.05    1,116.05
</TABLE>


<TABLE>
<CAPTION>
Cova Variable Annuity Account Five
Non-Standard Inception to Date Returns
As of 12/31/98
                                             Annualized
                                             Total       Total      Account        12/31/98 Initial     Inception  Days Since
                                             Return      Return     Value       AUV         Investment  Date       Inception

<S>                                               <C>        <C>       <C>        <C>          <C>         <C>  <C>        <C>
LA Bond Debenture                                 11.51%     33.02%    1,330.19   13.496510    1,000.00    5/20/96         956
GACC Money Market                                  4.19%      4.51%    1,045.07   11.109949    1,000.00    12/4/97         392
LA Developing Growth                               1.90%      2.19%    1,021.89   11.067868    1,000.00    11/7/97         420
LA Large Cap Research                                         9.94%    1,099.44   11.825638    1,000.00    2/17/98         318
LA Mid-Cap Value                                   3.36%      3.87%    1,038.73   10.437956    1,000.00    11/7/97         420
JPM Quality Bond                                   7.12%     19.73%    1,197.29   11.914509    1,000.00    5/20/96         956
JPM Small Cap Stock                                5.58%     15.38%    1,153.79   12.582885    1,000.00    5/15/96         961
JPM Large Cap Stock                               27.97%     91.32%    1,913.15   19.428505    1,000.00    5/16/96         960
JPM Select Equity                                 21.59%     67.33%    1,673.29   16.987203    1,000.00    5/15/96         961
JPM International Equity                           9.70%     27.63%    1,276.34   12.889314    1,000.00    5/14/96         962
Russell Multi-Style Equity                        27.40%     27.40%    1,274.01   12.740123    1,000.00   12/31/97         365
Russell Aggressive Equity                          0.01%      0.01%    1,000.13   10.001283    1,000.00   12/31/97         365
Russell Non-U.S.                                  11.83%     11.83%    1,118.28   11.182808    1,000.00   12/31/97         365
Russell Core Bond                                  6.31%      6.31%    1,063.11   10.631124    1,000.00   12/31/97         365
AIM Value                                         30.76%     30.76%    1,307.56   13.075597    1,000.00   12/31/97         365
AIM Capital Appreciation                          18.00%     18.00%    1,180.01   11.800084    1,000.00   12/31/97         365
AIM International Equity                          14.19%     14.19%    1,141.85   11.418467    1,000.00   12/31/97         365
Alliance Premier Growth                           46.21%     46.21%    1,462.05   14.620511    1,000.00   12/31/97         365
Alliance Real Estate Investment                  -19.99%    -19.99%      800.06    8.000583    1,000.00   12/31/97         365
Liberty Newport Tiger                             -7.21%     -7.21%      927.88    9.278784    1,000.00   12/31/97         365
Goldman Sachs Growth & Income                               -11.60%      883.98    9.911702    1,000.00    3/31/98         275
Goldman Sachs International Equity                            1.94%    1,019.38   11.416783    1,000.00    3/31/98         275
Goldman Sachs Global Income                                   6.53%    1,065.34   10.815310    1,000.00    3/31/98         275
Kemper Small Cap Growth                           16.88%     16.88%    1,168.78   11.687795    1,000.00   12/31/97         365
Kemper Small Cap Value                           -12.30%    -12.30%      877.04    8.770360    1,000.00   12/31/97         365
Kemper Government Securities                       6.35%      6.35%    1,063.46   10.634608    1,000.00   12/31/97         365
MFS Research                                      21.79%     21.79%    1,217.91   12.179142    1,000.00   12/31/97         365
MFS Growth with Income                            20.75%     20.75%    1,207.51   12.075079    1,000.00   12/31/97         365
MFS Emerging Growth                               32.44%     32.44%    1,324.41   13.244101    1,000.00   12/31/97         365
MFS F&C Emerging Markets                         -34.18%    -34.18%      658.18    6.581757    1,000.00   12/31/97         365
MFS High Income                                   -1.37%     -1.37%      986.31    9.863111    1,000.00   12/31/97         365
MFS World Governments                              6.63%      6.63%    1,066.35   10.663503    1,000.00   12/31/97         365
Oppenheimer Growth                                22.44%     22.44%    1,224.41   12.244057    1,000.00   12/31/97         365
Oppenheimer Growth & Income                        3.40%      3.40%    1,034.03   10.340279    1,000.00   12/31/97         365
Oppenheimer High Income                           -0.92%     -0.92%      990.79    9.907918    1,000.00   12/31/97         365
Oppenheimer Bond                                   5.52%      5.52%    1,055.16   10.551643    1,000.00   12/31/97         365
Oppenheimer Strategic Bond                         1.65%      1.65%    1,016.48   10.164797    1,000.00   12/31/97         365
</TABLE>


<TABLE>
<CAPTION>
Cova Variable Annuity Account Five
Non-Standard Inception to Date Returns
As of 12/31/98
                                             Annualized
                                             Total       Total      Account        12/31/98 Initial     Inception  Days Since
                                             Return      Return     Value       AUV         Investment  Date       Inception

<S>                                               <C>        <C>       <C>        <C>          <C>        <C>   <C>        <C>
Putnam Growth & Income                            14.03%     14.03%    1,140.32   11.403244    1,000.00   12/31/97         365
Putman New Value                                   4.98%      4.98%    1,049.81   10.498075    1,000.00   12/31/97         365
Putnam Vista                                      18.04%     18.04%    1,180.41   11.804097    1,000.00   12/31/97         365
Putnam International Growth                       17.29%     17.29%    1,172.94   11.729428    1,000.00   12/31/97         365
Putnam Int'l New Opportunities                    14.21%     14.21%    1,142.08   11.420772    1,000.00   12/31/97         365
Templeton International                                      15.92%    1,159.20    9.149729    1,000.00    9/21/98         101
Templeton Developing Markets                                 33.87%    1,338.68    7.557531    1,000.00    9/21/98         101
Mutual Shares Investments                                    11.61%    1,116.05    9.646506    1,000.00    9/21/98         101
</TABLE>



<TABLE>
<CAPTION>
Cova Variable Annuity Account Five
Pro Forma 1 Year Returns
As of 12/31/98

                                                                                            Less:       1 Year      Less:
                                           Portfolio   Sub-Account               1 Year     M & E /     Non-        Annual      
                                           Incept      Incept                    Portfolio  Admin       Standard    Contract    
                                           Date        Date                      Return     Fees        Return      Fee         
                                           --------------------------            -----------------------------------------------

<S>                                            <C>  <C>      <C>  <C>                <C>                     <C>                
LA Large Cap Research                          8/20/97       2/17/98                 21.04%                  19.46%             
Templeton International                         5/1/92       9/21/98                  9.33%       1.40%       7.93%       0.10% 
Templeton Developing Markets                    3/1/96       9/21/98                -20.94%       1.40%     -22.34%       0.10% 
</TABLE>

<TABLE>
<CAPTION>
 Less:      1 Year
 Withdrawal Standard
 Fee        Return
- ------------------------

      <S>        <C>   
                 14.84%
      4.50%       3.33%
      4.50%     -26.94%
</TABLE>


<TABLE>
<CAPTION>
Cova Variable Annuity Account Five
Pro Forma 5 Year Returns
As of 12/31/98
                                                                                                        5 Year
                                                                                 5 Year     Less:       Annualized  Less:       
                                           Portfolio   Sub-Account               Annualized M & E /     Non-        Annual      
                                           Incept      Incept                    Portfolio  Admin       Standard    Contract    
                                           Date        Date                      Return     Fees        Return      Fee         
                                           --------------------------            -----------------------------------------------

<S>                                            <C>  <C>      <C>  <C>                 <C>         <C>         <C>         <C>   
GACC Money Market                              10/1/87       12/4/97                  5.40%       1.40%       4.00%       0.10% 
AIM Value                                       5/5/93      12/31/97                 21.70%       1.40%      20.30%       0.10% 
AIM Capital Appreciation                        5/5/93      12/31/97                 17.23%       1.40%      15.83%       0.10% 
AIM International Equity                        5/5/93      12/31/97                 11.33%       1.40%       9.93%       0.10% 
Alliance Premier Growth                        6/26/92      12/31/97                 27.85%       1.40%      26.45%       0.10% 
Kemper Government Securities                    9/3/87      12/31/97                  6.72%       1.40%       5.32%       0.10% 
Oppenheimer Growth                              4/3/85      12/31/97                 22.10%       1.40%      20.70%       0.10% 
Oppenheimer High Income                        4/30/86      12/31/97                  8.62%       1.40%       7.22%       0.10% 
Oppenheimer Bond                                4/3/85      12/31/97                  7.01%       1.40%       5.61%       0.10% 
Oppenheimer Strategic Bond                      5/3/93      12/31/97                  6.83%       1.40%       5.43%       0.10% 
Putnam Growth & Income                          2/1/88      12/31/97                 19.10%       1.40%      17.70%       0.10% 
Templeton International                         5/1/92       9/21/98                 11.84%       1.40%      10.44%       0.10% 
</TABLE>

<TABLE>
<CAPTION>
            5 Year
 Less:      Annualized
 Withdrawal Standard
 Fee        Return
- ------------------------

      <S>         <C>  
      0.00%       3.90%
      0.00%      20.20%
      0.00%      15.73%
      0.00%       9.83%
      0.00%      26.35%
      0.00%       5.22%
      0.00%      20.60%
      0.00%       7.12%
      0.00%       5.51%
      0.00%       5.33%
      0.00%      17.60%
      0.00%      10.34%
</TABLE>




<TABLE>
<CAPTION>
Cova Variable Annuity Account Five
Pro Forma Inception to Date Returns
As of 12/31/98
                                                                                                        Incept
                                                                                 Incept     Less:       Annualized  Less:       
                                           Portfolio   Sub-Account               Annualized M & E /     Non-        Annual      
                                           Incept      Incept                    Portfolio  Admin       Standard    Contract    
                                           Date        Date                      Return     Fees        Return      Fee         
                                           --------------------------            -----------------------------------------------

<S>                                             <C> <C>      <C>  <C>                <C>                     <C>                
LA Bond Debenture                               5/1/96       5/20/96                 13.03%                  11.47%             
LA Developing Growth                           8/20/97       11/7/97                  8.99%                   7.70%             
LA Large Cap Research                          8/20/97       2/17/98                 14.37%                  13.05%             
LA Mid-Cap Value                               8/20/97       11/7/97                  4.40%                   3.18%             
JPM Quality Bond                                5/1/96       5/20/96                  8.68%                   7.19%             
JPM Small Cap Stock                             5/1/96       5/15/96                  8.47%                   6.96%             
JPM Large Cap Stock                             5/1/96       5/16/96                 30.02%                  28.21%             
JPM Select Equity                               5/1/96       5/15/96                 23.30%                  21.56%             
JPM International Equity                        5/1/96       5/14/96                 10.66%                   9.10%             
GACC Money Market                              10/1/87       12/4/97                  5.78%       1.40%       4.38%       0.10% 
Russell Multi-Style Equity                      1/2/97      12/31/97                 28.73%       1.40%      27.33%       0.10% 
Russell Aggressive Equity                       1/2/97      12/31/97                 16.87%       1.40%      15.47%       0.10% 
Russell Non-U.S.                                1/2/97      12/31/97                  6.47%       1.40%       5.07%       0.10% 
Russell Core Bond                               1/2/97      12/31/97                  8.58%       1.40%       7.18%       0.10% 
AIM Value                                       5/5/93      12/31/97                 21.90%       1.40%      20.50%       0.10% 
AIM Capital Appreciation                        5/5/93      12/31/97                 18.77%       1.40%      17.37%       0.10% 
AIM International Equity                        5/2/93      12/31/97                 13.36%       1.40%      11.96%       0.10% 
Alliance Premier Growth                        6/26/92      12/31/97                 25.42%       1.40%      24.02%       0.10% 
Alliance Real Estate Investment                 1/9/97      12/31/97                 -0.06%       1.40%      -1.46%       0.10% 
Liberty Newport Tiger                           5/1/95      12/31/97                 -5.01%       1.40%      -6.41%       0.10% 
Goldman Sachs Growth & Income                  1/12/98       3/31/98                  5.47%       1.35%       4.12%       0.10% 
Goldman Sachs International Equity             1/12/98       3/31/98                 20.07%       1.35%      18.72%       0.10% 
Goldman Sachs Global Income                    1/12/98       3/31/98                  8.29%       1.35%       6.94%       0.10% 
Kemper Small Cap Growth                         5/2/94      12/31/97                 24.20%       1.40%      22.80%       0.10% 
Kemper Small Cap Value                          5/1/96      12/31/97                  3.65%       1.40%       2.25%       0.10% 
Kemper Government Securities                    9/3/87      12/31/97                  8.37%       1.40%       6.97%       0.10% 
MFS Research                                   7/26/95      12/31/97                 22.52%       1.40%      21.12%       0.10% 
MFS Growth with Income                         10/9/95      12/31/97                 25.98%       1.40%      24.58%       0.10% 
MFS Emerging Growth                            7/24/95      12/31/97                 26.55%       1.40%      25.15%       0.10% 
MFS F&C Emerging Markets                      10/16/97      12/31/97                -34.51%       1.40%     -35.91%       0.10% 
MFS High Income                                7/26/95      12/31/97                  8.77%       1.40%       7.37%       0.10% 
MFS World Governments                          6/14/94      12/31/97                  5.57%       1.40%       4.17%       0.10% 
</TABLE>

<TABLE>
<CAPTION>
            Incept
 Less:      Annualized
 Withdrawal Standard
 Fee        Return
- ------------------------

      <S>         <C>  
                  9.92%
                  4.32%
                  9.72%
                 -0.24%
                  5.55%
                  5.31%
                 26.95%
                 20.19%
                  7.50%
      0.00%       4.28%
      4.50%      22.73%
      4.50%      10.87%
      4.50%       0.47%
      4.50%       2.58%
      0.00%      20.40%
      0.00%      17.27%
      0.00%      11.86%
      0.00%      23.92%
      4.50%      -6.06%
      4.50%     -11.01%
      5.00%      -0.98%
      5.00%      13.62%
      5.00%       1.84%
      4.50%      18.20%
      4.50%      -2.35%
      0.00%       6.87%
      4.50%      16.52%
      4.50%      19.98%
      4.50%      20.55%
      4.50%     -40.51%
      4.50%       2.77%
      4.50%      -0.43%
</TABLE>


<TABLE>
<CAPTION>
Cova Variable Annuity Account Five
Pro Forma Inception to Date Returns
As of 12/31/98
                                                                                                        Incept
                                                                                 Incept     Less:       Annualized  Less:       
                                           Portfolio   Sub-Account               Annualized M & E /     Non-        Annual      
                                           Incept      Incept                    Portfolio  Admin       Standard    Contract    
                                           Date        Date                      Return     Fees        Return      Fee         
                                           --------------------------            -----------------------------------------------

<S>                                             <C> <C>     <C>   <C>                <C>          <C>        <C>          <C>   
Oppenheimer Growth                              4/3/85      12/31/97                 16.85%       1.40%      15.45%       0.10% 
Oppenheimer Growth & Income                     7/5/95      12/31/97                 27.00%       1.40%      25.60%       0.10% 
Oppenheimer High Income                        4/30/86      12/31/97                 12.71%       1.40%      11.31%       0.10% 
Oppenheimer Bond                                4/3/85      12/31/97                  9.28%       1.40%       7.88%       0.10% 
Oppenheimer Strategic Bond                      5/3/93      12/31/97                  6.79%       1.40%       5.39%       0.10% 
Putnam Growth & Income                          2/1/88      12/31/97                 16.04%       1.40%      14.64%       0.10% 
Putman New Value                                1/2/97      12/31/97                 11.85%       1.40%      10.45%       0.10% 
Putnam Vista                                    1/2/97      12/31/97                 21.45%       1.40%      20.05%       0.10% 
Putnam International Growth                     1/2/97      12/31/97                 17.50%       1.40%      16.10%       0.10% 
Putnam Int'l New Opportunities                  1/2/97      12/31/97                  7.49%       1.40%       6.09%       0.10% 
Templeton International                         5/1/92       9/21/98                 14.17%       1.40%      12.77%       0.10% 
Templeton Developing Markets                    3/4/96       9/21/98                -20.25%       1.40%     -21.65%       0.10% 
Mutual Shares Investments                       5/1/98       9/21/98                 -2.80%       0.94%      -3.74%       0.10% 
</TABLE>

<TABLE>
<CAPTION>
            Incept
 Less:      Annualized
 Withdrawal Standard
 Fee        Return
- ------------------------

      <S>        <C>   
      0.00%      15.35%
      4.50%      21.00%
      0.00%      11.21%
      0.00%       7.78%
      0.00%       5.29%
      0.00%      14.54%
      4.50%       5.85%
      4.50%      15.45%
      4.50%      11.50%
      4.50%       1.49%
                 12.67%
      4.50%     -26.25%
      5.00%      -8.84%
</TABLE>



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