NATIONWIDE DCVA II
N-4 EL/A, 1997-01-29
Previous: HOMESIDE INC, S-1/A, 1997-01-29
Next: CAPITAL TITLE GROUP INC, 10KSB, 1997-01-29



<PAGE>   1
              As filed with the Securities and Exchange Commission.
                                              `33 Act Registration No. 333-12369
                                                                       ---------
                                              `40 Act Registration No. 811-07821
                                                                       ---------
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D. C. 20549
                                    FORM N-4
                   REGISTRATION STATEMENT UNDER THE SECURITIES
                                ACT OF 1933                     [X]
   
                          PRE-EFFECTIVE AMENDMENT NO. 1
    
                                       and
                        REGISTRATION STATEMENT UNDER THE
                       INVESTMENT COMPANY ACT OF 1940           [X]

   
                          PRE-EFFECTIVE AMENDMENT NO. 1
                               NATIONWIDE DCVA-II
    
                           (Exact Name of Registrant)

                        NATIONWIDE LIFE INSURANCE COMPANY
                               (Name of Depositor)

                   ONE NATIONWIDE PLAZA, COLUMBUS, OHIO 43215
         (Address of Depositor's Principal Executive Offices) (Zip Code)

        Depositor's Telephone Number, including Area Code: (614) 249-7111

   GORDON E. MCCUTCHAN, SECRETARY, ONE NATIONWIDE PLAZA, COLUMBUS, OHIO 43215
                     (Name and Address of Agent for Service)

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

     The Registrant elects to register an indefinite number of securities in
accordance with Rule 24f-2 under the Investment Company Act of 1940.

     Approximate date of proposed public offering: (Upon the effective date of
this Registration Statement)

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

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


                                     1 of 88


<PAGE>   2







                               NATIONWIDE DCVA-II
                     REFERENCE TO ITEMS REQUIRED BY FORM N-4

   
<TABLE>
<CAPTION>
N-4   ITEM                                                                                            PAGE
Part A  INFORMATION REQUIRED IN A PROSPECTUS
<S>           <C>                                                                                       <C>
      Item    1.  Cover page.....................................................................        3
      Item    2.  Definitions....................................................................        4
      Item    3.  Synopsis or Highlights.........................................................       14
      Item    4.  Condensed Financial Information................................................      N/A
      Item    5.  General Description of Registrant, Depositor, and Portfolio Companies..........       15
      Item    6.  Deductions and Expenses........................................................       16
      Item    7.  General Description of Variable Annuity Contracts..............................       18
      Item    8.  Annuity Period.................................................................       21
      Item    9.  Death Benefit..................................................................       22
      Item   10.  Purchases and Contract Value...................................................       21
      Item   11.  Redemptions....................................................................       21
      Item   12.  Taxes..........................................................................       27
      Item   13.  Legal Proceedings..............................................................       28
      Item   14.  Table of Contents of the Statement of Additional Information...................       28

Part B  INFORMATION REQUIRED IN A STATEMENT OF ADDITIONAL INFORMATION
      Item   15.  Cover Page.....................................................................       35
      Item   16.  Table of Contents..............................................................       35
      Item   17.  General Information and History................................................       35
      Item   18.  Services.......................................................................       35
      Item   19.  Purchase of Securities Being Offered...........................................       35
      Item   20.  Underwriters...................................................................       36
      Item   21.  Calculation of Performance.....................................................       36
      Item   22.  Annuity Payments...............................................................       39
      Item   23.  Financial Statements...........................................................       40

Part C  OTHER INFORMATION
      Item   24.  Financial Statements and Exhibits..............................................       40
      Item   25.  Directors and Officers of the Depositor........................................       41
      Item   26.  Persons Controlled by or Under Common Control with the Depositor or
                  Registrant.....................................................................       43
      Item   27.  Number of Contract Owners......................................................       52
      Item   28.  Indemnification................................................................       52
      Item   29.  Principal Underwriters.........................................................       52
      Item   30.  Location of Accounts and Records...............................................       54
      Item   31.  Management Services............................................................       54
      Item   32.  Undertakings...................................................................       54
</TABLE>
    




                                    2 of 88
<PAGE>   3




                        NATIONWIDE LIFE INSURANCE COMPANY

   
                                   Home Office
                                 P. O. Box 16766
    
                              One Nationwide Plaza
                              Columbus, Ohio 43216
                      1-800-545-4730 (TTY: 1-800-848-0833)

                    GROUP FLEXIBLE FUND RETIREMENT CONTRACTS
                       ISSUED BY THE NATIONWIDE DCVA-II OF
                        NATIONWIDE LIFE INSURANCE COMPANY

   
     The Group Flexible Fund Retirement Contracts (the "Contract" or
"Contracts") described in this prospectus are designed for use in connection
with supplemental deferred compensation plans for employees of tax exempt
entities. Such Plans will generally qualify for favorable tax treatment under
Sections 401, 403(b) or 457 of the Internal Revenue Code ("Code"), but may also
include other nonqualified deferred compensation plans. Contracts will be issued
only to fund deferred compensation plans to employers who are exempt from
taxation. The employees generally are not subject to tax until Distributions are
received from the Plan. Purchase Payments made at any time by or on behalf of
any Participant must be at least $20 per month. The assets of Code Section 457
Plans are part of the general assets of the Owner, provided however that the
owner must hold all such plan assets for the exclusive benefit of the Owner and
beneficiaries. Rights and privileges under the Contracts may be exercised by the
Owner to the extent such rights are not specifically reserved in the Plan for
Participants as a group or as individuals. The Owner may not take any action
inconsistent with the rights of the Plan's Participants. The Participants in
such Plans have a contractual claim against the Owner for the benefits promised
by such Plans.
    

   
     Purchase Payments are allocated to Nationwide DCVA-II (the "Variable
Account"). The Variable Account is a unit investment trust with 41 Sub-Accounts
of unit values, each reflecting investment results of a different management
investment company. Amounts equivalent to the obligations of Nationwide Life
Insurance Company (the "Company") under each Sub-Account will be invested in the
specified management investment company (see "Appendix of Participating
Underlying Mutual Funds").
    

     This prospectus provides you with the basic information you should know
about the Group Flexible Fund Retirement Contracts issued by the Variable
Account before investing. You should read it and keep it for future reference. A
Statement of Additional Information dated _____________ containing further
information about the Contracts and the Variable Account has been filed with the
Securities and Exchange Commission. You can obtain a copy without charge from
the Company by calling the number listed above, or writing P. O. Box 16766, One
Nationwide Plaza, Columbus, Ohio 43216.

THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION NOR HAS THE COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY
OF THE PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

THE STATEMENT OF ADDITIONAL INFORMATION, DATED __________________________, IS
INCORPORATED HEREIN BY REFERENCE. THE TABLE OF CONTENTS FOR THE STATEMENT OF
ADDITIONAL INFORMATION APPEARS ON PAGE 26 OF THIS PROSPECTUS.

                  THE DATE OF THIS PROSPECTUS IS ____________.


                                       1


                                    3 of 88
<PAGE>   4



                                GLOSSARY OF TERMS



   
ACCUMULATION UNIT- A statistical index measuring the net investment results of
each Sub-Account of the Variable Account. It is the unit of measurement used to
determine Contract Value and each Participant Account Value.

ACTUARIAL RISK FEE- A charge made for mortality and expense risk and
administration of the Variable Account. It is computed on a daily basis and is
equal to a maximum annual rate of 1.50% of the average Variable Account Value.
    

BENEFICIARY- The person named in the application to receive certain benefits
under the Contract upon the death of the designated annuitant. The Beneficiary
can be changed by the Owner as set forth in the Contract.

CODE- The Internal Revenue Code of 1986, as amended.

COMPANY- Nationwide Life Insurance Company.

   
CONTINGENT BENEFICIARY- The person named on the application to be the alternate
Beneficiary if the Beneficiary is not living at the time of the death of the
designated annuitant.
    

CONTRACT- The group flexible fund retirement contract issued by the Company to
the Owner under which the Company invests Purchase Payments made by the Owner
and assists the Owner in making Retirement Income Payments at specified dates.

CONTRACT ANNIVERSARY- An anniversary of the date of issue of the Contract.

CONTRACT DATE- The date shown as the Contract Date in the Contract.

CONTRACT MAINTENANCE CHARGE- The maximum Contract Maintenance Charge is $15 per
Participant per year to reimburse the Company for certain administrative
expenses relating to the maintenance of individual Participant records and the
mailing of periodic statements to Participants.

   
CONTRACT VALUE- The sum of the value of all Variable Account Accumulation Units
attributable to the Contract plus any amount held under the Contract in the
General Account.
    

CONTRACT YEAR- Each period starting with either (1) the Contract Date or (2) a
Contract Anniversary. The Contract Year ends immediately prior to the next
Contract Anniversary.

DISTRIBUTION- Any payment by the Company of part or all of the Contract Value
under the Contract.

   
DISTRIBUTION PERIOD- The period during which payments are distributed from a
Participant Account.
    

GENERAL ACCOUNT- This is an account comprised of all assets of the Company other
than those in any segregated asset account.

GROUP FIXED CONTRACT- The Company's Group Fixed Fund Retirement Contract or
Group Fixed Tax Deferred Annuity Contract.

   
HOME OFFICE-The main office of the Company located in Columbus, Ohio.
    

INITIAL TRANSFER AMOUNT- The initial amount transferred by the Owner from
another investment vehicle which is the initial Purchase Payment under the
Contract.

OPTIONAL RETIREMENT INCOME FORMS- The method for making annuity payments.
Several forms are available under the Contract.

OWNER- The employer or other entity to which the Contract is issued.

PARTICIPANT- An eligible employee, member, or other person who is entitled to
benefits under the Plan. Such persons are determined and reported to the Company
by the Owner.

PARTICIPANT ACCOUNT- An account established by the Company for each Participant
in which all financial transactions occurring with respect to a Participant,
under this Contract, other than the purchase and payment of an annuity made from
the Company's General Account, are recorded.

PARTICIPANT ACCOUNT YEAR- For each Participant, the Participant Account Year is
each one year period starting with either the Participant Effective Date or a
Participant Anniversary.


                                       2


                                    4 of 88
<PAGE>   5




PARTICIPANT ANNIVERSARY- An anniversary of the Participant Effective Date.

PARTICIPANT EFFECTIVE DATE- For each Participant, the Participant Effective Date
is the first date Accumulation Units are credited to the Participant's Account
on behalf of such Participant under the Contract.

PLAN- A retirement plan which receives favorable tax treatment under the
provisions of the Code. The Plan document is referred to in the Contract as the
Plan.

PURCHASE PAYMENT- A deposit of new value into the Contract. The term "Purchase
Payment" does not include transfers among the Sub-Accounts.

RETIREMENT COMMENCEMENT DATE- The date upon which Retirement Income Payments
commence.

   
RETIREMENT INCOME PAYMENTS- Periodic distributions from a Participant Account
made by the Company to the Owner during the Distribution Period.
    

RETIRED PARTICIPANT- A Participant for whom payments under an Optional
Retirement Income Form are being made.

SUB-ACCOUNT- A separate and distinct division of the Variable Account, to which
specific Underlying Mutual Fund shares are allocated and for which Accumulation
Units are separately maintained.

UNDERLYING MUTUAL FUND- The registered management investment company, specified
in the Contract application, in which the assets of a Sub-Account of the
Variable Account will be invested.

   
VALUATION DATE- Each day the New York Stock Exchange and the Company's Home
Office are open for business or any other day during which there is a sufficient
degree of trading of the Variable Account's Underlying Mutual Fund shares that
the current net asset value of its Accumulation Units might be materially
affected.
    

VALUATION PERIOD- The period of time commencing at the close of business of the
New York Stock Exchange and ending at the close of business for the next
succeeding Valuation Date.

VARIABLE ACCOUNT- Nationwide DCVA-II, a segregated investment account
established by the Company in which amounts equivalent to the Company's
obligations under the Contract are held for all Participants, and for those
Participants during retirement who have annuitized.





                                       3


                                    5 of 88
<PAGE>   6



                                TABLE OF CONTENTS

   
<TABLE>
<CAPTION>
<S>                                                                                                                 <C>
GLOSSARY OF TERMS.....................................................................................................2
SUMMARY OF CONTRACT EXPENSES..........................................................................................5
UNDERLYING MUTUAL FUND ANNUAL EXPENSES................................................................................5
SYNOPSIS.............................................................................................................12
CONDENSED FINANCIAL INFORMATION.....................................................................................N/A
NATIONWIDE LIFE INSURANCE COMPANY....................................................................................13
NATIONWIDE DCVA-II...................................................................................................13
         Voting Rights...............................................................................................13
PERIODIC REPORTS.....................................................................................................13
VARIABLE ACCOUNT CHARGES AND OTHER DEDUCTIONS........................................................................14
         Contingent Deferred Sales Charge............................................................................14
         Contract Maintenance Charge.................................................................................14
         Mortality Risk Charge, Expense Risk And Administration Charge...............................................15
         Premium Taxes and Other Expenses............................................................................15
         Experience Credits..........................................................................................15
DESCRIPTION OF THE CONTRACTS.........................................................................................16
         A.   General................................................................................................16
              Purpose of the Contracts...............................................................................16
              Modification of the Contract...........................................................................16
              Contract Rights and Privileges and Assignments.........................................................16
              Exchange Privilege.....................................................................................16
              Suspension and Termination.............................................................................17
         B.   Participant Account Values.............................................................................17
              Application of Purchase Payments.......................................................................17
              Variable Account Accumulation Units....................................................................18
              Crediting Accumulation Units...........................................................................18
              Allocation of Purchase Payments........................................................................18
              Valuation of an Account................................................................................18
         C.   Redemption of Participant Accounts (Termination).......................................................19
         D.   Distribution of Participant Accounts (Retirement Period)...............................................19
              Retirement Income Payments.............................................................................19
              Election of Income Form and Date.......................................................................20
              Allocation of Retirement Income........................................................................20
              Fixed Dollar Annuity...................................................................................20
              Minimum Payment........................................................................................20
              Death Benefit Before Retirement........................................................................20
              Optional Retirement Income Forms.......................................................................20
              Death of Retired Participant...........................................................................21
              Withdrawal.............................................................................................21
              Frequency of Payment...................................................................................21
              Determinations of Payouts Under Options A1 and A2......................................................21
              Determinations of Payouts Under Options B1 and B2......................................................22
              Determination of Amount of Variable Monthly Payments for the First Year................................22
              Determination of Amount of Variable Monthly Payments for the Second
                  and Subsequent Years...............................................................................22
              Alternate Assumed Investment Rate......................................................................22
GENERAL INFORMATION..................................................................................................23
         Substitution of Securities..................................................................................23
         Performance Advertising.....................................................................................23
         Contract Owner Inquiries....................................................................................24
         Net Investment Factor.......................................................................................24
         Valuation of Assets.........................................................................................25
         Federal Tax Status..........................................................................................25
         Contracts Issued Under the New York Model Plan..............................................................25
LEGAL PROCEEDINGS....................................................................................................26
TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION.............................................................26
APPENDIX.............................................................................................................27
</TABLE>
    

                                       4

                                    6 of 88
<PAGE>   7



                          SUMMARY OF CONTRACT EXPENSES

<TABLE>
<CAPTION>
PARTICIPANT TRANSACTION EXPENSES
<S>                                                                                                   <C>
         Maximum Deferred Sales Charge(1) ...........................................................     9%
         (as a percentage of Purchase Payments)
CONTRACT MAINTENANCE CHARGE(2) ......................................................................   $15
         (per Participant per Participant Anniversary)
MAXIMUM VARIABLE ACCOUNT ANNUAL EXPENSES(3)
(as a percentage of average account value)
         Mortality and Expense Risk Fees ............................................................  0.50%
         Administration Charge.......................................................................  1.00%
         Total Variable Account Annual Expenses (Actuarial Risk Fee).................................  1.50%


- -------------
<FN>

1 Imposed only when it is applicable (see "Contingent Deferred Sales Charge").

2 The Contract Maintenance Charge also will be assessed on the date that amounts
  held with respect to a Participant are fully withdrawn from the Contract on a
  prorated monthly basis (see "Contract Maintenance Charge").

3 The administration and expense risk portion of the Actuarial Risk Fee is
  subject to negotiation (see "Mortality Risk Charge, Expense Risk Charge and
  Administration Charge").
</TABLE>


   
                     UNDERLYING MUTUAL FUND ANNUAL EXPENSES
                          (AFTER EXPENSE REIMBURSEMENT)
         (As a percentage of Underlying Mutual Fund average net assets)

<TABLE>
<CAPTION>
                                                            ---------------- ------------- ---------------- ---------------
                                                            Management Fees     Other           12B-1         Total Fund
                                                                               Expenses         FEES            Annual
                                                                                                               Expenses
- ----------------------------------------------------------- ---------------- ------------- ---------------- ---------------

<S>                                                              <C>            <C>            <C>             <C>  
AIM Constellation Fund - Institutional Class                     0.62%          0.04%          0.00%           0.66%
- ----------------------------------------------------------- ---------------- ------------- ---------------- ---------------
AIM Weingarten Fund - Institutional Class                        0.61%          0.09%          0.00%           0.70%
- ----------------------------------------------------------- ---------------- ------------- ---------------- ---------------
American Century:  Twentieth Century Growth                      1.00%          0.00%          0.00%           1.00%
- ----------------------------------------------------------- ---------------- ------------- ---------------- ---------------
American Century:  Twentieth Century Select                      1.00%          0.00%          0.00%           1.00%
- ----------------------------------------------------------- ---------------- ------------- ---------------- ---------------
American Century:  Twentieth Century Ultra                       1.00%          0.00%          0.00%           1.00%
- ----------------------------------------------------------- ---------------- ------------- ---------------- ---------------
Davis New York Venture Fund, Inc.                                0.63%          0.15%          0.14%           0.92%
- ----------------------------------------------------------- ---------------- ------------- ---------------- ---------------
Dreyfus Cash Management - CLASS A                                0.20%          0.00%          0.00%           0.20%
- ----------------------------------------------------------- ---------------- ------------- ---------------- ---------------
The Dreyfus Third Century Fund, Inc.                             0.75%          0.37%          0.00%           1.12%
- ----------------------------------------------------------- ---------------- ------------- ---------------- ---------------
   The Evergreen Total Return Fund                               0.98%          0.21%          0.00%           1.19%
- ----------------------------------------------------------- ---------------- ------------- ---------------- ---------------
Federated GNMA Trust-Institutional Shares                        0.40%          0.18%          0.00%           0.58%
- ----------------------------------------------------------- ---------------- ------------- ---------------- ---------------
   Federated U.S. Government Securities: 2-5 Years -             0.40%          0.18%          0.00%           0.58%
   Institutional Shares
- ----------------------------------------------------------- ---------------- ------------- ---------------- ---------------
Fidelity Asset Manager(TM)                                       0.72%          0.25%          0.00%           0.97%
- ----------------------------------------------------------- ---------------- ------------- ---------------- ---------------
   Fidelity Contrafund                                           0.71%          0.27%          0.00%           0.98%
   -------------------------------------------------------- ---------------- ------------- ---------------- ---------------
   Fidelity Equity-Income Fund                                   0.44%          0.24%          0.00%           0.68%
   -------------------------------------------------------- ---------------- ------------- ---------------- ---------------
   Fidelity Growth & Income Portfolio                            0.52%          0.25%          0.00%           0.77%
   -------------------------------------------------------- ---------------- ------------- ---------------- ---------------
   Fidelity Magellan(R)Fund                                      0.75%          0.22%          0.00%           0.97%
   -------------------------------------------------------- ---------------- ------------- ---------------- ---------------
   Fidelity OTC Portfolio                                        0.51%          0.30%          0.00%           0.81%
   -------------------------------------------------------- ---------------- ------------- ---------------- ---------------
   Fidelity Puritan Fund                                         0.52%          0.25%          0.00%           0.77%
   -------------------------------------------------------- ---------------- ------------- ---------------- ---------------
   INVESCO Industrial Income Fund, Inc.                          0.45%          0.25%          0.25%           0.94%
   -------------------------------------------------------- ---------------- ------------- ---------------- ---------------
   Janus Fund                                                    0.65%          0.22%          0.00%           0.87%
   -------------------------------------------------------- ---------------- ------------- ---------------- ---------------
   Janus Twenty Fund                                             0.67%          0.33%          0.00%           1.00%
   -------------------------------------------------------- ---------------- ------------- ---------------- ---------------
   MAS Funds Fixed Income Portfolio                              0.38%          0.11%          0.00%           0.49%
   -------------------------------------------------------- ---------------- ------------- ---------------- ---------------
   Massachusetts Investors Growth Stock Fund - Class A           0.31%          0.23%          0.29%           0.83%
   -------------------------------------------------------- ---------------- ------------- ---------------- ---------------
   MFS(R)Growth Opportunities Fund - Class A                     0.43%          0.29%          0.25%           0.97%
   -------------------------------------------------------- ---------------- ------------- ---------------- ---------------
   MFS(R)High Income Fund - Class A                              0.45%          0.34%          0.31%           1.10%
   --------------------------------------------------------  --------------- ------------- ---------------- ---------------
</TABLE>
    


                                       5

                                    7 of 88
<PAGE>   8
                     UNDERLYING MUTUAL FUND ANNUAL EXPENSES
   
                           AFTER EXPENSE REIMBURSEMENT
                                   (CONTINUED)

<TABLE>
<CAPTION>

   ----------------------------------------------------- ------------------ -------------- ---------------- ---------------
                                                          Management Fees       Other           12B-1         Total Fund
                                                                              Expenses          FEES            Annual
                                                                                                               Expenses
   ----------------------------------------------------- ------------------ -------------- ---------------- ---------------
<S>                                                             <C>              <C>            <C>             <C>  
   Nationwide(R) Bond Fund                                     0.50%            0.21%          0.00%           0.71%
   ----------------------------------------------------- ------------------ -------------- ---------------- ---------------
   Nationwide(R) Fund                                          0.50%            0.13%          0.00%           0.63%
   ----------------------------------------------------- ------------------ -------------- ---------------- ---------------
   Nationwide(R) Growth Fund                                   0.50%            0.16%          0.00%           0.66%
   ----------------------------------------------------- ------------------ -------------- ---------------- ---------------
   Nationwide(R) Money Market Fund                             0.45%            0.17%          0.00%           0.62%
   ----------------------------------------------------- ------------------ -------------- ---------------- ---------------
   Neuberger&Berman - Guardian Fund                            0.72%            0.12%          0.00%           0.84%
   ----------------------------------------------------- ------------------ -------------- ---------------- ---------------
   Neuberger&Berman - Manhattan Fund                           0.80%            0.22%          0.00%           1.02%
   ----------------------------------------------------- ------------------ -------------- ---------------- ---------------
   Neuberger&Berman - Partners Fund                            0.76%            0.11%          0.00%           0.87%
   ----------------------------------------------------- ------------------ -------------- ---------------- ---------------
   Putnam Investors Fund - Class A                             0.61%            0.13%          0.25%           0.99%
   ----------------------------------------------------- ------------------ -------------- ---------------- ---------------
   Putnam Voyager Fund - Class A                               0.53%            0.29%          0.25%           1.07%
   ----------------------------------------------------- ------------------ -------------- ---------------- ---------------
   SEI Index Funds -S&P 500 Index Portfolio                    0.19%            0.06%          0.00%           0.25%
   ----------------------------------------------------- ------------------ -------------- ---------------- ---------------
   Seligman Growth Fund, Inc. - Class A                        0.70%            0.25%          0.21%           1.16%
   ----------------------------------------------------- ------------------ -------------- ---------------- ---------------
   Short-Term Investments Trust-Treasury Portfolio -           0.06%            0.03%          0.00%           0.09%
   Institutional Class
   ----------------------------------------------------- ------------------ -------------- ---------------- ---------------
   Strong Common Stock Fund, Inc.                              1.00%            0.25%          0.00%           1.25%
   ----------------------------------------------------- ------------------ -------------- ---------------- ---------------
   T. Rowe Price International Stock Fund(R)                   0.69%            0.22%          0.00%           0.91%
   ----------------------------------------------------- ------------------ -------------- ---------------- ---------------
   Templeton Foreign Fund- Class I                             0.63%            0.27%          0.25%           1.15%
   ----------------------------------------------------- ------------------ -------------- ---------------- ---------------
   Templeton Smaller Companies Growth Fund, Inc. -             0.75%            0.36%          0.25%           1.36%
   CLASS I
   ----------------------------------------------------- ------------------ -------------- ---------------- ---------------
</TABLE>
         The Mutual Fund expenses shown above are assessed at the Underlying
   Mutual Fund level and are not direct charges against Variable Account assets
   or reductions from Contract Values. These Underlying Mutual Fund expenses are
   taken into consideration in computing each Underlying Mutual Fund's net asset
   value, which is the share price used to calculate the Variable Account's unit
   value. There are no front-end load fees (sales charges) at the Underlying
   Mutual Fund level. The following funds are subject to fee waiver or expense
   reimbursement arrangements:


<TABLE>
<CAPTION>
- ------------------------------------------------------ -----------------------------------------------------
                        FUND                                            EXPENSES WITHOUT
                                                                     REIMBURSEMENT OR WAIVER
- ------------------------------------------------------ -----------------------------------------------------
<S>                                                    <C>
AIM Constellation Fund - Institutional Class           The Fund is  currently  waiving  a  portion  of its
                                                       fees.  Had there  been no fee  waivers  during  the
                                                       year,  management  fees  would  have been  0.63% of
                                                       average net assets.
- ------------------------------------------------------ -----------------------------------------------------
AIM Weingarten Fund - Institutional Class              The Fund is  currently  waiving  a  portion  of its
                                                       fees.  Had there  been no fee  waivers  during  the
                                                       year,  management  fees  would  have been  0.63% of
                                                       average net assets.
- ------------------------------------------------------ -----------------------------------------------------
Federated GNMA Trust - Institutional Shares            The total operating  expenses would have been 0.80%
                                                       absent  the  voluntary  waiver of a portion  of the
                                                       shareholder service fee.
- ------------------------------------------------------ -----------------------------------------------------
Federated U.S. Government Securities Fund: 2-5 Years   The total operating  expenses would have been 0.79%
- - Institutional Shares                                 absent  the  voluntary  waiver of a portion  of the
                                                       Shareholder service fee.
- ------------------------------------------------------ -----------------------------------------------------
Fidelity Equity-income Fund                            The Fund has  entered  into  arrangements  with its
                                                       custodian  and  transfer  agent  whereby  interest
                                                       earned  on  uninvested  cash  balances  is  used to
                                                       reduce  custodian  and  transfer  agent  expenses.
                                                       including  these  reductions,  the total  operating
                                                       expenses  presented  in the table  would  have been
                                                       0.68%.   
- ------------------------------------------------------ -----------------------------------------------------
Fidelity Growth & Income Portfolio                     The Fund has  entered  into  arrangements  with its
                                                       custodian  and  transfer  agent  whereby  interest
                                                       earned  on  uninvested  cash  balances  is  used to
                                                       reduce  custodian  and  transfer  agent  expenses.
                                                       Including  these  reductions,  the total  operating
                                                       expenses  presented  in the table  would  have been
                                                       0.75%.   
- ------------------------------------------------------ -----------------------------------------------------
Fidelity Magellan(R) Fund                              The Fund has  entered  into  arrangements  with its
                                                       custodian  and  transfer  agent  whereby  interest
                                                       earned  on  uninvested  cash  balances  is  used to
                                                       reduce  custodian  and  transfer  agent  expenses.
                                                       Including  these  reductions,  the total  operating
                                                       expenses  presented  in the table  would  have been
                                                       0.95%.   
- ------------------------------------------------------ -----------------------------------------------------
</TABLE>
    
                                       6

                                    8 of 88
<PAGE>   9



   
<TABLE>
<CAPTION>
- ------------------------------------------------------ -----------------------------------------------------
<S>                                                    <C>
Fidelity OTC Portfolio                                 The Fund has  entered  into  arrangements  with its
                                                       custodian  and  transfer  agent  whereby  interest
                                                       earned  on  uninvested  cash  balances  is  used to
                                                       reduce  custodian  and  transfer  agent  expenses.
                                                       Including  these  reductions,  the total  operating
                                                       expenses  presented  in the table  would  have been
                                                       0.83%.
- ------------------------------------------------------ -----------------------------------------------------
Fidelity Puritan Fund                                  The Fund has  entered  into  arrangements  with its
                                                       custodian  and  transfer  agent  whereby  interest
                                                       earned  on  uninvested  cash  balances  is  used to
                                                       reduce  custodian  and  transfer  agent  expenses.
                                                       Including  these  reductions,  the total  operating
                                                       expenses  presented  in the table  would  have been
                                                       0.69%.
- ------------------------------------------------------ -----------------------------------------------------
INVESCO Industrial Income Fund, Inc.                   The  management  fee  paid  by the  fund  has  been
                                                       reduced  to an  annual  rate of 0.45% on daily  net
                                                       assets over $2 billion, and to an annual rate of
                                                       0.40% on daily net assets over $4 billion. In the
                                                       absence of the voluntary expense limitation, the
                                                       fund's "management fee" and "total fund operating
                                                       expenses" would have been 0.48% and 0.97% respectively.
- ------------------------------------------------------ -----------------------------------------------------
SEI Index Funds - S&P 500 Index Portfolio              The  Fund's  manager  has  waived,  on a  voluntary
                                                       basis,   a   portion   of   its   fee,   and   the
                                                       management/advisory  fees shown above  reflect said
                                                       waiver.     Absent     such     waiver,     the
                                                       management/advisory   fees  would  be  .25%.   The
                                                       distributor has waived,  on a voluntary  basis, all
                                                       or a  portion  of its  shareholder  servicing  fee.
                                                       Absent such waiver,  the shareholder  servicing fee
                                                       would be .25%.  Absent  these  fee  waivers,  total
                                                       operating expenses would be .56%.
- ------------------------------------------------------ -----------------------------------------------------
Short-Term Investments Trust - Treasury Portfolio -    The  Fund's   advisor  has  currently   agreed  to
institutional class                                    voluntarily  waive a portion  of its  advisory  fee
                                                       and/or assume certain  expenses of the  portfolio.
                                                       Absent such waiver, total operating fees would have
                                                       been 0.14%.
- ------------------------------------------------------ -----------------------------------------------------
    

</TABLE>

       The information relating to the Underlying Mutual Fund expenses was
       provided by the Underlying Mutual Fund and was not independently verified
       by the Company.


                                       7

                                    9 of 88
<PAGE>   10
                                     EXAMPLE

The following chart depicts the dollar amount of expenses that would be incurred
under this Contract assuming a $1000 initial Purchase Payment and a 5% annual
return on assets.

<TABLE>
<CAPTION>
                                                             ------------------------------------------------
                                                                     If you surrender your Contract
                                                                at the end of the applicable time period
                                                             ------------------------------------------------
                                                              1 Yr.     3 Yrs.         5 Yrs.        10 Yrs.
- ------------------------------------------------------------ --------- ---------- ------------------ --------
<S>                                                             <C>       <C>            <C>           <C>
AIM Constellation Fund - Institutional Class                    57         93            131           238
- ------------------------------------------------------------ --------- ---------- ------------------ --------
AIM Weingarten Fund - Institutional Class                       57         94            133           242
- ------------------------------------------------------------ --------- ---------- ------------------ --------
   
American Century:  Twentieth Century Growth                     61        104            149           275
- ------------------------------------------------------------ --------- ---------- ------------------ --------
American Century:  Twentieth Century Select                     61        104            149           275
- ------------------------------------------------------------ --------- ---------- ------------------ --------
American Century:  Twentieth Century Ultra                      61        104            149           275
    
- ------------------------------------------------------------ --------- ---------- ------------------ --------
Davis New York Venture Fund, Inc.                               60        100            144           264
- ------------------------------------------------------------ --------- ---------- ------------------ --------
   
Dreyfus Cash Management - CLASS A                               52         78            106           185
    
- ------------------------------------------------------------ --------- ---------- ------------------ --------
The Dreyfus Third Century Fund, Inc.                            62        107            156           288
- ------------------------------------------------------------ --------- ---------- ------------------ --------
The Evergreen Total Return Fund                                 63        110            159           296
- ------------------------------------------------------------ --------- ---------- ------------------ --------
Federated GNMA Trust-Institutional Shares                       56         90            127           229
- ------------------------------------------------------------ --------- ---------- ------------------ --------
Federated U.S. Government Securities Fund: 2-5 Years -          56         89            124           223
Institutional Shares
- ------------------------------------------------------------ --------- ---------- ------------------ --------
Fidelity Asset Manager(TM)                                      60        103            148           272
- ------------------------------------------------------------ --------- ---------- ------------------ --------
Fidelity Contrafund                                             60        103            148           272
- ------------------------------------------------------------ --------- ---------- ------------------ --------
Fidelity Equity-Income Fund                                     57         93            132           240
- ------------------------------------------------------------ --------- ---------- ------------------ --------
Fidelity Growth & Income Portfolio                              58         96            137           250
- ------------------------------------------------------------ --------- ---------- ------------------ --------
Fidelity Magellan(R) Fund                                       60        103            148           272
- ------------------------------------------------------------ --------- ---------- ------------------ --------
Fidelity OTC Portfolio                                          59         98            139           254
- ------------------------------------------------------------ --------- ---------- ------------------ --------
Fidelity Puritan Fund                                           64        113            165           306
- ------------------------------------------------------------ --------- ---------- ------------------ --------
INVESCO Industrial Income Fund, Inc.                            60        102            146           269
- ------------------------------------------------------------ --------- ---------- ------------------ --------
Janus Fund                                                      60        101            144           265
- ------------------------------------------------------------ --------- ---------- ------------------ --------
Janus Twenty Fund                                               61        104            150           277
- ------------------------------------------------------------ --------- ---------- ------------------ --------
MAS Funds Fixed Income Portfolio                                55         87            122           218
- ------------------------------------------------------------ --------- ---------- ------------------ --------
Massachusetts Investors Growth Stock Fund - Class A             59         98            140           257
- ------------------------------------------------------------ --------- ---------- ------------------ --------
MFS(R) Growth Opportunities Fund - Class A                      60        103            148           272
- ------------------------------------------------------------ --------- ---------- ------------------ --------
MFS(R) High Income Fund - Class A                               62        107            154           286
- ------------------------------------------------------------ --------- ---------- ------------------ --------
Nationwide(R) Bond Fund                                         58         94            134           243
- ------------------------------------------------------------ --------- ---------- ------------------ --------
Nationwide(R) Fund                                              57         92            129           234
- ------------------------------------------------------------ --------- ---------- ------------------ --------
Nationwide(R) Growth Fund                                       57         93            131           238
- ------------------------------------------------------------ --------- ---------- ------------------ --------
Nationwide(R) Money Market Fund                                 57         91            129           233
- ------------------------------------------------------------ --------- ---------- ------------------ --------
   
Neuberger&Berman - Guardian Fund                                59         99            141           259
    
- ------------------------------------------------------------ --------- ---------- ------------------ --------
   
Neuberger&Berman - Manhattan Fund                               61        104            150           277
    
- ------------------------------------------------------------ --------- ---------- ------------------ --------
   
Neuberger&Berman - Partners Fund                                59         99            142           261
    
- ------------------------------------------------------------ --------- ---------- ------------------ --------
Putnam Investors Fund - Class A                                 60        103            149           274
- ------------------------------------------------------------ --------- ---------- ------------------ --------
Putnam Voyager Fund - Class A                                   61        106            153           283
- ------------------------------------------------------------ --------- ---------- ------------------ --------
SEI Index Funds-S&P 500 Index Portfolio                         53         80            108           191
- ------------------------------------------------------------ --------- ---------- ------------------ --------
Seligman Growth Fund, Inc. - Class A                            61        104            149           275
- ------------------------------------------------------------ --------- ---------- ------------------ --------
Short-Term Investments Trust - Treasury Portfolio -             59        100            143           262
Institutional Class
- ------------------------------------------------------------ --------- ---------- ------------------ --------
Strong Common Stock Fund, Inc.                                  63        111            162           301
- ------------------------------------------------------------ --------- ---------- ------------------ --------
T. Rowe Price International Stock Fund(R)                       60        101            144           265
- ------------------------------------------------------------ --------- ---------- ------------------ --------
Templeton Foreign Fund - Class I                                62        108            157           291
- ------------------------------------------------------------ --------- ---------- ------------------ --------
   
Templeton Smaller Companies Growth Fund, Inc. - CLASS I         64        115            168           314
    
- ------------------------------------------------------------ --------- ---------- ------------------ --------
</TABLE>
   

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

    

                                    10 of 88
<PAGE>   11
                                EXAMPLE CONTINUED

The following chart depicts the dollar amount of expenses that would be incurred
under this Contract assuming a $1000 initial Purchase Payment and a 5% annual
return on assets.

<TABLE>
<CAPTION>
                                                          --------------------------------------------------
                                                                If you do not surrender your Contract
                                                              at the end of the applicable time period
                                                          --------------------------------------------------
                                                             1 Yr.       3 Yrs.      5 Yrs.      10 Yrs.
- --------------------------------------------------------- ------------ ------------ ---------- -------------
<S>                                                           <C>          <C>         <C>        <C>
AIM Constellation Fund - Institutional Class                  17           53           91         198
- --------------------------------------------------------- ------------ ------------ ---------- -------------
AIM Weingarten Fund - Institutional Class                     17           54           93         202
- --------------------------------------------------------- ------------ ------------ ---------- -------------
   
American Century:  Twentieth Century Growth                   21           64          109         235
- --------------------------------------------------------- ------------ ------------ ---------- -------------
American Century:  Twentieth Century Select                   21           64          109         235
- --------------------------------------------------------- ------------ ------------ ---------- -------------
American Century:  Twentieth Century Ultra                    21           64          109         235
    
- --------------------------------------------------------- ------------ ------------ ---------- -------------
Davis New York Venture Fund, Inc.                             20           60          104         224
- --------------------------------------------------------- ------------ ------------ ---------- -------------
   
Dreyfus Cash Management - CLASS A                             12           38           66         145
    
- --------------------------------------------------------- ------------ ------------ ---------- -------------
The Dreyfus Third Century Fund, Inc.                          22           67          116         248
- --------------------------------------------------------- ------------ ------------ ---------- -------------
The Evergreen Total Return Fund                               23           70          119         256
- --------------------------------------------------------- ------------ ------------ ---------- -------------
Federated GNMA Trust-Institutional Shares                     16           50           87         189
- --------------------------------------------------------- ------------ ------------ ---------- -------------
Federated U.S. Government Securities Fund: 2-5 Years -        16           49           84         183
Institutional Shares
- --------------------------------------------------------- ------------ ------------ ---------- -------------
Fidelity Asset Manager(TM)                                    20           63          108         232
- --------------------------------------------------------- ------------ ------------ ---------- -------------
Fidelity Contrafund                                           20           63          108         232
- --------------------------------------------------------- ------------ ------------ ---------- -------------
Fidelity Equity-Income Fund                                   17           53           92         200
- --------------------------------------------------------- ------------ ------------ ---------- -------------
Fidelity Growth & Income Portfolio                            18           56           97         210
- --------------------------------------------------------- ------------ ------------ ---------- -------------
Fidelity Magellan(R)Fund                                      20           63          108         232
- --------------------------------------------------------- ------------ ------------ ---------- -------------
Fidelity OTC Portfolio                                        19           58           99         214
- --------------------------------------------------------- ------------ ------------ ---------- -------------
Fidelity Puritan Fund                                         24           73          125         266
- --------------------------------------------------------- ------------ ------------ ---------- -------------
INVESCO  Industrial Income Fund, Inc.                         20           62          106         229
- --------------------------------------------------------- ------------ ------------ ---------- -------------
Janus Fund                                                    20           61          104         225
- --------------------------------------------------------- ------------ ------------ ---------- -------------
Janus Twenty Fund                                             21           64          110         237
- --------------------------------------------------------- ------------ ------------ ---------- -------------
MAS Funds Fixed Income Portfolio                              15           47           82         178
- --------------------------------------------------------- ------------ ------------ ---------- -------------
Massachusetts Investors Growth Stock Fund - Class A           18           58          100         217
- --------------------------------------------------------- ------------ ------------ ---------- -------------
MFS(R)Growth Opportunities Fund - Class A                     20           63          108         232
- --------------------------------------------------------- ------------ ------------ ---------- -------------
MFS(R)High Income Fund - Class A                              22           67          114         246
- --------------------------------------------------------- ------------ ------------ ---------- -------------
Nationwide(R)Bond Fund                                        18           54           94         203
- --------------------------------------------------------- ------------ ------------ ---------- -------------
Nationwide(R)Fund                                             17           52           89         194
- --------------------------------------------------------- ------------ ------------ ---------- -------------
Nationwide(R)Growth Fund                                      17           53           91         198
- --------------------------------------------------------- ------------ ------------ ---------- -------------
Nationwide(R)Money Market Fund                                17           51           89         193
- --------------------------------------------------------- ------------ ------------ ---------- -------------
   
Neuberger&Berman - Guardian Fund                              19           59          101         219
    
- --------------------------------------------------------- ------------ ------------ ---------- -------------
   
Neuberger&Berman - Manhattan Fund                             21           64          110         237
    
- --------------------------------------------------------- ------------ ------------ ---------- -------------
   
Neuberger&Berman - Partners Fund                              19           59          102         221
    
- --------------------------------------------------------- ------------ ------------ ---------- -------------
Putnam Investors Fund - Class A                               20           63          109         234
- --------------------------------------------------------- ------------ ------------ ---------- -------------
Putnam Voyager Fund - Class A                                 21           66          113         243
- --------------------------------------------------------- ------------ ------------ ---------- -------------
SEI Index Funds-S&P 500 Index Portfolio                       13           40           68         151
- --------------------------------------------------------- ------------ ------------ ---------- -------------
Seligman Growth Fund, Inc. - Class A                          21           64          109         235
- --------------------------------------------------------- ------------ ------------ ---------- -------------
Short-Term Investments Trust - Treasury Portfolio -           19           60          103         222
Institutional Class
- --------------------------------------------------------- ------------ ------------ ---------- -------------
Strong Common Stock Fund, Inc.                                23           71          122         261
- --------------------------------------------------------- ------------ ------------ ---------- -------------
T. Rowe Price International Stock Fund(R)                     20           61          104         225
- --------------------------------------------------------- ------------ ------------ ---------- -------------
Templeton Foreign Fund - Class I                              22           68          117         251
- --------------------------------------------------------- ------------ ------------ ---------- -------------
   
Templeton Smaller Companies Growth Fund, Inc. - CLASS I       24           75          128         274
    
- --------------------------------------------------------- ------------ ------------ ---------- -------------
</TABLE>
   

The Example should not be considered a representation of past or future
expenses. Actual expenses may be greater or lesser than those shown.
    
                                       9

                                    11 of 88
<PAGE>   12
                                EXAMPLE CONTINUED

The following chart depicts the dollar amount of expenses that would be incurred
under this Contract assuming a $1000 initial Purchase Payment and a 5% annual
return on assets.
<TABLE>
<CAPTION>
                                                            -------------------------------------------------
                                                                     If you annuitize your Contract
                                                                at the end of the applicable time period
                                                            -------------------------------------------------
                                                              1 Yr.      3 Yrs.      5 Yrs.       10 Yrs.
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
<S>                                                            <C>         <C>         <C>          <C>
AIM Constellation Fund - Institutional Class                   17          53           91          198
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
AIM Weingarten Fund - Institutional Class                      17          54           93          202
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
   
American Century:  Twentieth Century Growth                    21          64          109          235
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
American Century:  Twentieth Century Select                    21          64          109          235
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
American Century:  Twentieth Century Ultra                     21          64          109          235
    
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
Davis New York Venture Fund, Inc.                              20          60          104          224
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
   
Dreyfus Cash Management - CLASS A                              17          53           91          198
    
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
The Dreyfus Third Century Fund, Inc.                           17          54           93          202
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
The Evergreen Total Return Fund                                20          60          104          224
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
Federated GNMA Trust-Institutional Shares                      12          38           66          145
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
Federated U.S. Government Securities Fund: 2-5 Years -         22          67          116          248
Institutional Shares
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
Fidelity Asset Manager(TM)                                     23          70          119          256
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
Fidelity Contrafund                                            16          50           87          189
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
Fidelity Equity-Income Fund                                    16          49           84          183
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
Fidelity Growth & Income Fund                                  20          63          108          232
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
Fidelity Magellan(R)Fund                                       20          63          108          232
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
Fidelity OTC Portfolio                                         17          53           92          200
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
Fidelity Puritan Fund                                          18          56           97          210
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
INVESCO  Industrial Income Fund, Inc.                          20          63          108          232
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
Janus Fund                                                     19          58           99          214
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
Janus Twenty Fund                                              24          73          125          266
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
MAS Funds Fixed Income Portfolio                               20          62          106          229
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
Massachusetts Investors Growth Stock Fund - Class A            20          61          104          225
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
MFS(R) Growth Opportunities Fund - Class A                     21          64          110          237
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
MFS(R) High Income Fund - Class A                              15          47           82          178
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
Nationwide(R) Bond Fund                                        19          58          100          217
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
Nationwide(R) Fund                                             20          63          108          232
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
Nationwide(R) Growth Fund                                      22          67          114          246
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
Nationwide(R) Money Market Fund                                18          54           94          203
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
   
Neuberger&Berman - Guardian Fund                               17          52           89          194
    
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
   
Neuberger&Berman - Manhattan Fund                              17          53           91          198
    
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
   
Neuberger&Berman - Partner's Fund, Inc.                        17          51           89          193
                                                                                        
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
Putnam Investors Fund - Class A                                19          59          101          219
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
Putnam Voyager Fund - Class A                                  21          64          110          237
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
SEI Index Funds-S&P 500 Index Portfolio                        19          59          102          221
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
Seligman Growth Fund, Inc. - Class A                           20          63          109          234
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
Short-Term Investments Trust - Treasury Portfolio -            21          66          113          243
Institutional Class
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
Strong Common Stock Fund, Inc.                                 13          40           68          151
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
T. Rowe Price International Stock Fund(R)                      21          64          109          235
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
Templeton Foreign Fund - Class I                               19          60          103          222
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
   
Templeton Smaller Companies Growth Fund, Inc. - CLASS I        23          71          122          261
    
- ----------------------------------------------------------- ---------- ------------ ---------- --------------
</TABLE>
The Example should not be considered a representation of past or future
expenses. Actual expenses may be greater or lesser than those shown.

                                       10

                                    12 of 88
<PAGE>   13




         The purpose of the Summary of Contract Expenses and Example is to
assist the Participant in understanding the various costs and expenses that a
Participant will bear directly or indirectly when investing in the Contract. The
Example reflects expenses of the Variable Account as well as the Underlying
Mutual Fund investment options. For a more detailed explanation of these
expenses, see "Charges and Other Deductions." For more and complete information
regarding expenses paid out of the assets of a particular Underlying Mutual
Fund, see the Underlying Mutual Fund's prospectus. In addition to the expenses
shown above, deductions for premium taxes also may be applicable, depending upon
the jurisdiction in which the Contract is sold (see "Premium Taxes").


                                       11

                                    13 of 88
<PAGE>   14




                                    SYNOPSIS


     The Contracts described in this prospectus are designed for use in
connection with supplemental deferred compensation plans for employees of tax
exempt entities. Such Plans generally will qualify for favorable tax treatment
under Section 401, 403(b), or 457 of the Code, but may also include other
nonqualified deferred compensation plans. Contracts will be issued only to
employers who are exempt from taxation to fund deferred compensation plans. The
employees are generally not subject to federal income tax on amounts deferred
under such plans until Distributions are received from the Plan. Purchase
Payments made at any time by or on behalf of any Participant must be at least
$20 per month.

   
     Purchase Payments under the Contracts are placed in the Variable Account.
The Variable Account is a unit investment trust with 41 Sub-Accounts of unit
values, each reflecting investment results of a different management investment
company. Amounts equivalent to the obligations of the Company under each
Sub-Account will be invested in the specified management investment company (see
"Appendix of Participating Underlying Mutual Funds").
    

     The Company does not deduct a sales charge from Purchase Payments made to
these Contracts. However, if any part of such Contracts is withdrawn, the
Company will, with certain exceptions, deduct from the Contract Value a
Contingent Deferred Sales Charge equal to not more than 9% of the lesser of the
total of all Purchase Payments made prior to the date of the request for
surrender, or the amount surrendered. This charge, when applicable, is imposed
to permit the Company to recover sales expenses which have been advanced by the
Company (see "Contingent Deferred Sales Charge").

     A Contract Maintenance Charge may be deducted each year from a Participant
Account (see "Contract Maintenance Charge"). Any applicable premium taxes can be
deducted and will be charged against the Contracts. If any such premium taxes
are payable at the time Purchase Payments are made, the premium tax deduction
will be made from the Contract prior to allocation to any Underlying Mutual Fund
option (see "Premium Taxes".)

     A daily deduction is made from the Variable Account in an amount equivalent
to a maximum of 1.50% per year for the Company's contractual promises to accept
the mortality and expense risks and for administration of the Variable Account
(see "Expense Risk Charge, Mortality Risk Charge and Administration Charge"). In
addition, the investment companies whose shares are purchased by the Variable
Account make certain deductions from their assets.
   

     The Contracts provide that the mortality basis, minimum death benefits and
the deductions made from Purchase Payments, Participants' Accounts, the
Contingent Deferred Sales Charges, Contract Maintenance Charges, Expense Risk
Charges, Mortality Risk Charges, and Administration Charges may be decreased by
the Company upon notice to the owner (see "Modification of the Contract").
    


                                       12

                                    14 of 88
<PAGE>   15



                        NATIONWIDE LIFE INSURANCE COMPANY

     The Company is a stock life insurance company organized under the laws of
the State of Ohio in March, 1929. The Company is a member of the Nationwide
Insurance Enterprise, with its Home Office at One Nationwide Plaza, Columbus,
Ohio 43215. The Company offers a complete line of life insurance, including
annuities and accident and health insurance. It is admitted to do business in
all states, the District of Columbia, the Virgin Islands, and Puerto Rico.

                             THE NATIONWIDE DCVA-II

     Nationwide DCVA-II (the "Variable Account") was established by the Company
on November 1, 1995, pursuant to the provisions of Ohio law. The Variable
Account is also registered with the Securities and Exchange Commission as a unit
investment trust pursuant to the provisions of the Investment Company Act of
1940. Such registration does not involve supervision of the management of the
Variable Account or the Company by the Securities and Exchange Commission.

   
     The net Purchase Payments applied to the Variable Account are invested in
shares of the Underlying Mutual Funds available pursuant to the terms of the
Contract. The Variable Account is divided into 41 Sub-Accounts, each of which
represents a separate Underlying Mutual Fund (see "Participating Underlying
Mutual Funds in the Appendix" for a description of the investment objective of
each Underlying Mutual Fund).
    

     Each Sub-Account in the Variable Account is administered and accounted for
as a part of the separate account, but the income, capital gains or losses of
each Sub-Account are credited to or charged against the assets held for that
Sub-Account in accordance with the terms of each Contract, without regard to
other income, capital gains or losses of any other Sub-Account, or arising out
of any other business the Company may conduct. The assets within each
Sub-Account are not chargeable with liabilities arising out of the business
conducted by any other Sub-Account, nor will the Variable Account as a whole be
chargeable with liabilities arising out of any other business the Company may
conduct.

VOTING RIGHTS

     The Variable Account will be owner of record of all Underlying Mutual Fund
shares purchased by the respective account until such Underlying Mutual Fund
shares are sold, but all securities will be held for the benefit of the Owners
of the Contracts. In accordance with its view of present applicable law, the
Company will vote the shares of the Underlying Mutual Funds held in the Variable
Account at regular and special meetings of the shareholders of Underlying Mutual
Funds in accordance with instructions received from the Owners. The Company will
mail to each Owner at its last known address all periodic reports and proxy
material of the applicable Underlying Mutual Fund(s), and a form with which to
give voting instructions. Any Underlying Mutual Fund shares as to which no
timely instructions are received will be voted by the Company in the same
proportion as the instructions received from all persons furnishing timely
instructions. An Owner's voting rights may decrease with the cancellation of
Accumulation Units to make annuity payments.

                                PERIODIC REPORTS

     The Company will, semi-annually, provide to each person covered by a
Contract, a Statement of Assets, Liabilities and Contract Owners' Equity and a
Statement of Operations and Changes in Contract Owners' Equity of the Variable
Account. Each Participant and Retired Participant will also be informed,
periodically, of the number of Accumulation Units credited to his or her account
as well as the total account value.

     The current prospectus of the Variable Account will be made available to
Participants through the Owner. In addition, the Owner may, under the terms of
the Plan, have an obligation to furnish additional information to Participants,
such as a notice of any changes in the Plan, or tax status of the Plan and the
financial condition of the Owner as it relates to obligations under the Plan.


                                       13

                                    15 of 88
<PAGE>   16



                  VARIABLE ACCOUNT CHARGES AND OTHER DEDUCTIONS

CONTINGENT DEFERRED SALES CHARGE

     No deduction for a sales charge is made from the Purchase Payments for
these Contracts. However, the Contingent Deferred Sales Charge, when it is
applicable, will be used to cover expenses relating to the sale of the
Contracts, including commissions paid to sales personnel, the costs of
preparation of sales literature and other promotional activity. Gross
commissions paid on the sale of these Contracts vary depending upon the Contract
of the general agent performing the marketing and enrollment function in
connection with a particular Contract.

     If part or all of the Contract Value representing Participant Accounts that
have been established under the Contract and held in the Variable Account for
less than 16 years is surrendered, a Contingent Deferred Sales Charge will, when
it is applicable, be made by the Company. This charge will not exceed 9% of the
lesser of: (1) the total of all Purchase Payments received on behalf of the
surrendering Participant or the withdrawing Owner prior to the date of the
request for surrender; or (2) the amount surrendered. The cumulative sum of all
such charges, per Participant, will never exceed 9% (or such lesser percentage,
if applicable) of the total Purchase Payments made on behalf of such Participant
during the period of up to 16 years prior to the date on which the surrender is
requested.

     When a Contingent Deferred Sales Charge of less than 9% is negotiated and
assessed, the reduced charge will reflect actual variations in expenses, usually
resulting from reduced agent's commissions.

     No Contingent Deferred Sales Charge will be imposed on Contract Value that
is paid under:

            - any life income payment option;

            - Designated Period payment options of 5 or more years for a
              Participant who has a minimum of 5 Participant Account Years prior
              to the time the benefit payments are to commence;

            - a one-sum or periodic payment payable because of a Participant's 
              death.

CONTRACT MAINTENANCE CHARGE


   
     The Company will assess each Participant Account a maximum of $15 at the
beginning of each Participant Account year for the preceding Participant Account
Year, during both the accumulation and annuity periods, as reimbursement for
certain administrative expenses relating to the maintenance of individual
Participant records and the mailing of periodic statements to Participants. The
Contract Maintenance Charges are designed only to help the Company offset such
administrative expenses, and such charges will not exceed the Company's actual
administration expenses under the Contracts.

     The Contract Maintenance Charge is made by canceling a number of
Accumulation Units at the beginning of each Participant Account Year during both
the accumulation and annuity periods, equal in value to the applicable Contract
Maintenance Charge. If a Participant Account includes more than one Sub-Account,
the deduction will be allocated among Sub-Accounts on the basis of relative
values at the time the deduction is made. For those Contracts where the Owner
has so elected, there will be no charge for the transfers among Sub-Accounts.
    

     The Company will assess a Contract Maintenance Charge on the date (other
than a Participant Anniversary) that amounts held in respect of a Participant
are fully withdrawn from the Variable Account. In such case, the amount of the
Contract Maintenance Charge will be 1/12 of the applicable Contract Maintenance
Charge, multiplied by the number of whole or partial calendar months which have
elapsed between the Participant Anniversary (or the Participant Effective Date
during the first Participant Account Year) and the date of full withdrawal.

     For those Plans which provide this Contract and certain other investment
options (such as the Company's Group Fixed Fund Retirement Contract), the
Contract Maintenance Charge under this Contract may be reduced so that the total
of the Contract Maintenance Charges and any similar administrative charges
imposed under other investment options available under the Plan shall not exceed
the Contract Maintenance Charge assessed under this Contract. In this event,
such charge will be allocated among Sub-Accounts of the Variable Account and
amounts held in such other investment options available under the Plan on the
basis of the relative values of the Participant's Accounts at the time the
deduction is made. When a Contract Maintenance Charge of less than $15 is
otherwise negotiated and assessed, the reduced charge will reflect actual
variations in administrative expenses incurred by the Company, usually resulting
from an Owner or Plan administrator assuming certain administrative functions
otherwise required to be performed by the Company.



                                       14

                                    16 of 88
<PAGE>   17



MORTALITY RISK CHARGE, EXPENSE RISK AND ADMINISTRATION CHARGE

     The Contracts contain purchase rates applicable at and after retirement.
These purchase rates may be used to determine the Retirement Income Payments to
be made by the Owner, to Participants, in accordance with the terms of the Plan.
However, the Owners have contracted with the Company to provide Retirement
Income Payments.

     Under the terms of the Contracts, the Company assumes the risk that: (i)
the actuarial estimate of mortality rates among Retired Participants may prove
erroneous and amounts set aside for retirement income benefits on the basis of
such estimate may prove inadequate; and (ii) deductions for sales and
Administrative Charges may be insufficient to cover the actual cost of these
items.

   
         For charges of the Variable Account, and for the Company's contractual
promise to accept these risks, the Contracts provide for the daily deduction of
an Actuarial Risk Fee during the accumulation and annuity periods (see "Glossary
of Terms"). This charge is calculated on a percentage of assets and is deducted
on each Valuation Date from amounts held in the Variable Account. On an annual
basis, this charge is equivalent to a maximum of 1.50% of the average Variable
Account value (1.00% for the Administration Charge, 0.10% for the Mortality Risk
Charge, and 0.40% for the Expense Risk Charge). There is no necessary
relationship between the amount of Administrative charge iimposed on a given
Contract and the amount of expenses that may be attributable to that Contract.
    

         The Mortality Risk portion of said Actuarial Risk Fee is to compensate
the Company for its guarantee to provide Retirement Income Payments pursuant to
the terms of the Contract, regardless of the duration of the Participant's life,
as well as for the Company's guarantee to provide the death benefit in the event
a Participant should die prior to the Retirement Commencement Date. Because
charges cannot be increased during the duration of the Contract, the purpose of
the Expense Risk portion of the Actuarial Risk Fee is to compensate the Company
in the event such charges are insufficient to cover the actual costs. If the
Actuarial Risk Fee is insufficient to cover the actual cost of the mortality
risk, expense risk, the administration or Contract maintenance, the loss will be
borne by the Company. Conversely, if the Actuarial Risk Fee proves more than
sufficient to cover such expenses, the excess will be a profit to the Company.

         The Administration and the Expense Risk portions of the Actuarial Risk
Fee are subject to negotiation and as such, the Actuarial Risk Fee may vary from
one plan to the next reflecting the unique characteristics of different plans
when considered as a whole. In determining the level of such charge, the Company
may consider factors which may reduce expenses of the Plan and which might
include, but are not limited to, the size of the Plan, the number of eligible
employees, the number of Plan Participants, demographics of Plan Participants,
general economic conditions, and any other factors which the Company deems
relevant. This Contract design allows the Company maximum flexibility, within
the limitations imposed by law, to "custom design" a charge structure for an
Owner.
   
PREMIUM TAXES AND OTHER EXPENSES

     The Company may charge against Purchase Payments or the Contract Value the
amount of any premium taxes levied by a state or any other governmental entity
upon annuity considerations received by the Company. Premium tax rates currently
in effect in certain states range from 0% to 3.5%. The Company is currently not
deducting such taxes but reserves the right to do so when such taxes are
incurred. Purchase Payments may be reduced or Accumulation Units canceled to
provide for premium taxes assessed.

     There are deductions and expenses paid out of the assets of the Underlying
Mutual Funds (see "Underlying Mutual Fund Annual Expenses") that are more fully
described in the Prospectus for the Underlying Mutual Funds.
    


EXPERIENCE CREDITS

   
     The Contracts described herein may be participating or non-participating,
except for Contracts issued in New York. A participating Contract provides the
right to participate in the distribution of surplus of the Company. In the event
that Contract Maintenance Charges and Actuarial Risk Fees collected under this
Contract accrue to the Company in excess of an amount deemed necessary at the
sole discretion of the Company's Board of Directors, such excess may be
allocated to the Contract by purchasing additional Accumulation Units and
crediting such additional units of the Participant Accounts. There have not been
any Experience Credits to date. The Company cannot offer any assurance that
there will be Experience Credits in the future.
    



                                       15


                                    17 of 88
<PAGE>   18
                          DESCRIPTION OF THE CONTRACTS

A.   GENERAL

     PURPOSE OF THE CONTRACTS
   
         The Contracts described in this prospectus are Group Flexible Fund
     Retirement Contracts designed to fund certain deferred compensation plans
     generally established under either Section 401, 403(b) or 457, of the Code
     (although they may include certain other nonqualified deferred compensation
     plans) for employees of states and their political subdivisions thereof and
     certain other organizations exempt from taxation. A single group Contract
     is issued to the Owner, covering all present and future participating
     employees. The Company will issue a certificate to the Owner for delivery
     to each Retired Participant or other person for whom an Optional Retirement
     Income Form is purchased, setting forth in substance the benefits to which
     such person is entitled. In addition, if any applicable law requires, the
     Company will issue a descriptive Certificate to the Owner for delivery to
     any such person required by law to receive such Certificate, setting forth
     in substance the benefits to which such person is entitled. For purposes of
     determining benefits payable under the Plan, an individual accumulation
     account is established for each Participant. The frequency of Purchase
     Payments is normally monthly but can be adjusted to fit the payroll
     practices of the Owner. Purchase Payments made at any time by or on behalf
     of any Participant must be at least $20 per month.
    

         The basic objectives of the Contracts are to provide each Participant
     with an initial Retirement Income Payment, which will tend to reflect the
     changes which have occurred in the cost of living during pre-retirement
     years (without the necessity of increased Purchase Payments to keep pace
     with any increase in the cost of living which might occur during those
     years), and to provide subsequent Retirement Income Payments which will
     tend to vary with the cost of living changes during his retired lifetime.
     The Company seeks to accomplish these objectives by applying purchase rates
     contained in the Contract to the amounts accumulated through investment in
     Underlying Mutual Funds. Notwithstanding the foregoing, there is no
     assurance that these objectives will be attained. Historically, the value
     of a diversified portfolio of common stocks held for an extended period of
     time has tended to rise during periods of inflation. There has, however,
     been no exact correlation, and for some periods, the prices of securities
     have declined while the cost of living was rising.

     MODIFICATION OF THE CONTRACT

   
         Contract provisions with respect to the mortality basis, minimum death
     benefits, and the deductions made from Purchase Payments, Participant
     Accounts, Contingent Deferred Sales Charges, if applicable, Contract
     Maintenance Charges and Actuarial Risk Fees may be decreased upon notice to
     the owner.
    

         Other than as set forth above, the Company may modify the Contract at
     any time without consent of the Owner or Participants. No such modification
     shall be retroactive or affect Retired Participants in any manner without
     their written consent, unless such modification is considered necessary to
     obtain the benefit of federal or state statutes or regulations or to
     maintain qualification of the Plan.

   
     CONTRACT RIGHTS AND PRIVILEGES AND ASSIGNMENTS

         The Contract belongs to the Owner, provided however that under Code
     Section 457 Plans, the Owner must hold the Contract for the exclusive
     benefit of the Plan's Participants and Beneficiaries. All contractual
     rights and privileges may be exercised by the Owner, subject to any rights
     specifically reserved in the Plan for Participants as a group or as
     individuals. With respect to 457 Plans, the Owner may not take any action
     inconsistent with the rights of such 457 Plan's Participants. The Contract
     may not be assigned.
    

     EXCHANGE PRIVILEGE

         The Company will permit the Owner or the Participant, if the Plan so
     provides, to exchange amounts among the Sub-Accounts as frequently as
     permitted by the Plan, subject to the limits and rules set by each
     Underlying Mutual Fund. For those Contracts where the Owner has elected an
     exchange privilege, there will be no charge for exchanges among the
     Sub-Accounts.

         The Company will also permit the Participant to utilize the Telephone
     Exchange Privilege, for exchanging amounts among Sub-Accounts, if forms are
     executed by the Owner and Participant agreeing with certain restrictions
     applicable to such privilege. Telephone exchange requests must be received
     by the Company prior to the close of the New York Stock Exchange in order
     to receive that day's closing Sub-

                                       16

                                    18 of 88
<PAGE>   19


     Account price. A telephone exchange request may not be revoked once
     instructions have been recorded and accepted. The Company will employ
     reasonable procedures to confirm that instructions communicated by
     telephone are genuine. Such procedures may include any or all of the
     following, or such other procedures as the Company may, from time to time,
     deem reasonable: requesting identifying information, such as name, contract
     number, Social Security Number, and/or personal identification number; tape
     recording all telephone transactions; and providing written confirmation
     thereof to the Owner or Participant and any agent of record, at the last
     address of record. Failure to follow reasonable procedures may result in
     the Company's liability for any losses due to unauthorized or fraudulent
     telephone transfers. However, any losses incurred pursuant to actions taken
     by the Company in reliance on telephone instructions reasonably believed to
     be genuine shall be borne by the Participant. If the Participant is unable
     to execute an exchange request by telephone (for example, during times of
     unusual market activity), the Participant might consider placing the
     exchange order by mail. The Company may determine to withdraw the Telephone
     Exchange Privilege, upon 30 days written notice to Owners and Participants.

         On the date the Company receives an exchange request in good order,
     which includes all of the information necessary for processing the request,
     the Company will transfer the amount to be converted. Such transfers will
     be based on the Accumulation Unit Values of the affected Sub-Accounts if
     received at the Company's Home Office prior to the close of the New York
     Stock Exchange on a day on which the New York Stock Exchange is open for
     business. If the exchange request is received after the close of the New
     York Stock Exchange on any day, or on a day the New York Stock Exchange is
     closed for business, the transfer will be based on the next business day on
     which the New York Stock Exchange is open.

         For those Plans which provide this Contract and the Company's Group
     Fixed Fund Retirement Contract, the Owner, or the Participant if the Plan
     so provides, may exchange Accumulation Units between any Sub-Account of the
     Variable Account and the Group Fixed Fund Retirement Contract. Exchanges
     from the deposit fund to any Sub-Account of the Variable Account will be
     subject to the limitations of the Group Fixed Fund Retirement Contract.
     Exchanges will be effected when received in good order by the Company at
     its home office.

     SUSPENSION AND TERMINATION

         The Contract may be suspended at the option of the Company on written
     notice to the Owner if: (a) the Owner has failed to remit to the Company
     any Purchase Payment specified in the Plan; or (b) if the Company does not
     accept an amendment to the Plan, filed with the Company by the Owner, which
     in the Company's opinion would adversely affect its administrative
     procedures or financial experience, or both, with respect to the Contract.
     The Owner may suspend the Contract upon 90 days written notice to the
     Company. Suspension of the Contract will become effective as of the
     ninety-first (91st) day following receipt of written notice by the Company.
     Suspension of the Contract shall mean that no further Purchase Payments
     will be accepted by the Company except by mutual consent, and all other
     terms of the Contract shall continue to apply. After suspension of the
     Contract has become effective, the Owner may, upon 30 days written notice,
     terminate the Contract. Upon termination of the Contract, the Company will
     pay to the Owner the value of the Contract, subject to applicable charges,
     in accordance with the terms of the Contract (see "Redemption of
     Participant Accounts (Termination)").

B.   PARTICIPANT ACCOUNT VALUES

     APPLICATION OF PURCHASE PAYMENTS

         The Company shall receive Purchase Payments from the Owner in
     accordance with the requirements of the Plan. Net Purchase Payments
     received on behalf of Participants will be applied by the Company to
     purchase Accumulation Units of Sub-Accounts in the Variable Account in
     accordance with the instructions of the Owner. Purchase Payments made at
     any time by or on behalf of each Participant must be at least $20 per
     month. Purchase Payments must be no less than monthly, unless agreed to by
     the Company.



                                       17


                                    19 of 88
<PAGE>   20




         An initial Purchase Payment will be priced not later than 2 business
     days after receipt of an order to purchase, if the application of the
     Participant and all information necessary for processing the purchase order
     are complete upon receipt by the Company. The Company may retain the
     Purchase Payment for up to 5 business days while attempting to complete an
     incomplete application. If the application cannot be made complete within 5
     business days, the Owner will be informed of the reasons for the delay and
     the Purchase Payment will be returned immediately unless the Owner consents
     to the Company retaining the Purchase Payment until the application of the
     Participant is made complete. Upon completion of such incomplete
     application, the Purchase Payment will be priced within 2 business days.


         Purchase Payments will not be priced on days when the New York Stock
     Exchange is not open for business.

   
         Under specific conditions, when authorized by state insurance law, the
     Company may credit up to 8% of the Initial Transfer Amount into this
     Contract. This credit will reimburse for any exit penalty associated with
     the other investment vehicle provider. The Company will recover said credit
     by reducing servicing agent or broker compensation and through increased
     Administration Charges.
    


     VARIABLE ACCOUNT ACCUMULATION UNIT VALUE

   
         The value of an Accumulation Unit for each Sub-Account was established
     at $1.00 as of the date Underlying Mutual Fund shares were available for
     purchase for that Sub-Account. The value of Accumulation Units for any
     Sub-Account for any subsequent business day is determined by multiplying
     the value for the preceding business day by the Net Investment Factor for
     that Sub-Account for the period since that day (See the section entitled
     "Net Investment Factor"). A business day is any day on which the New York
     Stock Exchange is open for trading or any other day during which there is a
     sufficient degree of trading of the Underlying Mutual Fund shares that the
     current net asset value of their Accumulation Units might be materially
     affected. Accumulation Units are calculated on a daily basis.
    


     CREDITING ACCUMULATION UNITS


   
         When a Purchase Payment is received by the Company, the net Purchase
     Payment for each Sub-Account is applied separately to provide Accumulation
     Units (calculated daily) which are credited to a Participant Account in
     accordance with the instructions of the Owner. The number of Accumulation
     Units credited to each Participant Account for each Sub-Account is
     determined by dividing the net Purchase Payment allocated to that
     Sub-Account for that Participant by the value of the Accumulation Unit for
     that Sub-Account next computed following receipt of the Purchase Payment by
     the Company. The net Purchase Payment for each Participant is the total
     Purchase Payment for that Participant less any taxes then payable.
    

     ALLOCATION OF PURCHASE PAYMENTS


         The Owner or Participant must specify the proportion of the Purchase
     Payments to be applied to provide benefits under any Sub-Account of the
     Variable Account. The Company will permit the Owner, or the Participant if
     the Plan so permits, to change the allocation percentages among
     Sub-Accounts for subsequent Purchase Payments, provided that no change may
     be made which would result in an amount less than 1% of the payment being
     allocated to any Sub-Account for any Participant. The Company will permit
     such allocation changes as frequently as permitted by the Plan. A change in
     allocation percentages will not affect Accumulation Units of any
     Sub-Account resulting from Purchase Payments made before the change.


     VALUATION OF AN ACCOUNT


         The sum of the value of all Accumulation Units credited to the
     Participant Account in respect of the Participant is the Participant
     Account Value. Purchase Payments are allocated among the Sub-Accounts of
     the Variable Account in accordance with the instructions of the Owner.


         The value of a Participant's Account on any day can be determined by
     multiplying the total number of Accumulation Units credited to the account
     for each Sub-Account by the current Accumulation Unit Value for that
     Sub-Account in respect of the Participant. Each Participant (or the Owner)
     will be advised periodically of the number of Accumulation Units credited
     to his or her account for each Sub-Account, the current Accumulation Unit
     Values, and the total value of his or her account. Such reports to
     Participants are 


                                       18


                                    20 of 88
<PAGE>   21



     for informational purposes only and should not be interpreted to mean that
     a Participant has any rights with respect to his or her account beyond that
     provided by the Owner in accordance with the terms of the Plan.


         The Participant and Owner should review the information in these
     reports carefully. All errors or corrections must be reported to the
     Company immediately to assure proper crediting to the Contract and
     appropriate Sub-Account. The Company will assume all transactions are
     accurate unless the Participant or the Owner notifies the Company otherwise
     within 30 days after receipt of the report.


   
         The principal  underwriter and distributor of the Contracts is 
     Nationwide Advisory Services,  Inc. ("NAS"),  One Nationwide Plaza, 
     Columbus, Ohio 43215.
    

C.   REDEMPTION OF PARTICIPANT ACCOUNTS (TERMINATION)

         The Owner's right to redeem (terminate) Participant Accounts, either
     fully or partially, will be governed by the terms of the Plan which the
     Contract is issued to fund. It should be recognized that the value of the
     investment on redemption can be more or less than its cost. All such
     payments will be made by the Company to the Owner, after the assessment of
     any applicable Contingent Deferred Sales Charge. It is the Owner's
     obligation to distribute such payments to a Participant. The Company may
     undertake the obligation on behalf of the Owner to distribute such
     payments, less the Contingent Deferred Sales Charge, if any, directly to a
     Participant by agreement with the Owner. To the extent permitted by the
     Plan, a Participant Account may be redeemed fully or partially at any time
     prior to the date Retirement Income Payments commence for the Participant
     under either Option B1 or B2, subject to the Contingent Deferred Sales
     Charge. No partial redemption will directly affect future requirements to
     make Purchase Payments. If the Contract is terminated by the Owner, all
     Participant Accounts in the Variable Account will be redeemed to the extent
     permitted by the Plan.

         A request for a partial redemption of a Participant Account containing
     more than one Sub-Account of Accumulation Units must specify the allocation
     of the partial redemption among the Sub-Accounts of Accumulation Units.
     However, if no such direction is contained in the request for a redemption,
     the Company may pro-rate the redemption among the applicable Sub-Accounts
     of Accumulation Units. Upon receipt at the Company's home office of a
     written request for a full or partial redemption of a Participant Account,
     the Company will determine the value of the number of Accumulation Units
     redeemed, less any applicable Contingent Deferred Sales Charge, at the
     Accumulation Unit Value next computed following receipt of such written
     request by the Company. Payment of any such amount will be made to the
     Owner within 7 days of the date the request is received by the Company.
     Payment of redemption values may be suspended when redemption of the
     Underlying Mutual Fund shares is suspended (i) during any period in which
     the New York Stock Exchange is closed, or (ii) in the event that the
     Securities and Exchange Commission may by order direct for the protection
     of Owners or Participants. Instead of a lump sum Distribution of a full or
     partial redemption, the Owner, or Participant if permitted by the Plan, may
     elect to have that amount paid out in installments under Option A1 or A2,
     subject to the minimums applicable to these options.

D.   DISTRIBUTION OF PARTICIPANT ACCOUNTS (RETIREMENT PERIOD)

     RETIREMENT INCOME PAYMENTS

         The period during which a Participant Account is paid out in periodic
     installments is known as the Distribution Period. Because periodic
     Distributions will normally be made after the Participant retires, the
     Distribution Period is also called the retirement period. All such periodic
     Distributions will be made by the Company to the Owner. It is the Owner's
     obligation to pay such amounts to a Participant. The Company may undertake
     the obligation on behalf of the Owner to pay such amounts directly to a
     Participant by agreement with the Owner. Retirement Income Payments under
     Options B1 and B2 are determined on the basis of: (i) the mortality tables
     specified in the Contract; (ii) the adjusted age of the Retired
     Participants; (iii) the type of Retirement Income Payment option(s)
     selected; and (iv) in the case of variable payments, the investment
     performance of the specific Sub-Accounts elected. While the Company may be
     obligated to make variable Retirement Income Payments under the Contract,
     the amount of each such payment is not guaranteed. The dollar amount of
     variable payments will reflect investment gains and losses, and investment
     income of the Sub-Accounts on which they are based, but they will not be
     affected by adverse mortality experience or by an increase in the Company's
     expenses above the amount provided for in the Contracts.



                                       19

                                    21 of 88
<PAGE>   22

     ELECTION OF INCOME FORM AND DATE

         The Contracts provide for Retirement Income Payments to begin on the
     date and under the retirement options elected in accordance with the Plan.
     At least one month prior to a Participant's Retirement Commencement Date
     (see "Glossary of Terms"), the Contract Owner may by written election to
     the Company at its home office, elect any one of the retirement income
     options described in the "Optional Retirement Income Forms" section. The
     Plan may restrict changes in election of retirement income options.

     ALLOCATION OF RETIREMENT INCOME

         At retirement, Accumulation Units in a Participant's Account may be
     used to purchase a Fixed Dollar Annuity for the Participant. For
     Participants electing Options A1 or A2 as described in the "Optional
     Retirement Income Forms" section, Accumulation Units in a Participant's
     Account of any Sub-Account in the Variable Account will be used to provide
     variable Retirement Income Payments as described further in this
     prospectus.

     FIXED DOLLAR ANNUITY
   
         A Fixed Dollar Annuity is an annuity with payments which are guaranteed
     as to dollar amount during the retirement period. The first fixed dollar
     payment will be determined by applying the General Account Contract Value
     to the applicable Annuity Table in accordance with the Optional Retirement
     Income Form elected. This will be done at the retirement date. Fixed Dollar
     Annuity payments after the first will not be less than the First Fixed
     Dollar Annuity payment. The availability of Fixed Dollar Annuity Contracts
     under a particular Plan is subject to the election of the Owner.
    
     MINIMUM PAYMENT

         If the present value of the Participant's accrued benefit at the time
     of retirement is less than $3,500, the Company shall have the right to make
     a lump sum Distribution to such Retired Participant.

     DEATH BENEFIT BEFORE RETIREMENT

         In the event a Participant dies before his or her retirement income
     commences, a death benefit equal to the value of such Participant Account,
     on the date due proof of death is received in writing by the Company, will
     be paid as provided by the Plan. If the Plan so provides, a Beneficiary may
     elect either to receive the value in a lump sum or to apply it under any of
     the Optional Retirement Income Forms contained in this Contract, (subject
     to the minimums applicable to such optional forms). Monthly payments due
     under such options may be fixed, variable, or a combination of fixed and
     variable.

     OPTIONAL RETIREMENT INCOME FORMS

         The availability of the following Optional Retirement Income Forms is
subject to the election of the Owner.
   
                  OPTION A1-Payments for a Designated Period. Payments will be
                  made monthly for any specified number of years not to exceed
                  30. The amount of each variable payment will be determined by
                  multiplying (a) by (b) where (a) is the Accumulation Unit
                  Value for the date the payment is made and (b) is the number
                  of Accumulation Units applied under this option, divided by
                  the number of payments selected. Exchanges between the
                  investment options are permitted subject to limitations
                  outlined in the Company's Group Fixed Fund Retirement
                  Contract. A period certain payment period of less than 5 years
                  for a Participant who has less than a minimum of 5 Participant
                  Account Years would result in imposition of the applicable
                  Contingent Deferred Sales Charge.

                  OPTION A2-Payments of a Designated Amount. Payments will be
                  made monthly in equal installments until the amount applied,
                  adjusted each Valuation Date for investment results, is
                  exhausted. The final installment will be the sum remaining
                  with the Company. Payments under this option which result in a
                  payment period of less than 5 years for a Participant who has
                  less
    
                                       20

                                    22 of 88
<PAGE>   23

                  than 5 Participant Account Years would result in imposition of
                  the applicable Contingent Deferred Sales Charge.


   
                  OPTION B1-Life Income with Payment Certain. Payments will be
                  made monthly during the lifetime of an individual. A period
                  certain of 60, 120, 180, 240, 300 or 360 months may be chosen.
                  If the participant dies prior to the end of such period
                  certain, payments will continue to the designated Beneficiary
                  for the remainder of the selected period certain.


                  OPTION B2-Joint and Survivor Life Income. Payments will be
                  made monthly during the joint lifetime of a Participant and a
                  designated Beneficiary. Upon the Participant's death, periodic
                  payments will be made in percentages of 50%, 66 2/3%, 75% or
                  100% (as elected by the Participant) of the periodic payments
                  payable to the Participant, and will be continued to the
                  designated Beneficiary, if living. Payments will continue to
                  be made as long as either is living. Payments will stop with
                  the last payment made prior to the death of the designated
                  Beneficiary. In the event that any payments are made
                  thereafter, such payments must be reimbursed to nationwide. If
                  the designated Beneficiary predeceases the Participant, the
                  payments will continue at 100% to the Participant. These
                  payments will stop with the last payment made prior to the
                  death of the Participant. In the event that any payments are
                  made thereafter, such payments must be reimbursed to
                  nationwide.
    


                  OTHER FORMS AND BENEFIT PAYMENTS- With the consent of the
                  Company, the amount due on Distribution may be applied on any
                  other mutually agreeable basis.


         Exchanges processed while Participants are receiving payments under
     Option A1 may change the number of Accumulation Units remaining. In this
     event, the payment amount must be recalculated.


     DEATH OF RETIRED PARTICIPANT


         If any Retired Participant dies while receiving payments, any death
     benefit payable will be determined in accordance with the retirement income
     form elected. Calculation of the present value of any remaining payments
     certain for purposes of making a lump sum payment will be based on the same
     assumed investment rate used by the Company in determining the payments
     certain prior to the death of the Retired Participant.


     WITHDRAWAL


         If permitted by the Plan, any amount remaining under Option A1 or A2
     may be withdrawn, or if that amount is at least $5,000, it may be applied
     under either Option B1 or B2, subject to the minimum payment requirements
     described previously. Unless prohibited by the Plan, a Beneficiary
     receiving payments certain under Option B1 after the death of a Retired
     Participant may elect at any time to receive the present value at the
     current dollar amount of the remaining number of payments certain in a
     single payment, calculated on the basis of the assumed investment rate used
     in computing the amount of the previous payments.


     FREQUENCY OF PAYMENT


         At the election of the Retired Participant, and with the consent of the
     Owner, payments made under any option may be made annually, semi-annually,
     or quarterly rather than monthly. Any change in frequency of payments must
     be on the anniversary of the commencement of Retirement Income Payments.


     DETERMINATION OF PAYMENTS UNDER OPTIONS A1 AND A2


         Monthly payments under Options A1 and A2 will be determined in the
     manner set forth in the description of the options. As each payment is made
     under either of these options, a number of Accumulation Units equal in
     value to the payment will be canceled.

                                       21

                                    23 of 88
<PAGE>   24




     DETERMINATION OF PAYMENTS UNDER OPTIONS B1 AND B2

         Variable monthly payments under Options B1 and B2 will be determined
     annually and will remain level throughout the year. Each year, as of the
     anniversary of the commencement of Retirement Income Payments, a new
     variable monthly payment will be determined and that new payment will
     remain level for that year. An adjusted age is used to determine the amount
     of monthly payment for each year. Such adjusted age may not be the same as
     the actual age of the Retired Participant.

     DETERMINATION OF AMOUNT OF VARIABLE MONTHLY PAYMENTS FOR THE FIRST YEAR

         In determining the amount of Retirement Income Payments under Options
     B1 and B2, the value held on behalf of a Participant is determined by
     multiplying the number of Accumulation Units in each Sub-Account for that
     account by the Accumulation Unit value for that Sub-Account on the last
     business day of the second calendar week immediately preceding the date on
     which the first payment is due.

         The first year variable monthly payment for each Sub-Account is
     determined by dividing the value of the Accumulation Units of that
     Sub-Account in the Participant Account by the amount required to provide $1
     per month (the purchase rate).

         Once the first year's variable monthly payment amount has been
     determined for a Participant, the Company will deduct the annual premium
     from the Participant Account. This deduction is made by canceling a number
     of Accumulation Units in the Participant Account equal in value to the
     annual premium. The allocation of the annual premium between Sub-Accounts
     will be in such relationship as the monthly payments from each Sub-Accounts
     have to each other.

         The annual premium is calculated so that if there are no partial
     redemption's (and therefore no Underlying Mutual Fund dividends have been
     taken in cash) the payee will receive level annual payments if the net
     investment factor, on an annual basis, is equal to the Assumed Investment
     Rate plus an amount equal to the annual Contract Maintenance Charge.
     Payments for subsequent years will be smaller than, equal to or greater
     than the payments received during the initial year, depending on whether
     the actual net investment result on an annual basis of a Sub-Account is
     smaller than, equal to or greater than the Assumed Investment Rate.

     DETERMINATION OF AMOUNT OF VARIABLE MONTHLY PAYMENTS FOR THE SECOND AND 
     SUBSEQUENT YEARS


         As of the first anniversary of the commencement of Retirement Income
     Payments, the second year variable monthly payments will be determined in
     exactly the same manner as for the first year, using the purchase rates in
     the Contract for the Retired Participant's age as then determined under the
     terms of the Contract. As in the first year, an annual premium will be
     deducted and transferred to the General Account from which Account the
     Company will make the Retirement Income Payments. Subsequent annual
     determinations will be made in the same manner.

         Upon the death of any Retired Participant, the Participant Account will
     be reduced by the number of Accumulation Units not required to provide
     further payments during the remainder of a period certain, if any, or to a
     contingent Retired Participant. Any Accumulation Units so canceled will
     either remain in the Variable Account or be transferred to the Company's
     General Account, depending on the Company's obligation.

     ALTERNATE ASSUMED INVESTMENT RATE

         The Contracts include purchase rates based on a 3.5% rate per annum. If
     not prohibited by the laws and regulations of the states in which this
     Contract is issued, an Owner may elect on the Contract Date to have all
     variable benefits payable for all Participants determined on an Assumed
     Investment Rate of 5% per annum. The Assumed Investment Rate basis in the
     Contract is used merely to determine each year's monthly payment from
     investment experience of any of the Sub-Accounts. The choice of the Assumed
     Investment Rate affects the pattern of Retirement Income Payments. A higher
     Assumed Investment Rate will produce a higher initial payment, but a more
     slowly rising Sub-Account of subsequent payments (or a more rapidly falling
     Sub-Account of subsequent payments) than a lower Assumed Investment Rate.
     Although a higher initial payment would be received under a higher Assumed
     Investment Rate, there is a point in time after which payments under a
     lower Assumed Investment Rate would be greater, assuming payment continues
     after that point in time.

                                       22

                                    24 of 88
<PAGE>   25

         The objective of a variable retirement contract is to provide level
     payments during periods when the economy is relatively stable and to
     reflect as increased payments only the excess of investment results flowing
     from inflation or an increase in productivity. The achievement of this
     objective will depend in part upon the validity of the assumption that the
     net investment result, on an annual basis, of a Sub-Account equals the
     Assumed Investment Rate during periods of stable prices.


                               GENERAL INFORMATION


     SUBSTITUTION OF SECURITIES


         If the shares of any Underlying Mutual Fund should no longer be
     available for investment by the Variable Account or, if in the judgment of
     the Company's management, further investment in such Underlying Mutual Fund
     shares should become inappropriate in view of the purposes of the Contract,
     the Company may substitute shares of another Underlying Mutual Fund for
     Underlying Mutual Fund shares already purchased or to be purchased in the
     future by Purchase Payments under the Contract. No substitution of
     securities in any Sub-Accounts may take place without prior approval of the
     Securities and Exchange Commission, and under such requirements as it may
     impose.


     PERFORMANCE ADVERTISING


         The Company may from time to time advertise several types of historical
     performance for the Sub-Accounts of the Variable Account. A "yield" and
     "effective yield" may be advertised for the Nationwide Money Market Fund
     Sub-Account, the Dreyfus Cash Management - Class A Fund Sub-Account and the
     Nationwide Separate Account Trust Money Market Fund Sub-Account. "Yield" is
     a measure of the net dividend and interest income earned over a specific
     seven-day period (which period will be stated in the advertisement)
     expressed as a percentage of the offering price of the Sub-Account units.
     Yield is an annualized figure, which means that it is assumed that the
     Sub-Account generates the same level of net income each week over a 52-week
     period. The "effective yield" is calculated similarly but includes the
     effect of assumed compounding calculated under rules prescribed by the
     Securities and Exchange Commission. The effective yield will be slightly
     higher than yield due to this compounding effect.

         The Company may also advertise for the Sub-Account's standardized
     "average annual total return", calculated in a manner prescribed by the
     Securities and Exchange Commission, and non-standardized "total return."
     "Average annual total return" will show the percentage rate of return of a
     hypothetical initial investment of $1,000 for rolling calendar quarters and
     will cover, at least, the most recent one, five and ten year periods, or
     for a period from inception to date if the Underlying Mutual Fund held in
     the Sub-Account has not been in existence for one of the prescribed
     periods. This calculation reflects the deduction of all applicable charges
     made to the Contracts except for premium taxes, which may be imposed by
     certain states. Non-standardized "total return" will be calculated in a
     similar manner as will average annual total return except total return will
     not reflect the deduction of any applicable Contract Maintenance Charge or
     Contingent Deferred Sales Charge, which, if reflected, would decrease the
     level of performance shown.


         The Company may also from time to time advertise the performance of the
     Sub-Accounts of the Variable Account relative to the performance of other
     variable annuity sub-accounts or mutual funds with similar or different
     objectives, or the investment industry as a whole.


         The Sub-Accounts of the Variable Account may also be compared to
     certain market indexes, which may include, but are not limited to: S&P 500;
     Shearson/Lehman Intermediate Government/Corporate Bond Index;
     Shearson/Lehman Long-Term Government/Corporate Bond Index; Donoghue Money
     Fund Average; U.S. Treasury Note Index; and Dow Jones Industrial Average.


         Normally these rankings and ratings are published by independent
     tracking services and publications of general interest including, but not
     limited to: Lipper Analytical Services, Inc., CDA/Wiesenberger,
     Morningstar, Donoghue's, magazines such as MONEY, FORBES, KIPLINGER'S
     PERSONAL FINANCE MAGAZINE, FINANCIAL WORLD, CONSUMER Reports, BUSINESS
     WEEK, TIME, NEWSWEEK, U.S. NEWS AND WORLD REPORT, NATIONAL UNDERWRITER;
     rating services such as LIMRA, Value, Best's Agent Guide, Western Annuity
     Guide, Comparative Annuity Reports; and other publications such as the WALL
     STREET JOURNAL, BARRON'S, INVESTOR'S DAILY, and Standard & Poor's OUTLOOK.
     In addition, Variable Annuity Research & Data Service (The VARDS

                                       23

                                    25 of 88
<PAGE>   26

     Report) is an independent rating service that ranks over 500 variable
     annuity funds based upon total return performance. These rating services
     and publications rank the performance of the Underlying Mutual Funds
     against all mutual funds over specified periods and against mutual funds in
     specified categories. The rankings may or may not include the effects of
     sales or other charges.


         The Company is also ranked and rated by independent financial rating
     services, among which are Moody's, Standard & Poor's and A.M. Best Company.
     The purpose of these ratings is to reflect the financial strength or
     claims-paying ability of the Company. The ratings are not intended to
     reflect the investment experience or financial strength of the Variable
     Account. The Company may advertise these ratings from time to time. In
     addition, the Company may include in certain advertisements, endorsements
     in the form of a list of organizations, individuals or other parties which
     recommend the Company or the Contract. Furthermore, the Company may
     occasionally include in advertisements comparisons of currently taxable and
     tax deferred investment programs, based on selected tax brackets, or
     discussions of alternative investment vehicles and general economic
     conditions.


         ALL PERFORMANCE INFORMATION AND COMPARATIVE MATERIAL ADVERTISED BY THE
     COMPANY IS HISTORICAL IN NATURE AND IS NOT INTENDED TO REPRESENT OR
     GUARANTEE FUTURE RESULTS. THE OWNER'S OR PARTICIPANT'S ACCOUNT VALUE AT
     REDEMPTION MAY BE MORE OR LESS THAN ORIGINAL COST.


         The Statement of Additional Information contains more detailed
     information about the performance calculations, including actual examples
     for each type of performance advertised.


     CONTRACT OWNER INQUIRIES


          Owner and Participant inquiries may be directed to Nationwide Life
     Insurance Company by writing P.O. Box 16766, One Nationwide Plaza,
     Columbus, Ohio 43216, or calling 1-800-545-4730 (TTY: 1-800-848-0833).


     NET INVESTMENT FACTOR

         The Net Investment Factor for any Valuation Period is determined by
     dividing (a) by (b) and subtracting (c) from the result where:

     (a) is the net of:

   
         (1)  the net asset value per share of the Underlying Mutual Fund held
              in the Sub-Account determined at the end of the current Valuation
              Period, plus
    

         (2)  the per share amount of any dividend or capital gain Distributions
              made by the Underlying Mutual Fund held in the Sub-Account if the
              "ex-dividend" date occurs during the current Valuation Period,
              plus or minus

         (3)  a per share charge or credit for any taxes reserved for, which is
              determined by the Company to have resulted from the investment
              operations of the Sub-Account.

     (b) is the net of:

         (1)  the net asset value per share of the Underlying Mutual Fund held
              in the Sub-Account determined as of the end of the immediately
              preceding Valuation Period, plus or minus

         (2)  the per share charge or credit, if any, for any taxes reserved for
              in the immediately preceding Valuation Period.

      (c)is a factor representing the daily Actuarial Risk Fee deducted from the
         Variable Account. Such factor is equal to a maximum annual rate of
         1.50% of the daily net asset value of the Variable Account.

         For Underlying Mutual Funds that credit dividends on a daily basis and
     pay such dividends once each month or quarter, (such as money market funds
     and certain bond funds), the Net Investment Factor allows for the monthly
     or quarterly reinvestment of said daily dividends.

                                       24

                                    26 of 88
<PAGE>   27

         The Net Investment Factor may be greater or less than one; therefore,
     the value of an Accumulation Unit may increase or decrease. It should be
     noted that changes in the Net Investment Factor may not be directly
     proportional to changes in the net asset value of Underlying Mutual Fund
     shares, because of the deduction for the Actuarial Risk Fee and the effect
     of the various purchase and sale transactions on any particular day.


     VALUATION OF ASSETS


          Underlying Mutual Fund shares in the Variable Account will be
     purchased and valued at their net asset value (daily bid price exclusive of
     any sales charges). An Underlying Mutual Fund's net asset value per share
     is determined by dividing the value of the total assets of the Underlying
     Mutual Fund, less liabilities, by the number of shares outstanding, with no
     charge for sales expense.

     FEDERAL TAX STATUS


   
         The following description of the federal tax status of these Contracts
     is not exhaustive, and special rules are provided with respect to
     situations not discussed herein. For complete information, consult a
     qualified tax advisor. The Company does not make any guarantee regarding
     the tax status of any Contract or any transaction involving the Contracts.
     The Contracts are treated as a trust for purposes of the Code under rules
     similar to the rules under Section 401(f) of the Code.
    


         For federal income tax purposes, the operations of the Variable Account
     form a part of the Company's operations. Under existing federal income tax
     law, no taxes are payable by the Company on the investment income of the
     Variable Account to the extent it is credited to the Owners under the
     Contracts. The Company is taxed as a life insurance company under Part One,
     Subchapter L of the Code.


         Income and capital gains of the Variable Account would normally be
     taxable to Owners whether or not taken by the Owners in cash. However, the
     Contracts are issued only to organizations exempt from federal income tax.


         The amounts received by the Participant under the Plan normally
     represent the accumulation of Purchase Payments which were not previously
     included in the Participant's gross income, and therefore any such amounts
     should be included in gross income of a Participant or Beneficiary when
     such amounts are received.


         It is the responsibility of each Owner to determine that its Plan is
     established and administered in accordance with the applicable provisions
     of the Code.


     CONTRACTS ISSUED UNDER THE NEW YORK MODEL PLAN


         The following contract amendments are required by the Rules and
     Regulations of the New York State Deferred Compensation Board in order to
     market the Contracts to governmental employers for use in funding public
     employee deferred compensation plans in the State of New York.


         Throughout the prospectus, references to "annuity" payments are
     modified to "benefit" payments.


         The "Suspension and Termination" provisions are amended to permit a
     Participant to "freeze" his or her account and maintain the account on
     deposit with the Company notwithstanding the Owner's termination of its
     contractual relationship with the Company. These accounts shall remain the
     exclusive property of the Owner, subject to the claims of its general
     creditors.


         All references throughout the prospectus to Optional Retirement Income
     Forms A1, A2, B1 and B2 shall mean Option 1, Option 2, Option 3 and Option
     4, respectively. All references to "Contingent Deferred Sales Charge" are
     deleted.


                                       25

                                    27 of 88
<PAGE>   28




                                LEGAL PROCEEDINGS


         There are no material legal proceedings, other than ordinary routine
     litigation incidental to the business to which the Company, or the Variable
     Account, are parties or to which any of their property is the subject.


   
         The General Distributor, Nationwide Advisory Services, Inc., is not
     engaged in any litigation of any material nature.
    





            TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION

<TABLE>
<CAPTION>

                                                                                                                      PAGE

<S>                                                                                                                   <C>
General Information and History........................................................................................1
Services...............................................................................................................1
Purchase of Securities Being Offered...................................................................................1
Underwriters...........................................................................................................2
Calculation of Performance.............................................................................................2
Annuity Payments.......................................................................................................3
Financial Statements...................................................................................................4
</TABLE>

                                       26

                                    28 of 88
<PAGE>   29




                                    APPENDIX


                      PARTICIPATING UNDERLYING MUTUAL FUNDS


(THE COMPANY MAY LIMIT THE NUMBER OF UNDERLYING MUTUAL FUNDS SELECTED BY THE
OWNER, AND ALL UNDERLYING MUTUAL FUNDS MAY NOT BE AVAILABLE UNDER YOUR PLAN.)


A SUMMARY OF INVESTMENT OBJECTIVES IS CONTAINED IN THE DESCRIPTIONS OF EACH
UNDERLYING MUTUAL FUND BELOW. MORE DETAILED INFORMATION MAY BE FOUND IN THE
CURRENT PROSPECTUS FOR EACH UNDERLYING MUTUAL FUND. SUCH A PROSPECTUS FOR THE
UNDERLYING MUTUAL FUNDS BEING CONSIDERED SHOULD ACCOMPANY THE PROSPECTUS AND
SHOULD BE READ IN CONJUNCTION HEREWITH. A COPY OF EACH PROSPECTUS MAY BE
OBTAINED WITHOUT CHARGE FROM NATIONWIDE LIFE INSURANCE COMPANY.


AIM WEINGARTEN FUND - INSTITUTIONAL CLASS

   
     The investment objective of the Fund is to provide growth of capital
through investments primarily in common stocks of leading U.S. companies
considered by management to have strong earnings momentum. Aim Advisors, Inc.
serves as the Fund's investment advisor.
    

AIM CONSTELLATION FUND - INSTITUTIONAL CLASS
   
     The investment objective of the Fund is to provide capital appreciation
primarily through investments in common stocks with emphasis on medium-sized and
smaller emerging growth companies. Aim Advisors, Inc. serves as the Fund's
investment advisor.
    
AMERICAN CENTURY:  TWENTIETH CENTURY GROWTH
   
     The investment objective of the Fund is capital growth through investment
in securities which the management considers to have better-than-average
prospects for appreciation. It is management's intention that the portfolio will
generally consist of common stocks of large, established companies. American
Century Investment Management, Inc. serves as the Fund's investment advisor.
    

AMERICAN CENTURY:  TWENTIETH CENTURY SELECT
   
     The investment objective of the Fund is capital growth by investing
primarily in common stocks that are considered by management to have
better-than-average prospects for appreciation. Common stocks chosen must have a
record of paying or having committed themselves to the payment of regular cash
dividends, but growth is the primary consideration, and the dividends may not be
significant. American Century Investment Management, Inc. serves as the Fund's
investment advisor.
    

AMERICAN CENTURY:  TWENTIETH CENTURY ULTRA
   
     The investment objective of the Fund is capital growth by investing
primarily in common stocks that are considered by management to have
better-than-average prospects for appreciation. It is management's intention
that the portfolio will generally consist of common stocks of medium-sized and
large-size companies. American Century Investment Management, Inc. serves as 
the Fund's investment advisor.
    

DAVIS NEW YORK VENTURE FUND, INC.
   
     The investment objective of the Fund is growth of capital. It invests
primarily in common stocks, and securities convertible into common stocks. The
Fund invests in securities subject to the risk of price fluctuations reflecting
both market evaluations of the business involved and general changes in the
equity markets. It invests in securities of foreign issuers, which involve
special risk factors, and may hedge currency fluctuation risks related thereto.
Davis Selected Advisers, L.P., serves as the Fund's investment advisor.
    
   
DREYFUS CASH MANAGEMENT - CLASS A
    

     The investment objective of the Fund is to provide investor with as high a
level of current income as is consistent with the preservation of capital and
the maintenance of liquidity. The Dreyfus Corporation serves as the Fund's
investment advisor.

                                       27

                                    29 of 88
<PAGE>   30

THE DREYFUS THIRD CENTURY FUND, INC.

   
     The Fund's primary goal is to provide capital growth through equity
investment in companies that, in the opinion of the Fund's management, not only
meet traditional investment standards, but which also show evidence that they
conduct their business in a manner that contributes to the enhancement of the
quality of life in America. Current income is secondary to the primary goal. The
Dreyfus Corporation serves as the Fund's Investment advisor.
    


THE EVERGREEN TOTAL RETURN FUND

   
     The investment objective of the Fund is current income and capital
appreciation. The Fund invests primarily in common and preferred stocks,
securities convertible into or exchangeable for common stocks, and fixed income
securities. The Fund's objective is to maximize the "total return" on its
portfolio of investments. Evergreen Asset Management Corp. serves as the Fund's
Investment advisor.
    

FEDERATED GNMA TRUST-INSTITUTIONAL SHARES

   
     The investment objective of the Fund is current income. The Fund pursues
this investment objective by investing primarily in instruments issued or
guaranteed by the Government National Mortgage Association ("GNMA"). Federated
Management Serves as the Fund's Investment advisor.
    

FEDERATED U.S. GOVERNMENT SECURITIES FUND: 2-5 YEARS - INSTITUTIONAL SHARES

   
     The Investment objective of the Fund is current income. The Fund pursues
this investment objective by investing in U.S. government securities with
remaining maturities of five years or less. Federated Management Serves as the
Fund's Investment advisor.
    


FIDELITY ASSET MANAGERTM

   
     The investment objective of the Fund is a high total return with reduced
risk over the long term by allocating its assets among domestic and foreign
stocks, bonds, and short-term instruments. Fidelity Management & Research
Company serves as the Fund's Investment advisor.
    


FIDELITY CONTRAFUND

   
     The investment objective of the Fund is capital appreciation by investing
in securities that its manager believes are undervalued due to an overly
pessimistic appraisal by the public. Although the Fund will usually be invested
primarily in common stocks and securities convertible into common stock, the
percentage of its assets invested in other securities may vary. Fidelity
Management & Research Company serves as the Fund's Investment advisor.
    


FIDELITY EQUITY-INCOME FUND

   
     The investment objective of the Fund is to obtain reasonable income from a
portfolio consisting primarily of income-producing equity securities. The Fund
seeks a yield which exceeds the composite yield on the securities comprising the
Standard & Poor's Composite Index of 500 Stocks. In pursuing this objective, the
Fund will also consider the potential for capital appreciation. Fidelity
Management & Research Company serves as the Fund's Investment advisor.
    



FIDELITY GROWTH & INCOME PORTFOLIO

   
     The investment objective of the Fund is long term capital growth, current
income, and growth of income consistent with reasonable investment risk.
Fidelity Management & Research Company serves as the Fund's Investment advisor.
    


                                       28

                                    30 of 88
<PAGE>   31




FIDELITY MAGELLAN(R) FUND

   
         The investment objective of the Fund is capital appreciation by
investing primarily in common stock and securities convertible into common
stock. The Fund may also invest in foreign securities, which involves additional
risks. The Fund may also invest in stock index futures and options both of which
can be volatile investments. Fidelity Management & Research Company serves as
the Fund's Investment advisor.
    


FIDELITY OTC PORTFOLIO

   
         The investment objective of the Fund is to seek capital appreciation by
investing primarily in securities traded on the over-the counter (OTC)
securities market. Securities traded on the OTC include, among others,
industrial corporations, financial services institutions, public utilities, and
transportation companies, common and preferred stocks, securities convertible
into common stock, warrants and similar rights, and debt securities, and
obligations of the federal government. The fund does not place any weight on
dividend and interest income unless it believes this income will have a
favorable influence on the market value of a security. Fidelity Management &
Research Company serves as the Fund's Investment advisor.
    


FIDELITY PURITAN FUND

   
         The investment objective of the Fund seeks to obtain as much income as
possible, consistent with the preservation and conservation of capital, by
investing in a broadly diversified portfolio of securities, including common
stocks, preferred stocks, and bonds. While emphasis on income is an important
objective, this does not preclude growth in capital since some securities
offering a better than average yield may also possess some growth possibilities.
Fidelity Management & Research Company serves as the Fund's Investment advisor.
    


INVESCO INDUSTRIAL INCOME FUND, INC. (FORMERLY "FINANCIAL INDUSTRIAL INCOME 
FUND, INC.")

   
         The investment objective of the Fund is to seek the best possible
current income while following sound investment practices by investing in
securities which will provide a relatively high yield and stable return and
which, over a period of years, may also provide capital appreciation. Capital
growth potential is a secondary factor in the selection of portfolio securities
of the Fund. The Fund invests in common stocks, as well as convertible bond and
preferred stocks. INVESCO Funds Group, Inc. serves as the Fund's Investment
advisor.
    


JANUS FUND

   
         The Janus Fund is a diversified fund that seeks long-term growth of
capital by investing primarily in common stocks of a large number of issuers of
any size. Janus Capital's fundamental analysis and selection process focuses on
stocks with earnings growth potential that may not be recognized by the market.
Such securities are selected solely for their capital growth potential;
investment income is not a consideration. Janus Capital Corporation serves as
the Fund's Investment advisor.
    

JANUS TWENTY FUND

   
         The investment objective of the Fund is growth of capital in a manner
consistent with the preservation of capital. Under normal conditions, the Fund
will concentrate its investments in a core position of 20-30 common stocks.
However, the percentage of the Fund's assets invested in common stocks will
vary, depending upon its investment adviser's opinion of prevailing market,
financial and economic conditions. Consequently, the Fund may at times hold
substantial positions in cash, or interest-bearing securities. Janus Capital 
Corporation serves as the Fund's Investment advisor.
    

                                       29


                                    31 of 88
<PAGE>   32




MAS FUNDS FIXED INCOME PORTFOLIO

   
         The investment objective of the Fund is to achieve above-average total
return over a market cycle of three to five years, consistent with reasonable
risk, by investing in a diversified portfolio of U.S. Government securities,
corporate bonds (including bonds rated below investment grade commonly referred
to as "junk bonds"), foreign fixed-income securities and mortgage-backed
securities of domestic issuers and other fixed-income securities. The
portfolio's average weighted maturity will ordinarily be greater than five
years. Miller Anderson & Sherrerd, L.L.P. serves as the Fund's Investment
advisor.
    


MFS(R) GROWTH OPPORTUNITIES FUND - CLASS A (FORMERLY "MFS(R) CAPITAL 
DEVELOPMENT FUND")

   
         The investment objective of the Fund is growth of capital. Dividend
income, if any, is incidental to the objective of capital growth. To achieve
this objective, a flexible approach toward types of companies as well as types
of securities is maintained by the Fund, depending upon the economic environment
and the relative attractiveness of the various securities markets. Massachusetts
Financial Services Company serves as the Fund's Investment advisor.
    


MFS(R) HIGH INCOME FUND - CLASS A

   
         The investment objective of the Fund is high current income by
investing primarily in a professionally managed diversified portfolio of fixed
income securities, some of which may involve equity features. Securities
offering the high current income sought by this Fund are ordinarily in the lower
rating categories of recognized rating agencies or are unrated and generally
involve greater volatility of price and risk of principal and income than
securities in the high rating categories. Capital growth, if any, is a
consideration incidental to the investment objective of high current income.
Massachusetts Financial Services Company serves as the Fund's Investment 
advisor.
    


MASSACHUSETTS INVESTORS GROWTH STOCK FUND - CLASS A

   
         The investment objective of the Fund is long-term growth of capital and
future income rather that current income. Massachusetts Financial Services 
Company serves as the Fund's Investment advisor.
    


NATIONWIDE(R) BOND FUND

   
         The investment objective of the Fund is to generate a high level of
income, consistent with capital preservation, through investments in
high-quality bonds and other fixed income securities. Through investment in
long-term income obligations, including corporate debt securities, United States
and Canadian Government obligations and commercial paper, this Fund seeks to
serve those who are less willing to accept the risk associated with stocks.
Nationwide Advisory Services, Inc. serves as the Fund's Investment advisor.
    


NATIONWIDE(R) FUND

   
         The investment objective of the Fund is to obtain a total return from a
flexible combination of current income and capital appreciation. Primary
emphasis is given to common stocks, but investments may also include convertible
issues, bonds and money market instruments. Nationwide Advisory Services, Inc. 
serves as the Fund's Investment advisor.

    


NATIONWIDE(R) GROWTH FUND

   
         The investment objective of the Fund is to achieve long-term capital
appreciation without emphasis on current return. Major emphasis in the selection
of securities is placed on companies which have capable management, and are in
fields where social and economic trends, technological developments, and new
processes or products indicate a potential for greater than average growth.
Nationwide Advisory Services, Inc. serves as the Fund's Investment advisor.
    


NATIONWIDE(R) MONEY MARKET FUND

         The investment objective of the Fund is to provide as high a level of
current income as is consistent with the preservation of capital and maintenance
of liquidity, through investment in a diversified portfolio of high quality
money market instruments maturing in 397 days or less. These instruments
include, but are not limited to, U.S. Government and Agency obligations,
obligations of large commercial and foreign banks, certificates of deposit of
large savings associations, taxable or partly taxable obligations of state,
county and


                                       30

                                    32 of 88
<PAGE>   33


   
local governments, highly rated commercial paper, highly rated corporate
obligations, and repurchase agreements in any of the above. Nationwide Advisory
Services, Inc. serves as the Fund's Investment advisor.
    

NEUBERGER&BERMAN - GUARDIAN FUND

   
         The Fund seeks capital appreciation and, secondarily, current income.
It invests, through its Portfolio, principally in common stocks of
long-established, high-quality companies. The Portfolio uses the value-oriented
investment approach in selecting securities. Management looks for such factors
as low price-to-earnings ratios, strong balance sheets, solid management and
consistent earnings. Neuberger&Berman Management Incorporated serves as the
Fund's Investment advisor.
    

NEUBERGER&BERMAN  -  MANHATTAN FUND

   
         The Fund seeks capital appreciation without regard to income. It
invests, through its Portfolio, generally in securities believed to have the
maximum potential for long-term capital appreciation. It does not seek to invest
in securities that pay dividends or interest, and any such income is incidental.
The Portfolio focuses on companies with strong balance sheets and reasonable
valuations relative to their growth rates. It also diversifies its investment
among many companies and industries. Its aggressive growth investment program
involves greater risks and share price volatility than programs that invest in
more conservative investments. Neuberger&Berman Management Incorporated serves 
as the Fund's Investment advisor.
    
NEUBERGER&BERMAN EQUITY FUNDS -  PARTNERS FUND

   
         The Fund seeks capital growth. It invests, through its Portfolio,
principally in common stocks of established companies using the value-oriented
investment approach. Management looks for securities believed to be undervalued
based on strong fundamentals, including a low price-to-earnings ratio,
consistent cash flow, and the company's track record through all parts of the
market cycle. Neuberger&Berman Management Incorporated serves as the Fund's 
Investment advisor.
    

PUTNAM INVESTORS FUND - CLASS A

   
         The investment objective of the Fund is long-term growth of capital and
any increased income resulting from such growth. The Fund is designed for
investors seeking long-term growth of capital from a portfolio consisting
primarily of common stocks. The Fund's management emphasizes investment in
quality growth stocks. Putnam Investment Management, Inc. serves as the Fund's
Investment advisor.
    

PUTNAM VOYAGER FUND - CLASS A

   
         The investment objective of the Fund is capital appreciation. The Fund
invests primarily in common stocks believed by the Fund's Investment Manager,
Putnam Management, to have potential for capital appreciation significantly
greater than the market average. The Fund is designed for investors willing to
assume above-average risk in return for above-average capital growth potential.
Putnam Investment Management, Inc. serves as the Fund's Investment advisor
    


SEI INDEX FUNDS-S&P 500 INDEX PORTFOLIO

   
         The S&P 500 Index Portfolio seeks to provide investment results that
correspond to the aggregate price and dividend performance of the securities in
the Standard & Poor's 500 Composite Stock Price Index which is comprised of 500
selected common stocks, most of which are listed on the New York Stock Exchange.
The investment objective is a fundamental policy of the portfolio. There can be
no assurance that the Portfolio will achieve its investment objective. SEI Fund
Management serves as the Fund's Investment advisor.
    


SELIGMAN GROWTH FUND, INC. - CLASS A

   
         The investment objective of the Fund is longer-term growth in capital
value and an increase in future income. Fund assets have been invested primarily
in common stocks with the inherent investment risks tempered by portfolio
diversification. J.&W. Seligman & Co., Incorporated serves as the Fund's
Investment advisor.
    


                                       31

                                    33 of 88
<PAGE>   34




SHORT-TERM INVESTMENTS TRUST - TREASURY PORTFOLIO - INSTITUTIONAL CLASS

   
         The investment objective of the Portfolio is the maximization of
current income to the extent consistent with the preservation of capital and
maintenance of liquidity. The Portfolio seeks to achieve its objective by
investing in a portfolio consisting of direct obligations of the U.S. Treasury
and repurchase agreements secured by such obligations. The instruments purchased
by the Portfolio will have maturities of 397 days or less. AIM Advisors, Inc.
serves as the Fund's Investment advisor.
    

STRONG COMMON STOCK FUND, INC.

   
         The Strong  Common  Stock Fund  seeks  capital  growth.  It seeks to 
attain this objective by investing in a diversified portfolio of equity
securities which, in the opinion of the Fund's investment advisor, possess the
potential for price appreciation. Strong Capital Management, Inc. serves as the
Fund's Investment advisor.
    


TEMPLETON FOREIGN FUND - CLASS I

   
         The investment objective of the Fund is long-term capital growth
through a flexible policy of investing in stocks and debt obligations of
companies and governments outside the United States. Any income realized will be
incidental. Templeton Investment Counsel, Inc. serves as the Fund's Investment
advisor.
    


   
TEMPLETON SMALLER COMPANIES GROWTH FUND, INC. - CLASS I

         The investment objective of the Fund is long-term capital growth,
primarily through investment in common stocks and all types of common stock
equivalents, including rights, warrants and preferred stock, of companies of
various nations throughout the world. Templeton Investment Counsel, Inc. serves
as the Fund's Investment advisor.
    


T. ROWE PRICE INTERNATIONAL STOCK FUND(R)

   
         The Fund's objective is long-term growth of capital through investments
primarily in common stocks of established, non-U.S. companies. T. Rowe Price
Associates, Inc. serves as the Fund's Investment advisor.
    

                                       32

                                    34 of 88
<PAGE>   35



                       STATEMENT OF ADDITIONAL INFORMATION

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

                 GROUP FLEXIBLE FUND RETIREMENT CONTRACTS ISSUED
                            BY NATIONWIDE DCVA-II OF
                        NATIONWIDE LIFE INSURANCE COMPANY
   
     This Statement of Additional Information is not a prospectus. It contains
information in addition to and more detailed than set forth in the prospectus
and should be read in conjunction with the prospectus dated __________________.
The prospectus may be obtained from Nationwide Life Insurance Company, P.O. Box
16766, One Nationwide Plaza, Columbus, Ohio 43216, or by calling 1-800-545-4730
(TTY: 1-800-848-0833).
    

                                TABLE OF CONTENTS
<TABLE>
<CAPTION>

                                                                                                                    PAGE
<S>                                                                                                                  <C>
General Information and History.......................................................................................1
Services..............................................................................................................1
Purchase of Securities Being Offered..................................................................................1
Underwriters..........................................................................................................2
Calculation of Performance............................................................................................2
Annuity Payments......................................................................................................3
Financial Statements..................................................................................................4
</TABLE>

GENERAL INFORMATION AND HISTORY

     Nationwide DCVA-II ("Variable Account") is a separate investment account of
Nationwide Life Insurance Company ("Company"). The Company is a member of the
"Nationwide Insurance Enterprise" and all of the Company's common stock is owned
by Nationwide Corporation. Nationwide Corporation is a holding company, all of
the common stock of which is held by Nationwide Mutual Insurance Company (95.2%)
and Nationwide Mutual Fire Insurance Company (4.8%).

SERVICES

     The Company, which has responsibility for administration of the Contracts
and the Variable Account, maintains records of the name, address, taxpayer
identification number, and other pertinent information for each Owner and the
number and type of Contract issued to each such Owner and records with respect
to the Contract Value of each Contract.

     All assets of the Variable Account are held in custody for safekeeping by
the Company. The assets of each Sub-Account will be kept physically segregated
and held separate and apart from assets of other Sub-Account and from assets of
any other firm, person, or corporation. The Company will maintain a record of
all purchases and redemption for shares of the Underlying Mutual Fund held in
each Sub-Account.

     The Company, or affiliates of the Company may have entered into agreements
with either the investment adviser or distributor for several of the Underlying
Mutual Funds. The agreements relate to administrative services furnished by the
Company or an affiliate of the Company and provide for an annual fee based on
the average aggregate net assets of the Variable Account (and other separate
accounts of the Company or life insurance company subsidiaries of the Company)
invested in particular Underlying Mutual Funds. These fees in no way affect the
net asset value of the Underlying Mutual Funds or fees paid by the Contract
Owner.

     The financial statements and schedules included herein have been included
herein in reliance upon the reports of KPMG Peat Marwick LLP, independent
certified public accountants, Two Nationwide Plaza, Columbus, Ohio 43215, and
upon the authority of said firm as experts in accounting and auditing.

PURCHASE OF SECURITIES BEING OFFERED

     The Contracts will be sold by licensed insurance agents in the states where
the Contracts may be lawfully sold. Such agents will be registered
representatives of broker-dealers registered under the Securities Exchange Act
of 1934 who are members of the National Association of Securities Dealers, Inc.

     For those Plans which provide this Contract and the Company's Group Fixed
Fund Retirement Contract, the Owner, or the Participant if the Plan so provides,
may exchange Accumulation Units between any Sub-Account of the Variable Account
and the deposit fund of the Group Fixed Fund Retirement Contract. 



                                    35 of 88
<PAGE>   36

Exchanges from the deposit fund to any Sub-Account will be subject to the
limitations of the Group Fixed Fund Retirement Contract. Exchanges will be
effected when received in good order by the Company at its home office.

UNDERWRITERS

     The Contracts, which are offered continuously, are distributed by NAS. One
Nationwide Plaza, Columbus, Ohio 43215, a wholly owned subsidiary of the
Company. During the fiscal years ended December 31, 1995, 1994 and 1993, no
underwriting commissions were paid by the Company to NAS.

CALCULATION OF PERFORMANCE

   
     Any current yield quotations of the Nationwide Money Market Fund
Sub-Account and the Dreyfus Cash Management Class A Fund Sub-Account, subject to
Rule 482 of the Securities Act of 1933, shall consist of a seven calendar day
historical yield, carried at least to the nearest hundredth of a percent. The
yield shall be calculated by determining the net change, exclusive of capital
changes, in the value of a hypothetical pre-existing account having a balance of
one accumulation unit at the beginning of the base period, subtracting a
hypothetical charge reflecting deductions from Owner accounts, and dividing the
net change in account value by the value of the account at the beginning of the
period to obtain a base period return, and multiplying the base period return by
(365/7) or (366/7) in a leap year. The Nationwide Money Market Fund Sub-Account
and the Dreyfus Cash Management - Class A Fund Sub-Account effective yield is
computed similarly but includes the effect of assumed compounding on an
annualized basis of the current yield quotations of the Underlying Mutual Fund.

     The Nationwide Money Market Fund Sub-Account and the Dreyfus Cash
Management - CLASS A Fund Sub-Account yield and effective yield will fluctuate
daily. Actual yields will depend on factors such as the type of instruments in
the Underlying Mutual Funds' portfolio, portfolio quality and average maturity,
changes in interest rates, and the Underlying Mutual Funds' expenses. Although
each Sub-Account determines its yield on the basis of a seven calendar day
period, it may use a different time period on occasion. The yield quotes may
reflect the expense limitation described under "Investment Manager and Other
Services" in the Underlying Mutual Funds' Statement of Additional Information.
There is no assurance that the yields quoted on any give occasion will remain in
effect for any period of time and there is no guarantee that the net asset
values will remain constant. It should be noted that an Owner's investment in
the Nationwide Money Market Fund Sub-Account and the Dreyfus Cash Management -
Class A Fund Sub-Account is not guaranteed or insured. Yields of other money
market funds may not be comparable if a different base period or another method
of calculation is used.
    
     All performance advertising shall include quotations of average annual
total return, calculated in accordance with a standard method prescribed by
rules of the Securities and Exchange Commission, to facilitate comparison with
total return quoted by other variable annuity separate accounts. Standardized
average annual total return advertised for a specific period is found by first
taking a hypothetical $1,000 investment in each of the Sub-Account's units on
the first day of the period at the offering price, which is the Accumulation
Unit Value per unit ("initial investment") and computing the ending redeemable
value ("redeemable value") of that investment at the end of the period. The
redeemable value is then divided by the initial investment and this quotient is
taken to the Nth root (N represents the number of years in the period) and 1 is
subtracted from the result which is then expressed as a percentage, carried to
at least the nearest hundredth of a percent. Average annual total return
reflects the deduction of a maximum $15 Contract Maintenance Charge and a
maximum 1.50% Actuarial Risk Fee as exhibited in the "Summary of Contract
Expense" provision of the prospectus. The redeemable value also reflects the
effect of any applicable Contingent Deferred Sales Charge that may be imposed at
the end of the period (see "Contingent Deferred Sales Charge" located in the
prospectus.) No deduction is made for premium taxes which may be assessed by
certain states. Non-standardized total return is calculated in a manner similar
to average annual total return except the total return does not reflect the
deduction of any applicable Contingent Deferred Sales Charge or Contract
Maintenance Charge, which, if reflected, would decrease the level of the
performance advertised.

     The average annual total return and total return quotations will be current
to the last day of the calendar quarter preceding the date on which an
advertisement is submitted for publication. The standardized average annual
total return figures will be based on rolling calendar quarters and will cover
periods of, at least, one, five, and ten years, or a period covering the time a
Underlying Mutual Fund held in the Sub-Account has been in existence, if the
Underlying Mutual Fund has not been in existence for one of the prescribed
periods. The non-standardized total return will cover the cumulative current
calendar year and the most recently completed calendar year, and periods of
three, five and ten years on a rolling calendar quarter basis. For those
Underlying Mutual Funds which have not been held as Sub-Account within the
Variable Account for one of the quoted periods, the standardized average annual
total return and non-standardized total return quotations will




                                    36 of 88
<PAGE>   37
show the investment performance such Underlying Mutual Funds would have achieved
(reduced by the applicable charges) had they been held as Sub-Accounts for the
period quoted.

     Quotations of average annual total return and total return are based upon
historical earnings and will fluctuate. Any quotation of performance, therefore,
should not be considered a guarantee of future performance. Factors affecting a
Sub-Account's performance include general market conditions, operating expenses
and investment management. A Contract Owner's and Participant's Account when
redeemed may be more or less than original cost.
   
                           SERIES PERFORMANCE SUMMARY
             STANDARDIZED AVERAGE ANNUAL TOTAL RETURN - MONEY MARKET
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------
                                                        CURRENT YIELD                      EFFECTIVE YIELD
                                                        PERIOD ENDING                       PERIOD ENDING
SERIES OPTIONS                                            12/31/96                             12/31/96
- ----------------------------------------------------------------------------------------------------------------------
<S>                                                         <C>                                 <C>  
Dreyfus Cash Management-Class A                             4.84%                               4.96%
- ----------------------------------------------------------------------------------------------------------------------
Nationwide(R) Money Market Fund                             5.04%                               5.17%
- ----------------------------------------------------------------------------------------------------------------------
</TABLE>
    

     Below are quotations of average annual total return and total return,
calculated as described in this provision, for each of the Sub-Accounts
available.

   
              SERIES PERFORMANCE SUMMARY (OTHER THAN MONEY MARKET)
                    STANDARDIZED AVERAGE ANNUAL TOTAL RETURN
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------
                                                                   1 YEAR           5 YEARS          10 YEARS
                                                                   ------           -------          --------
SERIES OPTIONS                                                   TO 12/31/96      TO 12/31/96       TO 12/31/96
- -------------------------------------------------------------------------------------------------------------------
<S>                                                                  <C>              <C>              <C>   
AIM Constellation Fund - Institutional Class                         4.59%           12.96%            16.57%
- -------------------------------------------------------------------------------------------------------------------
AIM Weingarten Fund - Institutional Class                            5.98%            5.45%            12.34%
- -------------------------------------------------------------------------------------------------------------------
American Century:  Twentieth Century Growth                          2.80%            1.45%            10.84%
- -------------------------------------------------------------------------------------------------------------------
American Century:  Twentieth Century Select                          6.94%            3.41%             9.05%
- -------------------------------------------------------------------------------------------------------------------
American Century:  Twentieth Century Ultra                           1.65%            8.98%            17.31%
- -------------------------------------------------------------------------------------------------------------------
Davis New York Venture Fund, Inc.                                   14.15%           13.96%            14.55%
- -------------------------------------------------------------------------------------------------------------------
The Dreyfus Third Century Fund, Inc.                                11.98%            6.38%            10.43%
- -------------------------------------------------------------------------------------------------------------------
The Evergreen Total Return Fund                                      0.71%            5.82%             5.21%
- -------------------------------------------------------------------------------------------------------------------
Federated GNMA Trust-Institutional Shares                           -7.09%            1.50%             4.90%
- -------------------------------------------------------------------------------------------------------------------
Federated U.S. Government Securities: 2-5 Years -                   -8.46%            0.99%             3.74%
  Institutional Shares
- -------------------------------------------------------------------------------------------------------------------
Fidelity Asset Manager(TM)                                           0.55%            7.33%              N/A
- -------------------------------------------------------------------------------------------------------------------
Fidelity Contrafund                                                  9.62%           14.26%            17.30%
- -------------------------------------------------------------------------------------------------------------------
Fidelity Equity-Income Fund                                          8.72%           13.31%            10.28%
- -------------------------------------------------------------------------------------------------------------------
Fidelity Growth & Income Portfolio                                   7.74%           13.19%            14.38%
- -------------------------------------------------------------------------------------------------------------------
Fidelity Magellan(R) Fund                                           -0.47%           10.75%            13.26%
- -------------------------------------------------------------------------------------------------------------------
Fidelity OTC Portfolio                                              11.39%           11.55%            14.02%
- -------------------------------------------------------------------------------------------------------------------
Fidelity Puritan Fund                                                2.94%           10.74%             9.34%
- -------------------------------------------------------------------------------------------------------------------
INVESCO Industrial Income Fund, Inc.                                 4.48%            6.57%            11.79%
- -------------------------------------------------------------------------------------------------------------------
Janus Fund                                                           7.33%            8.34%            13.49%
- -------------------------------------------------------------------------------------------------------------------
Janus Twenty Fund                                                   15.45%            6.88%            13.55%
- -------------------------------------------------------------------------------------------------------------------
MAS Funds Fixed Income Portfolio                                    -4.74%            3.89%             5.98%
- -------------------------------------------------------------------------------------------------------------------
Massachusetts Investors Growth Stock Fund - Class A                 10.51%            8.03%            11.11%
- -------------------------------------------------------------------------------------------------------------------
MFS(R) Growth Opportunities Fund - Class A                           9.55%           10.25%             9.67%
- -------------------------------------------------------------------------------------------------------------------
MFS(R) High Income Fund - Class A                                    0.38%            8.21%             5.95%
- -------------------------------------------------------------------------------------------------------------------
Nationwide(R) Bond Fund                                            -10.39%            2.13%             4.27%
- -------------------------------------------------------------------------------------------------------------------
Nationwide(R) Fund                                                  11.58%            7.84%            10.93%
- -------------------------------------------------------------------------------------------------------------------
Nationwide(R) Growth Fund                                            4.46%            8.21%             9.42%
- -------------------------------------------------------------------------------------------------------------------
Neuberger&Berman  -  Guardian Fund                                   5.63%           12.28%            12.43%
- -------------------------------------------------------------------------------------------------------------------
Neuberger&Berman  -  Manhattan Fund                                 -2.29%            8.22%            10.28%
- -------------------------------------------------------------------------------------------------------------------
Neuberger&Berman  -  Partners Fund                                  14.16%           14.11%            11.61%
- -------------------------------------------------------------------------------------------------------------------
Putnam Investors Fund - Class A                                      9.10%           11.33%            11.32%
- -------------------------------------------------------------------------------------------------------------------
Putnam Voyager Fund - Class A                                        0.62%           11.46%            14.61%
- -------------------------------------------------------------------------------------------------------------------
SEI Index Funds -S&P 500 Index Portfolio                            10.30%           10.71%            11.78%
- -------------------------------------------------------------------------------------------------------------------
Seligman Growth Fund, Inc. - Class A                                 8.84%            7.80%            10.30%
- -------------------------------------------------------------------------------------------------------------------
    
</TABLE>
                                    37 of 88
<PAGE>   38
<TABLE>
<CAPTION>

   
- -------------------------------------------------------------------------------------------------------------------
<S>                                                                 <C>               <C>              <C>  
Short-Term Investments Trust-Treasury Portfolio                    -6.66%            -0.30%             2.44%
   Institutional Class
- -------------------------------------------------------------------------------------------------------------------
Strong Common Stock Fund, Inc.                                      8.17%            15.23%              N/A
- -------------------------------------------------------------------------------------------------------------------
T. Rowe Price International Stock Fund(R)                           3.76%             7.34%             8.00%
- -------------------------------------------------------------------------------------------------------------------
Templeton Foreign Fund- Class I                                     5.74%             8.23%            11.38%
- -------------------------------------------------------------------------------------------------------------------
Templeton Smaller Companies Growth Fund, Inc. - Class I             9.77%             9.88%             8.50%
- -------------------------------------------------------------------------------------------------------------------
    

</TABLE>

                                    38 of 88

<PAGE>   39

   
                           SERIES PERFORMANCE SUMMARY
                          NON-STANDARDIZED TOTAL RETURN
            (The total return figures shown below do not reflect the
              deduction of the Contract Maintenance Charges or any
                 applicable Contingent Deferred Sales Charges)
<TABLE>
<CAPTION>

- -------------------------------------------------------- ------------- ------------- -------------- -------------
                                                          YEAR ENDED     3 YEARS        5 YEARS       10 YEARS
                                                          ----------     -------        -------       --------
SERIES OPTIONS                                             12/31/96    TO 12/31/96    TO 12/31/96   TO 12/31/96
- -------------------------------------------------------- ------------- ------------- -------------- -------------
<S>                                                         <C>           <C>           <C>            <C>   
AIM Constellation Fund - Institutional Class                34.15%        15.69%         15.27%         17.70%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
AIM Weingarten Fund - Institutional Class                   33.42%        15.31%          8.38%         13.59%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
American Century:  Twentieth Century Growth                 18.57%         9.24%          4.67%         12.14%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
American Century:  Twentieth Century Select                 20.85%         8.75%          6.46%         10.49%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
American Century:  Twentieth Century Ultra                  35.64%        13.04%         11.58%         18.37%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Davis New York Venture Fund, Inc.                           38.48%        18.59%         16.27%         15.79%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
The Dreyfus Third Century Fund, Inc.                        33.80%        14.32%          9.25%         11.84%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
The Evergreen Total Return Fund                             22.03%         7.76%          8.57%          7.08%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Federated GNMA Trust-Institutional Shares                   14.34%         4.33%          4.58%          6.66%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Federated U.S. Government Securities:                       11.88%         3.33%          4.09%          5.60%
   2-5 Years - Institutional Shares
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Fidelity Asset Manager(TM)                                  16.41%         5.96%          9.92%           N/A
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Fidelity Contrafund                                         34.26%        16.25%         16.50%         18.49%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Fidelity Equity-Income Fund                                 29.86%        15.21%         15.60%         11.79%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Fidelity Growth & Income Portfolio                          33.38%        16.69%         15.51%         15.58%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Fidelity Magellan(R) Fund                                   34.80%        12.79%         13.19%         14.51%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Fidelity OTC Portfolio                                      36.18%        16.75%         14.00%         15.26%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Fidelity Puritan Fund                                       19.66%        10.83%         13.13%         10.86%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
INVESCO Industrial Income Fund, Inc.                        25.45%        10.95%          9.34%         13.08%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Janus Fund                                                  27.52%        13.55%         10.98%         14.69%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Janus Twenty Fund                                           34.20%        15.81%          9.73%         14.84%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
MAS Funds Fixed Income Portfolio                            17.27%         4.93%          6.76%          7.67%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Massachusetts Investors Growth Stock Fund - Class A         26.44%        12.03%         10.70%         12.50%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
MFS(R) Growth Opportunities Fund - Class A                  32.50%        14.52%         12.78%         11.18%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
MFS(R) High Income Fund - Class A                           15.41%         7.07%         10.73%          7.78%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Nationwide(R) Fund                                          28.06%        15.71%         10.57%         12.31%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Nationwide(R) Growth Fund                                   26.80%        13.37%         10.85%         10.91%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Nationwide(R) Money Market Fund                              3.94%         3.18%          2.45%          3.99%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Neuberger&Berman  -  Guardian Fund                          30.16%        14.43%         14.61%         13.75%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Neuberger&Berman -  Manhattan Fund                          29.06%         9.87%         10.77%         11.66%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Neuberger&Berman  -  Partners Fund                          33.53%        17.14%         16.38%         13.01%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Putnam Investors Fund - Class A                             35.51%        15.62%         13.79%         12.73%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Putnam Voyager Fund - Class A                               38.08%        14.94%         13.87%         15.79%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
SEI Index Funds -S&P 500 Index Portfolio                    35.31%        17.60%         13.23%         13.14%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Seligman Growth Fund, Inc. - Class A                        26.57%        12.69%         10.47%         11.72%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Short-Term Investments Trust-Treasury Portfolio -            4.37%         3.60%          2.94%          4.42%
  Institutional Class
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Strong Common Stock Fund, Inc.                              30.45%        14.92%         17.38%           N/A
- -------------------------------------------------------- ------------- ------------- -------------- -------------
T. Rowe Price International Stock Fund(R)                    9.74%         7.03%          9.98%          9.53%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Templeton Foreign Fund- Class I                              9.51%         7.96%         10.82%         12.60%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Templeton Smaller Companies Growth Fund, Inc. - Class I     15.91%         9.43%         12.36%         10.13%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
    
</TABLE>

ANNUITY PAYMENTS
         See "Distribution of Participant Accounts (Retirement Period)"
                               in the prospectus.

                                    39 of 88
<PAGE>   40

<PAGE>   1


                          INDEPENDENT AUDITORS' REPORT
                          ----------------------------


The Board of Directors
Nationwide Life Insurance Company:

We have audited the consolidated financial statements of Nationwide Life
Insurance Company (a wholly owned subsidiary of Nationwide Corporation) and
subsidiaries as listed in the accompanying index. In connection with our audits
of the consolidated financial statements, we also have audited the financial
statement schedules as listed in the accompanying index. These consolidated
financial statements and financial statement schedules are the responsibility
of the Company's management. Our responsibility is to express an opinion on
these consolidated financial statements and financial statement schedules based
on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. 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.

Participating insurance and the related surplus are discussed in note 12. The
Company and its counsel are of the opinion that the ultimate ownership of the
participating surplus in excess of the contemplated equitable policyholder
dividends belongs to the shareholder. The accompanying consolidated financial
statements are presented on such basis.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Nationwide Life
Insurance Company and subsidiaries as of December 31, 1995 and 1994, and the
results of their operations and their cash flows for each of the years in the
three-year period ended December 31, 1995, in conformity with generally
accepted accounting principles. Also in our opinion, the related financial
statement schedules, when considered in relation to the basic consolidated
financial statements taken as a whole, present fairly, in all material
respects, the information set forth therein.

In 1994, the Company adopted the provisions of the Financial Accounting
Standards Board's Statement of Financial Accounting Standards (SFAS) No. 115,
Accounting for Certain Investments in Debt and Equity Securities.

In 1993, the Company adopted the provisions of SFAS No. 109,  Accounting for
Income Taxes and SFAS No. 106,  Employers'  Accounting for Postretirement
Benefits Other Than Pensions.


                                                   KPMG Peat Marwick LLP


Columbus, Ohio
February 26, 1996



<PAGE>   2
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                          Consolidated Balance Sheets
                           December 31, 1995 and 1994

                                (000's omitted)

<TABLE>
<CAPTION>
                                        ASSETS                                                1995               1994
                                        ------                                          -----------------   ----------------   
<S>                                                                                             <C>               <C>         
Investments (notes 5, 8 and 9): 
  Securities available-for-sale, at fair value:
     Fixed maturities (cost $13,438,630 in 1995; $8,318,865 in 1994)                       $ 14,167,377        8,045,906
     Equity securities (cost $27,362 in 1995; $18,372 in 1994)                                   33,718           24,713
   Fixed maturities held-to-maturity, at amortized cost (fair value $3,602,310 in 1994)           -            3,688,787
   Mortgage loans on real estate                                                              4,786,599        4,222,284
   Real estate                                                                                  239,089          252,681
   Policy loans                                                                                 370,908          340,491
   Other long-term investments                                                                   67,280           63,914
   Short-term investments (note 13)                                                              45,732          131,643
                                                                                            -----------      -----------
                                                                                             19,710,703       16,770,419
                                                                                            -----------      -----------

Cash                                                                                             10,485            7,436
Accrued investment income                                                                       239,881          220,540
Deferred policy acquisition costs                                                             1,094,195        1,064,159
Deferred Federal income tax                                                                        --             36,515
Other assets                                                                                    795,169          790,603
Assets held in Separate Accounts (note 8)                                                    18,763,678       12,222,461
                                                                                            -----------      -----------
                                                                                            $40,614,111       31,112,133
                                                                                            ===========      ===========

                         LIABILITIES AND SHAREHOLDER'S EQUITY
                         ------------------------------------

Future policy benefits and claims (notes 6 and 8)                                            18,200,128       16,321,461
Policyholders' dividend accumulations                                                           353,554          338,058
Other policyholder funds                                                                         71,155           72,770
Accrued Federal income tax (note 7):

   Current                                                                                       34,064           13,126
   Deferred                                                                                     238,877                -  
                                                                                            -----------      -----------
                                                                                                272,941           13,126
                                                                                            -----------      -----------
Other liabilities                                                                               284,143          235,778
Liabilities related to Separate Accounts (note 8)                                            18,763,678       12,222,461
                                                                                            -----------      -----------
                                                                                             37,945,599       29,203,654
                                                                                            -----------      -----------
Shareholder's equity (notes 3, 4, 5, 7, 12 and 13):
   Capital shares, $1 par value.  Authorized 5,000 shares, issued and
     outstanding 3,815 shares                                                                    3,815             3,815
   Additional paid-in capital                                                                   673,782          622,753
   Retained earnings                                                                          1,606,607        1,401,579
   Unrealized gains (losses) on securities available-for-sale, net                              384,308         (119,668)
                                                                                            -----------      -----------
                                                                                              2,668,512        1,908,479
                                                                                            -----------      -----------
Commitments and contingencies (notes 9 and 15)

                                                                                            $40,614,111       31,112,133
                                                                                            ===========      ===========


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

<PAGE>   3

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                       Consolidated Statements of Income

                  Years ended December 31, 1995, 1994 and 1993
                                (000's omitted)

<TABLE>
<CAPTION>
                                                                                      1995            1994            1993     
                                                                                 ---------------  --------------  -------------
<S>                                                                                    <C>          <C>           <C>
Revenues (note 16):

   Traditional life insurance premiums                                                 $  274,957      209,538       215,715
   Accident and health insurance premiums                                                 509,658      324,524       312,655
   Universal life and investment product policy charges                                   307,676      239,021       188,057
   Net investment income (note 5)                                                       1,482,980    1,289,501     1,204,426
   Realized gains (losses) on investments  (notes 5 and 13)                                   836      (16,384)      113,673
                                                                                       ----------   ----------    ----------
                                                                                        2,576,107    2,046,200     2,034,526
                                                                                       ----------   ----------    ----------
Benefits and expenses:

   Benefits and claims                                                                  1,656,287    1,279,763     1,236,906
   Provision for policyholders' dividends on participating policies (note 12)              48,074       46,061        53,189
   Amortization of deferred policy acquisition costs                                       93,044       94,744       102,134
   Other operating costs and expenses                                                     458,970      352,402       329,396
                                                                                       ----------   ----------    ----------
                                                                                        2,256,375    1,772,970     1,721,625
                                                                                       ----------   ----------    ----------
      Income before Federal income tax expense and cumulative effect of
        changes in accounting principles                                                 319,732      273,230       312,901
                                                                                       ----------   ----------    ----------

Federal income tax expense (note 7):

   Current                                                                                103,464       79,847        75,124
   Deferred                                                                                 3,790        9,657        31,634
                                                                                       ----------   ----------    ----------
                                                                                          107,254       89,504       106,758
                                                                                       ----------   ----------    ----------

      Income before cumulative effect of changes in accounting principles                 212,478      183,726       206,143

Cumulative effect of changes in accounting principles, net (note 3)                            --           --         5,365
                                                                                       ----------   ----------    ----------

      Net income                                                                       $  212,478      183,726       211,508
                                                                                       ==========   ==========    ==========


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


<PAGE>   4

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                Consolidated Statements of Shareholder's Equity

                  Years ended December 31, 1995, 1994 and 1993
                                (000's omitted)

<TABLE>
<CAPTION>
                                                                                             Unrealized
                                                                                           gains (losses)
                                                             Additional                    on securities        Total
                                                 Capital      paid-in        Retained      available-for-   shareholder's
                                                  shares      capital        earnings        sale, net          equity
                                                -----------   -----------   ----------- ----------------- ---------------
<S>                                              <C>          <C>          <C>             <C>             <C>
1993:

   Balance, beginning of year                     $   3,815      311,753    1,024,150          90,524       1,430,242
   Capital contributions                                 --      111,000           --              --         111,000
   Dividends paid to shareholder                         --           --      (17,805)             --         (17,805)
   Net income                                            --           --      211,508              --         211,508
   Unrealized losses on equity securities, net           --           --           --         (83,777)        (83,777)
                                                 ----------   ----------    ----------     ----------      ----------
   Balance, end of year                          $    3,815      422,753    1,217,853           6,747       1,651,168
                                                 ==========   ==========    =========      ==========      ==========

1994:

   Balance, beginning of year                         3,815      422,753    1,217,853           6,747       1,651,168
   Capital contribution                                  --      200,000           --              --         200,000
   Net income                                            --           --      183,726              --         183,726
   Adjustment for change in accounting for
      certain investments in debt and equity
      securities, net (note 3)                           --           --           --         216,915         216,915
   Unrealized losses on securities available-
      for-sale, net                                      --           --           --        (343,330)       (343,330)
                                                 ----------   ----------   ----------      ----------      ---------- 
   Balance, end of year                          $    3,815      622,753    1,401,579        (119,668)      1,908,479
                                                 ==========   ==========   ==========      ==========      ========== 
 
1995:

   Balance, beginning of year                         3,815      622,753    1,401,579        (119,668)      1,908,479
   Capital contribution (note 13)                        --       51,029           --          (4,111)         46,918
   Dividends paid to shareholder                         --           --       (7,450)             --          (7,450)
   Net income                                            --           --      212,478              --         212,478
   Unrealized gains on securities available-
       for-sale, net                                     --           --           --         508,087         508,087
                                                 ----------   ----------   ----------      ----------      ----------
   Balance, end of year                          $    3,815      673,782    1,606,607         384,308       2,668,512
                                                 ==========   ==========   ==========      ==========      ========== 
                                                


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

<PAGE>   5

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                     Consolidated Statements of Cash Flows

                  Years ended December 31, 1995, 1994 and 1993
                                (000's omitted)

<TABLE>
<CAPTION>
                                                                                     1995            1994            1993      
                                                                               --------------    ------------     -----------
<S>                                                                           <C>             <C>             <C>
  Cash flows from operating activities:

   Net income                                                                    $   212,478        183,726        211,508
   Adjustments to reconcile net income to net cash provided by operating
      activities:

         Capitalization of deferred policy acquisition costs                        (349,456)      (264,434)      (191,994)
         Amortization of deferred policy acquisition costs                            93,044         94,744        102,134
         Amortization and depreciation                                                10,319          6,207         11,156
         Realized losses (gains) on invested assets, net                                 717         15,949       (113,648)
         Deferred Federal income tax expense (benefit)                                 4,023         (2,166)        (6,006)
         Increase in accrued investment income                                       (19,341)       (29,654)        (4,218)
         Increase in other assets                                                     (3,227)      (112,566)      (549,277)
         Increase in policy liabilities                                              198,200      1,038,641        509,370
         Increase in policyholders' dividend accumulations                            15,496         15,372         17,316
         Increase in accrued Federal income tax payable                               20,938            832         16,838
         Increase in other liabilities                                                48,365         17,826         26,958
         Other, net                                                                  (20,556)       (19,303)       (11,745)
                                                                                 -----------    -----------    ------------
            Net cash provided by operating activities                                211,000        945,174         18,392
                                                                                 -----------    -----------    -----------

Cash flows from investing activities:

   Proceeds from maturity of securities available-for-sale                           706,442        579,067             --
   Proceeds from sale of securities available-for-sale                               131,420        247,876         247,502
   Proceeds from maturity of fixed maturities held-to-maturity                       633,173        516,003       1,192,093
   Proceeds from sale of fixed maturities                                                 --             --          33,959
   Proceeds from repayments of mortgage loans on real estate                         215,134        220,744         146,047
   Proceeds from sale of real estate                                                  48,477         46,713          23,587
   Proceeds from repayments of policy loans and sale of other invested assets         79,620        134,998          59,643
   Cost of securities available-for-sale acquired                                 (2,232,047)    (2,569,672)        (12,550)
   Cost of fixed maturities held-to-maturity acquired                               (669,449)      (675,835)     (2,016,831)
   Cost of mortgage loans on real estate acquired                                   (821,078)      (627,025)       (475,336)
   Cost of real estate acquired                                                      (10,970)       (15,962)         (8,827)
   Policy loans issued and other invested assets acquired                            (92,904)      (118,012)        (76,491)
                                                                                 -----------    -----------    ------------
            Net cash used in investing activities                                 (2,012,182)    (2,261,105)      (887,204)
                                                                                 -----------    -----------    -----------

Cash flows from financing activities:

   Proceeds from capital contributions                                                46,918        200,000        111,000
   Dividends paid to shareholder                                                      (7,450)            --        (17,805)
   Increase in universal life and investment product account balances              3,202,135      3,640,958      2,249,740
   Decrease in universal life and investment product account balances             (1,523,283)    (2,449,580)    (1,458,504)
                                                                                 -----------    -----------    -----------
            Net cash provided by financing activities                              1,718,320      1,391,378        884,431
                                                                                 -----------    -----------    -----------

Net (decrease) increase in cash and cash equivalents                                 (82,862)        75,447         15,619

Cash and cash equivalents, beginning of year                                         139,079         63,632         48,013
                                                                                 -----------    -----------    -----------
Cash and cash equivalents, end of year                                           $    56,217        139,079         63,632
                                                                                 ===========    ===========    ===========


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


<PAGE>   6
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
                 Notes to Consolidated Financial Statements

                       December 31, 1995, 1994 and 1993

                               (000's omitted)


(1)   ORGANIZATION AND DESCRIPTION OF BUSINESS

      Nationwide Life Insurance Company (NLIC) is a wholly owned subsidiary of
      Nationwide Corporation (Corp.). Wholly-owned subsidiaries of NLIC include
      Nationwide Life and Annuity Insurance Company (NLAIC) (formerly known as
      Financial Horizons Life Insurance Company), West Coast Life Insurance
      Company (WCLIC), Employers Life Insurance Company of Wausau and
      subsidiaries (ELICW), National Casualty Company (NCC) and Nationwide
      Financial Services, Inc. (NFS).  NLIC and its subsidiaries are
      collectively referred to as "the Company."
                        
      NLIC, NLAIC, WCLIC and ELICW are life and accident and health insurers
      and NCC is a property and casualty insurer. The Company is licensed in
      all 50 states, the District of Columbia, the Virgin Islands and Puerto
      Rico. The Company offers a full range of life insurance, health insurance
      and annuity products through exclusive agents, brokers and other
      distribution channels and is subject to competition from other insurers
      throughout the United States. The Company is subject to regulation by the
      Insurance Departments of states in which it is licensed, and undergoes
      periodic examinations by those departments.
        
      The following is a description of the most significant risks  facing      
      life and health insurers and how the Company mitigates those risks:
        
         LEGAL/REGULATORY RISK is the risk that changes in the legal or
         regulatory environment in which an insurer operates will create
         additional expenses not anticipated by the insurer in pricing its
         products. That is, regulatory initiatives designed to reduce insurer
         profits, new legal theories or insurance company insolvencies through
         guaranty fund assessments may create costs for the insurer beyond
         those currently recorded in the consolidated financial statements. The
         Company mitigates this risk by offering a wide range of products and
         by operating throughout the United States, thus reducing its exposure
         to any single product or jurisdiction, and also by employing
         underwriting practices which identify and minimize the adverse impact
         of this risk.
        
         CREDIT RISK is the risk that issuers of securities owned by the
         Company or mortgagors on mortgage loans on real estate owned by the
         Company will default or that other parties, including reinsurers,
         which owe the Company money, will not pay. The Company minimizes this
         risk by adhering to a conservative investment strategy, by maintaining
         sound reinsurance and credit and collection policies and by
         providing for any amounts deemed uncollectible.
        
         INTEREST RATE RISK is the risk that interest rates will change and
         cause a decrease in the value of an insurer's investments. This change
         in rates may cause certain interest-sensitive products to become
         uncompetitive or may cause disintermediation. The Company mitigates
         this risk by charging fees for non-conformance with certain policy
         provisions, by offering products that transfer this risk to the
         purchaser, and/or by attempting to match the maturity schedule of its
         assets with the expected payouts of its liabilities. To the extent
         that liabilities come due more quickly than assets mature, an insurer
         would have to borrow funds or sell assets prior to maturity and
         potentially recognize a gain or loss.
        
(2)   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      The significant accounting policies followed by the Company that
      materially affect financial reporting are summarized below. The
      accompanying consolidated financial statements have been prepared in
      accordance with generally accepted accounting principles (GAAP) which
      differ from statutory accounting practices prescribed or permitted by
      regulatory authorities. See note 4.



<PAGE>   7

              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

In preparing the consolidated financial statements, management is required to
make estimates and assumptions that affect the reported amounts of assets and
liabilities and the disclosures of contingent assets and liabilities as of the
date of the consolidated financial statements and the reported amounts of
revenues and expenses for the reporting period. Actual results could differ
significantly from those estimates.

The most significant estimates include those used in determining deferred
policy acquisition costs, valuation allowances for mortgage loans on real
estate and real estate investments and the liability for future policy benefits
and claims. Although some variability is inherent in these estimates,   
management believes the amounts provided are adequate.

(a) CONSOLIDATION POLICY

    The December 31, 1995 consolidated financial statements include the
    accounts of NLIC and its wholly owned subsidiaries NLAIC, WCLIC, ELICW, NCC
    and NFS. The December 31, 1994 and 1993 consolidated financial statements
    include the accounts of NLIC, NLAIC, WCLIC, NCC and NFS. The December 31,
    1994 consolidated balance sheet also includes the accounts of ELICW, which
    was acquired by NLIC effective December 31, 1994. See Note 13. All
    significant intercompany balances and transactions have been eliminated.

(b) VALUATION OF INVESTMENTS AND RELATED GAINS AND LOSSES

    The Company is required to classify its fixed maturity securities and
    equity securities as either held-to-maturity, available-for-sale or
    trading.  Fixed maturity securities are classified as held-to-maturity when
    the Company has the positive intent and ability to hold the securities to
    maturity and are stated at amortized cost. Fixed maturity securities not
    classified as held-to-maturity and all equity securities are classified as
    available-for-sale and are stated at fair value, with the unrealized gains
    and losses, net of adjustments to deferred policy acquisition costs and
    deferred Federal income tax, reported as a separate component of
    shareholder's equity. The adjustment to deferred policy acquisition costs
    represents the change in amortization of deferred policy acquisition costs
    that would have been required as a charge or credit to operations had such
    unrealized amounts been realized. The Company has no fixed maturity
    securities classified as held-to-maturity or trading as of          
    December 31, 1995.

    Mortgage loans on real estate are carried at the unpaid principal balance
    less valuation allowances. The Company provides valuation allowances for
    impairments of mortgage loans on real estate based on a review by portfolio
    managers. The measurement of impaired loans is based on the present value
    of expected future cash flows discounted at the loan's effective interest
    rate or, as a practical expedient, at the fair value of the collateral, if
    the loan is collateral dependent. Loans in foreclosure and loans considered
    to be impaired are placed on non-accrual status. Interest received on
    non-accrual status mortgage loans on real estate are included in interest
    income in the period received.             

    Real estate is carried at cost less accumulated depreciation and valuation
    allowances. Other long-term investments are carried on the equity basis,    
    adjusted for valuation allowances.

    Realized gains and losses on the sale of investments are determined on the
    basis of specific security identification. Estimates for valuation
    allowances and other than temporary declines are included in realized gains
    and losses on investments.                                      

    In March, 1995, the Financial Accounting Standards Board (FASB) issued
    STATEMENT OF FINANCIAL ACCOUNTING STANDARDS NO. 121 - ACCOUNTING FOR THE
    IMPAIRMENT OF LONG-LIVED ASSETS AND FOR LONG-LIVED ASSETS TO BE DISPOSED OF
    (SFAS 121). SFAS 121 requires impairment losses to be recorded on
    long-lived assets used in operations when indicators of impairment are
    present and the undiscounted cash flows estimated to be generated by those
    assets are less than the assets' carrying amount. SFAS 121 also addresses
    the accounting for long-lived assets that are expected to be disposed of.
    The statement is effective for fiscal years beginning after December 15,
    1995 and earlier application is permitted. Previously issued consolidated
    financial statements shall not be restated. The Company will adopt SFAS 121 
    in 1996 and the impact on the consolidated financial statements is not
    expected to be material. 


<PAGE>   8

              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

(c) REVENUES AND BENEFITS

    TRADITIONAL LIFE INSURANCE PRODUCTS: Traditional life insurance
    products include those products with fixed and guaranteed premiums and
    benefits and consist primarily of whole life, limited-payment life, term
    life and certain annuities with life contingencies. Premiums for
    traditional life insurance products are recognized as revenue when due.
    Benefits and expenses are associated with earned premiums so as to result
    in recognition of profits over the life of the contract. This association
    is accomplished by the provision for future policy benefits and the
    deferral and amortization of policy acquisition costs.

    UNIVERSAL LIFE AND INVESTMENT PRODUCTS: Universal life products include
    universal life, variable universal life and other interest-sensitive life
    insurance policies. Investment products consist primarily of individual and
    group deferred annuities, annuities without life contingencies and
    guaranteed investment contracts. Revenues for universal life and investment
    products consist of asset fees, cost of insurance, policy administration
    and surrender charges that have been earned and assessed against policy
    account balances during the period. Policy benefits and claims that are
    charged to expense include benefits and claims incurred in the period in
    excess of related policy account balances and interest credited to policy
    account balances.

    ACCIDENT AND HEALTH INSURANCE: Accident and health insurance premiums
    are recognized as revenue over the terms of the policies. Policy claims are
    charged to expense in the period that the claims are incurred.

(d) DEFERRED POLICY ACQUISITION COSTS

    The costs of acquiring new business, principally commissions, certain
    expenses of the policy issue and underwriting department and certain
    variable agency expenses have been deferred. For traditional life and
    individual health insurance products, these deferred policy acquisition
    costs are predominantly being amortized with interest over the premium
    paying period of the related policies in proportion to the ratio of actual
    annual premium revenue to the anticipated total premium revenue. Such
    anticipated premium revenue was estimated using the same assumptions as
    were used for computing liabilities for future policy benefits. For
    universal life and investment products, deferred policy acquisition costs
    are being amortized with interest over the lives of the policies in
    relation to the present value of estimated future gross profits from
    projected interest margins, asset fees, cost of insurance, policy
    administration and surrender charges. For years in which gross profits are
    negative, deferred policy acquisition costs are amortized based on the
    present value of gross revenues. Deferred policy acquisition costs are
    adjusted to reflect the impact of unrealized gains and losses on fixed
    maturity securities available-for-sale as described in note 2(b).

(e) SEPARATE ACCOUNTS

    Separate Account assets and liabilities represent contractholders'
    funds which have been segregated into accounts with specific investment
    objectives. The investment income and gains or losses of these accounts
    accrue directly to the contractholders. The activity of the Separate
    Accounts is not reflected in the consolidated statements of income and cash
    flows except for the fees the Company receives for administrative services
    and risks assumed.

(f) FUTURE POLICY BENEFITS

    Future policy benefits for traditional life and individual health
    insurance policies have been calculated using a net level premium method
    based on estimates of mortality, morbidity, investment yields and
    withdrawals which were used or which were being experienced at the time the
    policies were issued, rather than the assumptions prescribed by state
    regulatory authorities. See note 6.

    Future policy benefits for annuity policies in the accumulation phase,
    universal life and variable universal life policies have been calculated
    based on participants' contributions plus interest credited less applicable
    contract charges. 


<PAGE>   9
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

    Future policy benefits and claims for collectively renewable long-term
    disability policies (primarily discounted at 5.2%) and group long-term
    disability policies (primarily discounted at 5.5%) are the present value of
    amounts not yet due on reported claims and an estimate of amounts to be
    paid on incurred but unreported claims. The impact of reserve discounting
    is not material. Future policy benefits and claims on other                 
    group health insurance policies are not discounted.
        
(g) PARTICIPATING BUSINESS

    Participating business represents approximately 45% (45% in 1994 and
    48% in 1993) of the Company's ordinary life insurance in force, 72% (72% in
    1994 and 1993) of the number of policies in force, and 39% (41% in 1994 and
    45% in 1993) of life insurance premiums. The provision for policyholder
    dividends is based on current dividend scales. Future dividends are
    provided for ratably in future policy benefits based on dividend scales in
    effect at the time the policies were issued. Dividend scales are approved
    by the Board of Directors.

    Income attributable to participating policies in excess of policyholder
    dividends is accounted for as belonging to the shareholder. See note 12.

(h) FEDERAL INCOME TAX

    NLIC, NLAIC, WCLIC and NCC file a consolidated Federal income tax
    return with Nationwide Mutual Insurance Company (NMIC), the majority
    shareholder of Corp. Through 1994, ELICW filed a consolidated Federal
    income tax return with Employers Insurance of Wausau A Mutual Company.
    Beginning in 1995, ELICW files a separate Federal income tax return.

    In 1993, the Company adopted STATEMENT OF FINANCIAL ACCOUNTING
    STANDARDS NO. 109 - ACCOUNTING FOR INCOME TAXES, which required a change
    from the deferred method of accounting for income tax of APB Opinion 11 to
    the asset and liability method of accounting for income tax. Under the
    asset and liability method, deferred tax assets and liabilities are
    recognized for the future tax consequences attributable to differences
    between the financial statement carrying amounts 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.
    Under this method, 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. Valuation allowances are established when necessary to
    reduce the deferred tax assets to the amounts expected to be realized.

    The Company has reported the cumulative effect of the change in method
    of accounting for income tax in the 1993 consolidated statement of income.
    See note 3.

(i) REINSURANCE CEDED

    Reinsurance premiums ceded and reinsurance recoveries on benefits and
    claims incurred are deducted from the respective income and expense
    accounts. Assets and liabilities related to reinsurance ceded are reported
    on a gross basis.

(j) CASH EQUIVALENTS

    For purposes of the consolidated statements of cash flows, the Company
    considers all short-term investments with original maturities of three
    months or less to be cash equivalents.


<PAGE>   10
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

         (k) RECLASSIFICATION

             Certain items in the 1994 and 1993 consolidated financial
             statements have been reclassified to conform to the 1995
             presentation.

(3)      CHANGES IN ACCOUNTING PRINCIPLES

         Effective January 1, 1994, the Company changed its method of
         accounting for certain investments in debt and equity securities in
         connection with the issuance of STATEMENT OF FINANCIAL ACCOUNTING
         STANDARDS NO. 115 - ACCOUNTING FOR CERTAIN INVESTMENTS IN DEBT AND
         EQUITY SECURITIES. As of January 1, 1994, the Company classified fixed
         maturity securities with amortized cost and fair value of $6,593,844
         and $7,024,736, respectively, as available-for-sale and recorded the
         securities at fair value. Previously, these securities were recorded
         at amortized cost. The effect as of January 1, 1994 has been recorded  
         as a direct credit to shareholder's equity as follows:

<TABLE>
<CAPTION>
           <S>                                                                  <C>
           Excess of fair value over amortized cost of fixed maturity
             securities available-for-sale                                      $ 430,892
           Adjustment to deferred policy acquisition costs                        (97,177) 
           Deferred Federal income tax                                           (116,800) 
                                                                                ---------  
                                                                                $ 216,915 
                                                                                =========  

         During 1993, the Company adopted accounting principles in connection
         with the issuance of two accounting standards by the FASB. The effect
         as of January 1, 1993, the date of adoption, has been recognized in
         the 1993 consolidated statement of income as the cumulative effect of
         changes in accounting principles, as follows:

           Asset/liability method of recognizing income tax (note 2(h))         $ 26,344 
           Accrual method of recognizing postretirement benefits other  
             than pensions (net of tax benefit of $11,296) (note 11)             (20,979)  
                                                                                --------   
                                                                                $  5,365 
                                                                                ======== 
 </TABLE>

(4)      BASIS OF PRESENTATION

         The consolidated financial statements have been prepared in accordance
         with GAAP. Annual Statements for NLIC and NLAIC, WCLIC, ELICW and NCC,
         filed with the Department of Insurance of the State of Ohio (the
         Department), California Department of Insurance, Wisconsin Insurance
         Department and Michigan Bureau of Insurance, respectively, are prepared
         on the basis of accounting practices prescribed or permitted by such
         regulatory authorities. Prescribed statutory accounting practices
         include a variety of publications of the National Association of
         Insurance Commissioners (NAIC), as well as state laws, regulations and
         general administrative rules. Permitted statutory accounting practices
         encompass all accounting practices not so prescribed. The Company has  
         no material permitted statutory accounting practices.

         The statutory capital shares and surplus of NLIC as reported to
         regulatory authorities as of December 31, 1995, 1994 and 1993 was
         $1,363,031, $1,262,861 and $992,631, respectively. The statutory net
         income of NLIC as reported to regulatory authorities for the years
         ended December 31, 1995, 1994 and 1993 was $86,529, $76,532 and
         $185,943, respectively.                  


<PAGE>   11
 LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

(5)      INVESTMENTS

         An analysis of investment income by investment type follows for the 
         years ended December 31:

<TABLE>
<CAPTION>
                                                                 1995             1994            1993
                                                            -------------     ------------    ------------     
<S>                                                           <C>             <C>             <C>
   Gross investment income:
    Securities available-for-sale:
     Fixed maturities                                         $  772,589         674,346              --
     Equity securities                                             1,436             550           7,230
    Fixed maturities held-to-maturity                            232,692         193,009         800,255
    Mortgage loans on real estate                                410,965         376,783         364,810
    Real estate                                                   39,222          40,280          39,684
    Short-term investments                                        12,249           6,990           5,080
    Other                                                         61,701          42,831          33,832
                                                              ----------      ----------      ----------
          Total investment income                              1,530,854       1,334,789       1,250,891
   Less investment expenses                                       47,874          45,288          46,465
                                                              ----------      ----------      ----------
          Net investment income                               $1,482,980       1,289,501       1,204,426
                                                              ==========      ==========      ==========
</TABLE>

         An analysis of realized gains (losses) on investments, net of 
         valuation allowances, by investment type follows for the years ended 
         December 31:

<TABLE>
<CAPTION>
                                                                 1995             1994           1993      
                                                           ---------------   -------------  --------------
<S>                                                           <C>               <C>              <C>
    Securities available-for-sale:     
     Fixed maturities                                         $  6,792            (7,120)              --
     Equity securities                                           3,435             1,427          129,728
    Fixed maturities                                                --                --           20,225
    Mortgage loans on real estate                               (7,312)          (20,462)         (28,241)
    Real estate and other                                       (2,079)            9,771           (8,039)
                                                              --------          --------         --------
                                                              $    836           (16,384)         113,673
                                                              ========          ========         ========
</TABLE>


         The components of unrealized gains (losses) on securities 
         available-for-sale, net, were as follows as of December 31:

<TABLE>
<CAPTION>
                                                                                1995             1994     
                                                                            ---------------   -------------
<S>                                                                           <C>              <C>
    Gross unrealized gains (losses)                                           $ 735,103         (266,618)
    Adjustment to deferred policy acquisition costs                            (143,851)          82,525
    Deferred Federal income tax                                                (206,944)          64,425
                                                                              ---------        ---------
                                                                              $ 384,308         (119,668)
                                                                              =========        ========= 
</TABLE>

         An analysis of the change in gross unrealized gains (losses) on 
         securities available-for-sale and fixed maturities held-to-maturity
         follows for the years ended December 31:

<TABLE>
<CAPTION>
                                                                 1995             1994            1993     
                                                            ---------------   -------------   -------------
<S>                                                           <C>            <C>            <C>
    Securities available-for-sale:
     Fixed maturities                                         $ 1,001,706       (703,851)           --
     Equity securities                                                 15         (1,990)      (128,837)
    Fixed maturities held-to-maturity                              86,477       (421,427)       223,392
                                                              -----------    -----------    -----------
                                                              $ 1,088,198     (1,127,268)        94,555
                                                              ===========    ===========    ===========
</TABLE>

<PAGE>   12
 LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                                                 
            Notes to Consolidated Financial Statements, Continued

The amortized cost and estimated fair value of securities available-for-sale 
were as follows as of December 31, 1995:

<TABLE>
<CAPTION>
                                                                            Gross         Gross
                                                           Amortized     unrealized     unrealized     Estimated
                                                              cost          gains         losses       fair value
                                                         --------------  ------------ ------------- ---------------
<S>                                                        <C>               <C>           <C>           <C>
 Fixed maturities:

  U.S. Treasury securities and obligations of U.S.
    government corporations and agencies                   $   438,109        36,714            (53)       474,770
  Obligations of states and political subdivisions               9,742         1,252             (1)        10,993
  Debt securities issued by foreign governments                162,442         9,641            (66)       172,017
  Corporate securities                                       8,902,494       524,796        (30,561)     9,396,729
  Mortgage-backed securities                                 3,925,843       196,645         (9,620)     4,112,868
                                                             ---------   -----------    -----------    -----------
      Total fixed maturities                                13,438,630       769,048        (40,301)    14,167,377
 Equity securities                                              27,362         6,441            (85)        33,718
                                                            ----------   -----------    -----------    -----------
                                                           $13,465,992       775,489        (40,386)    14,201,095
                                                           ===========   ===========    ============   ===========
</TABLE>


The amortized cost and estimated fair value of securities available-for-sale 
and fixed maturities held-to-maturity were as follows as of December 31, 1994:

<TABLE>
<CAPTION>
                                                                            Gross         Gross
                                                           Amortized     unrealized     unrealized     Estimated
                                                              cost          gains         losses       fair value
                                                         -------------  ------------- ------------- ---------------
<S>                                                           <C>            <C>           <C>         <C>
SECURITIES AVAILABLE-FOR-SALE 
 Fixed maturities:
  U.S. Treasury securities and obligations of U.S.
      government corporations and agencies                    $  393,156        1,794       (18,941)      376,009
  Obligations of states and political subdivisions                 2,202           55           (21)        2,236
  Debt securities issued by foreign governments                  177,910          872        (9,205)      169,577
  Corporate securities                                         4,201,738       50,405      (128,698)    4,123,445
  Mortgage-backed securities                                   3,543,859       18,125      (187,345)    3,374,639
                                                              ----------    ----------    ----------    ---------
        Total fixed maturities                                 8,318,865       71,251      (344,210)    8,045,906
 Equity securities                                                18,372        6,637          (296)       24,713
                                                              ----------    ----------    ----------    ---------
                                                              $8,337,237       77,888      (344,506)    8,070,619
                                                              ==========    =========     ==========    =========

FIXED MATURITY SECURITIES HELD-TO-MATURITY
  Obligations of states and political subdivisions           $   11,613           92           (255)       11,450
  Debt securities issued by foreign governments                  16,131          111            (39)       16,203
  Corporate securities                                        3,661,043       34,180       (120,566)    3,574,657
                                                              ----------    ----------    ----------    ---------
                                                             $3,688,787       34,383       (120,860)    3,602,310
                                                              ==========    ==========    ==========    =========
</TABLE>



<PAGE>   13
                                       
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)
                                       
             Notes to Consolidated Financial Statements, Continued

The amortized cost and estimated fair value of fixed maturity securities
available-for-sale as of December 31, 1995, 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.

<TABLE>
<CAPTION>
                                                    Amortized          Estimated
                                                      cost            fair value
                                                    -----------       ------------
                                                       
<S>                                                 <C>             <C>
FIXED MATURITY SECURITIES AVAILABLE-FOR-SALE
- --------------------------------------------
Due in one year or less                             $   641,490         647,639
Due after one year through five years                 5,365,703       5,623,126
Due after five years through ten years                2,477,457       2,609,262
Due after ten years                                   1,028,137       1,174,482
                                                    -----------     -----------
                                                      9,512,787      10,054,509
Mortgage-backed securities                            3,925,843       4,112,868
                                                    -----------     -----------
                                                    $13,438,630      14,167,377
                                                    ===========     ===========
</TABLE>

Proceeds from the sale of securities available-for-sale during 1995 and 1994
were $131,420 and $247,876, respectively, while proceeds from sales of
investments in fixed maturity securities during 1993 were $33,959. Gross gains
of $7,197 ($3,406 in 1994 and $2,413 in 1993) and gross losses of $2,309
($21,866 in 1994 and $39 in 1993) were realized on those sales.

During 1995, the Company transferred fixed maturity securities classified as
held-to-maturity with amortized cost of $27,929 to available-for-sale
securities due to evidence of a significant deterioration in the issuer's
creditworthiness.  The transfer of those fixed maturity securities resulted in
a gross unrealized loss of $4,285.

As permitted by the FASB's Special Report, A GUIDE TO IMPLEMENTATION OF
STATEMENT 115 ON ACCOUNTING FOR CERTAIN INVESTMENTS IN DEBT AND EQUITY
SECURITIES, issued in November, 1995, the Company transferred all of its fixed
maturity securities previously classified as held-to-maturity to
available-for-sale. As of December 14, 1995, the date of transfer, the fixed
maturity securities had amortized cost of $3,705,644, resulting in a gross
unrealized gain of $171,531.

Investments that were non-income producing for the twelve month period
preceding December 31, 1995 amounted to $28,958 ($11,513 for 1994) and
consisted of $8,228 (none in 1994) in fixed maturity securities, $14,740
($11,111 in 1994) in real estate and $5,990 ($402 in 1994) in other long-term
investments.

Real estate is presented at cost less accumulated depreciation of $30,931 in
1995 ($29,275 in 1994) and valuation allowances of $26,250 in 1995 ($27,330 in
1994).

Other long-term investments are presented net of valuation allowances of $457
as of December 31, 1995. There were no such valuation allowances as of December
31, 1994.

As of December 31, 1995, the recorded investment of mortgage loans on real
estate considered to be impaired (under STATEMENT OF FINANCIAL ACCOUNTING
STANDARDS NO. 114, ACCOUNTING BY CREDITORS FOR IMPAIRMENT OF A LOAN as amended
by STATEMENT OF FINANCIAL ACCOUNTING STANDARDS NO. 118, ACCOUNTING BY CREDITORS
FOR IMPAIRMENT OF A LOAN - INCOME RECOGNITION AND DISCLOSURE) was $44,995,
which includes $23,975 of impaired mortgage loans on real estate for which the
related valuation allowance was $5,276 and $21,020 of impaired mortgage loans
on real estate for which there was no valuation allowance. During 1995, the
average recorded investment in impaired mortgage loans on real estate was
approximately $22,621 and interest income recognized on those loans was $416,
which is equal to interest income recognized using a cash-basis method of
income recognition.

<PAGE>   14
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

    Activity in the valuation allowance account for mortgage loans on real 
    estate is summarized for the year ended December 31, 1995:

<TABLE>
<CAPTION>
                                                                1995
                                                              --------
    <S>                                                        <C>
    Allowance, beginning year                               $ 47,892
         Additions charged to operations                       7,653
         Direct write-downs charged against the allowance     (4,850)
                                                            -------- 
    Allowance, end of year                                  $ 50,695
                                                            ========
</TABLE>

    Foresclosures of mortgage loans on real estate were $37,187 in 1994 and
    mortgage loans on real estate in process of foreclosure or in-substance
    foreclosed as of December 31, 1994 totaled $19,878, which approximated fair
    value.

    Fixed maturity securities with an amortized cost of $13,982 and $11,137 as
    of December 31, 1995 and 1994, respectively, were on deposit with various
    regulatory agencies as required by law.


(6) FUTURE POLICY BENEFITS AND CLAIMS

    The liability for future policy benefits for investment contracts represents
    approximately 82% and 81% of the total liability for future policy benefits 
    as of December 31, 1995 and 1994, respectively. The average interest rate 
    credited on investment product policies was approximately 6.5%, 6.5% and 
    7.0% for the years ended December 31, 1995, 1994 and 1993, respectively.

    The liability for future policy benefits for traditional life insurance and
    individual health insurance policies has been established based upon the
    following assumptions:

       INTEREST RATES:  Interest rates vary as follows:
       
<TABLE>
<CAPTION>

                                                                                                   Health
          Year of issue                         Life Insurance                                    insurance
          --------------      ------------------------------------------------------------     ---------------                     
           <S>                <C>                                                                 <C>        
           1995               7.6%, not graded - permanent contracts with loan provisions         4.5%
                              7.7%, not graded - all other contracts
           1984-1994          6.0% to 10.5%, not graded                                           5.0% to 6.0%
           1966-1983          6.0% to 8.1%, graded over 20 years to 4.0% to 6.6%                  3.5% to 6.0%
           1965 and prior     generally lower than post 1965 issues                               3.5% to 4.0%
</TABLE>


    WITHDRAWALS:  Rates, which vary by issue age, type of coverage  and 
    policy duration, are based on Company experience.

    MORTALITY:  Mortality and morbidity rates are based on published tables,
    modified for the Company's actual experience.



<PAGE>   15
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

    Activity in the liability for unpaid claims and claim adjustment expenses is
    summarized for the years ended December 31:

<TABLE>
<CAPTION>
                                                                      1995           1994            1993      
                                                                     ----------    ----------    ---------
      <S>                                                             <C>            <C>         <C>
      Balance, beginning of year                                      $ 637,998      592,180      760,209 
         Less reinsurance recoverables                                  438,761      430,720      547,683 
                                                                      ---------    ---------    --------- 
               Net balance, beginning of year                           199,237      161,460      212,526 
                                                                      ---------    ---------    --------- 
      Incurred related to:         
         Current year                                                   425,907      273,299      309,721 
         Prior years                                                    (17,203)     (26,156)     (26,248)
                                                                      ---------    ---------    --------- 
            Total incurred                                              408,704      247,143      283,473 
                                                                      ---------    ---------    --------- 
      Paid related to:      
         Current year                                                   290,605      175,700      208,978 
         Prior years                                                    111,353       73,889      125,561 
                                                                      ---------    ---------    --------- 
            Total paid                                                  401,958      249,589      334,539 
                                                                      ---------    ---------    --------- 
      Unpaid claims of acquired companies                                 2,542       40,223         --   
                                                                      ---------    ---------    --------- 
               Net balance, end of year                                 208,525      199,237      161,460 
         Plus reinsurance recoverables                                  491,321      438,761      430,720 
                                                                      ---------    ---------    --------- 
      Balance, end of year                                            $ 699,846      637,998      592,180 
                                                                      =========    =========    ========= 
</TABLE>

    Reinsurance recoverables include amounts from affiliates, as discussed in 
    note 13, of $477,912, $430,936, $430,278 and $534,983 as of December 31, 
    1995, 1994, 1993 and 1992, respectively.

    The provision for claims and claim adjustment expenses for prior years
    decreased in each of the three years ended December 31, 1995 due to
    lower-than-anticipated costs to settle accident and health insurance claims.


(7) FEDERAL INCOME TAX

    The tax effects of temporary  differences that give rise to significant 
    components of the net deferred tax asset (liability) as of December 31, 
    1995 and 1994 are as follows:

<TABLE>
<CAPTION>
                                                                                       1995            1994
                                                                                     --------       --------           
      <S>                                                                           <C>            <C>  
      Deferred tax assets:
       Future policy benefits                                                       $ 179,916      124,044
       Fixed maturity securities available-for-sale                                      --         95,536
       Liabilities in Separate Accounts                                               129,120       94,783
       Mortgage loans on real estate and real estate                                   26,062       25,632
       Other policyholder funds                                                         7,752        7,137
       Other assets and other liabilities                                              47,215       57,528
                                                                                    ---------    ---------
         Total gross deferred tax assets                                              390,065      404,660
                                                                                    ---------    ---------
      Deferred tax liabilities:   
       Deferred policy acquisition costs                                              312,616      317,224
       Fixed maturity securities available-for-sale                                   266,184         --  
       Equity securities available-for-sale and other            
          long-term investments                                                         3,431        3,620
       Other                                                                           46,711       47,301
                                                                                    ---------    ---------
         Total gross deferred tax liabilities                                         628,942      368,145
                                                                                    ---------    ---------
                                                                                    $(238,877)      36,515
                                                                                    =========    =========
</TABLE>


 

<PAGE>   16
                                
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

     The Company has determined that valuation allowances are not necessary as
     of December 31, 1995, 1994 and 1993 based on its analysis of future 
     deductible amounts. In assessing the realizability of deferred tax assets, 
     management considers whether it is more likely than not that some portion
     of the total gross deferred tax assets will not be realized. All future 
     deductible amounts can be offset by future taxable amounts or recovery of
     Federal income tax paid within the statutory carryback period. In 
     addition, for future deductible amounts for securities available-for-sale, 
     affiliates of the Company which are included in the same consolidated 
     Federal income tax return hold investments that could be sold for capital 
     gains that could offset capital losses realized by the Company should 
     securities available-for-sale be sold at a loss.

<TABLE>
     Total Federal income tax expense for the years ended December 31, 1995, 
     1994 and 1993 differs from the amount computed by applying the U.S. 
     Federal income tax rate to income before tax as follows:
                                                                                                           
<CAPTION>
                                                                 1995                      1994                    1993       
                                                         ----------------------   ----------------------   ----------------------
                                                                Amount     %            Amount     %            Amount      %
                                                         ---------------  -----   --------------  ------   -------------  -------
      <S>                                                    <C>          <C>        <C>          <C>       <C>          <C>
      Computed (expected) tax expense                        $ 111,906    35.0       $  95,631    35.0      $ 109,515     35.0 
      Tax exempt interest and dividends                                                                                    
         received deduction                                       (137)   (0.1)           (194)   (0.1)        (2,322)    (0.7)
      Current year increase in U.S. Federal                                                                                
         income tax rate                                            --      --              --      --          1,704      0.5 
      Other, net                                                (4,515)   (1.4)         (5,933)   (2.1)        (2,139)    (0.7)
                                                             ---------    ----       ---------    ----      ---------     ----
            Total (effective rate of each year)              $ 107,254    33.5       $  89,504    32.8      $ 106,758     34.1 
                                                             =========    ====       =========    ====      =========     ====

</TABLE>


     Total Federal income tax paid was $75,309, $87,576 and $58,286 during the 
     years ended December 31, 1995, 1994 and 1993, respectively.

     Prior to 1984, the Life Insurance Company Income Tax Act of 1959 as 
     amended by the Deficit Reduction Act of 1984 (DRA), permitted the deferral 
     from taxation of a portion of statutory income under certain       
     circumstances. In these situations, the deferred income was accumulated in
     the  Policyholders' Surplus Account (PSA).  Management considers the
     likelihood  of distributions from the PSA to be remote; therefore, no
     Federal income  tax has been provided for such distributions in the
     consolidated financial  statements. The DRA eliminated any additional
     deferrals to the PSA. Any  distributions from the PSA, however, will
     continue to be taxable at the  then current tax rate. The balance of the
     PSA was approximately $35,344 as  of December 31, 1995.

(8)  DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS

     STATEMENT OF FINANCIAL ACCOUNTING STANDARDS NO. 107 - DISCLOSURES ABOUT 
     FAIR VALUE OF FINANCIAL INSTRUMENTS (SFAS 107) requires disclosure of fair 
     value information about existing on and off-balance sheet financial 
     instruments. SFAS 107 defines the fair value of a financial instrument as 
     the amount at which the financial instrument could be exchanged in a 
     current transaction between willing parties. In cases where quoted market 
     prices are not available, fair value is based on estimates using 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, could not be realized in the immediate settlement of
     the instruments. SFAS 107 excludes certain assets and liabilities from its 
     disclosure requirements. Accordingly, the aggregate fair value amounts 
     presented do not represent the underlying value of the Company.
                                    



<PAGE>   17
                                      
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

       Although insurance contracts, other than policies such as annuities
       that are classified as investment contracts, are specifically exempted
       from SFAS 107 disclosures, estimated fair value of policy reserves on
       life insurance contracts are provided to make the fair value disclosures
       more meaningful.

       The tax ramifications of the related unrealized gains and losses can
       have a significant effect on fair value estimates and have not been
       considered in the estimates.

       The following methods and assumptions were used by the Company in
       estimating its fair value disclosures:

         CASH, SHORT-TERM INVESTMENTS AND POLICY LOANS: The carrying
         amount reported in the consolidated balance sheets for these
         instruments approximates their fair value.

         FIXED MATURITY AND EQUITY SECURITIES: Fair value for fixed
         maturity securities is based on quoted market prices, where available.
         For fixed maturity securities not actively traded, fair value is
         estimated using values obtained from independent pricing services or,
         in the case of private placements, is estimated by discounting
         expected future cash flows using a current market rate applicable to
         the yield, credit quality and maturity of the investments. The fair
         value for equity securities is based on quoted market prices.


         SEPARATE ACCOUNT ASSETS AND LIABILITIES: The fair value of
         assets held in Separate Accounts is based on quoted market prices. The
         fair value of liabilities related to Separate Accounts is the
         amount payable on demand.

         MORTGAGE LOANS ON REAL ESTATE: The fair value for mortgage
         loans on real estate is estimated using discounted cash flow analyses,
         using interest rates currently being offered for similar loans to
         borrowers with similar credit ratings. Loans with similar
         characteristics are aggregated for purposes of the calculations. Fair
         value for mortgages in default is the estimated fair value of the
         underlying collateral.

         INVESTMENT CONTRACTS: Fair value for the Company's liabilities under
         investment type contracts is disclosed using two methods. For
         investment contracts without defined maturities, fair value is the
         amount payable on demand. For investment contracts with known or
         determined maturities, fair value is estimated using discounted cash
         flow analysis. Interest rates used are similar to currently offered
         contracts with maturities consistent with those remaining for the
         contracts being valued.                           

         POLICY RESERVES ON LIFE INSURANCE CONTRACTS: Included are disclosures
         for individual life, universal life and supplementary contracts with
         life   contingencies for which the estimated fair value is the amount
         payable on demand. Also included are disclosures for the Company's
         limited payment policies, which the Company has used discounted cash
         flow analyses similar to those used for investment contracts with
         known maturities to estimate fair value.                          

         POLICYHOLDERS' DIVIDEND ACCUMULATIONS AND OTHER POLICYHOLDER FUNDS:
         The carrying amount reported in the consolidated balance sheets for
         these instruments approximates their fair value. 

<PAGE>   18

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

    Carrying amount and estimated fair value of financial instruments
    subject to SFAS 107 and policy reserves on life insurance contracts were
    as follow as of December 31, 1995 and 1994:

<TABLE>
<CAPTION>
                                                      
                                                     1995                          1994
                                           --------------------------   -------------------------
                                             Carrying      Estimated      Carrying     Estimated
                                              amount       fair value      amount      fair value
                                           -----------    -----------   -----------   -----------
<S>                                        <C>            <C>           <C>           <C>
ASSETS
- ------
Investments:
   Securities available-for-sale:
      Fixed maturities                     $14,167,377    14,167,377     8,045,906     8,045,906
      Equity securities                         33,718        33,718        24,713        24,713
   Fixed maturities held-to-maturity              --            --       3,688,787     3,602,310
   Mortgage loans on real estate             4,786,599     5,169,805     4,222,284     4,173,284
   Policy loans                                370,908       370,908       340,491       340,491
   Short-term investments                       45,732        45,732       131,643       131,643
Cash                                            10,485        10,485         7,436         7,436
Assets held in Separate Accounts            18,763,678    18,763,678    12,222,461    12,222,461

LIABILITIES
- -----------
Investment contracts                        13,561,943    13,221,724    12,189,894    11,657,556
Policy reserves on life insurance contacts   3,695,814     3,659,074     3,170,085     2,934,384
Policyholders' dividend accumulations          353,554       353,554       338,058       338,058
Other policyholder funds                        71,155        71,155        72,770        72,770
Liabilities related to Separate Accounts    18,763,678    18,224,933    12,222,461    11,807,331
</TABLE>


(9) ADDITIONAL FINANCIAL INSTRUMENTS DISCLOSURES
    -------------------------------------------- 

    FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK: The Company is a party to
    financial instruments with off-balance-sheet risk in the normal course of
    business through management of its investment portfolio. These financial
    instruments include commitments to extend credit in the form of loans. These
    instruments involve, to varying degrees, elements of credit risk in excess
    of amounts recognized on the consolidated balance sheets.

    Commitments to fund fixed rate mortgage loans on real estate are agreements
    to lend to a borrower, and are subject to conditions established in the
    contract.   Commitments generally have fixed expiration dates or other
    termination clauses and may require payment of a deposit. Commitments
    extended by the Company are based on management's case-by-case credit
    evaluation of the borrower and the borrower's loan collateral. The
    underlying mortgage property represents the collateral if the commitment is
    funded. The Company's policy for new mortgage loans on real estate is to
    lend no more than 80% of collateral value. Should the commitment be funded,
    the Company's exposure to credit loss in the event of nonperformance by the
    borrower is represented by the contractual amounts of these commitments less
    the net realizable value of the collateral. The contractual amounts also
    represent the cash requirements for all unfunded commitments. Commitments on
    mortgage loans on real estate of $361,974 extending into 1996 were
    outstanding as of December 31, 1995.

    SIGNIFICANT CONCENTRATIONS OF CREDIT RISK: The Company grants mainly
    commercial  mortgage loans on real estate to customers throughout the United
    States. The Company has a diversified portfolio with no more than 20% (22%
    in 1994) in any geographic area and no more than 2% (2% in 1994) with any
    one borrower.


<PAGE>   19

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

    The summary below depicts loans by remaining principal balance as of
    December 31, 1995 and 1994:

<TABLE>
<CAPTION>
                                                                                              Apartment
                                                            Office    Warehouse     Retail     & other      Total
                                                          ---------   ---------   ---------   ---------   ---------
<S>                                                       <C>         <C>         <C>         <C>         <C>
1995:
 East North Central                                      $ 140,732     110,361     534,814     184,201     970,108
 East South Central                                         23,978      15,653     183,790      84,588     308,009
 Mountain                                                     --        18,940     144,156      48,727     211,823
 Middle Atlantic                                           124,079      72,201     183,562      18,383     398,225
 New England                                                 9,594      39,526     153,644           1     202,765
 Pacific                                                   190,628     239,687     395,914     107,650     933,879
 South Atlantic                                            101,904      74,731     458,355     279,692     914,682
 West North Central                                        134,866      14,205      81,521      37,586     268,178
 West South Central                                         69,143      99,618     194,717     272,323     635,801
                                                          ---------   ---------   ---------   ---------   ---------
                                                          $ 794,924     684,922   2,330,473   1,033,151   4,843,470
                                                          =========   =========   =========   =========            
     Less valuation allowances and unamortized discount                                                      56,871  
                                                                                                          ---------
                Total mortgage loans on real estate, net                                                 $4,786,599     
                                                                                                          =========
</TABLE>


<TABLE>
<CAPTION>
                                                                                              Apartment
                                                            Office    Warehouse     Retail     & other      Total
                                                          ---------   ---------   ---------   ---------   ---------
<S>                                                       <C>         <C>         <C>         <C>         <C>
1994:
 East North Central                                      $ 109,233     103,499     540,686     191,489     944,907
 East South Central                                         24,298      10,803     127,845      76,897     239,843
 Mountain                                                    3,150      13,770     140,358      39,682     196,960
 Middle Atlantic                                            61,299      53,285     140,847      30,111     285,542
 New England                                                10,536      43,282     139,131           4     192,953
 Pacific                                                   195,393     210,930     397,911      68,768     873,002
 South Atlantic                                             87,150      81,576     424,150     210,354     803,230
 West North Central                                        127,760      11,766      80,854       4,738     225,118
 West South Central                                         51,013      84,796     184,923     194,788     515,520
                                                          ---------   ---------   ---------   ---------   ---------
                                                          $ 669,832     613,707   2,176,705     816,831   4,277,075
                                                          =========   =========   =========   =========            
   Less valuation allowances and unamortized discount                                                        54,791
                                                                                                          ---------
        Total mortgage loans on real estate, net                                                         $4,222,284     
                                                                                                          =========
</TABLE>


(10)  PENSION PLAN
      ------------

      The Company is a participant, together with other affiliated companies,
      in a pension plan covering all employees who have completed at least one  
      thousand hours of service within a twelve-month period and who have met
      certain age requirements. Benefits are based upon the highest average
      annual salary of a specified number of consecutive years of the last ten
      years of service. The Company funds pension costs accrued for direct
      employees plus an allocation of pension costs accrued for employees of
      affiliates whose work efforts benefit the Company.

      Effective January 1, 1995, the plan was amended to provide enhanced       
      benefits for participants who met certain eligibility requirements and
      elected early retirement no later than March 15, 1995. The entire cost of
      the enhanced benefit was borne by NMIC and certain of its property and
      casualty insurance company affiliates.


<PAGE>   20

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

    Effective December 31, 1995, the Nationwide Insurance Companies and
    Affiliates Retirement Plan was merged with the Farmland Mutual Insurance
    Company Employees' Retirement Plan and the Wausau Insurance Companies
    Pension Plan to form the Nationwide Insurance Enterprise Retirement
    Plan. Immediately prior to the merger, the plans were amended to provide
    consistent benefits for service after January 1, 1996. These amendments had
    no significant impact on the accumulated benefit obligation or projected
    benefit obligation as of December 31, 1995.

    Pension costs charged to operations by the Company during the years ended   
    December 31, 1995, 1994 and 1993 were $14,105, $10,451 and $6,702,
    respectively.

    The Company's net accrued pension expense as of December 31, 1995 and       
    1994 was $1,376 and $1,836, respectively.

    The net periodic pension cost for the Nationwide Insurance Companies and    
    Affiliates Retirement Plan as a whole for the years ended December 31,
    1995, 1994 and 1993 follows:

<TABLE>
<CAPTION>
                                                                 1995          1994          1993
                                                              ---------     ---------     ---------
     <S>                                                      <C>            <C>           <C>
     Service cost (benefits earned during the period)         $  64,524        64,740        47,694
     Interest cost on projected benefit obligation               95,283        73,951        70,543
     Actual return on plan assets                              (249,294)      (21,495)     (105,002)
     Net amortization and deferral                              143,353       (62,150)       20,832
                                                               ---------     ---------     ---------
                                                              $  53,866        55,046        34,067
                                                               =========     =========     =========
</TABLE>
                       
    Basis for measurements, net periodic pension cost:

<TABLE>
<CAPTION>

                                                                    1995          1994          1993               
                                                                 ---------     ---------     ---------             
     <S>                                                           <C>           <C>           <C>                 
     Weighted average discount rate                                7.50%         5.75%         6.75%               
     Rate of increase in future compensation levels                6.25%         4.50%         4.75%               
     Expected long-term rate of return on plan assets              8.75%         7.00%         7.50%               
</TABLE>                                                              
                                                                    
    Information regarding the funded status of the Nationwide Insurance
    Enterprise Retirement Plan as a whole as of December 31, 1995 
    (post-merger) and the Nationwide Insurance Companies and Affiliates 
    Retirement Plan as of December 31, 1995 (pre-merger) and 1994 follows:
        
     <TABLE>                                                                  
     <CAPTION>                                                          
                                                                   Post-merger     Pre-merger                      
                                                                      1995           1995           1994           
                                                                   -----------    -----------    -----------       
     <S>                                                           <C>            <C>            <C>               
          Accumulated benefit obligation:                                                                          
                                                                                                                   
          Vested                                                   $ 1,236,730      1,002,079        914,850       
          Nonvested                                                     26,503          8,998          7,570       
                                                                   -----------    -----------    -----------       
                                                                   $ 1,263,233      1,011,077        922,420       
                                                                   ===========    ===========    ===========       
                                                                                                                   
     Net accrued pension expense:                                                                                  
        Projected benefit obligation for services rendered                                                         
           to date                                                 $ 1,780,616      1,447,522      1,305,547       
        Plan assets at fair value                                    1,738,004      1,508,781      1,241,771       
                                                                   -----------    -----------    -----------       
           Plan assets (less than) in excess of  projected                                                         
              benefit obligation                                       (42,612)        61,259        (63,776)      
        Unrecognized prior service cost                                 42,845         42,850         46,201       
        Unrecognized net (gains) losses                                (63,130)       (86,195)        39,408       
        Unrecognized net obligation (asset) at transition               41,305        (19,841)       (21,994)                     
                                                                   -----------    -----------    -----------       
                                                                   $   (21,592)        (1,927)          (161)      
                                                                   ===========    ===========    ===========       
     </TABLE>                                                           
                                                                        

<PAGE>   21

              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

     Basis for measurements, funded status of plan:
                                                                     
      <TABLE>                                                        
      <CAPTION>                                                    
                                                          Post-merger       Pre-merger                                   
                                                             1995             1995              1994                     
                                                        ---------------  ---------------   ---------------               
     <S>                                                    <C>               <C>              <C>                       
     Weighed average discount rate                           6.00%             6.00%            7.50%                     
     Rate of increase in future compensation levels          4.25%             4.25%            6.25%                     
                                                                              
     </TABLE>                                                          
                                                                    
                                                                   
     Assets of the Nationwide Insurance Enterprise Retirement Plan are invested
     in group annuity contracts of NLIC and ELICW. Prior to the merger, the     
     assets of the Nationwide Insurance Companies and Affiliates Retirement 
     Plan were invested in a group annuity contract of NLIC.       
                                                                               
(11) POSTRETIREMENT BENEFITS OTHER THAN PENSIONS                                
     -------------------------------------------                               
                                                                             
     In addition to the defined benefit pension plan, the Company, together
     with other affiliated companies, participates in life and health care 
     defined benefit plans for qualifying retirees. Postretirement life and 
     health care benefits are contributory and generally available to full 
     time employees who have attained age 55 and have accumulated 15 years of 
     service with the Company after reaching age 40.  Postretirement health 
     care benefit contributions are adjusted annually and contain cost-sharing 
     features such as deductibles and coinsurance. In addition, there are caps
     on the Company's portion of the per-participant cost of the postretirement 
     health care benefits. These caps can increase annually, but not more than
     three  percent. The Company's policy is to fund the cost of health care
     benefits in amounts determined at the discretion of management. Plan 
     assets are invested primarily in group annuity contracts of NLIC.       

     Effective January 1, 1993, the Company adopted the provisions of STATEMENT
     OF FINANCIAL ACCOUNTING STANDARDS NO. 106 - EMPLOYERS' ACCOUNTING FOR 
     POSTRETIREMENT BENEFITS OTHER THAN PENSIONS (SFAS 106), which requires the
     accrual method of accounting for postretirement life and health care 
     insurance benefits based on actuarially determined costs to be recognized 
     over the period from the date of hire to the full eligibility date of 
     employees who are expected to qualify for such benefits.            
                                                                      
     The Company elected to immediately recognize its estimated accumulated
     postretirement benefit obligation as of January 1, 1993. Accordingly, a 
     noncash charge of $32,275 ($20,979 net of related income tax benefit) was
     recorded in the 1993 consolidated statement of income as a cumulative 
     effect of a change in accounting principle. See note 3. The adoption of    
     SFAS 106, including the cumulative effect of the change in accounting
     principle, increased the expense for postretirement benefits by $35,277 
     to $36,544 in 1993. Certain affiliated companies elected to amortize their
     initial transition obligation over periods ranging from 10 to 20 years.    
                                                                      
     The Company's accrued postretirement benefit expense as of 
     December 31, 1995 and 1994 was $51,490 and $36,001, respectively, and the
     net periodic postretirement benefit cost (NPPBC) for 1995 and 1994 was 
     $8,269 and $4,627, respectively.                                           
                                                                                
     The amount of NPPBC for the plan as a whole for the years ended 
     December 31, 1995, 1994 and 1993 was as follows:                     
                                                                      
     <TABLE>                                                          
     <CAPTION>                                                          
                                                                                   1995            1994          1993            
                                                                                 --------        --------      --------  
     <S>                                                                         <C>             <C>           <C>       
     Service cost - benefits attributed to employee service during the year      $  6,235           8,586         7,090  
     Interest cost on accumulated postretirement benefit obligation                14,151          14,011        13,928  
     Actual return on plan assets                                                  (2,657)         (1,622)         --    
     Amortization of unrecognized transition obligation of affiliates               2,966             568           568  
     Net amortization and deferral                                                 (1,619)          1,622          --    
                                                                                 --------        --------      --------  
                                                                                 $ 19,076          23,165        21,586  
                                                                                 ========        ========      ========  
     </TABLE>                                                                  


<PAGE>   22

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

       Information regarding the funded status of the plan as a whole as of
       December 31, 1995 and 1994 follows:                         
                                                                      
       <TABLE>                                                  
       <CAPTION>                                          
                                                                                     1995          1994                            
                                                                                   ---------    ---------                          
       <S>                                                                         <C>          <C>                                
       Accrued postretirement benefit expense:                                                                                     
          Retirees                                                                 $  88,680       76,677                          
          Fully eligible, active plan participants                                    28,793       22,013                          
          Other active plan participants                                              90,375       59,089                          
                                                                                   ---------    ---------                          
             Accumulated postretirement benefit obligation (APBO)                    207,848      157,779                          
          Plan assets at fair value                                                   54,325       49,012                          
                                                                                   ---------    ---------                          
             Plan assets less than accumulated postretirement benefit obligation    (153,523)    (108,767)                         
          Unrecognized transition obligation of affiliates                             1,827        6,577                          
          Unrecognized net gains                                                      (1,038)     (41,497)                         
                                                                                   ---------    ---------                          
                                                                                   $(152,734)    (143,687)                         
                                                                                   =========    =========                          
       </TABLE>                                                     
                                                                   
                                                                      
       Actuarial assumptions used for the measurement of the APBO as of    
       December 31, 1995 and 1994 and the NPPBC for 1995, 1994 and 1993 were 
       as follows:                                                    
                                                                       
       <TABLE>                                                     
       <CAPTION>                                                     
                                                          1995          1995          1994          1994          1993             
                                                          APBO         NPPBC          APBO          NPPBC         NPPBC            
                                                       -----------   -----------   ------------  ------------  ------------        
           <S>                                           <C>           <C>           <C>           <C>           <C>               
           Discount rate                                 6.75%            8%            8%            7%            8%             
           Assumed health care cost trend rate:                                                                                    
               Initial rate                                11%           10%           11%           12%           14%             
               Ultimate rate                                6%            6%            6%            6%            6%             
               Uniform declining period                  12 Years      12 Years      12 Years      12 Years      12 Years          
       </TABLE>                                               
                                                                   
       The health care cost trend rate assumption has an effect on the amounts 
       reported. For the plan as a whole, a one percentage point increase in 
       the assumed health care cost trend rate would increase the APBO as of 
       December 31, 1995 by $641 and the NPPBC for the year ended December 31,
       1995 by $107.                                                    
                                                                      
(12)   REGULATORY RISK-BASED CAPITAL, RETAINED EARNINGS AND DIVIDEND 
       RESTRICTIONS                                             
       -------------------------------------------------------------
                                                                          
       Each insurance company's state of domicile imposes minimum risk-based 
       capital requirements that were developed by the NAIC. The formulas for 
       determining the amount of risk-based capital specify various weighting 
       factors that are applied to financial balances or various levels of 
       activity based on the perceived degree of risk. Regulatory compliance 
       is determined by a ratio of the company's regulatory total adjusted 
       capital, as defined by the NAIC, to its authorized control level 
       risk-based capital, as defined by the NAIC. Companies below specific 
       trigger points or ratios are classified within certain levels, each of
       which requires specified corrective action. NLIC and each of its 
       insurance subsidiaries exceed the minimum risk-based capital 
       requirements.                                                            
                                                                    
       In accordance with the requirements of the New York statutes, the 
       Company has agreed with the Superintendent of Insurance of that state 
       that so long as participating policies and contracts are held by 
       residents of New York, no profits on participating policies and 
       contracts in excess of the larger of (a) ten percent of such profits or
       (b) fifty cents per year per thousand dollars of participating life 
       insurance in force, exclusive of group term, as of the year-end shall 
       inure to the benefit of the shareholder. Such New York statutes
       further provide that so long as such agreement is in effect, such 
       excess of profits shall be exhibited as "participating policyholders' 
       surplus" in annual statements filed with the Superintendent and shall 
       be used only for the payment or apportionment of dividends to 
       participating policyholders at least to the extent required by statute 
       or for the purpose of making up any loss on  participating policies.
                                                                       
<PAGE>   23

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

      In the opinion of counsel for the Company, the ultimate ownership of the
      entire surplus, however classified, of the Company resides with the
      shareholder, subject to the usual requirements under state laws and
      regulations that certain deposits, reserves and minimum surplus be
      maintained for the protection of the policyholders until all policy
      contracts are discharged.
                
      Based on the opinion of counsel with respect to the ownership of its
      surplus, the Company is of the opinion that the earnings attributable to
      participating policies in excess of the amounts paid as dividends to
      policyholders belong to the shareholder rather than the policyholders,
      and such earnings are so treated by the Company.
                
      The amount of shareholder's equity other than capital shares was
      $2,664,697, $1,904,664 and $1,647,353 as of December 31, 1995, 1994 and
      1993, respectively. The amount thereof not presently available for
      dividends to the shareholder due to the New York restrictions was
      $1,503,241, $929,934 and $954,037 as of December 31, 1995, 1994 and 1993,
      respectively.
                
      Ohio law limits the payment of dividends to shareholders. The maximum
      dividend that may be paid by the Company without prior approval of the
      Director of the Department is limited to the greater of statutory gain
      from operations of the preceding calendar year or 10% of statutory
      shareholder's surplus as of the prior December 31. Therefore, $2,468,687
      of shareholder's equity, as presented in the accompanying consolidated
      financial statements, is so restricted as to dividend payments in 1996.
                
      Each of NLIC's insurance company subsidiaries are limited in their
      payment of dividends by the state insurance department of their
      respective state of domicile. As of December 31, 1995, the maximum amount
      of shareholder's equity available for dividend payment to NLIC in 1996 by
      its insurance company subsidiaries without prior approval are:
                
      <TABLE>
      <S>                                             <C>
      Nationwide Life and Annuity Insurance Company   $10,143
      West Coast Life Insurance Company                13,153
      Employers Life Insurance Company of Wausau       10,132
      National Casualty Company                            --  
                                                      -------
                                                      $33,428
                                                      ======= 
</TABLE>
        

(13)  TRANSACTIONS WITH AFFILIATES
      ----------------------------

      On March 1, 1995, Corp. contributed all of the outstanding shares of
      Farmland Life Insurance Company (Farmland) to NLIC, which then merged
      Farmland into WCLIC effective June 30, 1995. The contribution resulted in
      a direct increase to consolidated shareholder's equity of $46,918. The
      contribution of Farmland has been accounted for in a manner similar to a
      pooling of interests and accordingly, Farmland's results are included in
      the consolidated statements of income beginning January 1, 1995. However,
      prior period consolidated financial statements have not been restated due
      to the impact of Farmland being immaterial.
                
      Effective December 31, 1994, NLIC purchased all of the outstanding shares
      of ELICW from Wausau Service Corporation (WSC) for $155,000. NLIC
      transferred fixed maturity securities and cash with a fair value of
      $155,000 to WSC on December 28, 1994, which resulted in a realized loss
      of $19,239 on the disposition of the securities. The purchase price
      approximated both the historical cost basis and fair value of net assets
      of ELICW. ELICW has and will continue to share home office, other
      facilities, equipment and common management and administrative services
      with WSC.
        
      Certain annuity products are sold through three affiliated companies
      which are also subsidiaries of Corp. Total commissions and fees paid to
      these affiliates for the three years ended December 31, 1995 were
      $57,969, $50,470 and $44,577, respectively.
        


<PAGE>   24

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

      The Company shares home office, other facilities, equipment and common
      management and administrative services with affiliates.
        
      The Company participates in intercompany repurchase agreements with
      affiliates whereby the seller will transfer securities to the buyer at a
      stated value. Upon demand or a stated period, the securities will be
      repurchased by the seller at the original sales price plus a price
      differential. Transactions under the agreements during 1995 and
      1994 were not material. 

      During 1993, the Company sold equity securities with a market value
      $194,515 to NMIC, resulting in a realized gain of $122,823. With the
      proceeds, the Company purchased securities with a market value of
      $194,139 and cash of $376 from NMIC.                         

      Intercompany reinsurance contracts exist between NLIC and NMIC, NLIC and
      WCLIC, NLIC and NCC, WCLIC and NMIC and WCLIC and ELICW as of December
      31, 1995. These contracts are immaterial to the consolidated financial
      statements.    

      NCC participates in several 100% quota share reinsurance agreements with
      NMIC and Nationwide Mutual Fire Insurance Company, the minority
      shareholder of Corp. As a result of these agreements, the following
      assets and (liabilities) are included in the consolidated financial
      statements as of December 31, 1995 and 1994 for reinsurance ceded:
        
<TABLE>
<CAPTION>
                                                                            1995          1994      
                                                                        -----------   -----------
<S>                                                                     <C>            <C>
      Reinsurance recoverable                                           $ 590,379       541,289 
      Unearned premium reserves                                          (112,467)     (110,353) 
      Liability for unpaid claims and claim adjustment expense           (477,912)     (430,936)
</TABLE>                                                                

      The ceding of reinsurance does not discharge the original insurer from
      primary liability to its policyholder. The insurer which assumes the
      coverage assumes the related liability and it is the practice of insurers
      to treat insured risks, to the extent of reinsurance ceded, as though
      they were risks for which the original insurer is not liable. Management
      believes the financial strength of NMIC reduces to an acceptable level
      any risk to NCC under these intercompany  reinsurance agreements.        

      ELICW assumes certain accident and health insurance business from
      Employers Insurance of Wausau A Mutual Company, an affiliate. During
      1995, total premiums assumed by ELICW under the reinsurance
      agreement were $150,622.                

      The Company and various affiliates entered into agreements with
      Nationwide Cash Management Company (NCMC) and California Cash Management
      Company (CCMC), both affiliates, under which NCMC and CCMC act as common
      agents in handling the purchase and sale of short-term securities for the
      respective accounts of the participants. Amounts on deposit with NCMC and
      CCMC were $21,644 and $92,531 as of December 31, 1995 and 1994,
      respectively, and are included in short-term investments on the
      accompanying consolidated balance sheets.

(14)  BANK LINES OF CREDIT
      --------------------

      As of December 31, 1995 and 1994, NLIC had $120,000 of confirmed but
      unused bank lines of credit which support a $100,000 commercial paper
      borrowing authorization.
        
(15)  CONTINGENCIES
      -------------

      The Company is a defendant in various lawsuits. In the opinion of
      management, the effects, if any, of such lawsuits are not expected to be
      material to the Company's financial position or results of operations.
        
<PAGE>   25

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

(16)  SEGMENT INFORMATION
      -------------------

      The Company operates in the long-term savings, life insurance and
      accident and health insurance lines of business in the life insurance and
      property and casualty insurance industries. Long-term savings operations
      include both qualified and non-qualified annuity contracts issued to both
      individuals and groups. Life insurance operations include whole life,
      universal life, variable universal life and endowment and term life
      insurance issued to individuals and groups. Accident and health insurance
      operations also provide coverage to individuals and groups. Corporate
      primarily includes investments, and the related investment income, which
      are not specifically allocated to one of the three operating segments. In
      addition, realized gains and losses on all general account investments
      are reported as a component of the corporate segment.
        
      During 1995, the Company changed its reporting segments to better reflect
      the way the businesses are managed. Prior periods have been restated to
      reflect these changes.
        
      The following table summarizes the revenues and income (loss) before
      Federal income tax expense and cumulative effect of changes in accounting
      principles for the years ended December 31, 1995, 1994 and 1993 and
      assets as of December 31, 1995, 1994 and 1993, by business segment.
        
      <TABLE>                                                       
      <CAPTION>                                                 
                                                                                      1995           1994           1993      
                                                                                 ------------    ------------   ------------  
      <S>                                                                        <C>               <C>          <C>           
      Revenues:                                                                                                               
           Long-term savings                                                     $  1,406,241       1,125,013      1,048,045  
           Life insurance                                                             502,885         452,795        432,343  
           Accident and health insurance                                              532,383         345,545        339,764  
           Corporate                                                                  134,598         122,847        214,374  
                                                                                 ------------    ------------   ------------  
                                                                                 $  2,576,107       2,046,200      2,034,526  
                                                                                 ============    ============   ============  
                                                                                                                              
      Income (loss) before Federal income tax expense and                                                                     
          cumulative effect of changes in accounting principles:                                                              
           Long-term savings                                                          129,475          95,530         47,966  
           Life insurance                                                              63,169          46,119         36,383  
           Accident and health insurance                                              (12,521)         13,221         15,041  
           Corporate                                                                  139,609         118,360        213,511  
                                                                                 ------------    ------------   ------------  
                                                                                 $    319,732         273,230        312,901  
                                                                                 ============    ============   ============  
      Assets:                                                                                                                 
           Long-term savings                                                       34,634,892      25,815,273     20,695,598  
           Life insurance                                                           3,675,581       3,231,651      2,897,574  
           Accident and health insurance                                              307,643         291,296        297,200  
           Corporate                                                                1,995,995       1,773,913      1,515,989  
                                                                                 ------------    ------------   ------------  
                                                                                 $ 40,614,111      31,112,133     25,406,361  
                                                                                 ============    ============   ============  
                                                                                                                              

</TABLE>

<PAGE>   26



                                                                      Schedule I
                                                                     -----------

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       Summary of Investments - Other Than Investments in Related Parties
                               December 31, 1995
                                (000's omitted)

<TABLE>
<CAPTION>
                                                                     ----------------- ---------------  ------------------
                                                                         Column B         Column C           Column D
                                                                     ----------------- ---------------  ---------------
                                                                                                         Amount at which
                                                                                                           shown in the
                                                                                                           consolidated
                                                                           Cost         Market value      balance sheet
                                                                     ----------------- ---------------- -------------------
<S>                                                                  <C>              <C>              <C>
Fixed maturities available-for-sale:                                
   Bonds and notes:                                                 
      U.S. Government and government agencies and authorities          $  3,913,961         4,116,744          4,116,744
      States, municipalities and political subdivisions                       9,742            10,993             10,993
      Foreign governments                                                   162,442           172,016            172,016
      Public utilities                                                    2,053,701         2,146,000          2,146,000
      All other corporate                                                 7,298,784         7,721,624          7,721,624
                                                                     ----------------- ---------------- -------------------
          Total fixed maturities available-for-sale                      13,438,630        14,167,377         14,167,377   
                                                                     ----------------- ---------------- -------------------
Equity securities available-for-sale:
   Common stocks:
      Industrial, miscellaneous and all other                                26,037            32,474             32,474
   Non-redeemable preferred stock                                             1,325             1,244              1,244   
                                                                     ----------------- ---------------- -------------------
          Total equity securities available-for-sale                         27,362            33,718             33,718   
                                                                     ----------------- ---------------- -------------------

Mortgage loans on real estate                                             4,838,432                            4,786,599*
Real estate:
   Investment properties                                                    213,340                              171,739*
   Acquired in satisfaction of debt                                          82,930                               67,350*
Policy loans                                                                370,908                              370,908
Other long-term investments                                                  73,190                               67,280#
Short-term investments                                                       45,732                               45,732   
                                                                     -----------------                  -------------------
          Total investments                                             $19,090,524                           19,710,703   
                                                                     =================                  ===================
</TABLE>


*        Difference from Column B is primarily due to accumulated depreciation
         and valuation allowances due to impairments on real estate and
         valuation allowances due to impairments on mortgage loans on real
         estate. See Item 7, Management's Discussion and Analysis of Financial
         Condition and Results of Operations and note 5 to the consolidated
         financial statements.

#        Difference from Column B is primarily due to operating losses of
         investments in limited partnerships.


See accompanying independent auditors' report.

<PAGE>   27
                                      
                                      
                                                                   Schedule III
                                                                   ------------
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                      Supplementary Insurance Information
                        December 31, 1995, 1994 and 1993
                                (000's omitted)

<TABLE>
<CAPTION>
                                   
- ----------------------------------- -------------- -------------------- ------------------- ------------------ ---------------
             Column A                  Column B          Column C            Column D           Column E          Column F    
- ----------------------------------- -------------- -------------------- ------------------- ------------------ ---------------
                                       Deferred       Future policy                           Other policy
                                        policy      benefits, losses,                          claims and
             Segment                 acquisition        claims and      Unearned premiums   benefits payable      Premium
                                        costs         loss expenses            (1)                 (2)            revenue
- ----------------------------------- -------------- -------------------- ------------------- ------------------ ---------------
<S>                                <C>            <C>                  <C>                  <C>                <C>
1995: Long-term savings                $   668,784          14,847,449                                    455               -
      Life insurance                       416,209           2,494,344                                408,990         274,957
      Accident and health                  
       insurance                             9,202             858,335                                 15,264         509,658
      Corporate                                  -                   -                                      -               -  
                                    -------------- ---------------------                    ------------------ ---------------
             Total                      $1,094,195          18,200,128                                424,709         784,615 
                                    ============== =====================                    ================== ===============

1994: Long-term savings                    663,696          13,300,015                                    240               -
      Life insurance                       387,486           2,245,375                                397,174         209,538
      Accident and health              
       insurance                            12,977             776,071                                 13,414         324,524
      Corporate                                  -                   -                                      -               -   
                                    -------------- ---------------------                    ------------------ ---------------
             Total                      $1,064,159          16,321,461                                410,828         534,062 
                                    ============== =====================                    ================== ===============

1993: Long-term savings                    506,243          11,308,024                                  1,262               -
      Life insurance                       291,683           2,047,844                                378,788         215,715
      Accident and health              
       insurance                            14,018             736,387                                 14,595         312,655
      Corporate                                  -                   -                                      -               -    
                                    -------------- ---------------------                    ------------------ ---------------
             Total                     $   811,944          14,092,255                                394,645         528,370 
                                    ============== =====================                    ================== ===============
                                   
- ----------------------------------- -------------- -------------------- ------------------  -----------------  --------------
             Column A                  Column G          Column H            Column I           Column J          Column K    
- ----------------------------------- -------------- -------------------- ------------------- ------------------ ---------------
                                         Net                                Amortization           Other
                                      investment    Benefits, claims,       of deferred          operating 
             Segment                    income          losses and            policy              expenses         Premiums
                                         (3)       settlement expenses   acquisition costs          (3)             written
- ----------------------------------- -------------- -------------------- ------------------- ------------------ ---------------

1995: Long-term savings                 $1,124,207           1,009,632             51,998             210,525
      Life insurance                       202,285             267,123             34,124              94,461
      Accident and health              
       insurance                            22,725             379,532              6,922             153,984         473,513       
      Corporate                            133,763                   -                  -                   - 
                                    -------------- -------------------- ------------------- ------------------
             Total                      $1,482,980           1,656,287             93,044             458,970 
                                    ============== ==================== =================== ==================

1994: Long-term savings                    945,318             807,756             56,236             171,038
      Life insurance                       183,933             237,125             33,394              90,535
      Accident and health                                                                                            
       insurance                           21,020             234,882              5,114              90,829         315,688
      Corporate                            139,230                   -                  -                   - 
                                    -------------- -------------------- ------------------- ------------------
             Total                      $1,289,501           1,279,763             94,744             352,402 
                                    ============== ==================== =================== ==================

1993: Long-term savings                    897,639             800,385             43,291             157,046
      Life insurance                       178,978             227,786             35,220              89,496
      Accident and health                                                                                            
       insurance                            27,108             208,735             23,623              82,854        263,117
      Corporate                            100,701                   -                  -                   - 
                                    -------------- -------------------- ------------------- ------------------
             Total                      $1,204,426           1,236,906            102,134             329,396 
                                    ============== ==================== =================== ==================

<FN>
(1)  Unearned premiums are included in Column C amounts.        (3)  Allocations of net investment income and certain general
(2)  Column E agrees to the sum of the consolidated balance          expenses are based on a number of assumptions and
     sheet captions, "Policyholders' dividend                        estimates, and reported operating results would
     accumulations" and "Other policyholder funds".                  change by segment if different methods were applied.
</TABLE>

See accompanying independent auditors' report.

<PAGE>   28


                                                                     Schedule IV
                                                                     -----------
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                                  Reinsurance
                  Years ended December 31, 1995, 1994 and 1993
                                (000's omitted)


<TABLE>
<CAPTION>
                                                                                                              Percentage
                                                        Ceded to         Assumed from                         of amount
                                   Gross amount      other companies   other companies      Net amount      assumed to net 
                                ------------------- ------------------ ----------------- ------------------ ---------------
<S>                    <C>         <C>                    <C>                  <C>            <C>                 <C>
1995:
Life insurance in force              $51,613,116          6,865,011            742,451        45,490,556           1.6%    
                                =================== ================== ================= ================== ===============

Premiums:
   Life insurance                        281,687             12,817              6,087           274,957           2.2%
   Accident and health                   
     insurance                           427,943             73,131            154,846           509,658          30.4%
                                ------------------- ------------------ ----------------- ------------------ ---------------
          Total                    $     709,630             85,948            160,933           784,615          20.5%    
                                =================== ================== ================= ================== ===============
1994:
Life insurance in force              $46,262,595          5,289,259            819,799        41,793,135           2.0%    
                                =================== ================== ================= ================== ===============
Premiums:
   Life insurance                        209,918              7,551              7,171           209,538           3.4%
   Accident and health                   
     insurance                           389,573             69,095              4,046           324,524           1.2%
                                ------------------- ------------------ ----------------- ------------------ ---------------
          Total                    $     599,491             76,646             11,217           534,062           2.1%    
                                =================== ================== ================= ================== ===============

1993:
Life insurance in force              $39,417,116          4,352,071            180,739        35,245,784           0.5%    
                                =================== ================== ================= ================== ===============
Premiums:
   Life insurance                        218,764              6,161              3,112           215,715           1.4%
   Accident and health                   
     insurance                           398,289             88,506              2,872           312,655           0.9%
                                ------------------- ------------------ ----------------- ------------------ ---------------
          Total                    $     617,053             94,667              5,984           528,370           1.1%    
                                =================== ================== ================= ================== ===============
</TABLE>


See accompanying independent auditors' report.

<PAGE>   29


                                                                      Schedule V
                                                                      ----------
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                       Valuation and Qualifying Accounts
                  Years ended December 31, 1995, 1994 and 1993
                                (000's omitted)


<TABLE>
<CAPTION>
- ------------------------------------------------- ---------------- ----------------------------- ------------- -------------
                    Column A                         Column B               Column C               Column D      Column E   
- ------------------------------------------------- ---------------- ----------------------------- ------------- -------------
                                                    Balance at     Charged to                                   Balance at
                                                   beginning of     costs and      Charged to     Deductions      end of  
Description                                           period        expenses     other accounts      (1)          period  
- ------------------------------------------------- ---------------------------------------------- ------------- -------------
<S>                                                    <C>             <C>                  <C>       <C>           <C>
1995:
Valuation allowances - fixed maturity securities       $     -         10,153               -         10,153             -
Valuation  allowances  - mortgage  loans on real        
  estate                                                47,892          7,653               -          4,850        50,695
Valuation allowances - real estate                      27,330         (1,080)              -              -        26,250
Valuation allowances - other long-term                
  investments                                                -            457               -              -           457


1994:
Valuation allowances - fixed maturity securities         6,680         (6,680)              -              -             -
Valuation  allowances  - mortgage loans on real         
  estate                                                42,350         21,672               -         16,130        47,892
Valuation allowances - real estate                      31,357         (4,027)              -              -        27,330


1993:
Valuation allowances - fixed maturity securities         5,746            934               -              -         6,680
Valuation  allowances - mortgage loans on real        
  estate                                                31,872         28,241               -         17,763        42,350
Valuation allowances - real estate                      35,471         (4,114)              -              -        31,357
Valuation allowances - other long-term           
  investments                                              700           (700)              -              -             -

<FN>

(1)  Amounts represent direct write-downs charged against the valuation
     allowance.

</TABLE>


See accompanying independent auditors' report.


<PAGE>   41


PART C. OTHER INFORMATION
   
<TABLE>
<S>                                                                               <C>
Item 24.      FINANCIAL STATEMENTS AND EXHIBITS

              (a) Financial Statements:                                                          PAGE
                  (1) Financial statements and schedule included
                      in Prospectus.
                      (Part A):
                      Condensed Financial Information.                                             N/A
                  (2) Financial statements and schedule included                                   __
                      in Part B:                                                     (Those financial statements and
                                                                                   schedules required by item 23 to be
                                                                                included in Part B have been incorporated
                                                                            therein by reference to the Prospectus (Part A))


              Nationwide DCVA-II:                                                                 N/A


              Nationwide Life Insurance Company:

                  Independent Auditors' Report.                                                   39

                  Consolidated Balance Sheets as of December 31, 1995 and
                  1994.                                                                           40

                  Consolidated Statements of Income for the years ended
                  December 31, 1995, 1994 and 1993.                                               41

                  Consolidated Statements of Shareholder's Equity for the years
                  ended December 31 1995, 1994 and 1993.                                          42
                                                                                               
                  Consolidated Statements of Cash Flows for the years
                  ended December 31, 1995, 1994 and 1993.                                         43
                                                                                               
                  Notes to Consolidated Financial Statements.                                     44

                  Schedule I - Summary of Investments - Other Than Investments
                  In Related Parties.                                                             64

                  Schedule III - Supplementary Insurance Information.                             65

                  Schedule IV - Reinsurance.                                                      66

                  Schedule V - Valuation and Qualifying Accounts.                                 67
                                                                                               
</TABLE>
    


                                    69 of 88
<PAGE>   42



   
<TABLE>
<S>           <C>
Item 24.      (b) Exhibits

                       (1)   Resolution of the Depositor's Board of Directors 
                             Authorizing the Establishment of the Registrant - 
                             Filed  previously  with initial registration  
                             (file no.  333-12369) And is hereby incorporated 
                             by reference.
                       (2)   Not Applicable
                       (3)   Underwriting or Distribution of Contracts between
                             the Registrant and Principal Underwriter - Filed
                             previously in connection with Registration
                             Statement (SEC File No. 33-82190) on November 8,
                             1994 and hereby incorporated by reference.
                       (4)   The form of the variable annuity contract - To be 
                             filed via Pre-Effective Amendment.
                       (5)   Variable Annuity Application- Attached hereto.
                       (6)   Articles of Incorporation of Depositor- Filed
                             previously with initial registration (File no,
                             333-12369) and is hereby incorporated by reference.
                             Additionally, bi-laws are attached hereto.
                       (7)   Not Applicable
                       (8)   Not Applicable
                       (9)   Opinion of Counsel - Filed previously with initial  
                             registration (File no. 333-12369) And is hereby 
                             incorporated by reference.
                      (10)   Not Applicable
                      (11)   Not Applicable
                      (12)   Not Applicable
                      (13)   Not Applicable
                      (14)   An organizational chart for the Company is
                             attached hereto.
</TABLE>
    



                                    70 of 88
<PAGE>   43


<TABLE>
<CAPTION>

Item 25.      DIRECTORS AND OFFICERS OF THE DEPOSITOR

                           NAME AND PRINCIPAL                             POSITIONS AND OFFICES
                            BUSINESS ADDRESS                                 WITH DEPOSITOR
                        <S>                                 <C>
                          Lewis J. Alphin                                        Director
                          519 Bethel Church Road
                          Mount Olives, NC  28365

                          Keith W. Eckel                                         Director
                          1647 Falls Road
                          Clarks Summit, PA 18411

                          Willard J. Engel                                       Director
                          1100 East Main Street
                          Marshall, MN 56258

                          Fred C. Finney                                         Director
                          1558 West Moreland Road
                          Wooster, OH 44691

                          Charles L. Fuellgraf, Jr.                              Director
                          600 South Washington Street
                          Butler, PA  16001

                          Joseph J. Gasper                         President and Chief Operating Officer
                          One Nationwide Plaza                                 and Director
                          Columbus, OH  43215

                          Henry S. Holloway                                   Chairman of the
                          1247 Stafford Road                                       Board
                          Darlington, MD  21034

                          D. Richard McFerson                      Chairman and Chief Executive Officer-
                          One Nationwide Plaza                        Nationwide Insurance Enterprise
                          Columbus, OH  43215                                  and Director

                          David O. Miller                                        Director
                          115 Sprague Drive
                          Hebron, Ohio  43025

                          C. Ray Noecker                                         Director
                          2770 State Route 674 South
                          Ashville, OH 43103

                          James F. Patterson                                     Director
                          8765 Mulberry Road
                          Chesterland, OH  44026
</TABLE>



                                    71 of 88
<PAGE>   44



<TABLE>
<CAPTION>

                           NAME AND PRINCIPAL                             POSITIONS AND OFFICES
                            BUSINESS ADDRESS                                 WITH DEPOSITOR
                        <S>                                 <C>

                          Arden L. Shisler                                       Director
                          1356 North Wenger Road
                          Dalton, OH  44618

                          Robert L. Stewart                                      Director
                          88740 Fairview Road
                          Jewett, OH  43986

                          Nancy C. Thomas                                        Director
                          10835 Georgetown Street NE
                          Louisville, OH  44641

                          Harold W. Weihl                                        Director
                          14282 King Road
                          Bowling Green, OH  43402

                          Gordon E. McCutchan                            Executive Vice President,
                          One Nationwide Plaza                          Law and Corporate Services
                          Columbus, OH  43215                                  and Secretary

                          Robert A. Oakley                               Executive Vice President-
                          One Nationwide Plaza                            Chief Financial Officer
                          Columbus, Ohio  43215

                          James E. Brock                                  Senior Vice President -
                          One Nationwide Plaza                            Life Company Operations
                          Columbus, OH  43215

                          W. Sidney Druen                            Senior Vice President and General
                          One Nationwide Plaza                        Counsel and Assistant Secretary
                          Columbus, OH  43215

                          Harvey S. Galloway, Jr.                  Senior Vice President-Chief Actuary-
                          One Nationwide Plaza                          Life, Health and Annuities
                          Columbus, OH  43215

                          Richard A. Karas                            Senior Vice President - Sales -
                          One Nationwide Plaza                              Financial Services
                          Columbus, OH  43215

                          Michael D. Bleiweiss                                Vice President-
                          One Nationwide Plaza                             Deferred Compensation
                          Columbus, OH  43215
</TABLE>



                                    72 of 88
<PAGE>   45



<TABLE>
<CAPTION>

                           NAME AND PRINCIPAL                             POSITIONS AND OFFICES
                            BUSINESS ADDRESS                                 WITH DEPOSITOR
                        <S>                                 <C>

                          Matthew S. Easley                                  Vice President -
                          One Nationwide Plaza                  Life Marketing and Administrative Services
                          Columbus, OH  43215

                          Ronald L. Eppley                                    Vice President-
                          One Nationwide Plaza                                   Pensions
                          Columbus, OH  43215

                          Timothy E. Murphy                                   Vice President-
                          One Nationwide Plaza                              Strategic Marketing
                          Columbus, Ohio  43215

                          R. Dennis Noice                                     Vice President-
                          One Nationwide Plaza                        Individual Investment Products
                          Columbus, OH  43215

                          Joseph P. Rath                                     Vice President -
                          One Nationwide Plaza                           Associate General Counsel
                          Columbus, OH  43215
</TABLE>

Item 26. PERSONS CONTROLLED BY OR UNDER COMMON CONTROL WITH THE DEPOSITOR OR 
         REGISTRANT.
           *     Subsidiaries for which separate financial statements are filed
           **    Subsidiaries included in the respective consolidated financial
                 statements
           ***   Subsidiaries included in the respective group financial 
                 statements filed for unconsolidated subsidiaries
           ****  other subsidiaries


                                    73 of 88
<PAGE>   46



<TABLE>
<CAPTION>

                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE                   PRINCIPAL BUSINESS
                                                                         INDICATED
         <S>                                      <C>                 <C>              <C>
         Affiliate Agency of Ohio, Inc.                 Ohio                           Life Insurance Agency
         Affiliate Agency, Inc.                       Delaware                         Life Insurance Agency
         Allnations, Inc.                               Ohio                           Promotes cooperative insurance corporations
                                                                                       worldwide
         American Marine Underwriters, Inc.           Florida                          Underwriting Manager
         Auto Direkt Insurance Company                Germany                          Insurance Company
         The Beak and Wire Corporation                  Ohio                           Radio Tower Joint Venture
         California Cash Management Company          California                        Investment Securities Agent
         Colonial County Mutual Insurance              Texas                           Insurance Company
         Company
         Colonial Insurance Company of               California                        Insurance Company
         California
         Columbus Insurance Brokerage and             Germany                          Insurance Broker
         Service GMBH
         Companies Agency Insurance Services         California                        Insurance  Broker
         of California
         Companies Agency of Alabama, Inc.            Alabama                          Insurance Broker
         Companies Agency of Idaho, Inc.               Idaho                           Insurance Broker
         Companies Agency of Illinois, Inc.           Illinois                         Acts as Collection Agent for Policies placed
                                                                                       through Brokers
         Companies Agency of Kentucky, Inc.           Kentucky                         Insurance Broker
         Companies Agency of Massachusetts,        Massachusetts                       Insurance Broker
         Inc.
         Companies Agency of New York, Inc.           New York                         Insurance Broker
         Companies Agency of Pennsylvania, Inc.     Pennsylvania                       Insurance Broker
         Companies Agency of Phoenix, Inc.            Arizona                          Insurance Broker
         Companies Agency of Texas, Inc.               Texas                           Insurance Broker
         Companies Agency, Inc.                      Wisconsin                         Insurance Broker
         Companies Annuity Agency of Texas,            Texas                           Insurance Broker
         Inc.
         Countrywide Services Corporation             Delaware                         Products Liability, Investigative and Claims
                                                                                       Management Services
         Employers Insurance of Wausau A             Wisconsin                         Insurance Company
         Mutual Company
</TABLE>



                                    74 of 88
<PAGE>   47

<TABLE>
<CAPTION>

                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE                   PRINCIPAL BUSINESS
                                                                         INDICATED
    <S>                                      <C>                 <C>              <C>

     **  Employers Life Insurance Company of         Wisconsin                         Life Insurance Company
         Wausau
         F & B, Inc.                                    Iowa                           Insurance Agency
         Farmland Mutual Insurance Company              Iowa                           Insurance Company
         Financial Horizons Distributors              Alabama                          Life Insurance Agency
         Agency of Alabama, Inc.
         Financial Horizons Distributors                Ohio                           Insurance Agency
         Agency of Ohio
         Financial Horizons Distributors              Oklahoma                         Life Insurance Agency
         Agency of Oklahoma, Inc.
         Financial Horizons Distributors               Texas                           Life Insurance Agency
         Agency of Texas, Inc.
      *  Financial Horizons Investment Trust       Massachusetts                       Investment Company
         Financial Horizons Securities                Oklahoma                         Broker Dealer
         Corporation
         Gates, McDonald & Company                      Ohio                           Cost Control Business
         Gates, McDonald & Company of Nevada           Nevada                          Self-Insurance Administration Claims
                                                                                       Examinations and Data Processing Services
         Gates, McDonald & Company of New             New York                         Workers Compensation Claims Administration
         York, Inc.
         Greater La Crosse Health Plans, Inc.        Wisconsin                         Writes Commercial Health and Medicare
                                                                                       Supplement Insurance
         InHealth Agency, Inc.                          Ohio                           Insurance Agency
         InHealth Management Systems, Inc.              Ohio                           Develops and operates Managed Care Delivery
                                                                                       System
         Insurance Intermediaries, Inc.                 Ohio                           Insurance Broker and Insurance Agency
         Key Health Plan, Inc.                       California                        Pre-paid health plans
         Landmark Financial Services of New           New York                         Life Insurance Agency
         York, Inc.
         Leben Direkt Insurance Company               Germany                          Life Insurance Company
         Lone Star General Agency, Inc.                Texas                           Insurance Agency
     **  MRM Investments, Inc.                          Ohio                           Owns and operates a Recreational Ski Facility
     **  National Casualty Company                    Michigan                         Insurance Company
         National Casualty Company of America,     Great Britain                       Insurance Company
         Ltd.
     **  National Premium and Benefit                 Delaware                         Insurance Administrative Services
         Administration Company
         Nationwide Agribusiness Insurance              Iowa                           Insurance Company
         Company
         Nationwide Cash Management Company             Ohio                           Investment Securities Agent
</TABLE>



                                    75 of 88
<PAGE>   48
   
<TABLE>
<CAPTION>

                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE                   PRINCIPAL BUSINESS
                                                                         INDICATED
      <S>                                      <C>                 <C>              <C>
         Nationwide Communications, Inc.                Ohio                           Radio Broadcasting Business
         Nationwide Community Urban                     Ohio                           Redevelopment of blighted areas within the
         Redevelopment Corporation                                                     City of Columbus, Ohio
         Nationwide Corporation                         Ohio                           Organized for the purpose of acquiring,
                                                                                       holding, encumbering, transferring,
                                                                                       or otherwise disposing of shares, bonds,
                                                                                       and other evidences of indebtedness,
                                                                                       securities, and contracts of other
                                                                                       persons, associations, corporations,
                                                                                       domestic or foreign and to form or acquire
                                                                                       the control of other corporations
         Nationwide Development Company                 Ohio                           Owns, leases and manages commercial real 
                                                                                       estate
         Nationwide Financial Institution             Delaware                         Insurance Agency
         Distributors Agency, Inc.
     **  Nationwide Advisory Services, Inc.             Ohio                           Registered Broker-Dealer, Investment Manager
                                                                                       and Administrator
         Nationwide General Insurance Company           Ohio                           Insurance Company
         Nationwide HMO, Inc.                           Ohio                           Health Maintenance Organization
      *  Nationwide Indemnity Company                   Ohio                           Reinsurance Company
         Nationwide Insurance Enterprise                Ohio                           Membership Non-Profit Corporation
         Foundation
         Nationwide Insurance Golf Charities,           Ohio                           Membership Non-Profit Corporation
         Inc.
         Nationwide Investing Foundation              Michigan                         Investment Company
      *  Nationwide Investing                      Massachusetts                       Investment Company
         Foundation II
         Nationwide Investment Services               Oklahoma                         Registered Broker-Dealer in Deferred
         Corporation                                                                   Compensation Market
         Nationwide Investors Services, Inc.            Ohio                           Stock Transfer Agent
     **  Nationwide Life and Annuity Insurance          Ohio                           Life Insurance Company
         Company
     **  Nationwide Life Insurance Company              Ohio                           Life Insurance Company
         Nationwide Lloyds                             Texas                           Texas Lloyds Company
         Nationwide Mutual Fire Insurance               Ohio                           Insurance Company
         Company
         Nationwide Mutual Insurance Company            Ohio                           Insurance Company
         Nationwide Property and Casualty               Ohio                           Insurance Company
         Insurance Company
     **  Nationwide Property Management, Inc.           Ohio                           Owns, leases, manages and deals in Real
                                                                                       Property

</TABLE>
    


                                    76 of 88
<PAGE>   49
<TABLE>
<CAPTION>

                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE                   PRINCIPAL BUSINESS
                                                                         INDICATED
   <S>                                      <C>                 <C>              <C>
      *  Nationwide Separate Account Trust         Massachusetts                       Investment Company
         NEA Valuebuilder Investor Services of        Alabama                          Life Insurance Agency
         Alabama, Inc.
         NEA Valuebuilder Investor Services of        Arizona                          Life Insurance Agency
         Arizona, Inc.
         NEA Valuebuilder Investor Services of     Massachusetts                       Life Insurance Agency
         Massachusetts, Inc.
         NEA Valuebuilder Investor Services of        Montana                          Life Insurance Agency
         Montana, Inc.
         NEA Valuebuilder Investor Services of         Nevada                          Life Insurance Agency
         Nevada, Inc.
         NEA Valuebuilder Investor Services of          Ohio                           Life Insurance Agency
         Ohio, Inc.
         NEA Valuebuilder Investor Services of        Oklahoma                         Life Insurance Agency
         Oklahoma, Inc.
         NEA Valuebuilder Investor Services of         Texas                           Life Insurance Agency
         Texas, Inc.
         NEA Valuebuilder Investor Services of        Wyoming                          Life Insurance Agency
         Wyoming
         NEA Valuebuilder Investor Services,          Delaware                         Life Insurance Agency
         Inc.
         NEA Valuebuilder Services Insurance       Massachusetts                       Life Insurance Agency
         Agency, Inc.
         Neckura General Insurance Company            Germany                          Insurance Company
         Neckura Holding Company                      Germany                          Administrative Service for Neckura Insurance
                                                                                       Group
         Neckura Insurance Company                    Germany                          Insurance Company
         Neckura Life Insurance Company               Germany                          Life Insurance Company
         NWE, Inc.                                      Ohio                           Special Investments
         PEBSCO of Massachusetts Insurance         Massachusetts                       Markets and Administers Deferred Compensation
         Agency, Inc.                                                                  Plans for Public Employees
         PEBSCO of Texas, Inc.                         Texas                           Markets and Administers Deferred Compensation
                                                                                       Plans for Public Employees
         Pension Associates of Wausau, Inc.          Wisconsin                         Pension plan administration, record keeping
                                                                                       and consulting and compensation consulting
         Public Employees Benefit Services            Delaware                         Marketing and Administration of Deferred
         corporation                                                                   Employee Compensation Plans for Public
                                                                                       Employees
         Public Employees Benefit Services            Alabama                          Markets and Administers Deferred Compensation
         Corporation of Alabama                                                        Plans for Public Employees


</TABLE>

                                    77 of 88
<PAGE>   50
<TABLE>
<CAPTION>

                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE                   PRINCIPAL BUSINESS
                                                                         INDICATED
   <S>                                      <C>                 <C>              <C>
         Public Employees Benefit Services            Arkansas                         Markets and Administers Deferred Compensation
         Corporation of Arkansas                                                       Plans for Public Employees
         Public Employees Benefit Services            Montana                          Markets and Administers Deferred Compensation
         Corporation of Montana                                                        Plans for Public Employees
         Public Employees Benefit Services           New Mexico                        Markets and Administers Deferred Compensation
         Corporation of New Mexico                                                     Plans for Public Employees
         Scottsdale Indemnity Company                   Ohio                           Insurance Company
         Scottsdale Insurance Company                   Ohio                           Insurance Company
         SVM Sales GmbH, Neckura Insurance            Germany                          Sales support for Neckura Insurance Group
         Group
         Wausau Business Insurance Company            Illinois                         Insurance Company
         Wausau General Insurance Company             Illinois                         Insurance Company
         Wausau Insurance Company (U.K.)           United Kingdom                      Insurance and Reinsurance Company
         Limited
         Wausau International Underwriters           California                        Special Risks, Excess and Surplus Lines
                                                                                       Insurance Underwriting Manager
     **  Wausau Preferred Health Insurance           Wisconsin                         Insurance and Reinsurance Company
         Company
         Wausau Service Corporation                  Wisconsin                         Holding Company
         Wausau Underwriters Insurance Company       Wisconsin                         Insurance Company
     **  West Coast Life Insurance Company           California                        Life Insurance Company

</TABLE>


                                    78 of 88
<PAGE>   51
<TABLE>
<CAPTION>

                                                                          NO. VOTING SECURITIES
                                                                       (SEE ATTACHED CHART) UNLESS
                                                       STATE               OTHERWISE INDICATED
                                                  OF ORGANIZATION
                        COMPANY                                                                             PRINCIPAL BUSINESS
   <S>                                      <C>                 <C>              <C>
      *  MFS Variable Account                           Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                     Account
      *  NACo Variable Account                          Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                     Account
      *  Nationwide DC Variable Account                 Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                     Account
      *  Nationwide Multi-Flex Variable Account         Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                     Account
      *  Nationwide VA Separate                         Ohio         Nationwide Life and Annuity     Issuer of Annuity Contracts
         Account-A                                                   Separate Account
      *  Nationwide VA Separate                         Ohio         Nationwide Life and Annuity     Issuer of Annuity Contracts
         Account-B                                                   Separate Account
         Nationwide VA Separate                         Ohio         Nationwide Life and Annuity     Issuer of Annuity Contracts
         Account-C                                                   Separate Account
      *  Nationwide VA Separate                         Ohio         Nationwide Life and Annuity     Issuer of Annuity Contracts
         Account-Q                                                   Separate Account
      *  Nationwide Variable Account                    Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                     Account
      *  Nationwide Variable Account-II                 Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                     Account
      *  Nationwide Variable Account-3                  Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                     Account
      *  Nationwide Variable Account-4                  Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                     Account
      *  Nationwide Variable Account-5                  Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                     Account
      *  Nationwide Fidelity Advisor Variable           Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
         Account                                                     Account
      *  Nationwide Variable Account-6                  Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                     Account
      *  Nationwide Variable Account-8                  Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                     Account
      *  Nationwide VL Separate                         Ohio         Nationwide Life and Annuity     Issuer of Life Insurance
         Account-A                                                   Separate Account                Contracts
      *  Nationwide VL Separate                         Ohio         Nationwide Life and Annuity     Issuer of Life Insurance
         Account-B                                                   Separate Account                Contracts
      *  Nationwide VLI Separate Account                Ohio         Nationwide Life Separate        Issuer of Life Insurance
                                                                     Account                         Contracts
      *  Nationwide VLI Separate Account-2              Ohio         Nationwide Life Separate        Issuer of Life Insurance
                                                                     Account                         Contracts
      *  Nationwide VLI Separate Account-3              Ohio         Nationwide Life Separate        Issuer of Life Insurance
                                                                     Account                         Contracts
      *  Separate Account No. 1                         Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                     Account
</TABLE>


                                    79 of 88

<PAGE>   52


ITEM 27.  NUMBER OF CONTRACT OWNERS

         Not applicable.

ITEM 28.  INDEMNIFICATION

         Provision is made in the Company's Amended Code of Regulations and
         expressly authorized by the General Corporation Law of the State of
         Ohio, for indemnification by the Company of any person who was or is a
         party or is threatened to be made a party to any threatened, pending or
         completed action, suit or proceeding, whether civil, criminal,
         administrative or investigative by reason of the fact that such person
         is or was a director, officer or employee of the Company, against
         expenses, including attorneys' fees, judgments, fines and amounts paid
         in settlement actually and reasonably incurred by such person in
         connection with such action, suit or proceeding, to the extent and
         under the circumstances permitted by the General Corporation Law of the
         State of Ohio.

         Insofar as indemnification for liabilities arising under the Securities
         Act of 1933 ("Act") may be permitted to directors, officers or persons
         controlling the Company pursuant to the foregoing provisions, the
         Company has been informed that in the opinion of the Securities and
         Exchange Commission such indemnification is against public policy as
         expressed in the Act and is, therefore, unenforceable.


ITEM 29.      PRINCIPAL UNDERWRITER

   
               (a)  Nationwide Advisory Services, Inc. ("NAS") acts as general
                    distributor for the Nationwide Multi-Flex Variable Account,
                    Nationwide DC Variable Account, Nationwide Variable
                    Account-II, Nationwide Variable Account-5, Nationwide
                    Variable Account-6, Nationwide Variable Account-8,
                    Nationwide VA Separate Account-A, Nationwide VA Separate
                    Account-B, Nationwide VA Separate Account-C, Nationwide VL
                    Separate Account-A, Nationwide VL Separate Account-B,
                    Nationwide VLI Separate Account-2, Nationwide VLI Separate
                    Account-3, NACo Variable Account and the Nationwide Variable
                    Account, all of which are separate investment accounts of
                    the Company or its affiliates. NAS also acts as principal
                    underwriter for the Nationwide Investing Foundation,
                    Nationwide Separate Account Trust, Financial Horizons
                    Investment Trust, and Nationwide Investing Foundation II,
                    which are open-end management investment companies.

         (b)              NATIONWIDE ADVISORY SERVICES, INC.
                              DIRECTORS AND OFFICERS
    
<TABLE>
<CAPTION>
                                                                       POSITIONS AND OFFICES
         NAME AND BUSINESS ADDRESS                                        WITH UNDERWRITER
<S>                                                         <C>
Joseph J. Gasper                                                       President and Director
One Nationwide Plaza
Columbus, Ohio  43215

D. Richard McFerson                                            Chairman of the Board of Directors and
One Nationwide Plaza                                                        Chairman and
Columbus, OH  43215                                             Chief Executive Officer--Nationwide
                                                                 Insurance Enterprise and Director
Gordon E. McCutchan
One Nationwide Plaza                                              Executive Vice President-Law and
Columbus, OH  43215                                               Corporate Services and Director

Robert A. Oakley                                             Executive Vice President - Chief Financial
One Nationwide Plaza                                                    Officer and Director
Columbus, Ohio  43215

Robert J. Woodward                                          Executive Vice President - Chief Investment
One Nationwide Plaza                                                    Officer and Director
Columbus, Ohio 43215

W. Sidney Druen                                                      Senior Vice President and
One Nationwide Plaza                                                    General Counsel and
Columbus, OH  43215                                                     Assistant Secretary
</TABLE>



                                    80 of 88
<PAGE>   53
<TABLE>
<S>                                                         <C>

James F. Laird, Jr.                                                  Vice President and General
One Nationwide Plaza                                                          Manager
Columbus, OH  43215

Peter J. Neckermann                                                        Vice President
One Nationwide Plaza
Columbus, OH  43215

Harry S. Schermer                                                   Vice President - Investments
One Nationwide Plaza
Columbus, OH  43215

Rae I. Mercer                                                                Secretary
One Nationwide Plaza
Columbus, OH  43215

William G. Goslee                                                            Treasurer
One Nationwide Plaza
Columbus, Ohio  43215
</TABLE>
<TABLE>
<CAPTION>

(c)      Name Of           Net Underwriting          Compensation On
         Principal         Discounts And             Redemption Or              Brokerage
         Underwriter       Commissions               Annuitization              Commissions      Compensation
         -----------       -----------               -------------              -----------      ------------
       <S>                 <C>                       <C>                         <C>                <C>    
   
         Nationwide           N/A                       N/A                          N/A             N/A
          Advisory
          Services,
             Inc.
</TABLE>
    



                                    81 of 88
<PAGE>   54



ITEM 30.  LOCATION OF ACCOUNTS AND RECORDS

         Robert O. Cline
         Nationwide Life Insurance Company
         One Nationwide Plaza
         Columbus, OH 43215

ITEM 31.  MANAGEMENT SERVICES

         Not Applicable

ITEM 32.  UNDERTAKINGS

         The Registrant hereby undertakes to:

         (a)      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 16 months old for so long as payments under the
                  variable annuity contracts may be accepted;

         (b)      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 post card or similar written communication affixed to or
                  included in the prospectus that the applicant can remove to
                  send for a Statement of Additional Information; and

         (c)      Deliver any Statement of Additional Information and any
                  financial statements required to be made available under this
                  Form promptly upon written or oral request.

         (d)      Represent that any contract offered by the prospectus and
                  which is issued pursuant to Section 403(b) of the Code, is
                  issued by the Registrant in reliance upon, and in compliance
                  with, the Securities and Exchange Commission's no-action
                  letter to the American Council of Life Insurance (publicly
                  available November 28, 1988) which permits withdrawal
                  restrictions to the extent necessary to comply with IRC
                  Section 403(b)(11).

   
         (e)      Represent that the fees and charges deducted under the
                  contract in the aggregate are reasonable in relation to the
                  services rendered, the expenses expected to be incurred, and
                  the risks assumed by the Company.
    



                                    82 of 88
<PAGE>   55



         OFFERED BY

                  NATIONWIDE
                  LIFE INSURANCE COMPANY
                  NATIONWIDE DCVA-II










                                      Group
                                  Flexible Fund
                                   Retirement
                                    Contracts


                                   PROSPECTUS

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




                                    83 of 88
<PAGE>   56



                        NATIONWIDE LIFE INSURANCE COMPANY
                    GROUP FLEXIBLE FUND RETIREMENT CONTRACTS
                      Issued Through The Nationwide DCVA-II
                     (Supplement Dated to Prospectus Dated )


This supplement updates certain information contained in the Prospectus and
should be kept for future reference. This supplement is for use exclusively with
Contracts issued which offer Nationwide Asset Allocation Funds.

1.    The "GLOSSARY OF TERMS" is hereby amended to add the following definition:

                   NATIONWIDE ASSET ALLOCATION FUND ("ASSET ALLOCATION FUND") -
               One of a series of Underlying Mutual Funds advised by Nationwide
               Advisory Services, Inc., each of which has been constructed as a
               "fund of funds."

2.    The section entitled  "SUMMARY OF CONTRACT  EXPENSES" on page ___ of the 
      Prospectus is hereby amended to include the following:


                     UNDERLYING MUTUAL FUND ANNUAL EXPENSES
         (as a percentage of Underlying Mutual Fund average net assets)
<TABLE>
<CAPTION>

                                                        
                                                        ------------------- ------------------- ------------------- 
                                                                                                                    
                                                         Management Fees      Other Expenses    Total Fund Annual   
                                                                                                     Expenses       
       ------------------------------------------------ ------------------- ------------------- ------------------- 
      <S>                                             <C>                 <C>                 <C>  
       Nationwide Asset Allocation Fund -               
       Aggressive Fund                                        0.50%               0.00%               0.50%
       ------------------------------------------------ ------------------- ------------------- -------------------
       Nationwide Asset Allocation Fund -
       Moderately Aggressive Fund                             0.50%               0.00%               0.50%
       ------------------------------------------------ ------------------- ------------------- -------------------
       Nationwide Asset Allocation Fund -
       Moderate Fund                                          0.50%               0.00%               0.50%
       ------------------------------------------------ ------------------- ------------------- -------------------
       Nationwide Asset Allocation Fund -
       Moderately Conservative Fund                           0.50%               0.00%               0.50%
       ------------------------------------------------ ------------------- ------------------- -------------------
       Nationwide Asset Allocation Fund -
       Conservative Fund                                      0.50%               0.00%               0.50%
       ------------------------------------------------ ------------------- ------------------- -------------------
</TABLE>

                                     EXAMPLE
The following chart depicts the dollar amount of expenses that would be incurred
under this Contract assuming a $1000 initial Purchase Payment and a 5% annual
return on assets.

<TABLE>
<CAPTION>

                                                             ---------------------------------------
                                                             If you do not surrender your Contract
                                                               at the end of the applicable time
                                                                            period.
- ------------------------------------------------------------ --------------------- -----------------
                                                                    1 Yr.               3 Yrs.
- ------------------------------------------------------------ --------------------- -----------------
<S>                                                          <C>                   <C>
Nationwide Asset Allocation Fund - Aggressive Fund
- ------------------------------------------------------------ --------------------- -----------------
Nationwide Asset Allocation Fund - Moderately Aggressive
Fund
- ------------------------------------------------------------ --------------------- -----------------
Nationwide Asset Allocation Fund - Moderate Fund
- ------------------------------------------------------------ --------------------- -----------------
Nationwide Asset Allocation Fund - Moderately Conservative
Fund
- ------------------------------------------------------------ --------------------- -----------------
Nationwide Asset Allocation Fund - Conservative Fund
- ------------------------------------------------------------ --------------------- -----------------
</TABLE>


                                    84 of 88
<PAGE>   57

                                EXAMPLE CONTINUED
The following chart depicts the dollar amount of expenses that would be incurred
under this Contract assuming a $1000 initial Purchase Payment and a 5% annual
return on assets.
<TABLE>
<CAPTION>

                                                             ---------------------------------------
                                                             If you do not surrender your Contract
                                                               at the end of the applicable time
                                                                            period.
- ------------------------------------------------------------ --------------------- -----------------
                                                                    1 Yr.               3 Yrs.
- ------------------------------------------------------------ --------------------- -----------------
<S>                                                          <C>                   <C>
Nationwide Asset Allocation Fund - Aggressive Fund
- ------------------------------------------------------------ --------------------- -----------------
Nationwide Asset Allocation Fund - Moderately Aggressive
Fund
- ------------------------------------------------------------ --------------------- -----------------
Nationwide Asset Allocation Fund - Moderate Fund
- ------------------------------------------------------------ --------------------- -----------------
Nationwide Asset Allocation Fund - Moderately Conservative
Fund
- ------------------------------------------------------------ --------------------- -----------------
Nationwide Asset Allocation Fund - Conservative Fund
- ------------------------------------------------------------ --------------------- -----------------
</TABLE>

                                EXAMPLE CONTINUED
The following chart depicts the dollar amount of expenses that would be incurred
under this Contract assuming a $1000 initial Purchase Payment and a 5% annual
return on assets.
<TABLE>
<CAPTION>

                                                             ---------------------------------------
                                                             If you do not surrender your Contract
                                                               at the end of the applicable time
                                                                            period.
- ------------------------------------------------------------ --------------------- -----------------
                                                                    1 Yr.               3 Yrs.
- ------------------------------------------------------------ --------------------- -----------------
<S>                                                          <C>                   <C>
Nationwide Asset Allocation Fund - Aggressive Fund
- ------------------------------------------------------------ --------------------- -----------------
Nationwide Asset Allocation Fund - Moderately Aggressive
Fund
- ------------------------------------------------------------ --------------------- -----------------
Nationwide Asset Allocation Fund - Moderate Fund
- ------------------------------------------------------------ --------------------- -----------------
Nationwide Asset Allocation Fund - Moderately Conservative
Fund
- ------------------------------------------------------------ --------------------- -----------------
Nationwide Asset Allocation Fund - Conservative Fund
- ------------------------------------------------------------ --------------------- -----------------
</TABLE>

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

3.   The section entitled "VARIABLE ACCOUNT CHARGES AND OTHER DEDUCTIONS" on
     page___ of the Prospectus is hereby amended by adding the following
     sections:

      CONTRACT SURRENDER CHARGE

     Upon termination of the Contract, an Owner whose Contract is invested in
     the Nationwide Asset Allocation Funds will be assessed a surrender charge
     calculated using a market value adjustment formula which only applies to
     the fixed interest contract portion of each Asset Allocation Fund. The
     market value adjustment is the amount which the Company determines, in
     accordance with its then current procedures applicable to all fixed
     interest contracts of this type and class, would be the net capital loss,
     if any, resulting to the Company if investments were liquidated to make the
     lump sum withdrawal. The then current Company procedures for determination
     of the market value adjustment will be provided to the Owner on request.

      ASSET ALLOCATION FUND CHARGES

     A Participant Account will be assessed a market value adjustment against
     the fixed interest contract portion of an Asset Allocation Fund for any
     exchange or transfer from such Asset Allocation Fund, when certain
     restrictions are exceeded (said restrictions are more fully set forth in
     the Section entitled "Exchanges and Transfers for Asset Allocation Funds").
     The Company reserves the right to change the percentage of said market
     value adjustment on a quarterly basis.

     The section entitled "DESCRIPTION OF THE CONTRACTS - EXCHANGE PRIVILEGE"
     on page ___ of the Prospectus is hereby amended by adding the following
     sentence at the end of the first paragraph:

            "Exchanges and transfers from the Asset Allocations are also subject
              to the provisions of the 
            "Exchanges and Transfers for the Asset Allocation Funds" set forth
              below.

4.   The section entitled "DESCRIPTION OF THE CONTRACTS" on Page ___ of the
     Prospectus is hereby amended by adding the following section after the
     "EXCHANGE PRIVILEGE" section:


                                    85 of 88
<PAGE>   58




      EXCHANGES AND TRANSFERS FOR ASSET ALLOCATION FUNDS

     The Company will permit the Owner or the Participant, if the Plan so
     provides, to exchange or transfer amounts among the Asset Allocation Funds
     as frequently as permitted by the Plan. Exchanges or transfers from another
     investment vehicle to an Asset Allocation Fund are permitted, subject to
     the limits and rules as set by any such other investment provider.

     The following provisions apply to exchanges and transfers from an Asset
     Allocation Fund. Fifty percent (50%) of a Participant Account may be
     exchanged or transferred out of any Asset Allocation Fund per calendar
     year. There will be no charge for such exchange or transfer. In the event
     more than 50% of a Participant Account is exchanged or transferred in a
     calendar year, then such exchange or transfer shall be subject to market
     value adjustment (see "Asset Allocation Fund Charge"). One hundred percent
     (100%) of a Participant Account value in each Asset Allocation Fund can be
     exchanged or transferred over a two year period, free of charge, subject to
     all of the following requirements:

         1)    At least 50% of a Participant Account must be exchanged or
               transferred during the first calendar year. Any exchange or
               transfer exceeding 50% is subject to the charge described in the
               section entitled "Asset Allocation Fund Charges";

         2)    Upon such election,  no new deferrals or exchanges will be
               allowed into the Asset  Allocation Fund until the end of the 
               second calendar year; and

         3)    100% of the  Participant  Account must be exchanged or 
               transferred in one  transaction  during the second calendar year.

     In the event the above conditions are not met, the election of this option
     will have been deemed canceled and the Participant Account shall be
     permitted to only transfer 50% of the Participant Account within such
     calendar year without incurring the Asset Allocation Fund charge as
     described above.

5.   The section entitled "SUSPENSION AND TERMINATION" on page ___ of the 
     Prospectus is hereby amended by adding the following sentence.

              "Upon such termination by the Owner, payment of Contract Values
              will be subject to any applicable Contingent Deferred Sales Charge
              and Contract Surrender Charge."

6.   The Appendix located on page  ___ of the Prospectus is hereby amended to  
     include the following information:

              Each Asset Allocation Fund seeks to maximize total investment
              return (i.e., capital growth and income) subject to its investment
              restrictions and asset allocation policies. Each Fund has been
              constructed as a "fund of funds" which means that it pursues its
              investment objective primarily by allocating its investments among
              other mutual funds (the "Underlying Funds"); some of the
              Underlying Funds will invest primarily in equity securities
              ("Equity Funds") while others will invest primarily in bonds and
              other fixed income securities ("Bond Funds"). The Underlying Funds
              will include portfolios advised by the Asset Allocation Funds'
              investment adviser, Nationwide Advisory Services, Inc. ("NAS"), as
              well as other mutual funds which are not affiliated with the Funds
              advised by NAS. Each of the Asset Allocation Funds, except the
              Nationwide Asset Allocation Aggressive Fund will also invest in a
              fixed interest contract issued by the Company (the "Nationwide
              Contract").


                                    86 of 88
<PAGE>   59



<TABLE>
<S>                                               <C>
 Nationwide Asset Allocation - Aggressive Fund -- Seeks to provide growth of capital. It will invest in Equity   
                                                  Funds. It is generally appropriate for investors looking for   
                                                  high returns over an investment time horizon of at least 15    
                                                  years and having a higher tolerance for market fluctuations.   
                                                  
 Nationwide Asset Allocation - Moderately         Seeks to provide growth of capital. It will invest primarily 
 Aggressive Fund --                               in Equity Funds, but the Fund will attempt to reduce its     
                                                  volatility by also investing in the Nationwide Contract and  
                                                  Bond Funds. It is generally appropriate for moderate         
                                                  investors looking for high returns over an investment        
                                                  horizon of at least 15 years or for more aggressive          
                                                  investors over an investment horizon of 10 to 15 years.      
                                                  
 Nationwide Asset Allocation - Moderate Fund --   Seeks growth of capital and income. It will also invest         
                                                  primarily in Equity Funds, but will invest a significant        
                                                  percentage of its assets in the Nationwide Contract and Bond    
                                                  Funds. It is appropriate for moderate investors seeking         
                                                  moderate returns over an investment time horizon of between     
                                                  10 and 15 years, as well as more conservative investors over    
                                                  an investment time horizon of over 15 years and more            
                                                  aggressive investors over an investment time horizon of 5 to    
                                                  10 years.                                                       
                                                  
 Nationwide Asset Allocation - Moderately         Seeks income and, secondarily, long term growth of capital. 
 Conservative Fund --                             It will generally invest half of its assets in Equity funds 
                                                  with the remainder in the Nationwide Contract and Bond      
                                                  Funds. It is appropriate for moderate investors seeking     
                                                  lower fluctuations in returns combined with some of the     
                                                  upside potential of equity investments over an investment   
                                                  time horizon of between five and 10 years, as well as more  
                                                  conservative investors over an investment time horizon of   
                                                  between 10 and 15 years and more aggressive investors over  
                                                  an investment time horizon of less than 5 years.            
                                                 
 Nationwide Asset Allocation - Conservative       Seeks income and secondarily, long term growth of capital.   
 Fund --                                          It will invest primarily in a fixed income combination of    
                                                  the Nationwide Contract and the Bond Funds, with a smaller   
                                                  investment in Equity Funds. It is appropriate for investors  
                                                  seeking lower fluctuations in returns over an investment     
                                                  time horizon of less than five years, as well as more        
                                                  conservative investors with an investment time horizon of    
                                                  between five and 10 years.                                   
                                                  
</TABLE>

                                    87 of 88
<PAGE>   60

                                   SIGNATURES

   
         As required by the Securities Act of 1933, and the Investment Company
Act of 1940, the Registrant, Nationwide DCVA-II has caused this Pre-Effective
Amendment No. 1 to be signed on its behalf in the City of Columbus, and State of
Ohio, on this 29th day of January, 1997.
    


                                           NATIONWIDE DCVA-II
                                   ----------------------------------
                                              (Registrant)

                                   NATIONWIDE LIFE INSURANCE COMPANY
                                   ----------------------------------
                                             (Depositor)

                                         BY /S/ JOSEPH P. RATH
                                   ----------------------------------
                                             Joseph P. Rath,
                                             Vice President and
                                          Associate General Counsel

   
         As required by the Securities Act of 1933, this Pre-Effective Amendment
No. 1 has been signed by the following persons in the capacities indicated on
the 29th day of January, 1997.
    
<TABLE>
<CAPTION>

   SIGNATURE                                                  TITLE
<S>                                          <C>
LEWIS J. ALPHIN                                               Director
- --------------------------------------------
Lewis J. Alphin

KEITH W. ECKEL                                                Director
- --------------------------------------------
Keith W. Eckel

WILLARD J. ENGEL                                              Director
- --------------------------------------------
Willard J. Engel

FRED C. FINNEY                                                Director
- --------------------------------------------
Fred C. Finney

JOSEPH J. GASPER                                           President/Chief
- --------------------------------------------      Operating Officer and Director
Joseph J. Gasper                                  

CHARLES L. FUELLGRAF, JR.                                     Director
- --------------------------------------------
Charles L. Fuellgraf, Jr.

HENRY S. HOLLOWAY                                       Chairman of the Board
- --------------------------------------------                and Director
Henry S. Holloway                                         

D. RICHARD MCFERSON                                 Chairman and Chief Executive
- --------------------------------------------   Officer-Nationwide Insurance Enterprise and Director
D. Richard McFerson                            

DAVID O. MILLER                                               Director
- --------------------------------------------
David O. Miller

C. RAY NOECKER                                                Director
- --------------------------------------------
C. Ray Noecker

ROBERT A. OAKLEY                                      Executive Vice President-
- --------------------------------------------           Chief Financial Officer
Robert A. Oakley                                       

JAMES F. PATTERSON                                            Director          By:   JOSEPH P. RATH
- --------------------------------------------                                       ---------------------------
James F. Patterson                                                                 Joseph P. Rath, Attorney-in-Fact

ARDEN L. SHISLER                                              Director
- --------------------------------------------
Arden L. Shisler

ROBERT L. STEWART                                             Director
- --------------------------------------------
Robert L. Stewart

NANCY C. THOMAS                                               Director
- --------------------------------------------
Nancy C. Thomas

HAROLD W. WEIHL                                               Director
- --------------------------------------------
Harold W. Weihl
</TABLE>

                                    88 of 88

<PAGE>   1

                           MASTER ANNUITY APPLICATION
                   FOR GROUP FLEXIBLE FUND RETIREMENT CONTRACT
                                       TO
                        NATIONWIDE LIFE INSURANCE COMPANY
                            COLUMBUS, OHIO 43215-2220

                       Application is hereby made for a
                 Group Flexible Fund Retirement Contract by:
               --------------------------------------------------
                                  (Entity Name)
Contract Provisions

1.   5% Alternate Assumed Investment Rate:   [ ] Yes                 [ ] No
<TABLE>
<CAPTION>
2.   Fund(s) Offered within the Separate Account:
<S>                                    <C>                                          <C>
 [ ] AIM Weingarten Fund                [ ] Fidelity Magellan(R)Fund                  [ ] Neuberger & Berman Manhattan Fund
 [ ] AIM Constellation Fund             [ ] Fidelity OTC Portfolio                    [ ] Neuberger & Berman Partners Fund, Inc.
 [ ] Dreyfus Cash Management            [ ] Fidelity Puritan Fund                     [ ] Davis New York Venture Fund, Inc.
     Fund                               [ ] INVESCO Industrial Income Fund            [ ] Putnam Investors Fund
 [ ] The Dreyfus Third Century          [ ] Janus Fund                                [ ] Putnam Voyager Fund
     Fund                               [ ] Janus Twenty Fund                         [ ] SEI Index Funds - S&P 500 Index Portfolio
 [ ] The Evergreen Total Return         [ ] MAS Funds Fixed Income Portfolio          [ ] Seligman Growth Fund, Inc.
     Fund                               [ ] MFS(R)Growth Opportunities Fund           [ ] Short-Term Investment Trust-
 [ ] Federated GNMA Trust                                                                 Treasury Portfolio
 [ ] Federated U.S. Government          [ ] MFS(R)High Income Fund                    [ ] Strong Common Stock Fund
     Securities                         [ ] Massachusetts Investors Growth            [ ] Templeton Foreign Fund
 [ ] Fidelity Asset Manager(TM)             Stock Fund                                [ ] Templeton  Smaller Companies Growth
 [ ] Fidelity Contrafund                [ ] Nationwide(R)Bond Fund                          Fund
 [ ] Fidelity Equity-Income Fund        [ ] Nationwide(R)Fund                         [ ] T. Rowe Price International Stock
 [ ] Fidelity Growth & Income           [ ] Nationwide(R)Growth Fund                        Fund(R)
     Portfolio                          [ ] Nationwide(R) Money Market Fund           [ ] AmCent: Twentieth Century Growth
                                        [ ] Neuberger & Berman Guardian Fund          [ ] AmCent: Twentieth Century Select
                                                                                      [ ] AmCent: Twentieth Century Ultra
</TABLE>
3.   It is understood that ownership and control of the contract applied for
     under this Master Application will be vested in __________________________
     _____________________________ .

     The entity hereby certifies that before the application was signed a
     representative from the entity received a current prospectus of the Group
     Flexible Fund Retirement Contract that described all sales charges and
     other information relative to the contract(s) being applied for.

     [ ] Please send the entity a copy of the Statement of Additional
         Information to the DCVA-II Prospectus.

THE ENTITY UNDERSTANDS THAT RETIREMENT INCOME PAYMENTS (AND TERMINATION VALUES,
IF ANY) PROVIDED BY THE CONTRACT(S) ARE VARIABLE WHEN BASED ON THE INVESTMENT
EXPERIENCE OF A SEPARATE ACCOUNT AND ARE NOT GUARANTEED AS TO DOLLAR AMOUNT.

The Flexible Fund Retirement Contract applied for shall become effective upon
its Contract Date if the purchase payment and the application are each
acceptable to Nationwide Life. In the event the purchase payment or the
application is not acceptable, Nationwide Life's liability shall be limited to a
return of the sum of money paid.

<TABLE>
<CAPTION>
Signed at:                                            this     day of                    , 19    .
          -------------------------------------------      ---        ------------------     ----
                         (Entity Name)
<S>                                                            <C>

- -------------------------------------------                     ----------------------------------
      (Entity Official Signature)                                            (Date)

- -------------------------------------------
                 (Title)

- -------------------------------------------                     ----------------------------------
    (Authorized Representative Signature)                                    (Date)
</TABLE>


DC-1096-B                                                                (1/97)

<PAGE>   1
                        NATIONWIDE LIFE INSURANCE COMPANY

                    AMENDED AND RESTATED CODE OF REGULATIONS

                   For the Government of the Shareholders and
                               Board of Directors

                                    ARTICLE I

                            Meetings of Shareholders

Section 1. MEETINGS IN OR OUT OF STATE. Any meeting of shareholders may be held
in or outside of the State of Ohio.

Section 2. REGULAR ANNUAL MEETING. A regular annual meeting of the shareholders
shall be held on such date and at such place and time as is fixed by resolution
of the Board of Directors. If for any reason the regular annual meeting is not
held as provided for in this section, then the business to be transacted thereat
may be transacted at any special meeting of shareholders called as provided for
in Section 3 of this Article.

Section 3. SPECIAL MEETINGS OF SHAREHOLDERS. Special meetings of the
shareholders may be called by the Chairman of the Board, Chairman and Chief
Executive Officer-Nationwide Insurance Enterprise, President, a majority of the
members of the Board of Directors acting with or without a meeting, or upon the
written request of persons who hold 25% of all shares outstanding and entitled
to vote thereat. Upon request in writing by registered mail or delivered in
person to the Chairman and Chief Executive Officer-Nationwide Insurance
Enterprise, the President, the Secretary, or by any person or persons entitled
to call a meeting of shareholders, it shall be the duty of the officer receiving
such request forthwith to give notice to shareholders as provided in Section 4
of this Article, and if such notice shall not be so given, then the person or
persons making such request may give such notice to shareholders. Such notice
for special meetings shall specify the time, place and purpose or purposes
thereof and no business other than that included in the statements of such
notice shall be acted upon at such meeting except with the consent of all of the
shareholders entitled to attend and vote at the meeting in question.

Section 4. NOTICE OF SHAREHOLDERS' MEETINGS. A written or printed notice of each
regular or special meeting of the shareholders, or where the Board of Directors
has elected to change the time and place of the annual meeting of shareholders
as provided in Section 2 of this Article, stating the time, place and purposes
thereof, shall be delivered or mailed to each shareholder of record entitled to
vote at such meeting or entitled to notice. If mailed, it shall be

  


<PAGE>   2



addressed to such shareholder's last known address as shown by the books of the
company. Such notices shall be so delivered or mailed not more than forty-five
(45) nor less than ten (10) days before the date fixed for the meeting, and the
shareholders entitled to such notice shall be those of record as of the day next
preceding the day on which notice is given or if a record date therefor is fixed
as provided by law or these Regulations, of record as of such date so fixed. In
the event of the transfer of shares after notice has been given and prior to the
holding of the meeting, it shall not be necessary to serve notice upon the
transferee. If any meeting is adjourned to another time or place, no further
notice as to such adjourned meeting need be given other than by announcement at
the meeting at which such adjournment is taken.

Section 5. WAIVER OF NOTICE. Any shareholder or shareholders entitled to notice
of any shareholders' meeting may, in person or by proxy, either before, at or
after such meeting, waive notice in writing, which writing shall be filed with
or entered upon the records of the meeting, of any or all of the provisions of
law, the Articles of Incorporation or Regula tions as to notice of such meeting,
including the time, place and purpose thereof or as to any irregularities in
such notice or arising in connection therewith or with the giving thereof and
shall thereby validate the proceedings at such meeting as fully as though all of
the requirements waived had been duly met in their respective cases. The
attendance of any shareholder at any such meeting, in person or by proxy,
without protesting the lack of a proper notice of such meeting shall be deemed
to be a waiver of notice of such meeting.

Section 6. QUORUM. A majority of the issued and outstanding shares, the holders
of which are entitled to attend and vote at a meeting of shareholders, shall
constitute a quorum for the transaction of business at that meeting, but if at
any regular or special meeting of the shareholders, or at any adjournment
thereof, such a quorum is not present, then a majority vote of the shares
present in person or by proxy shall constitute a quorum for the purpose of
adjourning a meeting until a quorum competent to act on any matter or proposal
is present.

Section 7.  VOTING.

(a) WHO ENTITLED TO VOTE. Only shareholders of record of common shares on the
books of the company shall be entitled to vote at any regular or special meeting
of shareholders. Each such shareholder so entitled to vote shall have the right
to cast one vote in person or by proxy for each share standing opposite such
shareholder's name on the books of the company.

                                        2


<PAGE>   3



(b) VOTING BY CORPORATION. Subject to the provisions of the Articles of
Incorporation and Section 7(a) of this Regulation, the Chairman, and Chief
Executive Officer-Nationwide Insurance Enterprise, President, Chairman of the
Board of Directors, Vice President, Secretary or Treasurer of any corporation
holding shares of this company and entitled to vote at any meeting shall
conclusively be deemed to have authority to vote such shares and to execute
proxies and written waivers or consents in relation thereto, whether such shares
are held in a fiduciary capacity or otherwise, unless before a vote is taken or
a consent or waiver is acted upon, a certified copy of a Regulation, Bylaw or
resolution, of the Board of Directors or Executive Committee of the corporation
holding such shares is delivered to the Secretary of the company, showing that
such authority does not exist or is vested in some other officer or person. A
person executing any such writing or so acting as one of such officers of such
corporation shall, for the purposes of this paragraph be prima facie deemed to
be duly elected, qualified and acting as such officer and to be fully
authorized.

(c) VOTING BY PROXIES. A shareholder may, through a written proxy, authorize
another person (who need not be a shareholder) to vote in the shareholder's
stead and to represent the shareholder at one or more shareholders' meetings or
any adjournment thereof, whether regular or special meetings, but such
instrument must be filed with the Secretary of the company or in the Secretary's
office before the convening of the meeting and before the person authorized
thereby may exercise the rights thereunder. A vote in accordance with the terms
of a duly filed proxy shall be valid notwithstanding the previous death of the
principal or the revocation of the appointment or the transfer of the share on
which the vote was given, unless notice in writing of such death, revocation or
transfer shall have been received by the Secretary of the company or in the
Secretary's office or such revocation is made in open meeting before the vote is
taken or the authority granted is otherwise exercised; provided, however, that
no proxy hereafter made shall be valid after the expiration of eleven (11)
months after date of its execution unless the shareholder executing it shall
have specified therein the length of time it is to continue in force. A
telegram, cablegram, wireless message or photograph, photostatic or equivalent
reproduction of a writing appointing a proxy or proxies shall be a sufficient
writing. Unless the writing appointing a proxy or proxies otherwise provides:
(l) each proxy shall have the power of substitution and when three or more
persons are appointed a majority of them or their respective substitutes may
appoint a substitute or substitutes to act for all; (2) if more than one proxy
is appointed, then (a) with respect to voting or giving consents at a
shareholders' meeting, a majority of such proxies as attend

                                        3


<PAGE>   4



the meeting, or if only one attends then that one may exercise all the voting
and consenting authority thereat; and if an even number attend and a majority do
not agree on any particular issue; each proxy so attending shall be entitled to
exercise such authority with respect to an equal number of shares; (b) with
respect to exercising any other authority, a majority may act for all; (3) the
presence of a shareholder at a meeting shall not operate to revoke a writing
appointing a proxy. A shareholder, without affecting any vote previously taken,
may revoke such writing not otherwise revoked by giving notice to the company in
writing or in open meeting.

Section 8. INSPECTORS OF ELECTION. The Chairman of the Board, the Chairman and
Chief Executive Officer-Nationwide Insurance Enterprise or the person acting as
the chairman of any meeting of shareholders may, or upon the request of any
shareholder or proxy entitled to vote at a meeting of shareholders shall appoint
three (3) inspectors who need not be shareholders. The inspectors shall
determine the number of shares outstanding, the voting rights with respect to
each, the shares represented at the meeting, the existence of a quorum, and the
authenticity, validity, and effect of proxies; receive votes, ballots, consents,
waivers, or releases; hear and determine all challenges and questions arising in
connection with the vote; count and tabulate all votes, consents, waivers, and
releases; determine and announce the result; and do such acts as are proper to
conduct the election or vote with fairness to all shareholders. The decision,
act or certificate of a majority of the inspectors shall be effective in all
respects as the decision, act or certificate of all three (3). If requested to
do so, the inspectors shall make a report in writing of any challenge, question
or matter determined by them, and make and execute a certificate of any facts
found by them. The certificate of the inspectors shall be prima facie evidence
of the facts therein stated and of the vote as certified by them.

Section 9. ORDER OF BUSINESS. At all shareholders' meetings, the order of
business shall be as follows, unless changed by a majority of the shares
represented at that meeting:

         1.       Reading of minutes of preceding meeting;
         2.       Reading and consideration of reports and
                  statements--report of the  Chairman and Chief
                  Executive Officer-Nationwide Insurance Enterprise,
                  President, any other officer, and any committee;
         3.       Election of directors (at annual or special meeting
                  called for that purpose);
         4.       Old or unfinished business;
         5.       New business;
         6.       Adjournment.

                                        4


<PAGE>   5



                                   ARTICLE II

                                   Fiscal Year

Section 1. FISCAL YEAR. The fiscal year of the company shall begin on the first
day of January and end on the last day of December of each year, but the Board
of Directors shall have the power to change such fiscal year at any time it
deems such change advisable.

                                   ARTICLE III

                                    Directors

Section 1. POWERS OF DIRECTORS. The corporate powers, business and property of
the company shall be exercised, conducted and controlled by, or under the
direction of, the Board of Directors except as otherwise required by statute,
the Articles of Incorporation or these Regulations with regard to action
required to be taken or approved by the shareholders.

Section 2. NUMBER, QUALIFICATION AND ELIGIBILITY. The number of directors shall
be fifteen (15).

Section 3. CLASSIFICATION AND ELECTION. The directors shall be divided into
three classes and each class shall consist as near as may be of one-third of the
number of directors. At each regular annual meeting of shareholders, the
successors of the class of directors whose term shall expire in that year shall
be elected by ballot for a term of three years and until their respective
successors are elected and qualified. Directors shall be elected by receiving
the highest number of votes cast on the ballot. No requirements shall exist as
to notice of such annual election other than those contained in this Code of
Regulations. If directors are not elected at the regular annual meeting of the
shareholders for any cause, they may be elected at any other meeting duly called
for that purpose.

Section 4. VACANCIES. Whenever a vacancy occurs in the Board of Directors of the
company, the vacancy may be filled for the unexpired term by the vote of a
majority of the Board of Directors present if those present constitute a quorum;
provided, however, if the Board is reduced to less than a majority by reason of
vacancies, however caused, the remaining directors, by a majority vote or the
remaining director may fill such vacancies. The Board of Directors may declare
the office of a director vacant if the director shall be declared of unsound
mind by an order of court or be adjudicated a bankrupt or if the director does
not qualify within sixty (60)

                                        5


<PAGE>   6



days of election by accepting in writing election to such office or by acting at
a meeting of the Board of Directors and the Board of Directors may thereupon
fill such declared vacancy.

Section 5. COMPENSATION. The members of the Board of Directors, other than
salaried officers, shall receive such compensation as shall be fixed by the
Board of Directors from time to time for the performance of services for the
company, together with reimbursement for their expenses incurred in the
performance of such services

Section 6. ACTION BY UNANIMOUS WRITTEN CONSENT WITHOUT A MEETING. Unless
otherwise restricted by the Articles of Incorporation or Code of Regulations,
any action required or permitted to be taken by the Board of Directors may be
taken without a meeting, if all members of the Board Shall individually or
collectively consent in writing to such action; provided action by written
consent or consents shall be filed with minutes of the proceedings of the Board.
Any action without a meeting of the Board shall be limited to those situations
where time is of the essence and not in lieu of a regularly scheduled board
meeting.

                                   ARTICLE IV

                   Executive or Other Committees of the Board

Section 1. EXECUTIVE OR OTHER COMMITTEES OF THE BOARD. The Board of Directors by
vote of a majority of the Board may, at its discretion, appoint or elect an
Executive Committee of not less than three (3) members from its own number, who
shall have and may exercise the powers of the Board of Directors in the interim
between meetings of the Board of Directors, except filling vacancies in the
Board of Directors or in any committee of the Board of Directors. The Executive
Committee shall, at all times, be subject to any instructions issued by the
Board of Directors. Such Executive Committee shall, from time to time, make a
report of its acts and transactions to the Board of Directors. Such other
committees of the Board may be appointed or elected as may be provided for by
resolution of the Board of Directors. The act of a majority of the Executive
Committee or any other committee of the Board shall be effective in all respects
as the act of such committee at a meeting, or any such committee may act by a
writing signed by all of its members without a meeting.

                                        6


<PAGE>   7



                                    ARTICLE V

                                    Officers

Section 1. OFFICERS. The officers shall be a Chairman of the Board of Directors,
Chairman and Chief Executive Officer-Nationwide Insurance Enterprise, President,
one or more Vice Presidents, General Counsel, Secretary, Treasurer and such
other vice presidents, assistant secretaries, assistant treasurers and other
officers as the Board of Directors may appoint or elect or provide by resolution
from time to time. The Chairman of the Board, Chairman and Chief Executive
Officer-Nationwide Insurance Enterprise and President must be members of the
Board of Directors. Any two or more of the offices may be held by the same
person, but no officer shall execute, acknowledge or verify any instrument in
more than one capacity, if such instrument is required by law or by the Articles
of Incorporation or Code of Regulations to be executed, acknowledged or verified
by two or more officers.

All of the above officers shall be chosen by the Board of Directors by ballot
and by the vote of the majority of the Board of Directors at the regular annual
meeting of the Board. The officers shall hold office until the date of the next
regular annual meeting of the Board of Directors and until their respective
successors are elected and qualified; provided, however, that any officer may be
removed from office with or without cause at any time by a vote of at least
two-thirds of the entire Board of Directors. If, for any cause, there is no
regular annual meeting of the Board of Directors, or if such meeting is held and
no one is elected or re-elected to one or more of the offices, the omitted
election may be held in the manner above described at any other meeting of the
Board of Directors if such meeting is duly called as a special meeting for that
purpose or if each member of the Board of Directors shall be present or shall
waive in writing the call and notice thereof.

                                   ARTICLE VI

                               Duties of Officers

Section 1. CHAIRMAN OF THE BOARD. The Chairman of the Board of Directors shall
preside at all meetings of the shareholders and the Board of Directors, shall
sign the record of such meetings at which the Chairman shall preside and shall
have such other powers and duties as may be prescribed by the Board of
Directors. In the absence of the Chairman of the Board and the Chairman and
Chief Executive Officer-Nationwide Insurance Enterprise, another director shall
be selected by those directors present to serve as temporary Chairman, and shall
be

                                        7


<PAGE>   8



authorized to sign the records of meetings at which such director presides.

Section 2. CHAIRMAN AND CHIEF EXECUTIVE OFFICER-NATIONWIDE INSURANCE ENTERPRISE.
The Chairman and Chief Executive Officer-Nationwide Insurance Enterprise shall
be the Chief Executive Officer and shall exercise general administrative
leadership and direction of the company in conformity with actions and controls
established and maintained by the Board of Directors. The Chairman and Chief
Executive Officer-Nationwide Insurance Enterprise shall have the power and
authority to execute on behalf of the company any and all documents, contracts,
instruments, or other papers to which the signature of the company is to be
attached; provided, however, a facsimile signature may be printed, engraved, or
stamped on any approved document, contract, instrument, or other papers of the
company.

In the absence of the Chairman of the Board, or at the request thereof, the
Chairman and Chief Executive Officer-Nationwide Insurance Enterprise shall
preside at meetings of the shareholders and the Board of Directors, sign the
record of such meetings at which the Chairman and Chief Executive
Officer-Nationwide Insurance Enterprise shall preside and shall have such other
powers and duties as may be prescribed by the Board of Directors.

Section 3. PRESIDENT. The President shall be the Chief Operating Officer of the
company and shall, in compliance with the laws of the State of Ohio, Articles of
Incorporation and this Code of Regulations, and in concurrence with the Chairman
and Chief Executive Officer-Nationwide Insurance Enterprise and actions of the
Board of Directors, direct the activities of its officers.

Except as provided for by resolution of the Board of Directors or by memorandum
from the Chairman and Chief Executive Officer-Nationwide Insurance Enterprise,
the President shall have the power and authority to execute on behalf of the
company those documents, contracts, instruments, or other papers to which the
signature of the company is to be attached; provided, however, a facsimile
signature may be printed, engraved or stamped on any approved document,
contract, instrument, or other papers of this company. The President shall
exercise the discretion of and perform generally all of the duties incident to
the Office of President and such other and further duties as may be required by
the Board of Directors and the Chairman and Chief Executive Officer-Nationwide
Insurance Enterprise.

Section 4. VICE PRESIDENTS. The Vice Presidents, who may be designated Executive
Vice President, Senior Vice President,

                                        8


<PAGE>   9



Vice President, or Associate Vice President, shall have such powers and perform
such duties as may be assigned to them by the Chairman and Chief Executive
Officer-Nationwide Insurance Enterprise or President and approved by the Board
of Directors. The officer designated by the President and approved by the
Chairman and Chief Executive Officer-Nationwide Insurance Enterprise shall act
for the President in the absence or disability of the President.

Section 5. GENERAL COUNSEL. The General Counsel shall furnish legal counsel on
corporate matters as required; render legal opinions to the Board of Directors,
the Chairman and Chief Executive Officer-Nationwide Insurance Enterprise,
President and other officers and employees as requested; interpret all laws and
regulations relating to the business of the company; initiate recommendations
with respect to legislation affecting the business of the company; and shall
perform such other and further duties as may be required by the Board of
Directors, Chairman and Chief Executive Officer-Nationwide Insurance Enterprise
or President.

Section 6. SECRETARY. The Secretary shall issue notices and maintain the
official records of all meetings of the shareholders and the Board of Directors
and such records shall be attested by the Secretary or by such other person as
shall have acted as secretary of such meeting in the case of the Secretary's
absence for any reason; shall have charge of the seal, share or other security
books of the company and shall issue and attest all certificates of shares or
other securities of the company; provided, however, a facsimile signature may be
printed, engraved or stamped on certificates for shares, bonds or other
securities of the company when such certificates are countersigned by an
incorporated transfer agent or registrar. In case a transfer agent or registrar
of the shares or other securities of the company shall be duly appointed by it,
the Secretary may place in charge of such transfer agent or registrar the seal
and share or other security books of the company and such transfer agent or
registrar may perform in the Secretary's stead all duties in connection with the
shares of the company. The Secretary shall have power and authority to sign or
attest on behalf of the company all approved instruments, papers and documents
where required in carrying on the business of the company; provided, however, a
facsimile signature may be printed, engraved or stamped thereon; and shall
perform such other and further duties as may from time to time be assigned by
the Chairman and Chief Executive Officer-Nationwide Insurance Enterprise or the
President and approved by the Board of Directors.

                                        9


<PAGE>   10



Section 7. TREASURER. The Treasurer shall maintain custody of all funds,
securities and properties of the company; direct the receipt and deposit of all
funds and securities and payment of all authorized disbursements; direct the
administration of all accounting activities of the company; furnish financial
reports of the company, as required; shall have the power and authority to sign
or attest all approved instruments, papers and documents where required in
carrying on the business of the company; and shall perform such other and
further duties as may from time to time be assigned by the Chairman and Chief
Executive Officer-Nationwide Insurance Enterprise or the President and approved
by the Board of Directors.

Section 8. ASSISTANT SECRETARY. The Assistant Secretary shall at all times act
as an assistant to the Secretary and have such powers and perform such duties as
shall be assigned by the Secretary and approved by the Chairman and Chief
Executive Officer-Nationwide Insurance Enterprise or the President. In case both
the Secretary and the Assistant Secretary are at the same time absent or unable
to perform their duties the Board of Directors may appoint a secretary pro
tempore with the power and duty to act as Secretary during such absence or
disability of both the Secretary and Assistant Secretary.

Section 9. ASSISTANT TREASURER. The Assistant Treasurer shall at all times act
as an assistant to the Treasurer and shall have powers and perform such duties
as shall be assigned by the Treasurer and approved by the President

Section 10. EXECUTION OF INSTRUMENTS. Any vice president and any assistant
secretary or assistant treasurer shall have the power and authority to sign all
approved documents, instruments, contracts or other papers in connection with
the operation of the business of the company in addition to the Chairman and
Chief Executive Officer-Nationwide Insurance Enterprise, President, Treasurer
and Secretary; provided, however, the signature of any of them may be printed,
engraved or stamped on any approved document, contract, instrument or other
papers of the company.

Section 11. VACANCIES. Whenever a vacancy occurs in any office of the company
for any cause, the vacancy may be filled for the unexpired term by the vote of a
majority of the Board of Directors present, if those present constitute a quorum
thereof.

Section 12. BOND OF OFFICERS AND EMPLOYEES. Any officer or employee of the
company handling funds or negotiable instruments or any other property of the
company shall furnish such bond or shall be covered by a blanket bond in such

                                       10


<PAGE>   11



amounts and with such surety and sureties as may be required by the Board of
Directors. The premium of any such bond shall be paid by the company.

                                   ARTICLE VII

                                 Indemnification

Section 1. INDEMNIFICATION OF DIRECTORS, OFFICERS AND EMPLOYEES. The company
shall indemnify any person who was or is a party or is threatened to be made a
party to any threatened, pending or completed action, suit or proceeding,
whether civil, criminal, administrative or investigative by reason of the fact
that such person is or was a director, officer or employee of the company, or is
or was serving at the request of the company as a director, trustee, officer,
member, or employee of another corporation, domestic or foreign, non-profit or
for profit, partnership, joint venture, trust or other enterprise against
expenses (including attorneys' fees), judgments, fines and amounts paid in
settlement actually and reasonably incurred in connection with such action, suit
or proceeding, to the extent and under the circumstances permitted by the
General Corporation Law of the State of Ohio; provided, however, that the
company shall indemnify any such person seeking indemnify in connection with an
action, suit or proceeding (or part thereof) initiated by such person only if
such action, suit or proceeding (or part thereof) initiated by such person was
authorized by the Board of Directors of the company. Such indemnification
(unless ordered by a court) shall be made as authorized in a specific case upon
a determination that indemnification of the director, trustee, officer or
employee is proper in the circumstances because such person has met the
applicable standards of conduct set forth in the General Corporation Law of the
State of Ohio. Such determination shall be made (1) by the Board of Directors by
a majority vote of a quorum consisting of directors who were not, and are not,
parties to or threatened with any such action, suit or proceeding, or (2) if
such a quorum is not obtainable, or if a majority vote of a quorum of
disinterested directors so directs, in a written opinion by independent legal
counsel meeting the requirements of independence prescribed by the General
Corporation Law of Ohio, or (3) by the shareholders, or (4) by the Court of
Common Pleas or the court in which such action, suit or proceeding was brought.

Section 2. OTHER RIGHTS. The foregoing right of indemnification shall not be
deemed exclusive of any other rights to which those seeking indemnification may
be entitled under the Articles of Incorporation, these Regulations, any
agreement, vote of shareholders or disinterested directors or

                                       11


<PAGE>   12



otherwise, and shall continue as to a person who has ceased to be a director,
trustee, officer or employee and shall inure to the benefit of the heirs,
executors and administrators of such a person.

Section 3. ADVANCE PAYMENT OF EXPENSES. The company shall pay to any director,
and may pay to any other person entitled to indemnification pursuant to Section
1 of this Article IX, expenses, including attorneys' fees, incurred in defending
any action, suit or proceeding referred to in Section 1 of this Article IX, in
advance of the final disposition of such action, suit or proceeding; provided,
however, that the payment of such expenses in advance of the final disposition
of such action, suit or proceeding shall be made only upon delivery to the
company of any legally required undertaking by or on behalf of such director or
other person.

Section 4. CONTRACTUAL RIGHTS; APPLICABILITY. The right to be indemnified or to
the reimbursement or advancement of expenses pursuant hereto (i) is a contract
right based upon good and valuable consideration, pursuant to which the person
entitled hereto may bring suit as if the provision hereof were set forth in a
separate written contract between the company and such person, (ii) is intended
to be retroactive and shall be available with respect to events occurring prior
to the adoption hereof, and (iii) shall continue to exist after the rescission
or restrictive modification hereof with respect to events occurring prior
thereto.

Section 5. REQUESTED SERVICE. Any person serving, in any capacity, (i) another
corporation of which a majority of the shares entitled to vote in the election
of its directors is held by the by the company, or (ii) any employee benefit
plan of the company or of any corporation referred to in clause (i), shall be
deemed to be doing so at the request of the company.

Section 6. INSURANCE. The company may purchase and maintain insurance on behalf
of any person who is or was a director, officer, member, or employee of the
company, or is or was serving at the request of the company as a director,
trustee, officer or employee of another corporation, domestic or foreign,
non-profit or for profit, partnership, joint venture, trust, or other enterprise
against any liability asserted against such person and incurred in any such
capacity, or arising out of the status as such, whether or not the company would
have the power to indemnify such person against such liability under this
Article VII.

                                       12


<PAGE>   13



                                  ARTICLE VIII

                                     Shares

Section 1. CERTIFICATES OF SHARES. Each shareholder of the company whose shares
are paid in full shall be entitled to a certificate or certificates showing the
number of shares registered in such shareholder's name on the books of the
company. Such certificates shall be issued in numerical order and signed by the
Chairman and Chief Executive Officer-Nationwide Insurance Enterprise or the
President and the Secretary, or such other officers or persons as may be
authorized by the Board of Directors. The signature of any of said officers may
be facsimile, engraved, stamped or printed when such certificates are
countersigned by an incorporated transfer agent or registrar. A full record of
each certificate as issued shall be entered on the stock record books of the
company. No new certificate shall be issued until the former certificate for the
same number of shares shall have been surrendered and canceled, except as
provided for in Section 3 below of this Article of these Regulations.

Section 2. TRANSFER OF SHARES. The shares of the company may be transferred on
the books of the company by the holder thereof in person or by a duly authorized
attorney upon the surrender of the certificate therefor properly endorsed and
assigned.

Section 3. LOST, STOLEN, DESTROYED OR MUTILATED CERTIFICATES. If any share
certificate in this company becomes worn, defaced or mutilated, the Secretary,
upon presentation or surrender thereof, may order the same canceled, and may
issue a new certificate in lieu thereof. If any share certificate be lost,
stolen or destroyed, the Secretary may issue a new certificate in lieu thereof
to the person entitled to such lost, stolen or destroyed certificate upon
receiving a bond of indemnity containing such terms as the Board of Directors
may require to protect the company or any person, firm or other corporation from
loss, cost or damage resulting from the issue of such new certificate.

Section 4. CLOSING OF TRANSFER BOOKS. The Board of Directors shall have the
power to close the share transfer books of the company for a period not to
exceed forty-five (45) days preceding the date of any meeting of shareholders,
or the date for payment of any dividend, or the date for the allotment of
rights, or the date when any change or conversion or exchange of capital shares
shall go into effect; provided, however, that in lieu of closing the share
transfer books, the Board of Directors may fix in advance a date not exceeding
forty-five (45) days preceding the date of any meeting of shareholders, or the
date for the payment of any dividend, or the date for

                                       13


<PAGE>   14


the allotment of rights, or the date when any change or conversion or exchange
of shares shall go into effect, as a record date for the determination of the
shareholders entitled to notice of, and to vote at any such meeting, or entitled
to receive payment of any such dividend, or to any such allotment of rights or
to exercise the rights in respect of any such change, conversion or exchange of
shares, and in such cases only such shareholders as shall be shareholders of
record on the date so fixed shall be entitled to such notice of, and to vote at
such meeting, or to receive payment of such dividend, or to receive such
allotment of rights, or to exercise such rights, as the case may be
notwithstanding any transfer of any share on the books of the company after any
such record date fixed as aforesaid. The company shall be entitled to treat the
holder of record of any share or shares of the company as the holder in fact
thereof, and accordingly shall not be bound to recognize any equitable or other
claim to, or interest in such share on the part of any other person, whether or
not it shall have express or other notice thereof, except as expressly provided
by the laws of the State of Ohio.

Section 5. TRANSFER AGENTS AND REGISTRARS. The Board of Directors may appoint,
or revoke the appointment of, transfer agents and registrars and may require all
certificates for shares to bear the signatures of such transfer agents and
registrars, or any of them. The Board of Directors shall have authority to make
all such rules and regulations as it may deem expedient concerning the issue,
transfer, and registration of certificates for shares of the company.

                                   ARTICLE IX

                                      Seal

Section 1. SEAL. The seal of the company shall be circular with the name of the
company engraved around the margin and the word "SEAL" engraved across the
center.

                                    ARTICLE X

                                   Amendments

Section 1. AMENDMENTS. This Code of Regulations may be adopted, amended, changed
or repealed by the affirmative vote of the holders of record of shares entitling
them to exercise a majority of the voting power on such proposal at any meeting
of shareholders of the company.

Effective: April 4, 1996

                                       14




<PAGE>   1

<TABLE>
<CAPTION>
                                                 NATIONWIDE INSURANCE ENTERPRISE                                        (left side}
 ______________________
| NATIONWIDE INSURANCE |            
| GOLF CHARITIES, INC. |
|                      |
|     MEMBERSHIP       |
|     NONPROFIT        |
|    CORPORATION       |
|______________________|
<S>                                      <C>                                           <C>
 ________________________________________________________________________________________________
|                               EMPLOYERS INSURANCE OF WAUSAU                                    |         
|                                    A MUTUAL COMPANY                                            |       
|                                      (EMPLOYERS)                                               |_________________________________
|                         Contribution Note          Cost                                        |_________________________________
|                         -----------------          ----                                        |         
|                         Casualty                   $400,000,000                                |              
|________________________________________________________________________________________________|              
                 |                                    |
    _____________|_________________      _____________|__________________       _____________________       __________________
   |      WAUSAU INSURANCE CO.     |    |        WAUSAU SERVICE          |     |                     |     |                  |
   |        (U.K.) LIMITED         |    |      CORPORATION (WSC)         |     |                     |     |                  |
   |                               |    |                                |     |  NATIONWIDE  LLOYDS |     |    COMPANIES     |
   |  Common Stock:   8,506,800    |    |   Common Stock:   1,000        |     |                     |     |                  |
   |  -------------   Shares       |    |   -------------   Shares       |_____|                     |_____|    AGENCY OF     |
   |                               |    |                                |_____|                     |_____|                  |
   |                  Cost         |    |                   Cost         |     |                     |     |    TEXAS, INC.   |
   |                  ----         |    |                   ----         |     |    A TEXAS LLOYDS   |     |                  |
   |  Employers--                  |    |   Employers--                  |     |                     |     |                  |
   |  100%            $15,683,300  |    |   100%            $106,763,000 |     |                     |     |                  |
   |_______________________________|    |________________________________|     |_____________________|     |__________________|
                                                        |
                                                        |     ______________________________
                                                        |    |        WAUSAU BUSINESS       |
                                                        |    |       INSURANCE COMPANY      |
                                                        |    |                              |
                                                        |    |  Common Stock:  10,900,000   |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 -----        |
                                                        |    |  WSC-100%       $21,800,000  |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________
                                                        |    |       WAUSAU UNDERWRITERS    |
                                                        |    |       INSURANCE COMPANY      |
                                                        |    |                              |
                                                        |    |  Common Stock:  8,750        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                  Cost        |
                                                        |    |                  ----        |
                                                        |    |  WSC-100%        $44,560,006 |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________
                                                        |    |       GREATER LA CROSSE      |
                                                        |    |       HEALTH PLANS, INC.     |
                                                        |    |                              |
                                                        |    |  Common Stock:  3,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-33.3%      $861,761     |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |       OF ALABAMA, INC.       |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $100         |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |











                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |       OF KENTUCKY, INC.      |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  ------------   Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $1,000       |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |     OF PENNSYLVANIA, INC.    |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $100         |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |     OF MASSACHUSETTS, INC.   |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $1,000       |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |       OF NEW YORK, INC.      |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $1,000       |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |       OF PHOENIX, INC.       |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $1,000       |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |         OF IDAHO, INC.       |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $1,000       |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |     COUNTRYWIDE SERVICES     |
                                                        |    |          CORPORATION         |
                                                        |    |                              |
                                                        |    |  Common Stock:  100          |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $145,852     |
                                                        |    |______________________________|                             
                                                        |










                                                        |
                                                        |     ______________________________
                                                        |    |         WAUSAU GENERAL       |
                                                        |    |       INSURANCE COMPANY      |
                                                        |    |                              |
                                                        |    |  Common Stock:  200,000      |                    
                                                        |____|  ------------   Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $31,000,000  |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________
                                                        |    |     WAUSAU INTERNATIONAL     |
                                                        |    |         UNDERWRITERS         |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $10,000      |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |      INSURANCE SERVICES      |
                                                        |    |        OF CALIFORNIA         |
                                                        |    |                              |
                                                        |____|  Common Stock:  1,000        |                    
                                                        |    |  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $1,000       |
                                                        |    |______________________________|                             
                                                        |      
                                                        |     ______________________________
                                                        |    |        AMERICAN MARINE       |
                                                        |    |       UNDERWRITERS, INC.     |
                                                        |    |                              |
                                                        |    |  Common Stock:  20           |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $248,222     |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |       OF ILLINOIS, INC.      |
                                                        |    |                              |
                                                        |    |  Common Stock:  250          |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $2,500       |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________      _____________________________
                                                        |    |    COMPANIES AGENCY, INC.    |    |     PENSION ASSOCIATES      |  
                                                        |    |                              |    |       OF WAUSAU, INC.       |
                                                        |    |                              |    |                             |
                                                        |    |  Common Stock:  100          |    |  Common Stock:  1,000       |
                                                        |____|  -------------  Shares       |____|  -------------  Shares      |
                                                             |                              |    |                             |
                                                             |                 Cost         |    |  Companies        Cost      |
                                                             |                 ----         |    |  Agency, Inc.     ----      |
                                                             |  WSC-100%       $10,000      |    |  (Wisconsin) --   $10,000   |
                                                             |______________________________|    |  100%                       |  
                                                                                                 |_____________________________|
</TABLE>

<PAGE>   2


<TABLE>
<CAPTION>
                                                  NATIONWIDE INSURANCE ENTERPRISE                                (right side)
<S>                                         <C>                                  <C>             <C>
                                                                                            _________________________________
                                                                                           |                                 |
                                                                                           |       NATIONWIDE INSURANCE      |
                                                                                           |      ENTERPRISE FOUNDATION      |
                                                                                           |                                 | 
                                                                                           |            MEMBERSHIP           |
                                                                                           |            NONPROFIT            |
                                                                                           |           CORPORATION           |
                                                                                           |_________________________________|      
                                                       
    _________________________________________                                               ___________________________
   |                                         |                                             |                           |
___|           NATIONWIDE MUTUAL             |_____________________________________________|     NATIONWIDE MUTUAL     |
___|           INSURANCE COMPANY             |_____________________________________________|  FIRE INSURANCE COMPANY   |
   |              (CASUALTY)                 |                                             |          (FIRE)           |
   |_________________________________________|                                             |___________________________|        
                  |                 ||  |________________________________________________________________        |
                  |                 ||  |                                                                |       |
    ______________|_______________  ||  |    _____________________________                  _____________|_______|______________
   |                              | ||  |   |                             |                |                                    |
   |      ALLNATIONS, INC.        | ||  |   |      NATIONWIDE GENERAL     |                |            NATIONWIDE              |
   |                              | ||  |   |      INSURANCE COMPANY      |                |            CORPORATION             |
   | Common Stock:  2,936         | ||  |   |                             |                |                                    |
   | -------------  Shares        | ||  |   | Common Stock: 20,000 Shares |                | Common Stock:           Control    |
   |                   Cost       | ||  |___| -------------               |                | -------------           -------    |
   |                   ----       | ||  |   |                             |                | $13,642,432             100%       |
   | Casualty-26%     $88,320     | ||  |   |                Cost         |                |                                    |
   | Fire-26%         $88,463     | ||  |   |                ----         |                |          Shares      Cost          |
   | Preferred Stock: 1,466 Shares| ||  |   | Casualty-100%    $5,944,422 |                |          -----       ----          | 
   | ----------------             | ||  |   |_____________________________|                |  Casualty  12,992,922 $751,352,485 |
   |                  Cost        | ||  |                                                  |  Fire         649,510   24,007,936 |
   |                  ----        | ||  |                                                  |                                    | 
   | Casualty-6.8%    $100,000    | ||  |                                                  |           (See Page 2)             |
   | Fire-6.8%        $100,000    | ||  |                                                  |____________________________________|
   |______________________________| ||  |                                                  
                                    ||  |                                                 
    _________________________       ||  |    _____________________________  
   |                         |      ||  |   |                             |
   |      FARMLAND MUTUAL    |      ||  |   |     NATIONWIDE PROPERTY     |                  
   |     INSURANCE COMPANY   |      ||  |   |        AND CASUALTY         |                  
   |                         |      ||  |   |      INSURANCE COMPANY      |
   | Guaranty Fund           |______||  |   |                             |
   | -------------           |_______|  |   | Common Stock: 60,000 Shares |
   | Certificate             |          |   | -------------               |
   | -----------             |          |   |                   Cost      |
   |                         |          |   |                   ----      |
   |                Cost     |          |   | Casualty-100%    $6,000,000 |
   |                ----     |          |   |_____________________________|
   | Casualty       $500,000 |          |   
   |_________________________|          |    _____________________________
                   |                    |   |                             |
                   |                    |   |      COLONIAL INSURANCE     |
    _______________|___________         |   |    COMPANY OF CALIFORNIA    |     
   |          F & B, INC.      |        |   |         (COLONIAL)          |
   |                           |        |   |                             |
   | Common Stock:    1 Share  |        |___| Common Stock: 1,750 Shares  |
   | -------------             |        |   | -------------               |
   |                           |        |   |                 Cost        |
   |                   Cost    |        |   |                 ----        |
   |                   ----    |        |   | Casualty-100%   $11,750,000 |
   | Farmland Mutual-  $10     |        |   |_____________________________|
   | 100%                      |        |
   |___________________________|        |    _____________________________        __________________________ 
        ____________________________    |   |                             |      |                          |
       |                            |   |   |         SCOTTSDALE          |      |    NATIONAL PREMIUM &    | 
       |   NATIONWIDE AGRIBUSINESS  |   |   |     INSURANCE COMPANY       |      |  BENEFIT ADMINISTRATION  |
       |     INSURANCE COMPANY      |   |   |                             |      |         COMPANY          |
       |                            |   |   | Common Stock: 30,136 Shares |      |                          |
       | Common Stock:  1,000,000   |___|___| -------------               |______| Common Stock: 10,000     |
       | -------------  Shares      |   |   |                             |      | ------------  Shares     |
       |                            |   |   |                Cost         |      |                          | 
       |                            |   |   |                ----         |      |                   Cost   |
       |                            |   |   | Casualty-100%  $150,000,000 |      |                   ----   |                    
       | Casualty-99.9% $26,714,335 |   |   |_____________________________|      | Scottsdale-100%  $10,000 |
       |                            |   |                                        |__________________________|
       | Other Capital:             |   |
       | --------------             |   |
       | Casualty-Ptd.  $   713,567 |   |
       |____________________________|   |
                                        |       
                                              
                                             
                                              



                                                 
                                           
                                              
                                             
                                             
                                                                 
                                             
                                                                                                                                   






                                        |
                                        |
                                        | 
                                        |    _____________________________                       ______________________________
                                        |   |      NECKURA HOLDING        |                     |           NECKURA            |
                                        |   |     COMPANY (NECKURA)       |                     |      INSURANCE COMPANY       |
                                        |   |                             |                     |                              |
                                        |   | Common Stock: 10,000 Shares |                     | Common Stock: 6,000 Shares   |
                                        |___| -------------               |_____________________| -------------                |
                                        |   |                             |               |     |                              |
                                        |   |                 Cost        |               |     |               Cost           |
                                        |   |                 ---         |               |     |               ----           |
                                        |   | Casualty-100%   $87,943,140 |               |     | Neckura-100%  DM 6,000,000   |
                                        |   |_____________________________|               |     |______________________________|   
                                        |                                                 |
                                        |                                                 |      _____________________________
                                        |                                                 |     |        NECKURA LIFE         |
                                        |                                                 |     |      INSURANCE COMPANY      |
                                        |                                                 |     |                             |
                                        |                                                 |     | Common Stock: 4,000 Shares  |
                                        |                                                 |_____| -------------               |
                                        |                                                 |     |                             |
                                        |                                                 |     |                  Cost       |
                                        |                                                 |     |                  ----       |
                                        |                                                 |     | Neckura-100%  DM 15,825,681 |   
                                        |                                                 |     |_____________________________|
                                        |                                                 |
                                        |                                                 |      _____________________________
                                        |                                                 |     |      NECKURA GENERAL        |
                                        |                                                 |     |     INSURANCE COMPANY       |
                                        |                                                 |     |                             |
                                        |                                                 |     | Common Stock: 1,500 Shares  |
                                        |                                                 |_____| ------------                |
                                        |                                                 |     |                             |
                                        |                                                 |     |               Cost          |
                                        |                                                 |     |               ----          |
                                        |                                                 |     | Neckura-100%  DM 1,656,925  |
                                        |                                                 |     |_____________________________|
                                        |                                                 | 
                                        |                                                 |      _____________________________
                                        |                                                 |     |      COLUMBUS INSURANCE     |
                                        |                                                 |     |    BROKERAGE AND SERVICE    |
                                        |                                                 |     |            GmbH             |
                                        |                                                 |     |                             |
                                        |                                                 |     | Common Stock: 1 Share       |
                                        |                                                 |_____| -------------               |
                                        |                                                 |     |                             |
                                        |                                                 |     |                Cost         |
                                        |                                                 |     |                -----        |
                                        |                                                 |     |  Neckura-100%   DM 51,639   |
                                        |                                                 |     |_____________________________|
                                        |                                                 |
                                        |                                                 |      _____________________________
                                        |                                                 |     |        AUTO DIREKT          |
                                        |                                                 |     |     INSURANCE COMPANY       |
                                        |                                                 |     |                             |
                                        |                                                 |     | Common Stock: 1,500 Shares  |
                                        |                                                 |     | -------------               |
                                        |                                                 |_____|                             |
                                        |                                                 |     |               Cost          |
                                        |                                                 |     |               ----          |
                                        |                                                 |     | Neckura-100%  DM 1,643,149  |
                                        |                                                 |     |_____________________________|
                                        |                                                 |
                                        |    _____________________________                |      ____________________________
                                        |   |          NATIONWIDE         |               |     |         SVM SALES          |
                                        |   |    DEVELOPMENT COMPANY      |               |     |           GmbH             |
                                        |   |                             |               |     |                            |
                                        |   | Common Stock: 99,000 Shares |               |     | Common Stock: 50 Shares    |
                                        |   | -------------               |               |_____| -------------              |
                                        |   |                             |                     |                            |
                                        |___|                Cost         |                     |              Cost          |
                                        |   |                ---          |                     |              ----          |
                                        |   | Casualty-100%  $15,100,000  |                     | Neckura-100%  DM 50,000    |
                                        |   | Other Capital:              |                     |____________________________|
                                        |   | --------------              |
                                        |   | Casualty-Ptd.  $ 2,796,100  | 
                                        |   |_____________________________|
                                        |
                                        |


















                                        |    _____________________________
                                        |   |          SCOTTSDALE         |
                                        |   |      INDEMNITY COMPANY      |
                                        |   |                             |
                                        |___| Common Stock: 50,000 Shares |
                                        |   | -------------               |
                                        |   |                             |
                                        |   |                Cost         |
                                        |   |                ----         |
                                        |   | Casualty-100%  $8,800,000   |
                                        |   |_____________________________|
                                        | 
                                        |    _____________________________
                                        |   |         NATIONWIDE          |
                                        |   |     INDEMNITY COMPANY       |
                                        |   |                             |
                                        |   | Common Stock: 28,000 Shares |
                                        |___| -------------               |
                                        |   |                             |
                                        |   |                Cost         |
                                        |   |                ----         |
                                        |   | Casualty-100%  $294,529,000 |
                                        |   |_____________________________|
                                        |
                                        |    _____________________________        __________________________
                                        |   |          LONE STAR          |      |   COLONIAL COUNTY MUTUAL |
                                        |   |     GENERAL AGENCY, INC.    |      |     INSURANCE COMPANY    |
                                        |   |                             |      |                          |
                                        |   | Common Stock:  1,000 Shares |______| Surplus Debentures:      |
                                        |___| -------------               |______| -------------------      |
                                        |   |                             |      |                          |
                                        |   |                Cost         |      |          Cost            |
                                        |   |                ----         |      |          ----            |
                                        |   | Casualty-100%  $5,000,000   |      | Colonial $500,000        |
                                        |   |_____________________________|      | Lone Star 150,000        |
                                        |                                        |__________________________|
                                        |
                                        |    _____________________________
                                        |   |         NATIONWIDE          |
                                        |   |      COMMUNITY URBAN        |
                                        |   |       REDEVELOPMENT         |
                                        |   |        CORPORATION          |
                                        |   |                             |
                                        |   | Common Stock: 10 Shares     |
                                        |___| -------------               |
                                        |   |                             |
                                        |   |                Cost         |
                                        |   |                ----         |
                                        |   | Casualty-100%  $1,000       |
                                        |   |_____________________________|
                                        |
                                        |    _____________________________
                                        |   |         INSURANCE           |
                                        |   |    INTERMEDIARIES, INC.     |
                                        |   |                             |
                                        |   | Common Stock: 1,615 Shares  |
                                        |___| -------------               |
                                        |   |                             |
                                        |   |                Cost         |
                                        |   |                ----         |
                                        |   | Casualty-100%  $1,615,000   |
                                        |   |_____________________________|
                                        |
                                        |    _____________________________
                                        |   |      NATIONWIDE CASH        |
                                        |   |    MANAGEMENT COMPANY       |
                                        |   |                             |
                                        |   | Common Stock: 100 Shares    |
                                        |   | -------------               |
                                        |___|                             |
                                        |   |                Cost         |
                                        |   |                ----         |
                                        |   | Casualty-90%   $9,000       |
                                        |   | NW Fin Serv-    1,000       |
                                        |   | 10%                         | 
                                        |   |_____________________________|
                                        |
                                        |
                                        |    _____________________________  
                                        |   |       CALIFORNIA CASH       | 
                                        |   |     MANAGEMENT COMPANY      | 
                                        |   |                             | 
                                        |   | Common Stock:  90 Shares    | 
                                        |___| -------------               | 
                                        |   |                             | 
                                        |   |                Cost         | 
                                        |   |                ----         | 
                                        |   | Casualty-100%  $9,000       | 
                                        |   |_____________________________|        
                                        |                                   
                                                                           











                                        |                                   
                                        |    _____________________________       __________________________
                                        |   |          NATIONWIDE         |     |       THE BEAK AND       |
                                        |   |     COMMUNICATIONS, INC.    |     |     WIRE CORPORATION     |
                                        |   |                             |     |                          |
                                        |   | Common Stock: 14,750 Shares |     | Common Stock: 750 Shares |
                                        |___| -------------               |_____| -------------            |
                                            |                             |     |                          |
                                            |                Cost         |     |           Cost           |
                                            |                ----         |     |           ----           |
                                            | Casualty-100%  $11,510,000  |     | NW Comm-  $531,000       |
                                            |                             |     | 100%                     |
                                            | Other Capital:              |     |__________________________|
                                            | --------------              |
                                            | Casualty-Ptd.     1,000,000 |
                                            |_____________________________|
    

<FN>
                                                                                          Subsidiary Companies     - Solid Line
                                                                                          Contractual Association  - Double Line

                                                                                                          December 31, 1995
</TABLE>


<PAGE>   3
<TABLE>
<CAPTION>
                                              NATIONWIDE INSURANCE ENTERPRISE                                           (left side)
<S>                                       <C>                                            <C>
                                           _______________________________________
                                          |                                       |
                                          |          EMPLOYERS INSURANCE          |___________________________________________
                                          |              OF WAUSAU                |___________________________________________
                                          |           A MUTUAL COMPANY            |
                                          |_______________________________________|













                                                                                                        __________________________
                                                                                                       |
                                                                                           ____________|_________________
                                                                                          |   NATIONWIDE LIFE INSURANCE  |
                                                                                          |      COMPANY (NW LIFE)       |
                                                                                          |Common Stock: 3,814,779 Shares|
                                                                                          | -------------                |
                                                                                          |                              |
                                                                                          | NW Corp.-    Cost            |
                                                                                          | 100%         ----            |
                                                                                          |              $950,226,915    |
                                                                                          |______________________________|
                     _________________________________________________________________________________| 
        ____________|_____________               ___________|_______________       |        ______________________________       
       |        NATIONWIDE        |             |     NATIONAL CASUALTY     |      |       |      NATIONWIDE LIFE AND     |
       | FINANCIAL SERVICES, INC. |             |       COMPANY (NC)        |      |       |   ANNUITY INSURANCE COMPANY  |
       |     (NW FIN. SERV.)      |             | Common Stock: 100 Shares  |      |       |                              |
 ______|Common Stock: 7,676 Shares|             | -------------             |      |       | Common Stock: 66,000 Shares  |
 | ____|-------------             |             |                           |      |_______| -------------                |
 | |   |               Cost       |             |               Cost        |      |       | NW Life-       Cost          |
 | |   |               ----       |             |               ----        |      |       | 100%           ----          |
 | |   | NW Life-100% $5,996,261  |             | NW Life-100%  $66,132,811 |      |       |               $58,070,003    |
 | |   |__________________________|             |___________________________|      |       |______________________________|
 | |    __________________________               ___________|_______________       |        ________________________________ 
 | |   |         NATIONWIDE       |             |                           |      |       |        WEST COAST LIFE         |   
 | |   |  INVESTOR SERVICES, INC. |             |                           |      |       |       INSURANCE COMPANY        |
 | |   |  Common Stock: 5 Shares  |             |   NCC OF AMERICA, INC.    |      |       | Common Stock:  1,000,000 Shares|
 | |___|  -------------           |             |         (INACTIVE)        |      |_______| -------------                  |
 | |   |  NW Fin. Serv.-100%      |             |                           |      |       |                                |
 | |   |                  Cost    |             |          NC-100%          |      |       |                     Cost       |
 | |   |                  ----    |             |                           |      |       |                     ----       |
 | |   |                  $5,000  |             |                           |      |       | NW Life-100%    $133,809,265   |
 | |   |__________________________|             |___________________________|      |       |________________________________|
 | |    __________________________               ______________________________    |        ____________________________  
 | |   |        NATIONWIDE        |            | EMPLOYERS LIFE INSURANCE CO. |    |       |   NATIONWIDE PROPERTY     | 
 | |   |        INVESTING         |            |     OF WAUSAU (ELIOW)        |    |       |    MANAGEMENT, INC.       | 
 | |   |        FOUNDATION        |            |                              |    |       | Common Stock: 59 Shares   | 
 | |___|                          |      ______| Common Stock: 250,000 Shares |____|_______| ------------              | 
 |  ___|                          |      |     | -------------  Cost          |    |       |                 Cost      | 
 | |   |                          |      |     |                ----          |    |       |                 ----      |
 | |   |                          |      |     | NW Life-100%   $155,000,000  |    |       |  NW Life-100%  $1,907,896 |
 | |   |   COMMON LAW TRUST       |      |     |______________________________|    |       |__________________________ |
 | |   |__________________________|      |                                         |                  |               
 | |                                     |       _____________________________     |        __________|_______________ 
 | |    __________________________       |      |       WAUSAU PREFERRED      |    |       |   MRM INVESTMENTS, INC.   |
 | |   |        NATIONWIDE        |      |      |     HEALTH INSURANCE CO.    |    |       |                           |
 | |   |        INVESTING         |      |      |                             |    |       | Common Stock: 1 Share     |
 | |___|        FOUNDATION II     |      |______| Common Stock: 200 Shares    |    |       | ------------              |
 |  ___|                          |      |      | -------------               |    |       |                           |
 | |   |                          |      |      |                  Cost       |    |       |                 Cost      |
 | |   |                          |      |      |                  ----       |    |       |  Nat. Prop.     ----      |
 | |   |    COMMON LAW TRUST      |      |      |  ELIOW -- 100%  $57,413,193 |    |       |  Mgmt.-100%    $550,000   |
 | |   |__________________________|      |      |_____________________________|    |       |___________________________|
 | |                                     |                                         |                                  
 | |                                     |       _____________________________     |       ___________________________ 
 | |    __________________________       |      |    KEY HEALTH PLAN, INC.    |    |      |          NWE, INC.        |
 | |   |       NATIONWIDE         |      |      |                             |    |      |                           |
 | |   |    SEPARATE ACCOUNT      |      |______| Common Stock:  1,000 Shares |    |______| Common Stock: 100 Shares  |
 | |   |          TRUST           |             | -------------               |           | ------------              |
 | |___|                          |             |                  Cost       |           |                 Cost      | 
 |  ___|                          |             |                  ----       |           |                 ----      | 
 | |   |    COMMON LAW TRUST      |             | ELIOW-80%        $2,700,000 |           |  NW Life-100% $35,971,375 | 
 | |   |                          |             |_____________________________|           |___________________________| 
 | |   |__________________________|                                                                                     
 | |                                                                                      
 | |    __________________________                                                                
 | |   |    FINANCIAL HORIZONS    |                                           
 | |   |    INVESTMENT TRUST      |    
 | |___|                          |    
 |_____|                          |    
       |    COMMON LAW TRUST      |    
       |__________________________|    
</TABLE>                                                                       
                                                 
<PAGE>   4

<TABLE>
<CAPTION>
                                              NATIONWIDE INSURANCE ENTERPRISE                                           (middle)

<S>                              <C>                        <C>                                      <C>
                                 _______________________________________
                                |                                       |
________________________________|          NATIONWIDE MUTUAL            |___________________________________________________________
________________________________|          INSURANCE COMPANY            |___________________________________________________________
                                |              (CASUALTY)               |
                                |_______________________________________|
                                                    |               _______________________________________________________________
                                  __________________|______________|___       
                                 |  NATIONWIDE CORPORATION (NW Corp)   |      
                                 | Common Stock:     Control:          |
                                 | -------------     -------           |
                                 |  13,642,432         100%            |                        
                                 |                                     |
                                 |           Shares       Cost         |                 
                                 |           ------       ----         |
                                 | Casualty   12,992,922  $751,352,485 |
                                 | Fire          649,510    24,007,936 |
                                 |_____________________________________|
                                                    |
____________________________________________________|______________________________________________________________________________
                   |                                                    |                                          |
        ___________|_________________                      _____________|_____________                 ____________|______________
       | PUBLIC EMPLOYEES BENEFIT     |                   |      GATES, McDONALD      |               |    NATIONWIDE FINANCIAL   |
       |SERVICES CORPORATION (PEBSCO) |                   |      & COMPANY (GATES)    |               |  INSTITUTION DISTRIBUTORS |
 ______| Common Stock: 236,494 Shares |                   | Common Stock: 254 Shares  |               |      AGENCY, INC. (NFIDAI)|
|  ____| -------------                |                   | -------------             |___       _____| Common Stock: 1,000 Shares|
| |    |               Cost           |                   |                           |   |     |  ___| -------------             |
| |    | NW Corp.-     ----           |                   |               Cost        |   |     | |   |               Cost        |
| |    | 100%          $ 7,830,936    |                   |               ----        |   |     | |   | NW Corp.      ----        |
| |    |______________________________|                   | NW Corp.-     $25,683,532 |   |     | |   | 100%          $19,501,000 |
| |                                                       | 100%                      |   |     | |   |___________________________|
| |                                                       |___________________________|   |     | |
| |                                                                                       |     | |
| |                                                        ___________________________    |     | |                                
| |     ____________________________                      |  GATES, McDONALD & COMPANY|   |     | |    ___________________________ 
| |    |     PEBSCO SECURITIES      |                     |     OF NEW YORK, INC.     |   |     | |   |    FINANCIAL HORIZONS     |
| |    |           CORP.            |                     | Common Stock: 3 Shares    |   |     | |   |     DISTRIBUTORS AGY.     |
| |____| Common Stock: 5,000 Shares |                     | -------------             |___|     | |   |      OF ALABAMA, INC.     |
| |    | -------------              |                     |                           |   |     | |___|Common Stock: 10,000 Shares|
| |    |                  Cost      |                     |                Cost       |   |     | |   |-----------                |
| |    |                  ----      |                     |                ----       |   |     | |   |               Cost        |
| |    |     PEBSCO-100%  $25,000   |                     | Gates-100%     $106,947   |   |     | |   |               ----        |
| |    |____________________________|                     |                           |   |     | |   | NFIDAI-100%    $100       |
| |                                                       |___________________________|   |     | |   |___________________________|
| |                                                                                       |     | |                                
| |                                                                                       |     | |                                
| |                                                        ___________________________    |     | |                                
| |     ____________________________                      |  GATES, McDONALD & COMPANY|   |     | |                                
| |    |          PEBSCO OF         |                     |         OF NEVADA         |   |     | |    ___________________________ 
| |    |           ALABAMA          |                     |                           |   |     | |   |    LANDMARK FINANCIAL     |
| |    |Common Stock: 100,000 Shares|                     |   Common Stock: 40 Shares |___|     | |   |        SERVICES OF        |
| |____|-------------               |                     |                           |         | |   |       NEW YORK, INC.      |
| |    |                   Cost     |                     |   Gates-100%    Cost      |         | |___|Common Stock: 10,000 Shares|
| |    |                   ----     |                     |                 ----      |         | |   |-------------              |
| |    |  PEBSCO-100%      $1,000   |                     |                 $93,750   |         | |   |               Cost        |
| |    |____________________________|                     |___________________________|         | |   |               ----        |
| |                                                                                             | |   | NFIDAI-100%    $10,100    |
| |                                                                                             | |   |___________________________|
| |                                                                                             | |                                
| |                                                                                             | |                                
| |     ____________________________                                                            | |                                
| |    |         PEBSCO OF          |                                                           | |                                
| |    |         ARKANSAS           |                                                           | |    ___________________________ 
| |    | Common Stock: 50,000 Shares|                                                           | |   |    FINANCIAL HORIZONS     |
| |____| -------------              |                                                           | |   |      SECURITIES CORP.     |
| |    |                  Cost      |                           ________________________________|_|___|Common Stock: 10,000 Shares|
| |    |                  ----      |                          |  AFFILIATE AGENCY, INC.   |    | |   |-------------              |
| |    | PEBSCO-100%      $500      |                          |                           |    | |   |               Cost        |
| |    |____________________________|                          |  Common Stock: 100 Shares |    | |   |               ----        |
| |                                                            |                           |    | |   | NFIDAI-100%   $153,000    |
| |                                                            |   NFIDAI-100%   Cost      |    | |   |___________________________|
| |                                                            |                 ----      |    | |                                
| |     ___________________________                            |                 $100      |    | |                                
| |    | PEBSCO OF MASSACHUSETTS   |                           |___________________________|    | |                                
| |    |  INSURANCE AGENCY, INC.   |                                                            | |    ___________________________ 
| |____| Common Stock: 1,000 Shares|                                                            | |   |                           |
| |    | -------------             |                                                            | |   |     FINANCIAL HORIZONS    |
| |    |                   Cost    |                                                            | |___|        DISTRIBUTORS       |
| |    |                   ----    |                                                            |  ___|       AGENCY OF OHIO,     |
| |    | PEBSCO-100%      $1,000   |                                                            | |   |            INC.           |
| |    |___________________________|                                                            | |   |___________________________|
| |                                                                                             | |                                
| |                                                                                             | |                                












| |                                                                                             | |                                
| |     ___________________________                                                             | |    ___________________________ 
| |    |         PEBSCO OF         |                                                            | |   |                           |
| |    |         MONTANA           |                                                            | |___|     FINANCIAL HORIZONS    |
| |____| Common Stock: 500 Shares  |                                                            |  ___|    DISTRIBUTORS AGENCY    |
| |    | -------------             |                                                            | |   |     OF OKLAHOMA, INC.     |
| |    |                  Cost     |                                                            | |   |___________________________|
| |    |                  ----     |                                                            | |                              
| |    | PEBSCO-100%      $500     |                                                            | |                           
| |    |___________________________|                                                            | |                           
| |                                                                                             | |                                
| |     ___________________________                                                             | |                                
| |    |         PEBSCO OF         |                                                            | |    ___________________________ 
| |    |         NEW MEXICO        |                                                            | |   |                           |
| |    |                           |                                                            | |___|    FINANCIAL HORIZONS     |
| |____|Common Stock: 1,000 Shares |                                                            |  ___|    DISTRIBUTORS AGENCY    |
| |    |-------------              |                                                            | |   |       OF TEXAS, INC.      |
| |    |                   Cost    |                                                            | |   |___________________________|
| |    |                   -----   |                                                            | |                                
| |    | PEBSCO-100%      $1,000   |                                                            | |                                
| |    |___________________________|                                                            | |    ___________________________ 
| |                                                                                             | |   |                           |
| |     ___________________________                                                             | |___|         AFFILIATE         |
| |____|                           |                                                            |_____|         AGENCY OF         |
|______|         PEBSCO OF         |                                                                  |         OHIO, INC.        |
       |        TEXAS, INC.        |                                                                  |                           |
       |___________________________|                                                                  |___________________________|
                                                                                                                                   
                                                                                                                                   
</TABLE>
                                                    
<PAGE>   5
<TABLE>
<CAPTION>
                                              NATIONWIDE INSURANCE ENTERPRISE                                           (right side)
<S>                     <C>                             <C>                                      
                       _______________________________________
                      |                                       |
______________________|          NATIONWIDE MUTUAL            |
______________________|        FIRE INSURANCE COMPANY         |
                      |               (FIRE)                  |
                      |_______________________________________|
________________________________________|                                                  











                                                    
____________________________________________________________________
                        |                        |                  |
           _____________|_____________           |      ____________|______________
          |      NEA VALUEBUILDER     |          |     |    NATIONWIDE HMO, INC.   |
          |  INVESTOR SERVICES, INC.  |          |     |         (NW HMO)          |
          |           (NEA)           |          |     | Common Stock: 100 Shares  |
   _______| Common Stock: 500 Shares  |          |_____| ------------              |
  |  _____| -------------             |          |     |               Cost        |
  | |     |               Cost        |          |     |               ----        |
  | |     | NW Corp.-     ----        |          |     | NW Corp.-                 |
  | |     | 100%          $5,000      |          |     | 100%          $14,603,732 |
  | |     |___________________________|          |     |___________________________|
  | |                                            |                   
  | |      ___________________________           |      ___________________________ 
  | |     |      NEA VALUEBUILDER     |          |     |    INHEALTH MANAGEMENT    |
  | |     |     INVESTOR SERVICES     |          |     |       SYSTEMS, INC.       |
  | |_____|      OF ALABAMA, INC.     |          |     | Common Stock: 100 Shares  |
  | |     | Common Stock: 500 Shares  |          |_____| -------------             |
  | |     | -------------             |          |     |                           |
  | |     |               Cost        |          |     |               Cost        |
  | |     |               ----        |          |     | NW HMO        ----        |
  | |     | NEA-100%      $5,000      |          |     | INC.-100%   $25,149       |
  | |     |___________________________|          |     |___________________________|
  | |                                            |                                  
  | |      ___________________________           |      ___________________________ 
  | |     |      NEA VALUEBUILDER     |          |     |         INHEALTH          |
  | |     |     INVESTOR SERVICES     |          |     |        AGENCY, INC.       |
  | |     |      OF MONTANA, INC.     |          |     | Common Stock: 100 Shares  |
  | |_____| Common Stock: 500 Shares  |          |_____| -------------             |
  | |     | -------------             |                |               Cost        |
  | |     |               Cost        |                | NW HMO        ----        |
  | |     |               -----       |                | INC.-99%   $116,077       |
  | |     | NEA-100%      $500        |                |___________________________|
  | |     |___________________________|          
  | |                                            
  | |      ___________________________           
  | |     |      NEA VALUEBUILDER     |          
  | |     |     INVESTOR SERVICES     |          
  | |_____|       OF NEVADA, INC.     |          
  | |     | Common Stock:  500 Shares |          
  | |     | -------------  Cost       |          
  | |     |                ----       |          
  | |     | NEA-100%       $500       |          
  | |     |___________________________|          
  | |                                            
  | |      ___________________________           
  | |     |      NEA VALUEBUILDER     |          
  | |     |     INVESTOR SERVICES     |          
  | |_____|        OF OHIO, INC.      |          
  | |     | Common Stock:  100 Shares |          
  | |     | -------------  Cost       |          
  | |     |                ----       |          
  | |     | NEA-91%        $5,000     |          
  | |     |___________________________|          
  | |                                            
  | |      ___________________________           
  | |     |      NEA VALUEBUILDER     |          
  | |     |     INVESTOR SERVICES     |          
  | |_____|      OF WYOMING, INC.     |          
  | |     | Common Stock:  500 Shares |          
  | |     | -------------  Cost       |          
  | |     |                ----       |          
  | |     | NEA-100%       $500       |          
  | |     |___________________________|          
  | |                                            
  | |      ___________________________           
  | |     |                           |          
  | |     |      NEA VALUEBUILDER     |          
  | |_____|     INVESTOR SERVICES     |          
  | |     |       OF TEXAS, INC.      |          
  | |     |                           |          
  | |     |___________________________|          









  | |                                                               
  | |      ___________________________        
  | |     |                           |       
  | |_____|      NEA VALUEBUILDER     |       
  |_______|     INVESTOR SERVICES     |       
          |      OF OKLAHOMA, INC.    |       
          |                           |       
          |___________________________|       
                                              

</TABLE>






Subsidiary Companies     --  Solid Line
Contractual Association  --  Double Line

December 31, 1995
                                    Page 2


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