NATIONWIDE DCVA II
N-4/A, 1997-04-21
Previous: AFSALA BANCORP INC, DEF 14A, 1997-04-21
Next: UNIVISION COMMUNICATIONS INC, 10-K405/A, 1997-04-21



<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. 2
    

                                       and

                        REGISTRATION STATEMENT UNDER THE
                       INVESTMENT COMPANY ACT OF 1940                   [X]

   
                          PRE-EFFECTIVE AMENDMENT NO. 2
    

                               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 .................................................   15
      Item    4.  Condensed Financial Information ........................................   N/A
      Item    5.  General Description of Registrant, Depositor, and Portfolio Companies...   16
      Item    6.  Deductions and Expenses ................................................   17
      Item    7.  General Description of Variable Annuity Contracts.......................   19
      Item    8.  Annuity Period .........................................................   23
      Item    9.  Death Benefit ..........................................................   23
      Item   10.  Purchases and Contract Value ...........................................   20
      Item   11.  Redemptions ............................................................   22
      Item   12.  Taxes ..................................................................   28
      Item   13.  Legal Proceedings ......................................................   29
      Item   14.  Table of Contents of the Statement of Additional Information............   29

Part B  INFORMATION REQUIRED IN A STATEMENT OF ADDITIONAL INFORMATION
      Item   15.  Cover Page .............................................................   36
      Item   16.  Table of Contents ......................................................   36
      Item   17.  General Information and History ........................................   36
      Item   18.  Services ...............................................................   36
      Item   19.  Purchase of Securities Being Offered ...................................   37
      Item   20.  Underwriters ...........................................................   37
      Item   21.  Calculation of Performance .............................................   37
      Item   22.  Annuity Payments .......................................................   41
      Item   23.  Financial Statements ...................................................   42

Part C  OTHER INFORMATION
      Item   24.  Financial Statements and Exhibits ......................................   67
      Item   25.  Directors and Officers of the Depositor  ...............................   68
      Item   26.  Persons Controlled by or Under Common Control with the Depositor or
                  Registrant .............................................................   70
      Item   27.  Number of Contract Owners ..............................................   79
      Item   28.  Indemnification ........................................................   79
      Item   29.  Principal Underwriters .................................................   79
      Item   30.  Location of Accounts and Records .......................................   81
      Item   31.  Management Services ....................................................   81
      Item   32.  Undertakings ...........................................................   81
</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 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
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 May 1, 1997 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 MAY 1, 1997, IS INCORPORATED
HEREIN BY REFERENCE. THE TABLE OF CONTENTS FOR THE STATEMENT OF ADDITIONAL
INFORMATION APPEARS ON PAGE 27 OF THIS PROSPECTUS.

                   THE DATE OF THIS PROSPECTUS IS MAY 1, 1997.
    

                                       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 at a
maximum annual rate of Up to 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>
<S>                                                                                           <C>
   
GLOSSARY OF TERMS...............................................................................2
SUMMARY OF CONTRACT EXPENSES....................................................................5
UNDERLYING MUTUAL FUND ANNUAL EXPENSES..........................................................6
SYNOPSIS.......................................................................................13
CONDENSED FINANCIAL INFORMATION...............................................................N/A
NATIONWIDE LIFE INSURANCE COMPANY..............................................................14
NATIONWIDE DCVA-II.............................................................................14
         Voting Rights.........................................................................14
PERIODIC REPORTS...............................................................................14
VARIABLE ACCOUNT CHARGES AND OTHER DEDUCTIONS..................................................15
         Contingent Deferred Sales Charge......................................................15
         Contract Maintenance Charge...........................................................15
         Mortality Risk Charge, Expense Risk And Administration Charge.........................16
         Premium Taxes and Other Expenses......................................................16
         Experience Credits....................................................................16
DESCRIPTION OF THE CONTRACTS...................................................................17
         A.   General..........................................................................17
              Purpose of the Contracts.........................................................17
              Modification of the Contract.....................................................17
              Contract Rights and Privileges and Assignments...................................17
              Exchange Privilege...............................................................17
              Suspension and Termination.......................................................18
         B.   Participant Account Values.......................................................18
              Application of Purchase Payments.................................................18
              Variable Account Accumulation Units..............................................19
              Crediting Accumulation Units.....................................................19
              Allocation of Purchase Payments..................................................19
              Valuation of an Account..........................................................19
         C.   Redemption of Participant Accounts (Termination).................................20
         D.   Distribution of Participant Accounts (Retirement Period).........................20
              Retirement Income Payments.......................................................20
              Election of Income Form and Date.................................................20
              Allocation of Retirement Income..................................................21
              Fixed Dollar Annuity.............................................................21
              Minimum Payment..................................................................21
              Death Benefit Before Retirement..................................................21
              Optional Retirement Income Forms.................................................21
              Death of Retired Participant.....................................................22
              Withdrawal.......................................................................22
              Frequency of Payment.............................................................22
              Determinations of Payouts Under Options A1 and A2................................22
              Determinations of Payouts Under Options B1 and B2................................22
              Determination of Amount of Variable Monthly Payments for the First Year..........23
              Determination of Amount of Variable Monthly Payments for the Second
                  and Subsequent Years.........................................................23
              Alternate Assumed Investment Rate................................................23
GENERAL INFORMATION............................................................................24
         Substitution of Securities............................................................24
         Performance Advertising...............................................................24
         Contract Owner Inquiries..............................................................25
         Net Investment Factor.................................................................25
         Valuation of Assets...................................................................26
         Federal Tax Status....................................................................26
         Contracts Issued Under the New York Model Plan........................................26
LEGAL PROCEEDINGS..............................................................................27
TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION.......................................27
APPENDIX.......................................................................................28
</TABLE>
    

                                       4

                                    6 of 88
<PAGE>   7


                          SUMMARY OF CONTRACT EXPENSES
<TABLE>
<CAPTION>

<S>                                                                       <C>  
PARTICIPANT TRANSACTION EXPENSES
         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>
                                       5

                                    7 of 88
<PAGE>   8





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

   
<TABLE>
<CAPTION>

                                                            -------------------------------------------------------
                                                            Management       Other         12b-1        Total Fund
                                                                Fees       Expenses        Fees           Annual
                                                                                                         Expenses
- -------------------------------------------------------------------------------------------------------------------
<S>                                                              <C>           <C>          <C>               <C>  
AIM Constellation Fund - Institutional Class                     0.61%         0.05%        0.00%             0.66%
- -------------------------------------------------------------------------------------------------------------------
AIM Weingarten Fund - Institutional Class                        0.61%         0.04%        0.00%             0.65%
- -------------------------------------------------------------------------------------------------------------------
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.                                0.59%         0.14%        0.14%             0.87%
- -------------------------------------------------------------------------------------------------------------------
Dreyfus Cash Management - Class A                                0.20%         0.00%        0.00%             0.20%
- -------------------------------------------------------------------------------------------------------------------
Dreyfus Third Century Fund, Inc.                                 0.75%         0.36%        0.00%             1.11%
- -------------------------------------------------------------------------------------------------------------------
Evergreen Income and Growth Fund                                 0.98%         0.21%        0.00%             1.19%
- -------------------------------------------------------------------------------------------------------------------
Federated GNMA Trust-Institutional Shares                        0.40%         0.20%        0.00%             0.60%
- -------------------------------------------------------------------------------------------------------------------
Federated U.S. Government Securities: 2-5 Years -                0.40%         0.14%        0.00%             0.54%
Institutional Shares
- -------------------------------------------------------------------------------------------------------------------
Fidelity Asset Manager(TM)                                       0.68%         0.27%        0.00%             0.95%
- -------------------------------------------------------------------------------------------------------------------
Fidelity Contrafund                                              0.63%         0.27%        0.00%             0.90%
- -------------------------------------------------------------------------------------------------------------------
Fidelity Equity-Income Fund                                      0.45%         0.23%        0.00%             0.68%
- -------------------------------------------------------------------------------------------------------------------
Fidelity Growth & Income Portfolio                               0.51%         0.24%        0.00%             0.75%
- -------------------------------------------------------------------------------------------------------------------
Fidelity Magellan(R) Fund                                        0.47%         0.21%        0.00%             0.68%
- -------------------------------------------------------------------------------------------------------------------
Fidelity OTC Portfolio                                           0.53%         0.30%        0.00%             0.83%
- -------------------------------------------------------------------------------------------------------------------
Fidelity Puritan Fund                                            0.46%         0.28%        0.00%             0.74%
- -------------------------------------------------------------------------------------------------------------------
INVESCO Industrial Income Fund, Inc.                             0.51%         0.36%        0.25%             1.12%
- -------------------------------------------------------------------------------------------------------------------
Janus Fund                                                       0.65%         0.22%        0.00%             0.87%
- -------------------------------------------------------------------------------------------------------------------
Janus Twenty Fund                                                0.66%         0.22%        0.00%             0.87%
- -------------------------------------------------------------------------------------------------------------------
MAS Funds Fixed Income Portfolio                                 0.38%         0.11%        0.00%             0.49%
- -------------------------------------------------------------------------------------------------------------------
Massachusetts Investors Growth Stock Fund - Class A              0.31%         0.23%        0.19%             0.73%
- -------------------------------------------------------------------------------------------------------------------
MFS(R) Growth Opportunities Fund - Class A                       0.90%         0.36%        0.25%             1.51%
- -------------------------------------------------------------------------------------------------------------------
MFS(R) High Income Fund - Class A                                0.45%         0.34%        0.26%             1.05%
- -------------------------------------------------------------------------------------------------------------------
</TABLE>
    

                                       6

                                    8 of 88
<PAGE>   9


                     UNDERLYING MUTUAL FUND ANNUAL EXPENSES
                           AFTER EXPENSE REIMBURSEMENT
                                   (CONTINUED)

   
<TABLE>
<CAPTION>

- -----------------------------------------------------------------------------------------------------------------
                                                          Management        Other          12b-1       Total Fund
                                                             Fees          Expenses        Fees         Annual
                                                                                                        Expenses
- -----------------------------------------------------------------------------------------------------------------
<S>                                                         <C>              <C>            <C>             <C>  
Nationwide(R)Bond Fund                                      0.50%            0.20%          0.00%           0.70%
- -----------------------------------------------------------------------------------------------------------------
Nationwide(R)Fund                                           0.50%            0.11%          0.00%           0.61%
- -----------------------------------------------------------------------------------------------------------------
Nationwide(R)Growth Fund                                    0.50%            0.14%          0.00%           0.64%
- -----------------------------------------------------------------------------------------------------------------
Nationwide(R)Money Market Fund                              0.45%            0.15%          0.00%           0.60%
- -----------------------------------------------------------------------------------------------------------------
Neuberger&Berman - Guardian Fund, Inc.                      0.70%            0.00%          0.12%           0.82%
- -----------------------------------------------------------------------------------------------------------------
Neuberger&Berman - Manhattan Fund, Inc.                     0.79%            0.19%          0.00%           0.98%
- -----------------------------------------------------------------------------------------------------------------
Neuberger&Berman - Partners Fund, Inc.                      0.74%            0.10%          0.00%           0.84%
- -----------------------------------------------------------------------------------------------------------------
Putnam Investors Fund - Class A                             0.59%            0.19%          0.25%           1.03%
- -----------------------------------------------------------------------------------------------------------------
Putnam Voyager Fund - Class A                               0.51%            0.27%          0.25%           1.03%
- -----------------------------------------------------------------------------------------------------------------
SEI Index Funds -S&P 500 Index Portfolio                    0.19%            0.06%          0.00%           0.25%
- -----------------------------------------------------------------------------------------------------------------
Seligman Growth Fund, Inc. - Class A                        0.70%            0.27%          0.23%           1.20%
- -----------------------------------------------------------------------------------------------------------------
Short-Term Investments Trust-Treasury Portfolio -
Institutional Class                                         0.06%            0.04%          0.00%           0.10%
- -----------------------------------------------------------------------------------------------------------------
Strong Common Stock Fund, Inc.                              1.00%            0.12%          0.00%           1.12%
- -----------------------------------------------------------------------------------------------------------------
T. Rowe Price International Stock Fund(R)                   0.68%            0.20%          0.00%           0.88%
- -----------------------------------------------------------------------------------------------------------------
Templeton Foreign Fund- Class I                             0.61%            0.26%          0.25%           1.12%
- -----------------------------------------------------------------------------------------------------------------
Templeton Smaller Companies Growth Fund, Inc. -  Class I    0.75%            0.20%          0.32%           1.27%
- -----------------------------------------------------------------------------------------------------------------
</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%.
- ------------------------------------------------------------------------------------------------------------
</TABLE>

                                       7


                                    9 of 88
<PAGE>   10

<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------------
                        FUND                                             EXPENSES WITHOUT
                                                                     REIMBURSEMENT OR WAIVER
- -----------------------------------------------------------------------------------------------------------
<S>                                                    <C>    
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%.
- -----------------------------------------------------------------------------------------------------------
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 0.51% and 0.96% respectively.
    
- -----------------------------------------------------------------------------------------------------------
   
Nationwide(R)Money Market Fund                         The Fund will waive 0.05% of the total 0.50%
                                                       management fee until further notice.
    
- -----------------------------------------------------------------------------------------------------------
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.

                                       8


                                    10 of 88
<PAGE>   11


                                     EXAMPLE

   
The following chart depicts the dollar amount of expenses that would be incurred
under the 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                     113         160         210         348
- -------------------------------------------------------------------------------------------------------------
AIM Weingarten Fund - Institutional Class                        113         160         210         347
- -------------------------------------------------------------------------------------------------------------
American Century:  Twentieth Century Growth                      116         171         228         383
- -------------------------------------------------------------------------------------------------------------
American Century:  Twentieth Century Select                      116         171         228         383
- -------------------------------------------------------------------------------------------------------------
American Century:  Twentieth Century Ultra                       116         171         228         383
- -------------------------------------------------------------------------------------------------------------
Davis New York Venture Fund, Inc.                                115         167         221         370
- -------------------------------------------------------------------------------------------------------------
Dreyfus Cash Management - Class A                                108         146         186         298
- -------------------------------------------------------------------------------------------------------------
Dreyfus Third Century Fund, Inc.                                 118         174         234         395
- -------------------------------------------------------------------------------------------------------------
Evergreen Income and Growth Fund                                 118         177         238         403
- -------------------------------------------------------------------------------------------------------------
Federated GNMA Trust-Institutional Shares                        112         158         207         341
- -------------------------------------------------------------------------------------------------------------
Federated U.S. Government Securities Fund: 2-5 Years -           112         156         204         335
Institutional Shares
- -------------------------------------------------------------------------------------------------------------
Fidelity Asset Manager(TM)                                       116         169         226         378
- -------------------------------------------------------------------------------------------------------------
Fidelity Contrafund                                              115         168         223         373
- -------------------------------------------------------------------------------------------------------------
Fidelity Equity-Income Fund                                      113         161         211         350
- -------------------------------------------------------------------------------------------------------------
Fidelity Growth & Income Portfolio                               114         163         215         357
- -------------------------------------------------------------------------------------------------------------
Fidelity Magellan(R) Fund                                        113         161         211         350
- -------------------------------------------------------------------------------------------------------------
Fidelity OTC Portfolio                                           115         166         219         366
- -------------------------------------------------------------------------------------------------------------
Fidelity Puritan Fund                                            114         163         215         356
- -------------------------------------------------------------------------------------------------------------
INVESCO Industrial Income Fund, Inc.                             118         175         234         396
- -------------------------------------------------------------------------------------------------------------
Janus Fund                                                       115         167         221         370
- -------------------------------------------------------------------------------------------------------------
Janus Twenty Fund                                                115         168         223         373
- -------------------------------------------------------------------------------------------------------------
MAS Funds Fixed Income Portfolio                                 111         155         201         330
- -------------------------------------------------------------------------------------------------------------
Massachusetts Investors Growth Stock Fund - Class A              114         162         214         355
- -------------------------------------------------------------------------------------------------------------
MFS(R)Growth Opportunities Fund - Class A                        115         167         221         370
- -------------------------------------------------------------------------------------------------------------
MFS(R)High Income Fund - Class A                                 117         173         231         389
- -------------------------------------------------------------------------------------------------------------
Nationwide(R) Bond Fund                                          113         161         212         352
- -------------------------------------------------------------------------------------------------------------
Nationwide(R) Fund                                               112         159         208         343
- -------------------------------------------------------------------------------------------------------------
Nationwide(R) Growth Fund                                        113         160         209         346
- -------------------------------------------------------------------------------------------------------------
Nationwide(R) Money Market Fund                                  106         141         178         281
- -------------------------------------------------------------------------------------------------------------
Neuberger&Berman - Guardian Fund, Inc.                           109         148         189         306
- -------------------------------------------------------------------------------------------------------------
Neuberger&Berman - Manhattan Fund, Inc.                          110         153         198         323
- -------------------------------------------------------------------------------------------------------------
Neuberger&Berman - Partners Fund, Inc.                           109         148         191         308
- -------------------------------------------------------------------------------------------------------------
Putnam Investors Fund - Class A                                  111         155         201         329
- -------------------------------------------------------------------------------------------------------------
Putnam Voyager Fund - Class A                                    111         155         201         329
- -------------------------------------------------------------------------------------------------------------
SEI Index Funds-S&P 500 Index Portfolio                          106         130         158         241
- -------------------------------------------------------------------------------------------------------------
Seligman Growth Fund, Inc. - Class A                             113         160         210         347
- -------------------------------------------------------------------------------------------------------------
Short-Term Investments Trust - Treasury Portfolio -              101         124         150         222
Institutional Class
- -------------------------------------------------------------------------------------------------------------
Strong Common Stock Fund, Inc.                                   112         157         206         338
- -------------------------------------------------------------------------------------------------------------
T. Rowe Price International Stock Fund(R)                        109         150         193         312
- -------------------------------------------------------------------------------------------------------------
Templeton Foreign Fund - Class I                                 112         157         206         338
- -------------------------------------------------------------------------------------------------------------
Templeton Smaller Companies Growth Fund, Inc. - Class I          113         162         213         354
- -------------------------------------------------------------------------------------------------------------
</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 the 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                  23           70          120         258
- ------------------------------------------------------------------------------------------------------------
AIM Weingarten Fund - Institutional Class                     23           70          120         257
- ------------------------------------------------------------------------------------------------------------
American Century:  Twentieth Century Growth                   26           81          138         293
- ------------------------------------------------------------------------------------------------------------
American Century:  Twentieth Century Select                   26           81          138         293
- ------------------------------------------------------------------------------------------------------------
American Century:  Twentieth Century Ultra                    26           81          138         293
- ------------------------------------------------------------------------------------------------------------
Davis New York Venture Fund, Inc.                             25           77          131         280
- ------------------------------------------------------------------------------------------------------------
Dreyfus Cash Management - Class A                             18           56          96          208
- ------------------------------------------------------------------------------------------------------------
Dreyfus Third Century Fund, Inc.                              28           84          144         305
- ------------------------------------------------------------------------------------------------------------
Evergreen Income and Growth Fund                              28           87          148         313
- ------------------------------------------------------------------------------------------------------------
Federated GNMA Trust-Institutional Shares                     22           68          117         251
- ------------------------------------------------------------------------------------------------------------
Federated U.S. Government Securities Fund: 2-5 Years -        22           66          114         245
Institutional Shares
- ------------------------------------------------------------------------------------------------------------
Fidelity Asset Manager(TM)                                    26           79          136         288
- ------------------------------------------------------------------------------------------------------------
Fidelity Contrafund                                           25           78          133         283
- ------------------------------------------------------------------------------------------------------------
Fidelity Equity-Income Fund                                   23           71          121         260
- ------------------------------------------------------------------------------------------------------------
Fidelity Growth & Income Portfolio                            24           73          125         267
- ------------------------------------------------------------------------------------------------------------
Fidelity Magellan(R) Fund                                     23           71          121         260
- ------------------------------------------------------------------------------------------------------------
Fidelity OTC Portfolio                                        25           76          129         276
- ------------------------------------------------------------------------------------------------------------
Fidelity Puritan Fund                                         24           73          125         266
- ------------------------------------------------------------------------------------------------------------
INVESCO  Industrial Income Fund, Inc.                         28           85          144         306
- ------------------------------------------------------------------------------------------------------------
Janus Fund                                                    25           77          131         280
- ------------------------------------------------------------------------------------------------------------
Janus Twenty Fund                                             25           78          133         283
- ------------------------------------------------------------------------------------------------------------
MAS Funds Fixed Income Portfolio                              21           65          111         240
- ------------------------------------------------------------------------------------------------------------
Massachusetts Investors Growth Stock Fund - Class A           24           72          124         265
- ------------------------------------------------------------------------------------------------------------
MFS(R)Growth Opportunities Fund - Class A                     25           77          131         280
- ------------------------------------------------------------------------------------------------------------
MFS(R)High Income Fund - Class A                              27           83          141         299
- ------------------------------------------------------------------------------------------------------------
Nationwide(R) Bond Fund                                       23           71          122         262
- ------------------------------------------------------------------------------------------------------------
Nationwide(R) Fund                                            22           69          118         253
- ------------------------------------------------------------------------------------------------------------
Nationwide(R) Growth Fund                                     23           70          119         256
- ------------------------------------------------------------------------------------------------------------
Nationwide(R) Money Market Fund                               16           51          88          191
- ------------------------------------------------------------------------------------------------------------
Neuberger&Berman - Guardian Fund, Inc.                        19           58          99          216
- ------------------------------------------------------------------------------------------------------------
Neuberger&Berman - Manhattan Fund, Inc.                       20           63          108         233
- ------------------------------------------------------------------------------------------------------------
Neuberger&Berman - Partners Fund, Inc.                        19           58          101         218
- ------------------------------------------------------------------------------------------------------------
Putnam Investors Fund - Class A                               21           65          111         239
- ------------------------------------------------------------------------------------------------------------
Putnam Voyager Fund - Class A                                 21           65          111         239
- ------------------------------------------------------------------------------------------------------------
SEI Index Funds-S&P 500 Index Portfolio                       13           40          68          151
- ------------------------------------------------------------------------------------------------------------
Seligman Growth Fund, Inc. - Class A                          23           70          120         257
- ------------------------------------------------------------------------------------------------------------
Short-Term Investments Trust - Treasury Portfolio -           11           34          60          132
Institutional Class
- ------------------------------------------------------------------------------------------------------------
Strong Common Stock Fund, Inc.                                22           67          116         248
- ------------------------------------------------------------------------------------------------------------
T. Rowe Price International Stock Fund(R)                     19           60          103         222
- ------------------------------------------------------------------------------------------------------------
Templeton Foreign Fund - Class I                              22           67          116         248
- ------------------------------------------------------------------------------------------------------------
Templeton Smaller Companies Growth Fund, Inc. - Class I       23           72          123         264
- ------------------------------------------------------------------------------------------------------------
</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


                               EXAMPLE (CONTINUED)
   
The following chart depicts the dollar amount of expenses that would be incurred
under the 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                   23          70          120          258
- -------------------------------------------------------------------------------------------------------------
AIM Weingarten Fund - Institutional Class                      23          70          120          257
- -------------------------------------------------------------------------------------------------------------
American Century:  Twentieth Century Growth                    26          81          138          293
- -------------------------------------------------------------------------------------------------------------
American Century:  Twentieth Century Select                    26          81          138          293
- -------------------------------------------------------------------------------------------------------------
American Century:  Twentieth Century Ultra                     26          81          138          293
- -------------------------------------------------------------------------------------------------------------
Davis New York Venture Fund, Inc.                              25          77          131          280
- -------------------------------------------------------------------------------------------------------------
Dreyfus Cash Management - Class A                              18          56          96           208
- -------------------------------------------------------------------------------------------------------------
Dreyfus Third Century Fund, Inc.                               28          84          144          305
- -------------------------------------------------------------------------------------------------------------
Evergreen Income and Growth Fund                               28          87          148          313
- -------------------------------------------------------------------------------------------------------------
Federated GNMA Trust-Institutional Shares                      22          68          117          251
- -------------------------------------------------------------------------------------------------------------
Federated U.S. Government Securities Fund: 2-5 Years -         22          66          114          245
Institutional Shares
- -------------------------------------------------------------------------------------------------------------
Fidelity Asset Manager(TM)                                     26          79          136          288
- -------------------------------------------------------------------------------------------------------------
Fidelity Contrafund                                            25          78          133          283
- -------------------------------------------------------------------------------------------------------------
Fidelity Equity-Income Fund                                    23          71          121          260
- -------------------------------------------------------------------------------------------------------------
Fidelity Growth & Income Fund                                  24          73          125          267
- -------------------------------------------------------------------------------------------------------------
Fidelity Magellan(R) Fund                                      23          71          121          260
- -------------------------------------------------------------------------------------------------------------
Fidelity OTC Portfolio                                         25          76          129          276
- -------------------------------------------------------------------------------------------------------------
Fidelity Puritan Fund                                          24          73          125          266
- -------------------------------------------------------------------------------------------------------------
INVESCO  Industrial Income Fund, Inc.                          28          85          144          306
- -------------------------------------------------------------------------------------------------------------
Janus Fund                                                     25          77          131          280
- -------------------------------------------------------------------------------------------------------------
Janus Twenty Fund                                              25          78          133          283
- -------------------------------------------------------------------------------------------------------------
MAS Funds Fixed Income Portfolio                               21          65          111          240
- -------------------------------------------------------------------------------------------------------------
Massachusetts Investors Growth Stock Fund - Class A            24          72          124          265
- -------------------------------------------------------------------------------------------------------------
MFS(R)Growth Opportunities Fund - Class A                      25          77          131          280
- -------------------------------------------------------------------------------------------------------------
MFS(R)High Income Fund - Class A                               27          83          141          299
- -------------------------------------------------------------------------------------------------------------
Nationwide(R) Bond Fund                                        23          71          122          262
- -------------------------------------------------------------------------------------------------------------
Nationwide(R) Fund                                             22          69          118          253
- -------------------------------------------------------------------------------------------------------------
Nationwide(R) Growth Fund                                      23          70          119          256
- -------------------------------------------------------------------------------------------------------------
Nationwide(R) Money Market Fund                                16          51          88           191
- -------------------------------------------------------------------------------------------------------------
Neuberger&Berman - Guardian Fund, Inc.                         19          58          99           216
- -------------------------------------------------------------------------------------------------------------
Neuberger&Berman - Manhattan Fund, Inc.                        20          63          108          233
- -------------------------------------------------------------------------------------------------------------
Neuberger&Berman - Partner's Fund, Inc.                        19          58          101          218
- -------------------------------------------------------------------------------------------------------------
Putnam Investors Fund - Class A                                21          65          111          239
- -------------------------------------------------------------------------------------------------------------
Putnam Voyager Fund - Class A                                  21          65          111          239
- -------------------------------------------------------------------------------------------------------------
SEI Index Funds-S&P 500 Index Portfolio                        13          40          68           151
- -------------------------------------------------------------------------------------------------------------
Seligman Growth Fund, Inc. - Class A                           23          70          120          257
- -------------------------------------------------------------------------------------------------------------
Short-Term Investments Trust - Treasury Portfolio -            11          34          60           132
Institutional Class
- -------------------------------------------------------------------------------------------------------------
Strong Common Stock Fund, Inc.                                 22          67          116          248
- -------------------------------------------------------------------------------------------------------------
T. Rowe Price International Stock Fund(R)                      19          60          103          222
- -------------------------------------------------------------------------------------------------------------
Templeton Foreign Fund - Class I                               22          67          116          248
- -------------------------------------------------------------------------------------------------------------
Templeton Smaller Companies Growth Fund, Inc. - Class I        23          72          123          264
- -------------------------------------------------------------------------------------------------------------
</TABLE>
    

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


                                       11


                                    13 of 88
<PAGE>   14



         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").

                                       12


                                    14 of 88
<PAGE>   15



                                    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 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").

                                       13

                                    15 of 88
<PAGE>   16


                        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.

                               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.


                                       14

                                    16 of 88
<PAGE>   17



                  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.

                                       15

                                    17 of 88
<PAGE>   18


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 imposed 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%. This range is subject to
change. The Company is currently not deducting such taxes but reserves the right
to do so when such taxes are incurred. The method used to recoup premium tax
expenses will be determined by the Company at its sole discretion and in
compliance with applicable state law. The Company currently deducts such charges
from a Contract Owner's Contract Value either: (1) at the time the Contract is
surrendered, (2) at Annuitization, or (3) at such earlier date as the Company
may become subject to such taxes.

     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 which are non-participating. 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 
    


                                       16

                                    18 of 88
<PAGE>   19
Experience Credits to date. The Company cannot offer any assurance that there 
will be Experience Credits in the future.

                          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 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.
   
         The Company may modify the Contract at any time without consent of the
     Owner or Participants, if 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.

                                       17

                                    19 of 88
<PAGE>   20

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

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.


                                       18

                                    20 of 88
<PAGE>   21


         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 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.

                                       19


                                    21 of 88
<PAGE>   22

         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 Investment Services Corporation ("NISC"), One Nationwide Plaza,
     Columbus, Ohio 43215.
    

C.   REDEMPTION OF PARTICIPANT ACCOUNTS

         The Owner's right to redeem 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. Retirement Income
     Payments may be reduced or accumulation units cancelled in order to provide
     premium taxes assessed.
    

     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  

                                       20


                                    22 of 88
<PAGE>   23

     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
     will be paid as provided by the Plan upon: 1) the Company's receipt of
     verification and proof of death; and 2) the Company's verification of
     beneficiary designations. 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 than 5 Participant Account Years would result in
                  imposition of the applicable Contingent Deferred Sales Charge.

                                       21

                                    23 of 88
<PAGE>   24




   
                  OPTION B1-Life Income with Payment Certain. Payments will be
                  made monthly during the lifetime of a Participant. 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 the
                  Company.
    

                  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.

     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 
                                       22


                                    24 of 88
<PAGE>   25

 
     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.

         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 

                                       23


                                    25 of 88
<PAGE>   26

     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, 

                                       24


                                    26 of 88
<PAGE>   27

     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 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 cannot exceed a maximum annual rate of
         1.50% of average Variable Account value.
    

                                       25

                                    27 of 88

<PAGE>   28

         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.


         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.

                                       26

                                    28 of 88
<PAGE>   29


                                LEGAL PROCEEDINGS


   
         From time to time the Company is a party to litigation and arbitration
     proceedings in the ordinary course of its business, none of which is
     expected to have a material adverse effect on the Company.


         In recent years, life insurance companies have been named as defendants
     in lawsuits, including class action lawsuits, relating to life insurance
     pricing and sales practices. A number of these lawsuits have resulted in
     substantial jury awards or settlements. In October 1996, a policyholder of
     Nationwide Life filed a complaint in Alabama state court against Nationwide
     Life and an agent of Nationwide Life (Wayne M. King v. Nationwide Life
     Insurance Company and Danny Nix), related to the sale of a whole life
     policy on a "vanishing premium" basis and seeking unspecified compensatory
     and punitive damages. In February 1997, Nationwide Life was named as a
     defendant in a lawsuit filed in New York Supreme Court also related to the
     sale of whole life policies on a "vanishing premium" basis (John H. Snyder
     v. Nationwide Mutual Insurance Company, Nationwide Mutual Insurance Co. and
     Nationwide Life Insurance Co.). The plaintiff in such lawsuit seeks to
     represent a national class of Nationwide Life policyholders and claims
     unspecified compensatory and punitive damages. This lawsuit is in an early
     stage and has not been certified as a class action. Nationwide Life intends
     to defend these cases vigorously. There can be no assurance that any future
     litigation relating to pricing and sales practices will not have a material
     adverse effect on the Company.


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





            TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION


                                                                        PAGE

General Information and History..........................................1
Services.................................................................1
Purchase of Securities Being Offered.....................................2
Underwriters.............................................................2
Calculation of Performance...............................................2
Annuity Payments.........................................................6
Financial Statements.....................................................7

                                       27

                                    29 of 88
<PAGE>   30



                                    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 Services, Inc. services 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 Services, Inc. services 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
smaller companies. American Century Investment Services, Inc. services 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.

                                       28


                                    30 of 88
<PAGE>   31


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.

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.

   
EVERGREEN INCOME AND GROWTH FUND (FORMERLY 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 MANAGER(TM)

         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.

                                       29


                                    31 of 88
<PAGE>   32

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.

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.

                                       30

                                    32 of 88
<PAGE>   33


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 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.


                                       31


                                    33 of 88
<PAGE>   34



NEUBERGER&BERMAN - GUARDIAN FUND, INC.

         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, INC.

         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 -  PARTNERS FUND, INC.

         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.


                                       32

                                    34 of 88
<PAGE>   35



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.

                                       33


                                    35 of 88
<PAGE>   36




   

                       STATEMENT OF ADDITIONAL INFORMATION
                                   MAY 1, 1997
    
                 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 May 1, 1997. 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..................................2
Underwriters..........................................................2
Calculation of Performance............................................2
Annuity Payments......................................................6
Financial Statements..................................................7
</TABLE>

GENERAL INFORMATION AND HISTORY

   
     Nationwide DCVA-II ("Variable Account") is a separate investment account of
Nationwide Life Insurance Company (the "Company"). The Company is a member of
the Nationwide Insurance Enterprise and all of the Company's common stock is
owned by Nationwide Financial Services, Inc. ("NFS"), a holding company. NFS has
two classes of common stock outstanding with different voting rights enabling
Nationwide Corporation (the holder of all the outstanding Class B Common Stock)
to control NFS. Nationwide Corporation is a holding company as well. All of its
common stock is held by Nationwide Mutual Insurance Company (95.2%) and
Nationwide Mutual Fire Insurance Company (4.8%), the ultimate controlling
persons of Nationwide Insurance Enterprise.
    

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 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.

                                       1


                                    36 of 88
<PAGE>   37


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. 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
Nationwide Investment Services Corporation ("NISC"). One Nationwide Plaza,
Columbus, Ohio 43215, a wholly owned subsidiary of the Company. During the
fiscal years ended December 31, 1996, 1995 and 1994, no underwriting commissions
were paid by the Company to NISC.
    

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 

                                      2

                                   37 of 88
<PAGE>   38

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 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.

<TABLE>
<CAPTION>
   
                                                SERIES PERFORMANCE SUMMARY
                                 STANDARDIZED AVERAGE ANNUAL TOTAL RETURN - MONEY MARKET

- ----------------------------------------------------------------------------------------------------------------------
                                                        CURRENT YIELD                      EFFECTIVE YIELD
                                                        PERIOD ENDING                       PERIOD ENDING
               SERIES OPTIONS                             12/31/96                             12/31/96
- ----------------------------------------------------------------------------------------------------------------------
<S>                                                         <C>                                 <C>  
Dreyfus Cash Management-Class A                             3.78%                               3.85%
- ----------------------------------------------------------------------------------------------------------------------
Nationwide(R)Money Market Fund                              3.44%                               3.49%
- ----------------------------------------------------------------------------------------------------------------------
    
</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.

<TABLE>
<CAPTION>
   
                                   SERIES PERFORMANCE SUMMARY (OTHER THAN MONEY MARKET)
                                         STANDARDIZED AVERAGE ANNUAL TOTAL RETURN

- -------------------------------------------------------------------------------------------------------------------
                                                                   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%
- -------------------------------------------------------------------------------------------------------------------
Dreyfus Third Century Fund, Inc.                                   11.98%            6.38%            10.43%
- -------------------------------------------------------------------------------------------------------------------
Evergreen Income and Growth 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%
- -------------------------------------------------------------------------------------------------------------------
    
</TABLE>


                                      3

                                   38 of 88
<PAGE>   39

<TABLE>
- -------------------------------------------------------------------------------------------------------------------
                                                                   1 YEAR           5 YEARS          10 YEARS
                       SERIES OPTIONS                            TO 12/31/96      TO 12/31/96       TO 12/31/96
- -------------------------------------------------------------------------------------------------------------------
<S>                                                                 <C>              <C>              <C>   
- -------------------------------------------------------------------------------------------------------------------
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, Inc.                            5.63%            12.28%           12.43%
- -------------------------------------------------------------------------------------------------------------------
Neuberger&Berman  -  Manhattan Fund, Inc.                          -2.29%            8.22%            10.28%
- -------------------------------------------------------------------------------------------------------------------
Neuberger&Berman  -  Partners Fund, Inc.                           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%
- -------------------------------------------------------------------------------------------------------------------
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>

                                      4

                                   39 of 88
<PAGE>   40



                           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%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Dreyfus Third Century Fund, Inc.                            33.80%        14.32%         9.25%         11.84%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Evergreen Income and Growth 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, Inc.                    30.16%        14.43%        14.61%         13.75%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Neuberger&Berman -  Manhattan Fund, Inc.                    29.06%        9.87%         10.77%         11.66%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Neuberger&Berman  -  Partners Fund, Inc.                    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%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
</TABLE>
    

                                      5

                                   40 of 88
<PAGE>   41

<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>   
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Templeton Smaller Companies Growth Fund, Inc. - Class       15.91%        9.43%         12.36%         10.13%
I
- -------------------------------------------------------- ------------- ------------- -------------- -------------
</TABLE>



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

                                      6

                                   41 of 88
<PAGE>   42

<PAGE>   1


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


The Board of Directors
Nationwide Life Insurance Company:

We have audited the accompanying consolidated balance sheets of Nationwide Life
Insurance Company and subsidiaries (collectively the Company) as of December 31,
1996 and 1995, and the related consolidated statements of income, shareholder's
equity and cash flows for each of the years in the three-year period ended
December 31, 1996.  These consolidated financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the 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.

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, 1996 and 1995, and the
results of their operations and their cash flows for each of the years in the
three-year period ended December 31, 1996, in conformity with generally accepted
accounting principles. 

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

                                                           KPMG Peat Marwick LLP

Columbus, Ohio
January 31, 1997
<PAGE>   2





<TABLE>
<CAPTION>
                                      

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

                           Consolidated Balance Sheets

                           December 31, 1996 and 1995
                                ($000's omitted)

                                        Assets                                                1996               1995
                                        ------                                          -----------------   ----------------
<S>                                                                                     <C>                 <C>       
Investments (notes 5, 8 and 9): 
   Securities available-for-sale, at fair value:
      Fixed maturity securities (cost $11,970,878 in 1996; $11,862,556 in 1995)             $12,304,639          12,485,564
      Equity securities (cost $43,890 in 1996; $23,617 in 1995)                                  59,131              29,953
   Mortgage loans on real estate, net                                                         5,272,119           4,602,764
   Real estate, net                                                                             265,759             229,442
   Policy loans                                                                                 371,816             336,356
   Other long-term investments                                                                   28,668              61,989
   Short-term investments (note 13)                                                               4,789              32,792
                                                                                        -----------------   ----------------
                                                                                             18,306,921          17,778,860
                                                                                        -----------------   ----------------

Cash                                                                                             43,784               9,455
Accrued investment income                                                                       210,182             212,963
Deferred policy acquisition costs                                                             1,366,509           1,020,356
Investment in subsidiaries classified as discontinued operations (notes 1 and 2)                485,707             506,677
Other assets (note 6)                                                                           426,441             388,214
Assets held in Separate Accounts (note 8)                                                    26,926,702          18,591,108
                                                                                        -----------------   ----------------
                                                                                            $47,766,246          38,507,633
                                                                                        =================   ================

                         Liabilities and Shareholder's Equity
                         ------------------------------------

Future policy benefits and claims (notes 6 and 8)                                           $17,179,060          16,358,614
Policyholders' dividend accumulations                                                           361,401             348,027
Other policyholder funds                                                                         60,073              65,297
Accrued federal income tax (note 7):
   Current                                                                                       30,170              35,301
   Deferred                                                                                     162,212             246,627
                                                                                        -----------------   ----------------
                                                                                                192,382             281,928
                                                                                        -----------------   ----------------

Dividend payable to shareholder (notes 1 and 2)                                                 485,707                   -
Other liabilities                                                                               423,047             234,147
Liabilities related to Separate Accounts (note 8)                                            26,926,702          18,591,108
                                                                                        -----------------   ----------------
                                                                                             45,628,372          35,879,121
                                                                                        -----------------   ----------------

Commitments and contingencies (notes 6, 9 and 15)

Shareholder's equity (notes 3, 4, 5, 12 and 13):
   Capital shares, $1 par value.  Authorized 5,000,000 shares, issued and
      outstanding 3,814,779 shares                                                                3,815               3,815
   Additional paid-in capital                                                                   527,874             657,118
   Retained earnings                                                                          1,432,593           1,583,275
   Unrealized gains on securities available-for-sale, net                                       173,592             384,304
                                                                                        -----------------   ----------------
                                                                                              2,137,874           2,628,512
                                                                                        -----------------   ----------------
                                                                                            $47,766,246          38,507,633
                                                                                        =================   ================
</TABLE>


See accompanying notes to consolidated financial statements.
<PAGE>   3


               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

                        Consolidated Statements of Income

                  Years ended December 31, 1996, 1995 and 1994
                                ($000's omitted)
<TABLE>
<CAPTION>

                                                                                   1996            1995            1994
                                                                              ---------------  --------------  -------------
<S>                                                                           <C>              <C>             <C>    
Revenues (note 16):
   Investment product and universal life insurance product policy charges       $   400,902        286,534         217,245
   Traditional life insurance premiums                                              198,642        199,106         176,658
   Net investment income (note 5)                                                 1,357,759      1,294,033       1,210,811
   Realized losses on investments  (note 5)                                            (326)        (1,724)        (16,527)
   Other income                                                                      35,861         20,702          11,312
                                                                              ---------------  --------------  -------------
                                                                                  1,992,838      1,798,651       1,599,499
                                                                              ---------------  --------------  -------------
Benefits and expenses:
   Benefits and claims                                                            1,160,580      1,115,493         992,667
   Provision for policyholders' dividends on participating policies (note 12)        40,973         39,937          38,754
   Amortization of deferred policy acquisition costs                                133,394         82,695          85,568
   Other operating expenses (note 13)                                               342,394        272,954         240,652
                                                                              ---------------  --------------  -------------
                                                                                  1,677,341      1,511,079       1,357,641
                                                                              ---------------  --------------  -------------
      Income from continuing operations before federal income tax expense           315,497        287,572         241,858
                                                                              ---------------  --------------  -------------

Federal income tax expense (benefit) (note 7):
   Current                                                                          116,512         88,700          73,559
   Deferred                                                                          (5,623)        11,108           5,030
                                                                              ---------------  --------------  -------------
                                                                                    110,889         99,808          78,589
                                                                              ---------------  --------------  -------------
      Income from continuing operations                                             204,608        187,764         163,269

Income from discontinued operations (less federal income tax expense of
   $4,453, $7,446 and $10,915 in 1996, 1995 and 1994, respectively) (note 2)         11,324         24,714          20,459
                                                                              ---------------  --------------  -------------

      Net income                                                                $   215,932        212,478         183,728
                                                                              ===============  ==============  =============
</TABLE>


See accompanying notes to consolidated financial statements.
<PAGE>   4


               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

                 Consolidated Statements of Shareholder's Equity

                  Years ended December 31, 1996, 1995 and 1994
                                ($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>      
1994:
   Balance, beginning of year                       $3,815      406,089       1,194,519             6,745       1,611,168
   Capital contribution                                  -      200,000               -                 -         200,000
   Net income                                            -            -         183,728                 -         183,728
   Adjustment for change in accounting for
      certain investments in debt and equity
      securities, net (note 4)                           -            -               -           212,553         212,553
   Unrealized losses on securities available-
      for-sale, net                                      -            -               -          (338,971)       (338,971)
                                                ----------- ------------- --------------- ----------------- ---------------
   Balance, end of year                             $3,815      606,089       1,378,247          (119,673)      1,868,478
                                                =========== ============= =============== ================= ===============

1995:
   Balance, beginning of year                        3,815      606,089       1,378,247          (119,673)      1,868,478
   Capital contribution (note 13)                        -       51,029               -            (4,111)         46,918
   Dividends to shareholder                              -            -          (7,450)                -          (7,450)
   Net income                                            -            -         212,478                 -         212,478
   Unrealized gains on securities available-
      for-sale, net                                      -            -               -           508,088         508,088
                                                ----------- ------------- --------------- ----------------- ---------------
   Balance, end of year                             $3,815      657,118       1,583,275           384,304       2,628,512
                                                =========== ============= =============== ================= ===============

1996:
   Balance, beginning of year                        3,815      657,118       1,583,275           384,304       2,628,512
   Capital contribution (note 13)                        -           25               5                 -              30
   Dividends to shareholder                              -     (129,269)       (366,619)          (39,819)       (535,707)
   Net income                                            -            -         215,932                 -         215,932
   Unrealized losses on securities available-
      for-sale, net                                      -            -               -          (170,893)       (170,893)
                                                ----------- ------------- --------------- ----------------- ---------------
   Balance, end of year                             $3,815      527,874       1,432,593           173,592       2,137,874
                                                =========== ============= =============== ================= ===============

</TABLE>

See accompanying notes to consolidated financial statements.
<PAGE>   5


               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

                      Consolidated Statements of Cash Flows

                  Years ended December 31, 1996, 1995 and 1994
                                ($000's omitted)
<TABLE>
<CAPTION>

                                                                                       1996            1995            1994
                                                                                 ---------------- --------------- ---------------
<S>                                                                              <C>              <C>             <C>    
  Cash flows from operating activities:
     Net income                                                                    $    215,932        212,478         183,728
     Adjustments to reconcile net income to net cash provided by operating
        activities:
           Capitalization of deferred policy acquisition costs                         (422,572)      (321,327)       (242,431)
           Amortization of deferred policy acquisition costs                            133,394         82,695          85,568
           Amortization and depreciation                                                  6,962         10,234           3,603
           Realized (gains) losses on invested assets, net                                 (284)         3,250          16,094
           Deferred federal income tax expense (benefit)                                  7,603        (30,673)          9,946
           Decrease (increase) in accrued investment income                               2,781        (16,999)        (12,808)
           (Increase) decrease in other assets                                          (38,876)        39,880        (102,676)
           Increase in policy liabilities                                               305,755        135,937         118,361
           Increase in policyholders' dividend accumulations                             13,374         12,639          15,298
           (Decrease) increase in accrued federal income tax payable                     (5,131)        30,836          (5,714)
           Increase in other liabilities                                                188,900         26,851             506
           Other, net                                                                   (61,679)         1,832         (29,595)
                                                                                 ---------------  --------------- ---------------
              Net cash provided by operating activities                                 346,159        187,633          39,880
                                                                                 ---------------- --------------- ---------------

  Cash flows from investing activities:
     Proceeds from maturity of securities available-for-sale                          1,162,766        634,553         544,843
     Proceeds from sale of securities available-for-sale                                299,558        107,345         228,308
     Proceeds from maturity of fixed maturity securities held-to-maturity                     -        564,450         491,862
     Proceeds from repayments of mortgage loans on real estate                          309,050        207,832         190,574
     Proceeds from sale of real estate                                                   18,519         48,331          46,713
     Proceeds from repayments of policy loans and sale of other invested assets          22,795         53,587         120,506
     Cost of securities available-for-sale acquired                                  (1,573,640)    (1,942,413)     (1,816,370)
     Cost of fixed maturity securities held-to-maturity acquired                              -       (593,636)       (410,379)
     Cost of mortgage loans on real estate acquired                                    (972,776)      (796,026)       (471,570)
     Cost of real estate acquired                                                        (7,862)       (10,928)         (6,385)
     Policy loans issued and other invested assets acquired                             (57,740)       (75,910)        (65,302)
     Short-term investments, net                                                         28,003         77,837         (89,376)
     Purchase of affiliate (note 13)                                                          -              -        (155,000)
                                                                                ---------------- --------------- ---------------
              Net cash used in investing activities                                    (771,327)    (1,724,978)     (1,391,576)
                                                                                ---------------- --------------- ---------------

  Cash flows from financing activities:
     Proceeds from capital contributions                                                     30              -         200,000
     Dividends paid to shareholder                                                      (50,000)        (7,450)              -
     Increase in investment product and universal life insurance
        product account balances                                                      2,293,933      2,809,385       3,547,976
     Decrease in investment product and universal life insurance
        product account balances                                                     (1,784,466)    (1,258,758)     (2,412,595)
                                                                                ---------------- --------------- --------------
              Net cash provided by financing activities                                 459,497      1,543,177       1,335,381
                                                                                ---------------- --------------- --------------

  Net increase (decrease) in cash                                                        34,329          5,832         (16,315)

                                                                                 ---------------- --------------- ---------------
  Cash, beginning of year                                                                 9,455          3,623          19,938
                                                                                 ---------------- --------------- ---------------
  Cash, end of year                                                               $      43,784          9,455           3,623
                                                                                 ================ =============== ===============
</TABLE>


See accompanying notes to consolidated financial statements.
<PAGE>   6




               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                        December 31, 1996, 1995 and 1994
                                ($000's omitted)

(1)      Organization and Description of Business
         ----------------------------------------

         Nationwide Life Insurance Company (NLIC) is a wholly owned subsidiary
         of Nationwide Corporation (Nationwide Corp.). Wholly owned subsidiaries
         of NLIC include Nationwide Life and Annuity Insurance Company (NLAIC),
         Employers Life Insurance Company of Wausau and subsidiaries (ELICW),
         National Casualty Company (NCC), West Coast Life Insurance Company
         (WCLIC), Nationwide Advisory Services, Inc. (formerly Nationwide
         Financial Services, Inc.), Nationwide Investment Services Corporation
         (formerly PEBSCO Securities Corporation) (NISC) and NWE, Inc. NLIC and
         its subsidiaries are collectively referred to as "the Company."

         Nationwide Corp. formed Nationwide Financial Services, Inc. (NFS) in
         November 1996 as a holding company for NLIC and the other companies of
         the Nationwide Insurance Enterprise that offer or distribute long-term
         savings and retirement products. On January 27, 1997, Nationwide Corp.
         contributed to NFS the common stock of NLIC and three marketing and
         distribution companies. NFS is planning an initial public offering of
         its Class A common stock during the first quarter of 1997.

         In anticipation of the restructuring described above, on September 24,
         1996, NLIC's Board of Directors declared a dividend payable January 1,
         1997 to Nationwide Corp. consisting of the outstanding shares of common
         stock of certain subsidiaries (ELICW, NCC and WCLIC) that do not offer
         or distribute long-term savings and retirement products. In addition,
         during 1996, NLIC entered into two reinsurance agreements whereby all
         of NLIC's accident and health and group life insurance business was
         ceded to ELICW and another affiliate effective January 1, 1996. These
         subsidiaries and all accident and health and group life insurance
         business have been accounted for as discontinued operations for all
         periods presented. See notes 2 and 13.

         In addition, as part of the restructuring described above, NLIC intends
         to make an $850,000 distribution to NFS which will then make an
         equivalent distribution to Nationwide Corp.

         The Company is a leading provider of long-term savings and retirement
         products to retail and institutional customers and is subject to
         competition from other financial services providers 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 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, 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 reinsurance and credit and collection
              policies and by providing for any amounts deemed uncollectible.
<PAGE>   7



               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued


              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)      Discontinued Operations
         -----------------------

         As discussed in note 1, NFS is a holding company for NLIC and certain
         other companies that offer or distribute long-term savings and
         retirement products. Prior to the contribution by Nationwide Corp. to
         NFS of the outstanding common stock of NLIC and other companies, NLIC
         effected certain transactions with respect to certain subsidiaries and
         lines of business that were unrelated to long-term savings and
         retirement products.

         On September 24, 1996, NLIC's Board of Directors declared a dividend to
         Nationwide Corp. consisting of the outstanding shares of common stock
         of three subsidiaries: ELICW, NCC and WCLIC. ELICW writes group
         accident and health and group life insurance business and maintains it
         offices in Wausau, Wisconsin. NCC is a property and casualty company
         that serves as a fronting company for a property and casualty
         subsidiary of Nationwide Mutual Insurance Company (NMIC), an affiliate.
         NCC maintains its offices in Scottsdale, Arizona. WCLIC writes high
         dollar term life insurance policies and is located in San Francisco,
         California. ELICW, NCC and WCLIC have been accounted for as
         discontinued operations for all periods presented. NLIC did not
         recognize any gain or loss on the disposal of these subsidiaries.

         A summary of the combined results of operations, including the results
         of the accident and health and group life insurance business ELICW
         assumed from NLIC in 1996, and assets and liabilities of ELICW, NCC and
         WCLIC as of and for the years ended December 31, 1996, 1995 and 1994 is
         as follows:
<TABLE>
<CAPTION>

                                                                                    1996           1995          1994
                                                                                ------------   -----------   -----------

               <S>                                                               <C>             <C>           <C>   
               Revenues                                                          $   668,870       422,149        84,226
               Net income                                                             11,324        26,456        11,753
               Assets, consisting primarily of investments                         3,029,293     2,967,326     2,537,692
               Liabilities, consisting primarily of policy benefits and claims     2,543,586     2,460,649     2,179,263
</TABLE>

         During 1996, NLIC entered into two reinsurance agreements whereby all
         of NLIC's accident and health and group life insurance business was
         ceded to ELICW and NMIC, effective January 1, 1996. See note 13 for a
         complete discussion of the reinsurance agreements. NLIC has
         discontinued its accident and health and group life insurance business
         and in connection therewith has entered into reinsurance agreements to
         cede all existing and any future writings to other affiliated companies
         and will cease writing any new business prior to December 31, 1997.
         NLIC's accident and health and group life insurance business is
         accounted for as discontinued operations for all periods presented.
         NLIC did not recognize any gain or loss on the disposal of the accident
         and health and group life insurance business. The assets, liabilities,
         results of operations and activities of discontinued operations are
         distinguished physically, operationally and for financial reporting
         purposes from the remaining assets, liabilities, results of operations
         and activities of NLIC.
<PAGE>   8
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued


         A summary of the results of operations, net of amounts ceded to ELICW
         and NMIC in 1996, and assets and liabilities of NLIC's accident and
         health and group life insurance business as of and for the years ended
         December 31, 1996, 1995 and 1994 is as follows:
<TABLE>
<CAPTION>

                                                                                    1996           1995          1994
                                                                                ------------   -----------   -----------

<S>                                                                                 <C>            <C>           <C>    
               Revenues                                                             $      -       354,788       362,476
               Net income (loss)                                                           -        (1,742)        8,706
               Assets, consisting primarily of investments                           259,185       239,426       234,082
               Liabilities, consisting primarily of policy benefits and claims       259,185       239,426       234,082
</TABLE>

(3)      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. Annual Statements for NLIC and its insurance
         subsidiaries, filed with the department of insurance of each insurance
         company's state of domicile, are prepared on the basis of accounting
         practices prescribed or permitted by each department. 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.

         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 consolidated financial statements include the accounts of NLIC
              and its wholly owned subsidiaries. Subsidiaries that are
              classified and reported as discontinued operations are not
              consolidated but rather are reported as "Investment in
              Subsidiaries Classified as Discontinued Operations" in the
              accompanying consolidated balance sheets and "Income for
              Discontinued Operations" in the accompanying consolidated
              statements of income. 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, 1996 or 1995.
<PAGE>   9
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued



              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. Impairment
              losses are 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.

              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.

         (c)  Revenues and Benefits
              ---------------------

              INVESTMENT PRODUCTS AND UNIVERSAL LIFE INSURANCE PRODUCTS:
              Investment products consist primarily of individual and group
              variable and fixed annuities, annuities without life contingencies
              and guaranteed investment contracts. Universal life insurance
              products include universal life insurance, variable universal life
              insurance and other interest-sensitive life insurance policies.
              Revenues for investment products and universal life insurance
              products consist of net investment income, 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 interest credited to policy account balances and benefits
              and claims incurred in the period in excess of related policy
              account balances.

              TRADITIONAL LIFE INSURANCE PRODUCTS: Traditional life insurance
              products include those products with fixed and guaranteed premiums
              and benefits and consist primarily of whole life insurance,
              limited-payment life insurance, term life insurance 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.

              ACCIDENT AND HEALTH INSURANCE PRODUCTS: 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. All accident and health insurance
              business is accounted for as discontinued operations. See note 2.

         (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
              investment products and universal life insurance 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. For traditional life 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. 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 3(b).
<PAGE>   10

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued

         (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.

         (f)  Future Policy Benefits
              ----------------------

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

              Future policy benefits for traditional life 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 and claims for collectively renewable
              long-term disability policies and group long-term disability
              policies 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. All health insurance
              business is accounted for as discontinued operations. See note 2.

         (g)  Participating Business
              ----------------------

              Participating business represents approximately 52% in 1996 (54%
              in 1995 and 55% in 1994) of the Company's life insurance in force,
              78% in 1996 (79% in 1995 and 79% in 1994) of the number of life
              insurance policies in force, and 40% in 1996 (47% in 1995 and 51%
              in 1994) 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.

         (h)  Federal Income Tax
              ------------------

              The Company, with the exception of ELICW, files a consolidated
              federal income tax return with NMIC, the majority shareholder of
              Nationwide Corp. The members of the consolidated tax return group
              have a tax sharing arrangement which provides, in effect, for each
              member to bear essentially the same federal income tax liability
              as if separate tax returns were filed. Through 1994, ELICW filed a
              consolidated federal income tax return with Employers Insurance of
              Wausau A Mutual Company, an affiliate. Beginning in 1995, ELICW
              files a separate federal income tax return.

              The Company utilizes the asset and liability method of accounting
              for income tax. Under this 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.
<PAGE>   11
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued


         (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. All of the Company's accident
              and health and group life insurance business is ceded to
              affiliates and is accounted for as discontinued operations. See
              notes 2 and 13.

         (j)  Reclassification
              ----------------

              Certain items in the 1995 and 1994 consolidated financial
              statements have been reclassified to conform to the 1996
              presentation.


(4)      Change in Accounting Principle
         ------------------------------

         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 (SFAS)
         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 $6,299,665
         and $6,721,714, 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                                         $ 422,049
             Adjustment to deferred policy acquisition costs                            (95,044)
             Deferred federal income tax                                               (114,452)
                                                                                    --------------
                                                                                      $ 212,553
                                                                                    ==============
</TABLE>


(5)      Investments
         -----------

         The amortized cost and estimated fair value of securities
         available-for-sale were as follows as of December 31, 1996:
<TABLE>
<CAPTION>

                                                                                     Gross         Gross
                                                                    Amortized     unrealized    unrealized     Estimated
                                                                      cost           gains        losses       fair value
                                                                  ------------    ----------    -----------    -----------  
<S>                                                                <C>             <C>          <C>            <C>    
             1996:
               Fixed maturity securities:
                 U.S. Treasury securities and obligations of
                   U.S. government corporations and agencies       $   275,696         4,795        (1,340)        279,151
                 Obligations of states and political subdivisions        6,242           450            (2)          6,690
                 Debt securities issued by foreign governments         100,656         2,141          (857)        101,940
                 Corporate securities                                7,999,310       285,946       (33,686)      8,251,570
                 Mortgage-backed securities                          3,588,974        91,438       (15,124)      3,665,288
                                                                   ------------    ----------   ------------   ------------ 
                     Total fixed maturity securities                11,970,878       384,770       (51,009)     12,304,639
               Equity securities                                        43,890        15,571          (330)         59,131
                                                                   ------------    ----------   ------------   ------------ 
                                                                   $12,014,768       400,341       (51,339)     12,363,770
                                                                   ============    ==========   ============   ============ 
</TABLE>
<PAGE>   12
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

              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>    
             1995:
               Fixed maturity securities:
                 U.S. Treasury securities and obligations of 
                   U.S. government corporations and agencies       $   310,186        12,764           (1)         322,949
                 Obligations of states and political subdivisions        8,655         1,205           (1)           9,859
                 Debt securities issued by foreign governments         101,414         4,387          (66)         105,735
                 Corporate securities                                7,888,440       473,681      (25,742)       8,336,379
                 Mortgage-backed securities                          3,553,861       165,169       (8,388)       3,710,642
                                                                   ------------    ----------   -----------  ---------------
                     Total fixed maturity securities                11,862,556       657,206      (34,198)      12,485,564
               Equity securities                                        23,617         6,382          (46)          29,953
                                                                   ------------    ----------   -----------  ---------------
                                                                   $11,886,173       663,588      (34,244)      12,515,517
                                                                   ============    ==========   ===========  ===============
</TABLE>


         The amortized cost and estimated fair value of fixed maturity
         securities available-for-sale as of December 31, 1996, 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                                         $     440,235          444,214
                Due after one year through five years                               3,937,010        4,053,152
                Due after five years through ten years                              2,809,813        2,871,806
                Due after ten years                                                 1,194,846        1,270,179
                                                                                ---------------   --------------
                                                                                    8,381,904        8,639,351

             Mortgage-backed securities                                             3,588,974        3,665,288
                                                                                ---------------   --------------
                                                                                  $11,970,878       12,304,639
                                                                                ===============   ==============
</TABLE>


         The components of unrealized gains on securities available-for-sale,
         net, were as follows as of December 31:
<TABLE>
<CAPTION>

                                                                                   1996            1995
                                                                              ---------------  --------------

             <S>                                                                  <C>              <C>    
             Gross unrealized gains                                               $349,002         629,344
             Adjustment to deferred policy acquisition costs                       (81,939)       (138,914)
             Deferred federal income tax                                           (93,471)       (171,649)
                                                                              ---------------  --------------
                                                                                   173,592         318,781

             Unrealized gains on securities available-for-sale, net, of
                subsidiaries classified as discontinued operations (note 2)              -          65,523
                                                                              ---------------  --------------
                                                                                  $173,592         384,304
                                                                              ===============  ==============
</TABLE>
<PAGE>   13
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued


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

                                                                          1996             1995            1994
                                                                     ---------------   -------------  --------------
             <S>                                                     <C>               <C>            <C>    
             Securities available-for-sale:
                Fixed maturity securities                               $(289,247)         876,332       (675,373)
                Equity securities                                           8,905              (26)        (1,927)
             Fixed maturity securities held-to-maturity                         -           75,626       (398,183)
                                                                     ---------------   -------------  --------------
                                                                        $(280,342)         951,932     (1,075,483)
                                                                     ===============   =============  ==============
</TABLE>

         Proceeds from the sale of securities available-for-sale during 1996,
         1995 and 1994 were $299,558, $107,345 and $228,308, respectively.
         During 1996, gross gains of $6,606 ($4,838 and $3,045 in 1995 and 1994,
         respectively) and gross losses of $6,925 ($2,147 and $21,280 in 1995
         and 1994, respectively) were realized on those sales.

         During 1995, the Company transferred fixed maturity securities
         classified as held-to-maturity with amortized cost of $25,429 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
         $3,535.

         As permitted by the Financial Accounting Standards Board'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 $3,320,093, resulting in a gross unrealized gain
         of $155,940.

         Investments that were non-income producing for the twelve month period
         preceding December 31, 1996 amounted to $26,805 ($27,712 in 1995) and
         consisted of $248 ($6,982 in 1995) in fixed maturity securities,
         $20,633 ($14,740 in 1995) in real estate and $5,924 ($5,990 in 1995) in
         other long-term investments.

         Real estate is presented at cost less accumulated depreciation of
         $30,338 as of December 31, 1996 ($30,482 as of December 31, 1995) and
         valuation allowances of $15,219 as of December 31, 1996 ($25,819 as of
         December 31, 1995).

         The recorded investment of mortgage loans on real estate considered to
         be impaired (under SFAS NO. 114 - ACCOUNTING BY CREDITORS FOR
         IMPAIRMENT OF A LOAN as amended by SFAS NO. 118 - ACCOUNTING BY
         CREDITORS FOR IMPAIRMENT OF A LOAN-INCOME RECOGNITION AND DISCLOSURE)
         as of December 31, 1996 was $51,765 ($44,409 as of December 31, 1995),
         which includes $41,663 ($23,975 as of December 31, 1995) of impaired
         mortgage loans on real estate for which the related valuation allowance
         was $8,485 ($5,276 as of December 31, 1995) and $10,102 ($20,434 as of
         December 31, 1995) of impaired mortgage loans on real estate for which
         there was no valuation allowance. During 1996, the average recorded
         investment in impaired mortgage loans on real estate was approximately
         $39,674 ($22,181 in 1995) and interest income recognized on those loans
         was $2,103 ($387 in 1995), which is equal to interest income recognized
         using a cash-basis method of income recognition.

         Activity in the valuation allowance account for mortgage loans on real
         estate is summarized for the years ended December 31:
<TABLE>
<CAPTION>

                                                                                   1996           1995
                                                                               -------------  --------------

<S>                                                                                <C>             <C>   
             Allowance, beginning of year                                          $49,128         46,381
                  Additions charged to operations                                    4,497          7,433
                  Direct write-downs charged against the allowance                  (2,587)        (4,686)
                                                                               -------------  -------------  
             Allowance, end of year                                                $51,038         49,128
                                                                               =============  ==============
</TABLE>
<PAGE>   14

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued


         An analysis of investment income by investment type follows for the
         years ended December 31:
<TABLE>
<CAPTION>

                                                                          1996             1995           1994
                                                                     ---------------   -------------  ------------
        <S>                                                           <C>              <C>            <C>          
             Gross investment income:
                 Securities available-for-sale:
                   Fixed maturity securities                          $   917,135          685,787        647,927
                   Equity securities                                        1,291            1,330            509
                 Fixed maturity securities held-to-maturity                     -          201,808        185,938
                 Mortgage loans on real estate                            432,815          395,478        372,734
                 Real estate                                               44,332           38,344         40,170
                 Short-term investments                                     4,155           10,576          6,141
                 Other                                                      3,998            7,239          2,121
                                                                     ---------------   -------------  --------------
                       Total investment income                          1,403,726        1,340,562      1,255,540
             Less investment expenses                                      45,967           46,529         44,729
                                                                     ---------------   -------------  ---------------  
                       Net investment income                           $1,357,759        1,294,033      1,210,811
                                                                     ===============   =============  ==============
</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>
                                                                        1996          1995          1994
                                                                     ------------  ------------  ------------
        <S>                                                          <C>           <C>           <C>    
             Securities available-for-sale:
                Fixed maturity securities                              $(3,462)        4,213        (7,296)
                Equity securities                                        3,143         3,386         1,422
             Mortgage loans on real estate                              (4,115)       (7,091)      (20,446)
             Real estate and other                                       4,108        (2,232)        9,793
                                                                     ------------  ------------  ------------ 
                                                                      $   (326)       (1,724)      (16,527)
                                                                     ============  ============  ============
</TABLE>

         Fixed maturity securities with an amortized cost of $6,161 and $5,592
         as of December 31, 1996 and 1995, 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 87% and 87% of the total liability for future
         policy benefits as of December 31, 1996 and 1995, respectively. The
         average interest rate credited on investment product policies was
         approximately 6.3%, 6.6% and 6.5% for the years ended December 31,
         1996, 1995 and 1994, respectively.

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

              Interest rates:  Interest rates vary as follows:
              --------------
<TABLE>
<CAPTION>

                   Year of issue                Interest rates
                   -----------------   ----------------------------------------

                   <S>                <C>                
                   1996                6.6%, not graded
                   1984-1995           6.0% to 10.5%, not graded
                   1966-1983           6.0% to 8.1%, graded over 20 years to 4.0% to 6.6%
                   1965 and prior      generally lower than post 1965 issues

</TABLE>
<PAGE>   15
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued


              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.

         The Company has entered into a reinsurance contract to cede a portion
         of its general account individual annuity business to The Franklin Life
         Insurance Company (Franklin). Total recoveries due from Franklin were
         $240,451 and $245,255 as of December 31, 1996 and 1995, respectively.
         The contract is immaterial to the Company's results of operations. The
         ceding of risk does not discharge the original insurer from its primary
         obligation to the policyholder. Under the terms of the contract,
         Franklin has established a trust as collateral for the recoveries. The
         trust assets are invested in investment grade securities, the market
         value of which must at all times be greater than or equal to 102% of
         the reinsured reserves.

         The Company has reinsurance agreements with certain affiliates as
         described in note 13. All other reinsurance agreements are not material
         to either premiums or reinsurance recoverables.

(7)      Federal Income Tax
         -------------------

         The tax effects of temporary differences that give rise to significant
         components of the net deferred tax liability as of December 31, 1996
         and 1995 are as follows:
<TABLE>
<CAPTION>

                                                                              1996               1995
                                                                        -----------------   ---------------
            <S>                                                         <C>                 <C>    
             Deferred tax assets:
                Future policy benefits                                        $175,571            149,192
                Liabilities in Separate Accounts                               188,426            129,120
                Mortgage loans on real estate and real estate                   23,366             25,165
                Other policyholder funds                                         7,407              7,424
                Other assets and other liabilities                              53,757             41,847
                                                                        -----------------   ---------------
                  Total gross deferred tax assets                              448,527            352,748
                  Less valuation allowances                                     (7,000)            (7,000)
                                                                        -----------------   ---------------
                  Net deferred tax assets                                      441,527            345,748
                                                                        =================   ===============

             Deferred tax liabilities:
                Deferred policy acquisition costs                              399,345            299,579
                Fixed maturity securities                                      133,210            227,345
                Deferred tax on realized investment gains                       37,597             40,634
                Equity securities and other long-term investments                8,210              3,780
                Other                                                           25,377             21,037
                                                                        -----------------   ---------------
                  Total gross deferred tax liabilities                         603,739            592,375
                                                                        -----------------   ---------------
                                                                              $162,212            246,627
                                                                        =================   ===============
</TABLE>

         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. Nearly all future
         deductible amounts can be offset by future taxable amounts or recovery
         of federal income tax paid within the statutory carryback period. There
         has been no change in the valuation allowance for the years ended
         December 31, 1996, 1995 and 1994.
<PAGE>   16

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued

         Total federal income tax expense for the years ended December 31, 1996,
         1995 and 1994 differs from the amount computed by applying the U.S.
         federal income tax rate to income before tax as follows:
<TABLE>
<CAPTION>

                                                                1996                    1995                    1994
                                                   ----------------------   ----------------------   ----------------------
                                                      Amount        %          Amount        %          Amount        %
                                                   ----------------------   ----------------------   ----------------------

             <S>                                      <C>          <C>         <C>          <C>          <C>         <C> 
             Computed (expected) tax expense          $110,424     35.0        $100,650     35.0         $84,650     35.0
             Tax exempt interest and dividends
                received deduction                        (212)    (0.1)            (18)    (0.0)           (130)    (0.1)
             Other, net                                    677      0.3            (824)    (0.3)         (5,931)    (2.5)
                                                   ------------  --------   ------------- --------   ------------- --------
               Total (effective rate of each year)    $110,889     35.2       $  99,808     34.7         $78,589     32.5
                                                   ============  ========   ============= ========   ============= ========
</TABLE>

         Total federal  income tax paid was $115,839,  $51,840 and $83,239  
         during the years ended  December 31, 1996,  1995 and 1994, 
         respectively.


 (8)     Disclosures about Fair Value of Financial Instruments
         -----------------------------------------------------

         SFAS 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.

         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 is 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, which includes certain surrender
              charges.
<PAGE>   17
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued


              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 analyses. 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 insurance, universal life
              insurance 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.

              COMMITMENTS TO EXTEND CREDIT: Commitments to extend credit have
              nominal fair value because of the short-term nature of such
              commitments. See note 9.

           Carrying amount and estimated fair value of financial instruments
           subject to SFAS 107 and policy reserves on life insurance contracts
           were as follows as of December 31, 1996 and 1995:
<TABLE>
<CAPTION>

                                                                           1996                            1995
                                                             ------------------------------   -------------------------------
                                                                Carrying      Estimated          Carrying       Estimated
                                                                 amount       fair value          amount        fair value
                                                             ------------------------------   --------------- ---------------
               <S>                                             <C>             <C>               <C>             <C>       
               Assets
               ------
               Investments:
                  Securities available-for-sale:
                     Fixed maturity securities                 $12,304,639     12,304,639        12,485,564      12,485,564
                     Equity securities                              59,131         59,131            29,953          29,953
                  Mortgage loans on real estate, net             5,272,119      5,397,865         4,602,764       4,961,655
                  Policy loans                                     371,816        371,816           336,356         336,356
                  Short-term investments                             4,789          4,789            32,792          32,792
               Cash                                                 43,784         43,784             9,455           9,455
               Assets held in Separate Accounts                 26,926,702     26,926,702        18,591,108      18,591,108

               Liabilities
               -----------
               Investment contracts                             13,914,441     13,484,526        13,229,360      12,876,798
               Policy reserves on life insurance contracts       2,971,337      2,775,991         2,836,323       2,733,486
               Policyholders' dividend accumulations               361,401        361,401           348,027         348,027
               Other policyholder funds                             60,073         60,073            65,297          65,297
               Liabilities related to Separate Accounts         26,926,702     26,164,213        18,591,108      18,052,362
</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.
<PAGE>   18
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued


         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 75% 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 $327,456 extending into
         1997 were outstanding as of December 31, 1996.

         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 21% (20% in 1995) in any geographic area and no more than 2% (2%
         in 1995) with any one borrower as of December 31, 1996.

         The Company had a significant reinsurance recoverable balance from one
         reinsurer as of December 31, 1996 and 1995. See note 6.

         The summary below depicts loans by remaining principal balance as of
         December 31, 1996 and 1995:
<TABLE>
<CAPTION>

                                                                                             Apartment
                                                Office       Warehouse         Retail         & other           Total
                                              ------------  -------------   -------------   -------------   --------------
              <S>                              <C>             <C>             <C>             <C>            <C>                 
               1996:
                 East North Central             $139,518        119,069         549,064         215,038        1,022,689
                 East South Central               33,267         22,252         172,968          90,623          319,110
                 Mountain                         17,972         43,027         113,292          73,390          247,681
                 Middle Atlantic                 129,077         54,046         160,833          18,498          362,454
                 New England                      33,348         43,581         161,960               -          238,889
                 Pacific                         202,562        325,046         424,295         110,108        1,062,011
                 South Atlantic                  103,889        134,492         482,934         385,185        1,106,500
                 West North Central              126,467          2,441          75,180          40,529          244,617
                 West South Central              104,877        120,314         197,090         304,256          726,537
                                              -------------   -------------   -------------   --------------  ------------
                                                $890,977        864,268       2,337,616       1,237,627        5,330,488
                                              ============  =============   =============   =============
                    Less valuation allowances and unamortized discount                                            58,369
                                                                                                            --------------
                         Total mortgage loans on real estate, net                                             $5,272,119
                                                                                                            ==============
</TABLE>

<TABLE>
<CAPTION>

                 <S>                          <C>             <C>             <C>             <C>              <C>    
               1995:
                 East North Central             $138,965        101,925         514,995         175,213          931,098
                 East South Central               21,329         13,053         180,858          82,383          297,623
                 Mountain                              -         17,219         138,220          45,274          200,713
                 Middle Atlantic                 116,187         64,813         158,252          10,793          350,045
                 New England                       9,559         39,525         148,449               1          197,534
                 Pacific                         183,206        233,186         374,915         105,419          896,726
                 South Atlantic                  106,246         73,541         446,800         278,265          904,852
                 West North Central              133,899         14,205          78,065          36,651          262,820
                 West South Central               69,140         92,594         190,299         267,268          619,301
                                              ------------  ------------    -------------   -------------   --------------
                                                $778,531        650,061       2,230,853       1,001,267        4,660,712
                                              ============  =============   =============   =============
                    Less valuation allowances and unamortized discount                                            57,948
                                                                                                            --------------
                         Total mortgage loans on real estate, net                                             $4,602,764
                                                                                                            ==============
</TABLE>
<PAGE>   19
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued


(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.

         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, 1996, 1995 and 1994 were $7,381, $10,478 and
         $10,063, respectively.

         The Company's net accrued pension expense as of December 31, 1996 and
         1995 was $1,075 and $1,392, respectively.

         The net periodic pension cost for the Nationwide Insurance Enterprise
         Retirement Plan as a whole for the year ended December 31, 1996 and for
         the Nationwide Insurance Companies and Affiliates Retirement Plan as a
         whole for the years ended December 31, 1995 and 1994 follows:

<TABLE>
<CAPTION>
                                                                        1996             1995              1994
                                                                   ---------------  ---------------   ---------------

              <S>                                                    <C>                  <C>               <C>   
              Service cost (benefits earned during the period)       $   75,466           64,524            64,740
              Interest cost on projected benefit obligation             105,511           95,283            73,951
              Actual return on plan assets                             (210,583)        (249,294)          (21,495)
              Net amortization and deferral                             101,795          143,353           (62,150)
                                                                   ---------------  ---------------   ---------------
                                                                     $   72,189           53,866            55,046
                                                                   ===============  ===============   ===============
</TABLE>


         Basis for measurements, net periodic pension cost:

<TABLE>
<CAPTION>
                                                                        1996             1995              1994
                                                                   ---------------  ---------------   ---------------

              <S>                                                   <C>              <C>               <C>  
              Weighted average discount rate                           6.00%            7.50%             5.75%
              Rate of increase in future compensation levels           4.25%            6.25%             4.50%
              Expected long-term rate of return on plan assets         6.75%            8.75%             7.00%
</TABLE>
<PAGE>   20
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued


         Information regarding the funded status of the Nationwide Insurance
         Enterprise Retirement Plan as a whole as of December 31, 1996 and 1995
         follows:
<TABLE>
<CAPTION>

                                                                                1996              1995
                                                                           ---------------   ---------------
              <S>                                                          <C>               <C>      
              Accumulated benefit obligation:
                 Vested                                                      $1,338,554         1,236,730
                 Nonvested                                                       11,149            26,503
                                                                           ---------------   ---------------
                                                                             $1,349,703         1,263,233
                                                                           ===============   ===============

              Net accrued pension expense:
                 Projected benefit obligation for services rendered to       
                    date                                                     $1,847,828         1,780,616
                 Plan assets at fair value                                    1,947,933         1,738,004
                                                                           ---------------   ---------------
                    Plan assets in excess of (less than) projected benefit
                       obligation                                               100,105           (42,612)
                 Unrecognized prior service cost                                 37,870            42,845
                 Unrecognized net gains                                        (201,952)          (63,130)
                 Unrecognized net asset at transition                            37,158            41,305
                                                                           ---------------   ---------------
                                                                            $   (26,819)          (21,592)
                                                                           ===============   ===============
</TABLE>

         Basis for measurements, funded status of plan:

<TABLE>
<CAPTION>
                                                                                1996              1995
                                                                           ---------------   ---------------

              <S>                                                              <C>               <C>  
              Weighted average discount rate                                   6.50%             6.00%
              Rate of increase in future compensation levels                   4.75%             4.25%
</TABLE>

         Assets of the Nationwide Insurance Enterprise Retirement Plan are
         invested in group annuity contracts of NLIC and ELICW.

(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.

         The Company elected to immediately recognize its estimated accumulated
         postretirement benefit obligation; however, 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,
         1996 and 1995 was $34,884 and $33,537, respectively, and the net
         periodic postretirement benefit cost (NPPBC) for 1996, 1995 and 1994
         was $3,286, $3,132 and $4,284, respectively.
<PAGE>   21
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued


         The amount of NPPBC for the plan as a whole for the years ended
         December 31, 1996, 1995 and 1994 was as follows:
<TABLE>
<CAPTION>

                                                                                        1996          1995          1994
                                                                                     -----------   -----------   -----------

            <S>                                                                       <C>              <C>           <C>  
             Service cost (benefits attributed to employee service during the year)   $  6,541         6,235         8,586
             Interest cost on accumulated postretirement benefit obligation             13,679        14,151        14,011
             Actual return on plan assets                                               (4,348)       (2,657)       (1,622)
             Amortization of unrecognized transition obligation of affiliates              173         2,966           568
             Net amortization and deferral                                               1,830        (1,619)        1,622
                                                                                     -----------   -----------   -----------
                                                                                       $17,875        19,076        23,165
                                                                                     ===========   ===========   ===========
</TABLE>

         Information regarding the funded status of the plan as a whole as of
         December 31, 1996 and 1995 follows:
<TABLE>
<CAPTION>

                                                                                             1996              1995
                                                                                        ---------------   ---------------
             <S>                                                                          <C>                   <C>   
             Accrued postretirement benefit expense:
                Retirees                                                                  $   92,954            88,680
                Fully eligible, active plan participants                                      23,749            28,793
                Other active plan participants                                                83,986            90,375
                                                                                        ---------------   ---------------
                   Accumulated postretirement benefit obligation (APBO)                      200,689           207,848
                Plan assets at fair value                                                     63,044            54,325
                                                                                        ---------------   ---------------
                   Plan assets less than accumulated postretirement benefit obligation      (137,645)         (153,523)
                Unrecognized transition obligation of affiliates                               1,654             1,827
                Unrecognized net gains                                                       (23,225)           (1,038)
                                                                                        ---------------   ---------------
                                                                                           $(159,216)         (152,734)
                                                                                        ===============   ===============
</TABLE>

         Actuarial  assumptions  used for the  measurement  of the APBO as of 
         December 31, 1996 and 1995 and the NPPBC for 1996, 1995 and 1994 were 
         as follows:

<TABLE>
<CAPTION>
                                                      1996          1996         1995         1995         1994
                                                      APBO         NPPBC         APBO        NPPBC         NPPBC
                                                   ------------  -----------  -----------  -----------  ------------
             <S>                                     <C>           <C>          <C>          <C>          <C>  

             Discount rate                            7.25%         6.65%        6.75%        8.00%        7.00%
             Long-term rate of return on plan
                 assets, net of tax                     -           4.80%         -           8.00%         N/A
             Assumed health care cost trend rate:
                 Initial rate                        11.00%        11.00%       11.00%       10.00%       12.00%
                 Ultimate rate                        6.00%         6.00%        6.00%        6.00%        6.00%
                 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, 1996 by $701 and the NPPBC for the year ended December 31,
         1996 by $83.

(12)     Shareholder's Equity, 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 company subsidiaries exceed the minimum risk-based capital
         requirements.
<PAGE>   22
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued


         The statutory capital shares and surplus of NLIC as of December 31,
         1996, 1995 and 1994 was $1,000,647, $1,363,031 and $1,262,861,
         respectively. The statutory net income of NLIC for the years ended
         December 31, 1996, 1995 and 1994 was $73,218, $86,529 and $76,532,
         respectively.

         NLIC is limited in the amount of shareholder dividends it may pay
         without prior approval by the Department of Insurance of the State of
         Ohio (the Department). NLIC's dividend of the outstanding shares of
         common stock of certain companies which was declared on September 24,
         1996 and the anticipated $850,000 dividend (as discussed in note 1) are
         deemed extraordinary under Ohio insurance laws. As a result of such
         dividends, any dividend paid by NLIC during the 12-month period
         immediately following the $850,000 dividend would also be an
         extraordinary dividend under Ohio insurance laws. Accordingly, no such
         dividend could be paid without prior regulatory approval.

         In addition, the payment of dividends by NLIC may also be subject to
         restrictions set forth in the insurance laws of New York that limit the
         amount of statutory profits on NLIC's participating policies (measured
         before dividends to policyholders) that can inure to the benefit of the
         Company and its stockholder.

         The Company currently does not expect such regulatory requirements to
         impair its ability to pay operating expenses and stockholder dividends
         in the future.

(13)     Transactions With Affiliates
         ----------------------------

         The Company leases office space from NMIC and certain of its
         subsidiaries. For the years ended December 31, 1996, 1995 and 1994, the
         Company made lease payments to NMIC and its subsidiaries of $9,065,
         $8,986 and $8,133, respectively.

         Pursuant to a cost sharing agreement among NMIC and certain of its
         direct and indirect subsidiaries, including the Company, NMIC provides
         certain operational and administrative services, such as sales support,
         advertising, personnel and general management services, to those
         subsidiaries. Expenses covered by this agreement are subject to
         allocation among NMIC, the Company and other affiliates. Amounts
         allocated to the Company were $101,584, $107,112, and $100,601 in 1996,
         1995 and 1994, respectively. The allocations are based on techniques
         and procedures in accordance with insurance regulatory guidelines.
         Measures used to allocate expenses among companies include individual
         employee estimates of time spent, special cost studies, salary expense,
         commissions expense and other methods agreed to by the participating
         companies that are within industry guidelines and practices. The
         Company believes these allocation methods are reasonable. In addition,
         the Company does not believe that expenses recognized under the
         intercompany agreements are materially different than expenses that
         would have been recognized had the Company operated on a stand alone
         basis. Amounts payable to NMIC from the Company under the cost sharing
         agreement were $15,111 and $1,186 as of December 31, 1996 and 1995,
         respectively.

         The Company also 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 1996 and
         1995 were not material. The Company believes that the terms of the
         repurchase agreements are materially consistent with what the Company
         could have obtained with unaffiliated parties.
<PAGE>   23

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued

         Intercompany reinsurance contracts exist between NLIC and, respectively
         NMIC and ELICW whereby all of NLIC's accident and health and group life
         insurance business is ceded on a modified coinsurance basis. NLIC
         entered into the reinsurance agreements during 1996 because the
         accident and health and group life insurance business was unrelated to
         NLIC's long-term savings and retirement products. Accordingly, the
         accident and health and group life insurance business has been
         accounted for as discontinued operations for all periods presented.
         Under modified coinsurance agreements, invested assets are retained by
         the ceding company and investment earnings are paid to the reinsurer.
         Under the terms of NLIC's agreements, the investment risk associated
         with changes in interest rates is borne by NMIC or ELICW, as the case
         may be. Risk of asset default is retained by NLIC, although a fee is
         paid by NMIC or ELICW, as the case may be, to NLIC for the NLIC's
         retention of such risk. The agreements will remain in force until all
         policy obligations are settled. However, with respect to the agreement
         between NLIC and NMIC, either party may terminate the contract on
         January 1 of any year with prior notice. The ceding of risk does not
         discharge the original insurer from its primary obligation to the
         policyholder. NLIC believes that the terms of the modified coinsurance
         agreements are consistent in all material respects with what NLIC could
         have obtained with unaffiliated parties.

         Amounts ceded to ELICW in 1996 are included in ELICW's results of
         operations for 1996 which, combined with the results of WCLIC and NCC,
         are summarized in note 2. Amounts ceded to ELICW in 1996 include
         premiums of $224,224, net investment income and other revenue of
         $14,833, and benefits, claims and other expenses of $246,641. Amounts
         ceded to NMIC in 1996 include premiums of $97,331, net investment
         income of $10,890, and benefits, claims and other expenses of $100,476.

         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 $4,789 and $9,654 as of December 31,
         1996 and 1995, respectively, and are included in short-term investments
         on the accompanying consolidated balance sheets.

         On April, 5 1996, Nationwide Corp. contributed all of the outstanding
         shares, with shareholder equity value of $30, of NISC to NLIC. NLIC
         contributed an additional $500 to NISC on August 30, 1996.

         On March 1, 1995, Nationwide Corp. contributed all of the outstanding
         shares of common stock of Farmland Life Insurance Company (Farmland) to
         NLIC. Farmland merged into WCLIC effective June 30, 1995. The
         contribution resulted in a direct increase to consolidated
         shareholder's equity of $46,918. As discussed in note 2, WCLIC is
         accounted for as discontinued operations.

         Effective December 31, 1994, NLIC purchased all of the outstanding
         shares of common stock 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. As discussed in note 2, ELICW is
         accounted for as discontinued operations.

         Certain annuity products are sold through three affiliated companies
         which are also subsidiaries of Nationwide Corp. Total commissions and
         fees paid to these affiliates for the years ended December 31, 1996,
         1995 and 1994 were $76,922, $57,280 and $50,168, respectively.

(14)     Bank Lines of Credit
         --------------------

         In August 1996, NLIC, along with NMIC, established a $600,000 revolving
         credit facility which provides for a $600,000 loan over a five year
         term on a fully revolving basis with a group of national financial
         institutions. The credit facility provides for several and not joint
         liability with respect to any amount drawn by either NLIC or NMIC. NLIC
         and NMIC pay facility and usage fees to the financial institutions to
         maintain the revolving credit facility. All previously existing line of
         credit agreements were canceled.
<PAGE>   24
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued


(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.

(16)     Segment Information
         -------------------

         The Company has three primary segments: Variable Annuities, Fixed
         Annuities and Life Insurance. The Variable Annuities segment consists
         of annuity contracts that provide the customer with the opportunity to
         invest in mutual funds managed by the Company and independent
         investment managers, with the investment returns accumulating on a
         tax-deferred basis. The Fixed Annuities segment consists of annuity
         contracts that generate a return for the customer at a specified
         interest rate, fixed for a prescribed period, with returns accumulating
         on a tax-deferred basis. The Life Insurance segment consists of
         insurance products that provide a death benefit and may also allow the
         customer to build cash value on a tax-deferred basis. In addition, the
         Company reports corporate expenses and investments, and the related
         investment income supporting capital not specifically allocated to its
         product segments in a Corporate and Other segment. In addition, all
         realized gains and losses, investment management fees and other revenue
         earned from mutual funds, other than the portion allocated to the
         variable annuities and life insurance segments, are reported in the
         Corporate and Other segment.

         During 1996, 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 from continuing
         operations before federal income tax expense for the years ended
         December 31, 1996, 1995 and 1994 and assets as of December 31, 1996,
         1995 and 1994, by business segment.
<TABLE>
<CAPTION>

                                                                              1996              1995              1994
                                                                        -----------------  ---------------   ---------------
             <S>                                                        <C>                <C>               <C>    
              Revenues:
                   Variable Annuities                                      $    284,638          189,071           132,687
                   Fixed Annuities                                            1,092,566        1,051,970           939,868
                   Life Insurance                                               435,657          409,135           383,150
                   Corporate and Other                                          179,977          148,475           143,794
                                                                        -----------------  ---------------   ---------------
                                                                           $  1,992,838        1,798,651         1,599,499
                                                                        =================  ===============   ===============

              Income from continuing operations before federal income tax
                 expense:
                   Variable Annuities                                            90,244           50,837            24,574
                   Fixed Annuities                                              135,405          137,000           138,950
                   Life Insurance                                                67,242           67,590            53,046
                   Corporate and Other                                           22,606           32,145            25,288
                                                                        -----------------  ---------------   ---------------
                                                                          $     315,497          287,572           241,858
                                                                        =================  ===============   ===============

              Assets:

                   Variable Annuities                                        25,069,725       17,333,039        11,146,465
                   Fixed Annuities                                           13,994,715       13,250,359        11,668,973
                   Life Insurance                                             3,353,286        3,027,420         2,752,283
                   Corporate and Other                                        5,348,520        4,896,815         3,678,303
                                                                        -----------------  ---------------   ---------------
                                                                            $47,766,246       38,507,633        29,246,024
                                                                        =================  ===============   ===============
</TABLE>
<PAGE>   25
<TABLE>


                                                                                                                 SCHEDULE I

                                        NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                                                                 
                                               Consolidated Summary of Investments -
                                             Other Than Investments in Related Parties
                                                                 
                                                      As of December 31, 1996
                                                         ($000's omitted)
<CAPTION>

- --------------------------------------------------------------- ---------------    --------------   -----------------
                           Column A                                 Column B         Column C          Column D
- --------------------------------------------------------------- ---------------    --------------   -----------------
                                                                                                    Amount at which
                                                                                                     shown in the
                                                                                                     consolidated
                      Type of Investment                              Cost         Market value      balance sheet
- --------------------------------------------------------------- ---------------    --------------   -----------------
<S>                                                             <C>                <C>               <C>      
Fixed maturity securities available-for-sale:
   Bonds:
      U.S. Government and government agencies and authorities     $  3,757,887        3,834,762           3,834,762
      States, municipalities and political subdivisions                  6,242            6,690               6,690
      Foreign governments                                              100,656          101,940             101,940
      Public utilities                                               1,798,736        1,843,938           1,843,938
      All other corporate                                            6,307,357        6,517,309           6,517,309
                                                                ---------------    --------------   -----------------
          Total fixed maturity securities available-for-sale        11,970,878       12,304,639          12,304,639
                                                                ---------------    --------------   -----------------

Equity securities available-for-sale:
   Common stocks:
      Industrial, miscellaneous and all other                           43,501           50,405              50,405
   Non-redeemable preferred stock                                          389            8,726               8,726
                                                                ---------------    --------------   -----------------
          Total equity securities available-for-sale                    43,890           59,131              59,131
                                                                ---------------    --------------   -----------------

Mortgage loans on real estate, net                                   5,327,317                            5,272,119 (1)
Real estate, net:
   Investment properties                                               253,383                              217,611 (1)
   Acquired in satisfaction of debt                                     57,933                               48,148 (1)
Policy loans                                                           371,816                              371,816
Other long-term investments                                             27,370                               28,668 (2)
Short-term investments                                                   4,789                                4,789
                                                                ---------------                      ----------------
          Total investments                                        $18,057,376                           18,306,921
                                                                ===============                      ================
<FN>

- ----------
(1)  Difference from Column B is primarily due to valuation allowances due to
     impairments on mortgage loans on real estate and due to accumulated
     depreciation and valuation allowances due to impairments on real estate.
     See note 5 to the consolidated financial statements.

(2) Difference from Column B is primarily due to operating gains of investments
    in limited partnerships.

</TABLE>






See accompanying independent auditors' report.
<PAGE>   26
<TABLE>
<CAPTION>


                                                                                                               SCHEDULE III

                                    NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

                                            Supplemental Insurance Information

                                          As of December 31, 1996, 1995 and 1994
                                           and for each of the years then ended

                                                     ($000's omitted)

- ----------------------------------- --------------  ------------------  -----------------   ------------------ ---------------
             Column A                  Column B          Column C            Column D           Column E          Column F
- ----------------------------------- --------------  ------------------  -----------------   -----------------  ---------------
                                       Deferred       Future policy                            Other policy
                                        policy      benefits, losses,                           claims and         
                                     acquisition        claims and      Unearned premiums    benefits payable    Premium
             Segment                    costs         loss expenses            (1)                 (2)           revenue
- ----------------------------------- --------------  ------------------  -----------------    ----------------  --------------

<C>                                 <C>             <C>                 <C>                    <C>                <C>    
1996: Variable Annuities               $   791,611                   -                                      -               -
      Fixed Annuities                      242,421          14,952,877                                    687          24,030
      Life Insurance                       414,417           1,995,802                                395,739         174,612
      Corporate and Other                  (81,940)            230,381                                 25,048               -
                                    --------------  ------------------                       ----------------  -------------- 
             Total                      $1,366,509          17,179,060                                421,474         198,642
                                    ==============  ==================                       ================  ============== 

1995: Variable Annuities                   571,283                   -                                      -               -
      Fixed Annuities                      221,111          14,221,622                                    455          32,774
      Life Insurance                       366,876           1,898,641                                383,983         166,332
      Corporate and Other                 (138,914)            238,351                                 28,886               -
                                    --------------  ------------------                       ----------------  -------------- 
             Total                      $1,020,356          16,358,614                                413,324         199,106
                                    ==============  ==================                       ================  ============== 

1994: Variable Annuities                   395,397                   -                                      -               -
      Fixed Annuities                      198,639          12,633,253                                    240          20,134
      Life Insurance                       327,079           1,806,762                                371,984         156,524
      Corporate and Other                   74,445             233,569                                 26,927               -
                                    --------------  ------------------                       ----------------  -------------- 
             Total                     $   995,560          14,673,584                                399,151         176,658
                                    ==============  ==================                       ================  ============== 
<CAPTION>

- ----------------------------------- -------------- -------------------  -----------------    ----------------  -------------- 
             Column A                  Column G          Column H            Column I           Column J          Column K
- ----------------------------------- -------------- -------------------  -----------------    ----------------  -------------- 
                                         Net                               Amortization           Other
                                      investment    Benefits, claims,      of deferred          operating        
                                        income          losses and            policy            expenses          Premiums
             Segment                     (3)       settlement expenses  acquisition costs          (3)            written
- ----------------------------------- -------------- -------------------  -----------------   -----------------  -------------- 

1996: Variable Annuities               $   (21,449)              4,624             57,412             132,357
      Fixed Annuities                    1,050,557             838,533             38,635              79,737
      Life Insurance                       174,002             211,386             37,347              78,965
      Corporate and Other                  154,649             106,037                  -              51,335
                                    -------------- -------------------  -----------------   ----------------- 
             Total                      $1,357,759           1,160,580            133,394             342,394
                                    ============== ===================  =================   ================= 

1995: Variable Annuities                   (17,640)              2,881             26,264             109,089
      Fixed Annuities                    1,002,718             804,980             29,499              80,260
      Life Insurance                       171,255             201,986             31,021              68,832
      Corporate and Other                  137,700             105,646             (4,089)             14,773
                                    -------------- -------------------  -----------------   ----------------- 
             Total                      $1,294,033           1,115,493             82,695             272,954
                                    ============== ===================  =================   =================  

1994: Variable Annuities                   (13,415)              2,277             22,135              83,701
      Fixed Annuities                      903,572             702,082             29,849              69,975
      Life Insurance                       166,329             191,006             29,495              69,861
      Corporate and Other                  154,325              97,302              4,089              17,115
                                    -------------- -------------------  -----------------   ----------------- 
             Total                      $1,210,811             992,667             85,568             240,652
                                    ============== ===================  =================   =================  
<FN>

- ----------
(1)  Unearned premiums are included in Column C amounts.

(2)  Column E agrees to the sum of the Balance Sheet captions, Policyholders'
     dividend accumulations and Other policyholder funds.

(3)  Allocations of net investment income and certain general expenses are based
     on a number of assumptions and estimates, and reported operating results
     would change by segment if different methods were applied.


</TABLE>

See accompanying independent auditors' report.
<PAGE>   27


                                                                    SCHEDULE IV

                              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

                                                  Reinsurance

                                    As of December 31, 1996, 1995 and 1994
                                     and for each of the years then ended

                                                ($000's omitted)
<TABLE>
<CAPTION>

- -------------------------------   ----------------- -----------------  ----------------   ----------------  ---------------
           Column A                  Column B           Column C           Column D          Column E          Column F
- -------------------------------   ----------------- -----------------  ----------------   ----------------  ---------------
                                                                                                              Percentage
                                                        Ceded to         Assumed from                         of amount
                                   Gross amount      other companies   other companies      Net amount      assumed to net
                                  ----------------- -----------------  ----------------   ----------------  ---------------
<S>                               <C>               <C>                <C>                <C>               <C> 
1996:
Life insurance in force              $47,071,264          6,633,567            288,593        40,726,290           0.7%
                                  ================= =================  ================   ================  ===============

Premiums:
   Life insurance                        225,615             29,282              2,309           198,642           1.2%
   Accident and health insurance         291,871            305,789             13,918                 -         N/A
                                  ----------------- -----------------  ----------------   ----------------  ---------------
          Total                      $   517,486            335,071             16,227           198,642           8.2%
                                  ================= =================  ================   ================  ===============


1995:
Life Insurance in force              $41,087,025          8,935,743            391,174        32,542,456           1.2%
                                  ================= =================  ================   ================  ===============

Premiums:
   Life insurance                        221,257             24,360              2,209           199,106           1.1%
   Accident and health insurance         298,058            313,036             14,978                 -         N/A
                                  ----------------- -----------------  ----------------   ----------------  ---------------
          Total                      $   519,315            337,396             17,187           199,106           8.6%
                                  ================= =================  ================   ================  ===============


1994:
Life Insurance in force              $35,926,633          7,550,623            829,742        29,205,752           2.8%
                                  ================= =================  ================   ================  ===============

Premiums:
   Life insurance                        198,705             24,912              2,865           176,658           1.6%
   Accident and health insurance         303,435            321,696             18,261                 -         N/A
                                  ----------------- -----------------  ----------------   ----------------  ---------------
          Total                      $   502,140            346,608             21,126           176,658          12.0%
                                  ================= =================  ================   ================  ===============
<FN>

- ----------
Note:  The life insurance caption represents principally premiums from
       traditional life insurance and life-contingent immediate annuities and
       excludes deposits on invesment products and universal life insurance
       products.
</TABLE>


See accompanying independent auditors' report.
<PAGE>   28

<TABLE>
<CAPTION>

                                                                                                                 SCHEDULE V

                                        NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                                                                 
                                                 Valuation and Qualifying Accounts
                                                                 
                                           Years ended December 31, 1996, 1995 and 1994
                                                         ($000's omitted)

- -------------------------------------------------  ------------   -----------------------------   ------------ -------------
                    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>   
1996:
Valuation  allowances - mortgage loans on real
   estate                                              $49,128          4,497               -          2,587        51,038
Valuation allowances - real estate                      25,819        (10,600)              -              -        15,219
                                                   ------------   ------------   --------------   ------------ -------------
     Total                                             $74,947         (6,103)              -          2,587        66,257
                                                   ============   ============   ==============   ============ =============


1995:
Valuation allowances - fixed maturity securities             -          8,908               -          8,908             -
Valuation  allowances  - mortgage  loans on real
   estate                                               46,381          7,433               -          4,686        49,128
Valuation allowances - real estate                      27,330         (1,511)              -              -        25,819
                                                   ------------   ------------   --------------   ------------ -------------
     Total                                             $73,711         14,830               -         13,594        74,947
                                                   ============   ============   ==============   ============ =============


1994:
Valuation allowances - fixed maturity securities         4,800         (4,800)              -              -             -
Valuation  allowances  - mortgage  loans on real
   estate                                               42,150         20,445               -         16,214        46,381
Valuation allowances - real estate                      31,357         (4,027)              -              -        27,330
                                                   ------------   ------------   --------------   ------------ -------------
     Total                                             $78,307         11,618               -         16,214        73,711
                                                   ============   ============   ==============   ============ =============
<FN>

- ----------
(1)  Amounts represent direct write-downs charged against the valuation allowance.
</TABLE>



See accompanying independent auditors' report.

<PAGE>   43

PART C. OTHER INFORMATION

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           42
                      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.                           42    
                                                                         
                  Consolidated Balance Sheets as of December 31, 1996          
                  and 1995.                                               42    
                                                                    
                  Consolidated Statements of Income for the years ended      
                  December 31, 1996, 1995 and 1994.                       44   
                                                                        
                                                             
                  Consolidated Statements of Shareholder's Equity for        
                  the years ended December 31 1996, 1995 and 1994.        45    
                                                                           
                                                                  
                  Consolidated Statements of Cash Flows for the years        
                  ended December 31, 1996, 1995 and 1994.                 46   
                                                                            
                                                                              
                  Notes to Consolidated Financial Statements.             47   
                                                                           
                  Schedule I - Consolidated Summary of Investments             
                  Other Than Investments In Related Parties.              84  
                                                                      
                                                                     
                  Schedule III - Supplementary Insurance Information.     85 
                                                                       
                                                                              
                  Schedule IV - Reinsurance.                              86 
                                                                        
                                                                      
                  Schedule V - Valuation and Qualifying Accounts.         87
                                           
    
                                   66 of 88


<PAGE>   44
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 - Attached hereto.
                        (4)  The form of the variable annuity contract -
                             Attached hereto.
                        (5)  Variable  Annuity Application- Filed
                             previously with initial registration
                             (File  No. 333-12369) and is hereby
                             incorporated by reference.
                        (6)  Articles of Incorporation of Depositor-
                             Filed previously with initial registration
                             (File No. 333-12369) and is hereby
                             incorporated by reference.
                        (7)  Not Applicable
                        (8)  Not Applicable
                        (9)  Opinion of Counsel - Attached hereto.
                       (10)  Not Applicable
                       (11)  Not Applicable
                       (12)  Not Applicable
                       (13)  Not Applicable
    

                                   67 of 88
<PAGE>   45


Item 25.      DIRECTORS AND OFFICERS OF THE DEPOSITOR

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

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

                          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 Board
                          1247 Stafford Road                                   and Director
                          Darlington, MD  21034

                          Dimon 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, OH  43025

                          C. Ray Noecker                                         Director
                          2770 Winchester Southern S.
                          Ashville, OH 43103

                          James F. Patterson                                     Director
                          8765 Mulberry Road
                          Chesterland, OH  44026
    

</TABLE>

                                   68 of 88

<PAGE>   46



<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, OH  43215

                          Robert J. Woodward, Jr.                       Executive Vice President -
                          One Nationwide Plaza                           Chief Investment Officer
                          Columbus, OH  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                         Individual Annuity Operations
                          Columbus, OH  43215
    
</TABLE>

                                   69 of 88

<PAGE>   47



<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 Service
                          Columbus, OH  43215

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

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

                          R. Dennis Noice                                     Vice President-
                          One Nationwide Plaza                               Retail Operations
                          Columbus, OH  43215

                          Joseph P. Rath                                      Vice President
                          One Nationwide Plaza
                          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

                                   70 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> 
         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
         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
     **  Employers Life Insurance Company of         Wisconsin                         Life Insurance Company
         Wausau
         F & B, Inc.                                    Iowa                           Insurance Agency
</TABLE>

                                   71 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> 
         Farmland Mutual Insurance Company              Iowa                           Insurance Company
         Financial Horizons Distributors              Alabama                          Life Insurance Agency
         Agency of Alabama, Inc.
         Financial Horizons Distributors                Ohio                           Life Insurance Agency
         Agency of Ohio, Inc.
         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.
         Gates, McDonald Health Plus, Inc.              Ohio                           Managed Care Organization
         Greater La Crosse Health Plans, Inc.        Wisconsin                         Writes Commercial Health and Medicare
                                                                                       Supplement Insurance
         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 Advisory Services, Inc.             Ohio                           Registered Broker-Dealer, Investment Manager
                                                                                       and Administrator
         Nationwide Agency, Inc.                        Ohio                           Insurance Agency
         Nationwide Agribusiness Insurance              Iowa                           Insurance Company
         Company
     **  Nationwide Asset Allocation Trust         Massachusetts                       Investment Company
                                                                                                         
         Nationwide Cash Management Company             Ohio                           Investment Securities Agent
         Nationwide Communications, Inc.                Ohio                           Radio Broadcasting Business
         Nationwide Community Urban                     Ohio                           Redevelopment of blighted areas within the
         Redevelopment Corporation                                                     City of Columbus, Ohio
    
</TABLE>

                                   72 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> 
         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
         Nationwide Financial Institution             Delaware                         real estate
                                                                                       Insurance Agency
         Distributors Agency, Inc.
         Nationwide Financial Services, Inc.          Delaware                         Holding Company
         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                      Massachusetts                       Investment Company
         Foundation II
         Nationwide Investing Foundation              Michigan                         Investment Company
         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 Management Systems, Inc.            Ohio                           Develops and operates Managed Care Delivery
                                                                                       System
         Nationwide Mutual Fire Insurance               Ohio                           Insurance Company
         Company
         Nationwide Mutual Insurance Company            Ohio                           Insurance Company
         Nationwide Properties, Ltd.                    Ohio                           Develops, owns and operates real estate and
                                                                                       real estate investments.
         Nationwide Property and Casualty               Ohio                           Insurance Company
         Insurance Company
         Nationwide Realty Investors, Ltd.              Ohio                           Develops, owns and operates real estate and
                                                                                       real estate investments.
      *  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.
    
</TABLE>


                                   73 of 88
<PAGE>   51

<TABLE>
<CAPTION>
                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE                   PRINCIPAL BUSINESS
                                                                         INDICATED
   
        <S>                                        <C>                  <C>            <C> 
         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, Inc.
         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
         Physicians Plus Insurance Corporation       Wisconsin                         Health Maintenance organization
         Prevea Health Insurance Plan, Inc.          Wisconsin                         Health Maintenance organization
         Public Employees Benefit Services            Delaware                         Markets and Administraters Deferred
         Corporation                                                                   Compensation Plans for Public Employees
         Public Employees Benefit Services            Alabama                          Markets and Administers Deferred Compensation
         Corporation of Alabama                                                        Plans for Public Employees
         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                           Excess and surplus lines insurance company
         Scottsdale Surplus Lines Insurance           Arizona                          Excess and surplus lines insurance company
         Company
         SVM Sales GmbH, Neckura Insurance            Germany                          Sales support for Neckura Insurance Group
         Group
    
</TABLE>


                                   74 of 88
<PAGE>   52

<TABLE>
<CAPTION>
                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE                   PRINCIPAL BUSINESS
                                                                         INDICATED
        <S>                                        <C>                  <C>            <C> 
         The Beak and Wire Corporation                  Ohio                           Radio Tower Joint Venture
         Wausau Business Insurance Company           Wisconsin                         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>


                                   75 of 88

<PAGE>   53



<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 DCVA-II                          Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                  Account
      *  Nationwide Life Separate Account No. 1      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 Account-A            Ohio         Nationwide Life and Annuity     Issuer of Annuity Contracts
                                                                  Separate Account
      *  Nationwide VA Separate Account-B            Ohio         Nationwide Life and Annuity     Issuer of Annuity Contracts
                                                                  Separate Account
         Nationwide VA Separate Account-C            Ohio         Nationwide Life and Annuity     Issuer of Annuity Contracts
                                                                  Separate Account
      *  Nationwide VA Separate Account-Q            Ohio         Nationwide Life and Annuity     Issuer of Annuity Contracts
                                                                  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 Policies
         Account-A                                                Separate Account
         Nationwide VL Separate                      Ohio         Nationwide Life and Annunity    Issuer of Life Insurance Policies
         Account-B                                                Separate Account
      *  Nationwide VLI Separate Account             Ohio         Nationwide Life Separate        Issuer of Life Insurance Policies
                                                                  Account
      *  Nationwide VLI Separate Account-2           Ohio         Nationwide Life Separate        Issuer of Life Insurance Policies
                                                                  Account
      *  Nationwide VLI Separate Account-3           Ohio         Nationwide Life Separate        Issuer of Life Insurance Policies
                                                                  Account    
                                                                             
    
</TABLE>


                                   76 of 88
<PAGE>   54
<TABLE>
<CAPTION>
                                        NATIONWIDE INSURANCE ENTERPRISE(R)                                               (left side)
<S>                               <C>                               <C>                                  <C>
- ------------------------
| NATIONWIDE INSURANCE |
| GOLF CHARITIES, INC. |
|                      |
|      MEMBERSHIP      |
|      NONPROFIT       |
|     CORPORATION      |
- ------------------------
                                                  ------------------------------------------
                                                  |      EMPLOYERS INSURANCE OF WAUSAU     |
                                                  |           A MUTUAL COMPANY             |
                                                  |             (EMPLOYERS)                |
                                                  |                                        |========================================
                                                  | Contribution Note         Cost         |
                                                  | -----------------         ----         |
                                                  | Casualty                  $400,000,000 |
                                                  ------------------------------------------
                                                                |
           -----------------------------------------------------------------------
           |                                  |                                  |
- ---------------------------       ---------------------------       ----------------------------         ---------------------------
|    SAN DIEGO LOTUS      |       |   WAUSAU INSURANCE CO.  |       |      WAUSAU SERVICE      |         |                         |
|     CORPORATION         |       |      (U.K.) LIMITED     |       |     CORPORATION (WSC)    |         |    NATIONWIDE LLOYDS    |
|Common Stock: 748,212    |       |Common Stock: 8,506,800  |       |Common Stock: 1,000 Shares|         |                         |
|------------  Shares     |       |------------  Shares     |       |------------              |         |                         |
|                         |       |                         |       |                          |=========|                         |
|              Cost       |       |              Cost       |       |              Cost        |     ||  |      A TEXAS LLOYDS     |
|              ----       |       |              ----       |       |              ----        |     ||  |                         |
|Employers-               |       |Employers-               |       |Employers-                |     ||  |                         |
|100%          $29,000,000|       |100%          $18,683,300|       |100%          $176,763,000|     ||  |                         |
- ---------------------------       ---------------------------       ----------------------------     ||  ---------------------------
                                                                                 |                   ||
                              ---------------------------------------------------------------------  ||
                              |                                 |                                 |  ||
- ---------------------------   |   ---------------------------   |   ----------------------------  |  ||  ---------------------------
|     WAUSAU BUSINESS     |   |   |    COMPANIES AGENCY     |   |   |   COUNTRYWIDE SERVICES   |  |  ||  |                         |
|    INSURANCE COMPANY    |   |   |    OF KENTUCKY, INC.    |   |   |        CORPORATION       |  |  ||  |                         |
|Common Stock: 10,900,000 |   |   |Common Stock: 1,000      |   |   |Common Stock: 100 Shares  |  |  ||  |        COMPANIES        |
|------------  Shares     |   |   |------------  Shares     |   |   |------------              |  |  ||  |        AGENCY OF        |
|                         |---|---|                         |   |---|                          |  |  ||==|        TEXAS, INC.      |
|              Cost       |   |   |              Cost       |   |   |              Cost        |  |  ||  |                         |
|              ----       |   |   |              ----       |   |   |              ----        |  |  ||  |                         |
|WSC-100%      $33,800,000|   |   |WSC-100%      $1,000     |   |   |WSC-100%      $145,852    |  |  ||  |                         |
- ---------------------------   |   ---------------------------   |   ----------------------------  |  ||  ---------------------------
                              |                                 |                                 |  ||
- ---------------------------   |   ---------------------------   |   ----------------------------  |  ||  ---------------------------
|   WAUSAU UNDERWRITERS   |   |   |    COMPANIES AGENCY     |   |   |      WAUSAU GENERAL      |  |  ||  |                         |
|    INSURANCE COMPANY    |   |   | OF MASSACHUSETTS, INC.  |   |   |     INSURANCE COMPANY    |  |  ||  |                         |
|Common Stock: 8,750      |   |   |Common Stock: 1,000      |   |   |Common Stock: 200,000     |  |  ||  |     COMPANIES ANNUITY   |
|------------  Shares     |   |   |------------  Shares     |   |   |------------  Shares      |  |  ||  |         AGENCY OF       |
|                         |---|---|                         |   |---|                          |  |  ====|         TEXAS, INC.     |
|              Cost       |   |   |              Cost       |   |   |              Cost        |  |      |                         |
|              ----       |   |   |              ----       |   |   |              ----        |  |      |                         |
|WSC-100%      $69,560,006|   |   |WSC-100%      $1,000     |   |   |WSC-100%      $39,000,000 |  |      |                         |
- ---------------------------   |   ---------------------------   |   ----------------------------  |      ---------------------------
                              |                                 |                                 |      
- ---------------------------   |   ---------------------------   |   ----------------------------  |      ---------------------------
|   GREATER LA CROSSE     |   |   |    COMPANIES AGENCY     |   |   |   WAUSAU INTERNATIONAL   |  |      |     AMERICAN MARINE     |
|   HEALTH PLANS, INC.    |   |   |    OF NEW YORK, INC.    |   |   |       UNDERWRITERS       |  |      |    UNDERWRITERS, INC.   |
|Common Stock: 3,000      |   |   |Common Stock: 1,000      |   |   |Common Stock: 1,000       |  |      |Common Stock: 20         |
|------------  Shares     |   |   |------------  Shares     |   |   |------------  Shares      |  |      |------------  Shares     |
|                         |---|---|                         |   |---|                          |  |------|                         |
|              Cost       |   |   |              Cost       |   |   |              Cost        |  |      |              Cost       |
|              ----       |   |   |              ----       |   |   |              ----        |  |      |              ----       |
|WSC-33.3%     $861,761   |   |   |WSC-100%      $1,000     |   |   |WSC-100%      $10,000     |  |      |WSC-100%      $248,222   |
- ---------------------------   |   ---------------------------   |   ----------------------------  |      ---------------------------
                              |                                 |                                 |      
- ---------------------------   |   ---------------------------   |   ----------------------------  |      ---------------------------
|    COMPANIES AGENCY     |   |   |    COMPANIES AGENCY     |   |   |     COMPANIES AGENCY     |  |      |     COMPANIES AGENCY    |
|    OF ALABAMA, INC.     |   |   |  OF PENNSYLVANIA, INC.  |   |   |    INSURANCE SERVICES    |  |      |     OF ILLINOIS, INC.   |
|                         |   |   |                         |   |   |       OF CALIFORNIA      |  |      |                         |
|Common Stock: 1,000      |   |   |Common Stock: 1,000      |   |   |Common Stock: 1,000       |  |      |Common Stock: 250        |
|------------  Shares     |   |   |------------  Shares     |   |---|------------  Shares      |  |------|------------  Shares     |
|                         |---|---|                         |   |   |                          |  |      |                         |
|              Cost       |   |   |              Cost       |   |   |              Cost        |  |      |              Cost       |
|              ----       |   |   |              ----       |   |   |              ----        |  |      |              ----       |
|WSC-100%      $100       |   |   |WSC-100%      $100       |   |   |WSC-100%      $1,000      |  |      |WSC-100%      $2,500     |
- ---------------------------   |   ---------------------------   |   ----------------------------  |      ---------------------------
                              |                                 |                                 |      
- ---------------------------   |   ---------------------------   |   ----------------------------  |      ---------------------------
|    COMPANIES AGENCY     |   |   |   COMPANIES AGENCY      |   |   |      PHYSICIANS PLUS     |  |      |         COMPANIES       |
|     OF IDAHO, INC.      |   |   |     OF PHOENIX, INC.    |   |   |         INSURANCE        |  |      |        AGENCY, INC.     |
|                         |   |   |                         |   |   |        CORPORATION       |  |      |                         |
|Common Stock: 1,000      |   |   |Common Stock: 1,000      |   |   |Common Stock:    7,150    |  |      |Common Stock: 100        |
|------------  Shares     |   |   |------------  Shares     |   |   |------------     Shares   |  |      |------------  Shares     |
|                         |-------|                         |   |---|Preferred Stock: 11,540   |  |------|                         |
|                         |       |                         |   |   |---------------  Shares   |  |      |                         |
|                         |       |                         |   |   |                          |  |      |                         |
|              Cost       |       |              Cost       |   |   |                Cost      |  |      |              Cost       |
|              ----       |       |              ----       |   |   |                ----      |  |      |              ----       |
|WSC-100%      $1,000     |       |WSC-100%      $1,000     |   |   |WSC-33 1/3%     $6,215,459|  |      |WSC-100%      $10,000    |
- ---------------------------       ---------------------------   |   ----------------------------  |      ---------------------------
                                                                |                                 |      
                                                                |   ----------------------------  |      ---------------------------
                                                                |   |      PREVEA HEALTH       |  |      |    PENSION ASSOCIATES   |
                                                                |   |  INSURANCE PLAN, INC.    |  |      |      OF WAUSAU, INC.    |
                                                                |   |Common Stock: 3,000 Shares|  |      |Common Stock: 1,000      |
                                                                |   |------------              |  |      |------------  Shares     |
                                                                ----|                          |  -------|                         |
                                                                    |                          |         |                         |
                                                                    |              Cost        |         |Companies        Cost    |
                                                                    |              ----        |         |Agency, Inc.     ----    |
                                                                    |WSC-33 1/3%   $500,000    |         |(Wisconsin)-100% $10,000 |
                                                                    ----------------------------         ---------------------------
</TABLE>

<PAGE>   55
<TABLE>
<CAPTION>
                                        NATIONWIDE INSURANCE ENTERPRISE(R)                                                  (middle)
<S>                                               <C>                                               <C>         
       -----------------------------------------------------------------------------
       |                                                                           |
       |                                                                           |
       |                           NATIONWIDE MUTUAL                               |
=======|                           INSURANCE COMPANY                               |================================================
       |                              (CASUALTY)                                   |
       |                                                                           |
       |                                                                           |
       -----------------------------------------------------------------------------
              |                        ||                              |
              |                        ||                              -------------------------------------------------------------
              |                        ||    ---------------------------------------------------------------------------------------
              |                        ||    |                                                                      |
- --------------------------------       ||    |    --------------------------------                  --------------------------------
|      ALLNATIONS, INC.        |       ||    |    |      NATIONWIDE GENERAL      |                  |        NECKURA HOLDING       |
|Common Stock:    3,136 Shares |       ||    |    |      INSURANCE COMPANY       |                  |       COMPANY (NECKURA)      |
|------------                  |       ||    |    |                              |                  |                              |
|                 Cost         |       ||    |    |Common Stock:    20,000       |                  |Common Stock:    10,000       |
|                 ----         |       ||    |    |------------     Shares       |                  |------------     Shares       |
|Casualty-24.5%   $88,320      |       ||    |    |                 Cost         |                  |                 Cost         |
|Fire-24.5%       $88,463      |       ||    |    |                 ----         |                  |                 ----         |
|Preferred Stock: 1,466 Shares |       ||    |----|Casualty-100%    $5,944,422   |         ---------|Casualty-100%    $87,943,140  |
|---------------               |       ||    |    |                              |         |        |                              |
|                 Cost         |       ||    |    |                              |         |        |                              |
|                 ----         |       ||    |    |                              |         |        |                              |
|Casualty-7.7%    $100,000     |       ||    |    |                              |         |        |                              |
|Fire-7.7%        $100,000     |       ||    |    |                              |         |        |                              |
- --------------------------------       ||    |    --------------------------------         |        --------------------------------
                                       ||    |                                             |    
- --------------------------------       ||    |    --------------------------------         |        --------------------------------
|       FARMLAND MUTUAL        |       ||    |    |      NATIONWIDE PROPERTY     |         |        |           NECKURA            |
|      INSURANCE COMPANY       |       ||    |    |         AND CASUALTY         |         |        |       INSURANCE COMPANY      |
|Guaranty Fund                 |       ||    |    |       INSURANCE COMPANY      |         |        |                              |
|------------                  |=========    |----|Common Stock:    60,000       |         |--------|Common Stock:    6,000        |
|Certificate                   |             |    |------------     Shares       |         |        |------------     Shares       |
|-----------      Cost         |             |    |                 Cost         |         |        |                 Cost         |
|                 ----         |             |    |                 ----         |         |        |Neckura-         ----         |
|Casualty         $500,000     |             |    |Casualty-100%    $6,000,000   |         |        |100%             DM 6,000,000 |
- --------------------------------             |    --------------------------------         |        --------------------------------
              |                              |                                             |    
- --------------------------------             |    --------------------------------         |        --------------------------------
|        F & B, INC.           |             |    |      COLONIAL INSURANCE      |         |        |         NECKURA LIFE         |
|                              |             |    |     COMPANY OF CALIFORNIA    |         |        |       INSURANCE COMPANY      |
|Common Stock:    1 Share      |             |    |          (COLONIAL)          |         |        |                              |
|------------                  |             |----|Common Stock:    1,750        |         |--------|Common Stock:   4,000         |
|                 Cost         |             |    |------------     Shares       |         |        |------------    Shares        |
|                 ----         |             |    |                 Cost         |         |        |                Cost          |
|Farmland                      |             |    |                 ----         |         |        |                ----          |
|Mutual-100%      $10          |             |    |Casualty-100%    $11,750,000  |         |        |Neckura-100%    DM 15,825,681 |
- --------------------------------             |    --------------------------------         |        --------------------------------
                                             |                                             |        
- --------------------------------             |    --------------------------------         |        --------------------------------
|  NATIONWIDE AGRIBUSINESS     |             |    |         SCOTTSDALE           |         |        |        NECKURA GENERAL       |
|     INSURANCE COMPANY        |             |    |      INSURANCE COMPANY       |         |        |       INSURANCE COMPANY      |
|Common Stock:    1,000,000    |             |    |                              |         |        |                              |
|------------     Shares       |             |    |Common Stock:    30,136       |         |        |Common Stock:    1,500        |
|                 Cost         |------------------|------------     Shares       |         |--------|------------     Shares       |
|                 ----         |                  |                 Cost         |         |        |                 Cost         |
|Casualty-99.9%   $26,714,335  |                  |                 ----         |         |        |                 ----         |
|Other Capital:                |                  |Casualty-100%    $150,000,000 |         |        |Neckura-100%     DM 1,656,925 |
|-------------                 |                  |                              |         |        |                              |
|Casualty-Ptd.    $   713,567  |                  |                              |         |        |                              |
- --------------------------------                  --------------------------------         |        --------------------------------
                                                                 |                         |        
                                                  --------------------------------         |        --------------------------------
                                                  |          SCOTTSDALE          |         |        |       COLUMBUS INSURANCE     |
                                                  |        SURPLUS LINES         |         |        |      BROKERAGE AND SERVICE   |
                                                  |       INSURANCE COMPANY      |         |        |              GmbH            |
                                                  |                              |         |        |Common Stock:    1 Share      |
                                                  |                              |         |--------|------------                  |
                                                  |        "NEWLY FORMED"        |         |        |                 Cost         |
                                                  |                              |         |        |                 ----         |
                                                  |                              |         |        |Neckura-100%     DM 51,639    |
                                                  |                              |         |        |                              |
                                                  |                              |         |        |                              |
                                                  --------------------------------         |        --------------------------------
                                                                 |                         |        
                                                  --------------------------------         |        --------------------------------
                                                  |      NATIONAL PREMIUM &      |         |        |          LEBEN DIREKT        |
                                                  |    BENEFIT ADMINISTRATION    |         |        |        INSURANCE COMPANY     |
                                                  |           COMPANY            |         |        |                              |
                                                  |Common Stock:    10,000       |         |        |Common Stock:    4,000 Shares |
                                                  |------------     Shares       |------------------|------------                  |
                                                  |                 Cost         |                  |                 Cost         |
                                                  |                 ----         |                  |                 ----         |
                                                  |Scottsdale-100%  $10,000      |                  |Neckura-100%     DM 4,000,000 |
                                                  |                              |                  |                              |
                                                  |                              |                  |                              |
                                                  --------------------------------                  --------------------------------

                                                  --------------------------------                  --------------------------------
                                                  |         SVM SALES            |                  |          AUTO DIREKT         |
                                                  |            GmbH              |                  |       INSURANCE COMPANY      |
                                                  |                              |                  |                              |
                                                  |Common Stock:    50 Shares    |                  |Common Stock:    1,500 Shares |
                                                  |------------                  |                  |------------                  |
                                                  |                 Cost         |                  |                 Cost         |
                                                  |                 ----         |                  |                 ----         |
                                                  |Neckura-100%     DM 50,000    |                  |Neckura-100%     DM 1,643,149 |
                                                  |                              |                  |                              |
                                                  |                              |                  |                              |
                                                  --------------------------------                  --------------------------------

</TABLE>

<PAGE>   56
<TABLE>
<CAPTION>
                                        NATIONWIDE INSURANCE ENTERPRISE(R)                                              (right side)
<S>     <C>                                       <C>                                              <C>         
                                                                                                            ------------------------
                                                                                                            | NATIONWIDE INSURANCE |
                                                                                                            | ENTERPRISE FOUNDATION|
                                                                                                            |                      |
                                                                                                            |      MEMBERSHIP      |
                                                                                                            |      NONPROFIT       |
                                                                                                            |     CORPORATION      |
                                                                                                            ------------------------
       -----------------------------------------------------------------------------
       |                                                                           |
       |                                                                           |
       |                           NATIONWIDE MUTUAL                               |
=======|                         FIRE INSURANCE COMPANY                            |
       |                                (FIRE)                                     |
       |                                                                           |
       |                                                                           |
       -----------------------------------------------------------------------------
                                                                       |
- ---------------                                                        --------------------------------------------------
              |                                                                                                         |
- -----------------------------------------------------------------------------------------------------------------       |
  |                                          |                                                                  |       |
  |     --------------------------------     |    --------------------------------                ----------------------------------
  |     |         SCOTTSDALE           |     |    |         NATIONWIDE           |                |          NATIONWIDE            |
  |     |      INDEMNITY COMPANY       |     |    |      COMMUNITY URBAN         |                |          CORPORATION           |
  |     |                              |     |    |       REDEVELOPMENT          |                |                                |
  |     |                              |     |    |        CORPORATION           |                |Common Stock:    Control:       |
  |     |Common Stock:    50,000       |     |    |Common Stock:    10 Shares    |                |------------     -------        |
  |-----|------------     Shares       |     |----|------------                  |                |$13,642,432      100%           |
  |     |                 Cost         |     |    |                 Cost         |                |         Shares     Cost        |
  |     |                 ----         |     |    |                 ----         |                |         ------     ----        |
  |     |Casualty-100%    $8,800,000   |     |    |Casualty-100%    $1,000       |                |Casualty 12,992,922 $751,352,485|
  |     |                              |     |    |                              |                |Fire        649,510   24,007,936|
  |     |                              |     |    |                              |                |          (See Page 2)          |
  |     --------------------------------     |    --------------------------------                ----------------------------------
  |                                          |                                                      
  |     --------------------------------     |    --------------------------------                                                  
  |     |         NATIONWIDE           |     |    |          INSURANCE           |                                                  
  |     |      INDEMNITY COMPANY       |     |    |     INTERMEDIARIES, INC.     |                                                  
  |     |                              |     |    |                              |                                                  
  |-----|Common Stock:    28,000       |     |----|Common Stock:    1,615        |                                                  
  |     |------------     Shares       |     |    |------------     Shares       |                                                  
  |     |                 Cost         |     |    |                 Cost         |                                                  
  |     |                 ----         |     |    |                 ----         |                                                  
  |     |Casualty-100%    $294,529,000 |     |    |Casualty-100%    $1,615,000   |                                                  
  |     --------------------------------     |    --------------------------------                                                  
  |                                          |                                                                                      
  |     --------------------------------     |    --------------------------------                                                  
  |     |          LONE STAR           |     |    |       NATIONWIDE CASH        |                                                  
  |     |     GENERAL AGENCY, INC.     |     |    |      MANAGEMENT COMPANY      |                                                  
  |     |                              |     |    |Common Stock:    100 Shares   |                                                  
  ------|Common Stock:    1,000        |     |----|------------                  |                                                  
        |------------     Shares       |     |    |                 Cost         |                                                  
        |                 Cost         |     |    |                 ----         |                                                  
        |                 ----         |     |    |Casualty-90%     $9,000       |                                                  
        |Casualty-100%    $5,000,000   |     |    |NW Adv. Serv.     1,000       |                                                  
        --------------------------------     |    --------------------------------                                                  
                      ||                     |                                                                                      
        --------------------------------     |    --------------------------------                                                  
        |   COLONIAL COUNTY MUTUAL     |     |    |       CALIFORNIA CASH        |                                                  
        |      INSURANCE COMPANY       |     |    |          MANAGEMENT          |                                                  
        |                              |     |    |                              |                                                  
        |Surplus Debentures            |     |    |Common Stock:    90 Shares    |                                                  
        |------------------            |     |----|------------                  |                                                  
        |                 Cost         |     |    |                 Cost         |                                                  
        |                 ----         |     |    |                 ----         |                                                  
        |Colonial         $500,000     |     |    |Casualty-100%    $9,000       |                                                  
        |Lone Star         150,000     |     |    |                              |                                                  
        --------------------------------     |    --------------------------------                                                  
                                             |                                                      
                                             |    --------------------------------                  --------------------------------
                                             |    |         NATIONWIDE           |                  |           THE BEAK AND       |
                                             |    |     COMMUNICATIONS, INC.     |                  |         WIRE CORPORATION     |
                                             |    |Common Stock:    14,750       |                  |                              |
                                             |    |------------     Shares       |                  |Common Stock:    750 Shares   |
                                             -----|                 Cost         |------------------|------------                  |
                                                  |                 ----         |                  |                 Cost         |
                                                  |Casualty-100%    $11,510,000  |                  |                 ----         |
                                                  |Other Capital:                |                  |NW Comm-100%     $531,000     |
                                                  |-------------                 |                  |                              |
                                                  |Casualty-Ptd.      1,000,000  |                  |                              |
                                                  --------------------------------                  --------------------------------



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

March 6, 1997
</TABLE>
<PAGE>   57
<TABLE>
<CAPTION>
                                                                                                                        (Left Side)
                                                NATIONWIDE INSURANCE ENTERPRISE(R)

                                         ------------------------------------------------
                                        |              EMPLOYERS INSURANCE               |
                                        |                  OF WAUSAU                     |==========================================
                                        |               A MUTUAL COMPANY                 |
                                         ------------------------------------------------



























<S>            <C>                <C>             <C>               <C>              <C>               <C>
                              ------------------------------------------------------------------------------------------------------
                             |                                  |                                   |
                ---------------------------        ---------------------------        ---------------------------
               | NATIONWIDE LIFE INSURANCE |      |        NATIONWIDE         |      |   NATIONWIDE FINANCIAL    |
               |     COMPANY (NW LIFE)     |      |    FINANCIAL SERVICES     |      | INSTITUTION DISTRIBUTORS  |
               |                           |      |      CAPITAL TRUST        |      |   AGENCY, INC. (NFIDAI)   |
               | Common Stock: 3,814,779   |      | Preferred Stock:          |      | Common Stock:     1,000   |
               | ------------  Shares      |      | ---------------           |      | ------------      Shares  |
               |                           |      |                           |      |                           |
               | NFS--100%                 |      | NFS--100%                 |      | NFS--100%                 |
                ---------------------------        ---------------------------        ---------------------------
                               |                                                                    ||  
 ---------------------------   |   ---------------------------        ---------------------------   ||   -------------------------- 
|    NATIONWIDE LIFE AND    |  |  |         NATIONWIDE        |      |     FINANCIAL HORIZONS    |  ||  |                          |
| ANNUITY INSURANCE COMPANY |  |  |     ADVISORY SERVICES     |      |    DISTRIBUTORS AGENCY    |  ||  |                          |
|        (NW LIFE)          |  |  |      (NW ADV. SERV.)      |      |      OF ALABAMA, INC.     |  ||  |                          |
| Common Stock: 68,000      |  |  | Common Stock: 7,676       |      | Common Stock: 10,000      |  ||  |    FINANCIAL HORIZONS    |
| ------------  Shares      |--|--| ------------  Shares      |==||  | ------------  Shares      |--||==|    DISTRIBUTORS AGENCY   |
|                           |  |  |                           |  ||  |                           |  ||  |       OF OHIO, INC.      |
|               Cost        |  |  |               Cost        |  ||  |               Cost        |  ||  |                          |
|               ----        |  |  |               ----        |  ||  |               ----        |  ||  |                          |
| NW Life--100% $58,070,003 |  |  | NW Life--100% $5,996,261  |  ||  | NFIDIA--100% $100         |  ||  |                          |
 ---------------------------   |   ---------------------------   ||   ---------------------------   ||   -------------------------- 
                               |                                 ||                                 ||                              
 ---------------------------   |   ---------------------------   ||   ---------------------------   ||   --------------------------
|         NWE, INC.         |  |  |        NATIONWIDE         |  ||  |    LANDMARK FINANCIAL     |  ||  |                          |
|                           |  |  |   INVESTOR SERVICES, INC. |  ||  |        SERVICES OF        |  ||  |                          |
|                           |  |  |                           |  ||  |       NEW YORK, INC.      |  ||  |                          |
| Common Stock: 100         |  |  | Common Stock: 5           |  ||  | Common Stock: 10,000      |  ||  |    FINANCIAL HORIZONS    |
| ------------  Shares      |--|  | ------------  Shares      |==||  | ------------  Shares      |  ||==|    DISTRIBUTORS AGENCY   |
|                           |  |  |                           |  ||  |                           |  ||  |     OF OKLAHOMA, INC.    |
|               Cost        |  |  |                     Cost  |  ||  |               Cost        |  ||  |                          |
|               ----        |  |  |                     ----  |  ||  |               ----        |  ||  |                          |
| NW Life--100% $35,971,375 |  |  | NW Adv. Serv.--100% $5,000|  ||  | NFIDIA--100% $10,100      |  ||  |                          |
 ---------------------------   |   ---------------------------   ||   ---------------------------   ||   --------------------------
                               |                                 ||                                 ||    
 ---------------------------   |   ---------------------------   ||   ---------------------------   ||   --------------------------
|   NATIONWIDE INVESTMENT   |  |  |    FINANCIAL HORIZONS     |  ||  |     FINANCIAL HORIZONS    |  ||  |                          |
|   SERVICES CORPORATION    |  |  |     INVESTMENT TRUST      |  ||  |      SECURITIES CORP.     |  ||  |                          |
|                           |  |  |                           |  ||  |                           |  ||  |                          |
| Common Stock: 5,000       |  |  |                           |  ||  | Common Stock: 10,000      |  ||  |    FINANCIAL HORIZONS    |
| ------------  Shares      |--|  |                           |==||  | ------------  Shares      |  ||==|    DISTRIBUTORS AGENCY   |
|                           |  |  |                           |  ||  |                           |  ||  |       OF TEXAS, INC.     |
|               Cost        |  |  |                           |  ||  |               Cost        |  ||  |                          |
|               ----        |  |  |                           |  ||  |               ----        |  ||  |                          |
| NW Life--100% $529,728    |  |  |      COMMON LAW TRUST     |  ||  | NFIDIA--100% $153,000     |  ||  |                          |
 ---------------------------   |   ---------------------------   ||   ---------------------------   ||   --------------------------
                               |                                 ||                                 ||                    
 ---------------------------   |   ---------------------------   ||   ---------------------------   ||   --------------------------
| NATIONWIDE LIFE INSURANCE |  |  |         NATIONWIDE        |  ||  |   AFFILIATE AGENCY, INC.  |  ||  |                          |
|    COMPANY OF NEW YORK    |  |  |         INVESTING         |  ||  |                           |  ||  |                          |
|                           |  |  |         FOUNDATION        |  ||  |                           |  ||  |                          |
| Common Stock:             |  |  |                           |  ||  | Common Stock: 100         |  ||  |          AFFILIATE       |
| ------------  Shares      |--|  |                           |==||  | ------------  Shares      |__||==|          AGENCY OF       |
|               Cost        |  |  |                           |  ||  |                           |      |          OHIO, INC.      |
|               ----        |  |  |                           |  ||  |               Cost        |      |                          |
| NW Life--100%             |  |  |                           |  ||  |               ----        |      |                          |
| (Proposed)                |  |  |      COMMON LAW TRUST     |  ||  | NFIDIA--100% $100         |      |                          |
 ---------------------------   |   ---------------------------   ||   ---------------------------        --------------------------
                               |                                 ||                                                                
 ---------------------------   |   ---------------------------   ||                               
|     NATIONWIDE REALTY     |  |  |         NATIONWIDE        |  ||                               
|      INVESTORS, LTD.      |  |  |          INVESTING        |  ||                               
|                           |  |  |        FOUNDATION II      |  ||                               
| Units:                    |  |  |                           |  ||                               
| ------                    |  |  |                           |==||                               
|                           |  |  |                           |  ||                               
|                           |  |  |                           |  ||                               
| NW Life--90%              |  |  |                           |  ||                               
| NW Mutual--10%            |  |  |      COMMON LAW TRUST     |  ||                               
 ---------------------------   |   ---------------------------   ||                               
                               |                                 ||                               
 ---------------------------   |   ---------------------------   ||                               
|     NATIONWIDE REALTY     |  |  |         NATIONWIDE        |  ||                               
|      INVESTORS, LTD.      |  |  |      SEPARATE ACCOUNT     |  ||                               
|                           |  |  |            TRUST          |  ||                               
| Units:                    |  |  |                           |  ||                               
| ------                    |__|  |                           |__||                               
|                           |     |                           |                                   
|                           |     |                           |                                   
| NW Life--97.6%            |     |                           |                                   
| NW Mutual--2.4%           |     |      COMMON LAW TRUST     |                                   
 ---------------------------       ---------------------------                                    
</TABLE>                           
<PAGE>   58
<TABLE>
<CAPTION>
                                                                                                                           (Center)

<S>            <C>                <C>             <C>               <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 |
                                               ---------------------------------------
                                                                |
              ----------------------------------------------------------------------------------------------------------------------
              |                                     |                                |                             |
 ---------------------------     --------------------------       -----------------------------      ---------------------------- 
|    NATIONWIDE FINANCIAL   |   |   MRM INVESTMENTS, INC.   |    |      WEST COAST LIFE        |    |    NATIONAL CASUALTY       |
|    SERVICES, INC. (NFS)   |   |                           |    |     INSURANCE COMPANY       |    |         COMPANY            |
|                           |   |                           |    |                             |    |           (NC)             |
| Common Stock: Control     |   | Common Stock: 1           |    | Common Stock: 1,000,000     |    | Common Stock: 100          |
| ------------  -------     |   | ------------  Share       |    | ------------  Shares        |    | ------------  Shares       |
|                           |   |                           |    |                             |    |                            |
|                           |   |               Cost        |    |               Cost          |    |                Cost        | 
| Class A     Public--100%  |   |               ----        |    |               ----          |    |                ----        |
| Class B     NW Corp--100% |   | NW Corp.--100% $1,339,218 |    | NW Corp.--100% $152,946,930 |    | NW Corp.--100% $73,442,439 |
 ---------------------------     ---------------------------      -----------------------------      ---------------------------- 
             |                                                                                                     |
- --------------------------------------------------------------------------------                                   |
                             |                                                  |                                  |
                ---------------------------                       ---------------------------        ----------------------------
               | PUBLIC EMPLOYEES BENEFIT  |                     |      NEA VALUEBUILDER       |    |   NCC OF AMERICA, INC.     |
               |   SERVICES CORPORATION    |                     |   INVESTOR SERVICES, INC.   |    |         (INACTIVE)         |
               |         (PEBSCO)          |                     |             (NEA)           |    |                            |
               | Common Stock: 236,494     |==||                 | Common Stock: 500           |    |                            |
               | ------------  Shares      |  ||                 | ------------  Shares        |    |                            |
               |                           |  ||                 |                             |    |                            |
               | NFS--100%                 |  ||                 | NFS--100%                   |    | NFS--100%                  |
                ---------------------------   ||                  -----------------------------      ----------------------------
                                              ||                                 ||  
                ---------------------------   ||   ---------------------------   ||
               |         PEBSCO OF         |  ||  |     NEA VALUEBUILDER      |  ||  
               |          ALABAMA          |  ||  |     INVESTOR SERVICES     |  ||
               |                           |  ||  |     OF ALABAMA, INC.      |  ||
               | Common Stock: 100,000     |  ||  | Common Stock: 500         |  ||
               | ------------  Shares      |--||  | ------------  Shares      |--||
               |                           |  ||  |                           |  ||
               |               Cost        |  ||  |               Cost        |  ||
               |               ----        |  ||  |               ----        |  ||
               | PEBSCO--100%  $1,000      |  ||  | NEA--100%      $5,000     |  ||
                ---------------------------   ||   ---------------------------   ||
                                              ||                                 || 
                ---------------------------   ||   ---------------------------   ||
               |         PEBSCO OF         |  ||  |     NEA VALUEBUILDER      |  ||
               |         ARKANSAS          |  ||  |     INVESTOR SERVICES     |  ||
               |                           |  ||  |      OF ARIZONA, INC      |  ||
               | Common Stock: 50,000      |  ||  | Common Stock: 100         |  ||
               | ------------  Shares      |--||  | ------------  Shares      |--||
               |                           |  ||  |                           |  ||
               |               Cost        |  ||  |               Cost        |  ||
               |               ----        |  ||  |               ----        |  ||
               | PEBSCO--100%  $500        |  ||  | NEA--100%     $1,000      |  ||
                ---------------------------   ||   ---------------------------   ||
                                              ||                                 ||
                ---------------------------   ||   ---------------------------   ||
               |  PEBSCO OF MASSACHUSETTS  |  ||  |     NEA VALUEBUILDER      |  ||
               |  INSURANCE AGENCY, INC.   |  ||  |     INVESTOR SERVICES     |  ||
               |                           |  ||  |      OF MONTANA, INC.     |  ||
               | Common Stock: 1,000       |  ||  | Common Stock: 500         |  ||
               | ------------  Shares      |--||  | ------------  Shares      |--||
               |                           |  ||  |                           |  ||
               |               Cost        |  ||  |               Cost        |  ||
               |               ----        |  ||  |               ----        |  ||
               | PEBSCO--100%  $1,000      |  ||  | NEA--100%     $500        |  ||
                ---------------------------   ||   ---------------------------   ||
                                              ||                                 ||
                ---------------------------   ||   ---------------------------   ||   ---------------------------
               |         PEBSCO OF         |  ||  |     NEA VALUEBUILDER      |  ||  |                           |
               |          MONTANA          |  ||  |     INVESTOR SERVICES     |  ||  |                           |
               |                           |  ||  |      OF NEVADA, INC.      |  ||  |     NEA VALUEBUILDER      |
               | Common Stock: 500         |  ||  | Common Stock: 500         |  ||  |     INVESTOR SERVICES     |
               | ------------  Shares      |--||  | ------------  Shares      |  ||==|       OF OHIO, INC.       |
               |                           |  ||  |                           |  ||  |                           |
               |               Cost        |  ||  |               Cost        |  ||  |                           |
               |               ----        |  ||  |               ----        |  ||  |                           |
               | PEBSCO--100%  $500        |  ||  | NEA--100%     $500        |  ||  |                           |
                ---------------------------   ||   ---------------------------   ||   ---------------------------
                                              ||                                 ||
                ---------------------------   ||   ---------------------------   ||   ---------------------------
               |         PEBSCO OF         |  ||  |     NEA VALUEBUILDER      |  ||  |                           |
               |        NEW MEXICO         |  ||  |     INVESTOR SERVICES     |  ||  |                           |
               |                           |  ||  |      OF WYOMING, INC.     |  ||  |     NEA VALUEBUILDER      |
               | Common Stock: 1,000       |  ||  | Common Stock: 500         |  ||  |     INVESTOR SERVICES     |
               | ------------  Shares      |--||  | ------------  Shares      |  ||==|     OF OKLAHOMA, INC.     |
               |                           |  ||  |                           |  ||  |                           |
               |               Cost        |  ||  |               Cost        |  ||  |                           |
               |               ----        |  ||  |               ----        |  ||  |                           |
               | PEBSCO--100%  $1,000      |  ||  | NEA--100%     $500        |  ||  |                           |
                ---------------------------   ||   ---------------------------   ||   ---------------------------
                                              ||                                 ||
                ---------------------------   ||   ---------------------------   ||   ----------------------------
               |                           |  ||  |     NEA VALUEBUILDER      |  ||  |                            |
               |                           |  ||  |    SERVICES INSURANCE     |  ||  |                            |
               |         PEBSCO OF         |  ||  |       AGENCY, INC.        |  ||  |      NEA VALUEBUILDER      |
               |        TEXAS, INC.        |  ||  | Common Stock: 100         |  ||  |      INVESTOR SERVICES     |
               |                           |==||  | ------------  Shares      |__||==|        OF TEXAS, INC.      |
               |                           |      |                           |      |                            |
               |                           |      |               Cost        |      |                            |
               |                           |      |               ----        |      |                            |
               |                           |      | NEA--100%     $1,000      |      |                            |
                ---------------------------        ---------------------------        ----------------------------

</TABLE>
<PAGE>   59
<TABLE>
<CAPTION>
                                                                                                                            (Right)

<S>            <C>                <C>             <C>               <C>              <C>               <C>
                                         ------------------------------------------------
                                        |               NATIONWIDE MUTUAL                |
========================================|            FIRE INSURANCE COMPANY              |
                                        |                   (FIRE)                       |
                                         ------------------------------------------------
                                                                 |
- -----------------------------------------------------------------|   












- ----------------------------------------------------------------------------------------------
                              |                                |                              |
                ---------------------------         ------------------------------       ------------------------------
               |      GATES, MCDONALD        |     |   EMPLOYERS LIFE INSURANCE   |     |    NATIONWIDE HMO, INC.      |
               |     & COMPANY (GATES)       |     |       OF WAUSAU (ELIOW)      |     |         (NW HMO)             |
               |                             |     |                              |     |                              |
               | Common Stock:   254         |     | Common Stock:   250,000      |     | Common Stock:   100          |        
           |-- | ------------    Shares      |  |--| ------------    Shares       |  |--| ------------    Shares       |
           |   |                             |  |  |                              |  |  |                              |
           |   |                 Cost        |  |  |                 Cost         |  |  |                 Cost         | 
           |   |                 ----        |  |  |                 ----         |  |  |                 ----         |
           |   | NW CORP.--100%  $25,683,532 |  |  | NW CORP.--100%  $126,509,480 |  |  | NW CORP.--100%  $14,603,732  |
           |    -----------------------------   |   ------------------------------   |   ------------------------------
           |                                    |                                    |
           |    ---------------------------     |   ------------------------------   |   ------------------------------
           |   |  GATES, MCDONALD & COMPANY  |  |  |       WAUSAU PREFERRED       |  |  |    NATIONWIDE MANAGEMENT     |
           |   |      OF NEW YORK, INC.      |  |  |      HEALTH INSURANCE CO.    |  |  |         SYSTEMS, INC.        |
           |   |                             |  |  |                              |  |  |                              |
           |   | Common Stock:   3           |  |  | Common Stock:   250,000      |  |  | Common Stock:   100          |        
           |-- | ------------    Shares      |  |--| ------------    Shares       |  |--| ------------    Shares       |
           |   |                             |  |  |                              |  |  |                              |
           |   |                 Cost        |  |  |                 Cost         |  |  | NW HMO          Cost         | 
           |   |                 ----        |  |  |                 ----         |  |  |                 ----         |
           |   | GATES--100%     $106,947    |  |  | NW CORP.--100%  $57,413,193  |  |  | Inc.--100%      $25,149      |
           |    -----------------------------   |   ------------------------------   |   ------------------------------
           |                                    |                                    |
           |    -----------------------------   |   ------------------------------   |   ------------------------------
           |   |  GATES, MCDONALD & COMPANY  |  |  |     KEY HEALTH PLAN, INC.    |  |  |          NATIONWIDE          |
           |   |         OF NEVADA           |  |  |                              |  |  |          AGENCY, INC.        |
           |   |                             |  |  |                              |  |  |                              |
           |   | Common Stock:   40          |  |  | Common Stock:   1,000        |  |  | Common Stock:   100          |        
           |-- | ------------    Shares      |  |--| ------------    Shares       |  |--| ------------    Shares       |
           |   |                             |     |                              |  |  |                              |
           |   |                 Cost        |     |                 Cost         |  |  | NW HMO          Cost         | 
           |   |                 ----        |     |                 ----         |  |  |                 ----         |
           |   | Gates--100%     $93,750     |     | ELIOPW--80%  $2,700,000      |  |  | Inc.--99%       $116,077     |
           |    -----------------------------       ------------------------------   |   ------------------------------
           |
           |    -----------------------------     
           |   |      GATES, MCDONALD        |  
           |   |     HEALTH PLUS, INC.       |  
           |   |                             |  
           |   | Common Stock:   200         |       
           |-- | ------------    Shares      |  
               |                             |  
               |                 Cost        |  
               |                 ----        |  
               | NW CORP.--100%  $2,000,000  |  
                -----------------------------   









                                                                                Subsidiary Companies    -- Solid Line

                                                                                Contractual Association -- Double Line

                                                                                Partnership Interest    -- Dotted Line



                                                                                                             March 6, 1997

                                                                                                                    Page 2
</TABLE>
                                                
                                                                              
<PAGE>   60



ITEM 27.  NUMBER OF CONTRACT OWNERS

         Not applicable.

ITEM 28.  INDEMNIFICATION

   
         Provision is made in the Company's Amended and Restated 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 attorney 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


<TABLE>
<CAPTION>
   
                                     NATIONWIDE INVESTMENT  SERVICES CORPORATION
                                               DIRECTORS AND OFFICERS
    

                                                                       POSITIONS AND OFFICES
         NAME AND BUSINESS ADDRESS                                        WITH UNDERWRITER

<S>                                                                    <C> 
   
Joseph J. Gasper                                                       Chairman of the Board
One Nationwide Plaza                                                        and Director
Columbus, OH  43215

Richard A. Karas                                                           Vice Chairman
One Nationwide Plaza                                                        and Director
Columbus, OH  43215

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

Timothy E. Murphy
One Nationwide Plaza                                                         President
Columbus, OH  43215

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

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

Robert J. Woodward, Jr.                                     Executive Vice President - Chief Investment
One Nationwide Plaza                                                          Officer
Columbus, OH  43215
</TABLE>
    


                                   79 of 88
<PAGE>   61

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

Robert O. Cline                                               Vice President - Treasurer and Assistant
One Nationwide Plaza                                                         Secretary
Columbus, OH  43215

Barbara J. Shane                                             Vice President - Chief Compliance Officer
One Nationwide Plaza
Columbus, OH  43215

Dennis W. Click                                                         Assistant Secretary
One Nationwide Plaza
Columbus, OH  43215

James E. Brock                                                                Director
One Nationwide Plaza
Columbus, OH  43215

Harvey S. Galloway, Jr.                                                       Director
One Nationwide Plaza
Columbus, OH  43215
    

<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
         Investment
         Services
         Corporation
    
</TABLE>


                                   80 of 88


<PAGE>   62


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 postcard or similar written communication affixed to or
                  included in the prospectus that the applicant can remove to
                  send for a Statement of Additional Information; 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).

   
         The Depositor hereby represents:
    

         (a)      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.


                                   81 of 88
<PAGE>   63


         OFFERED BY

                  NATIONWIDE
                  LIFE INSURANCE COMPANY
                  NATIONWIDE DCVA-II





































                                   Group
                                   Flexible Fund
                                   Retirement
                                   Contracts


                                   PROSPECTUS
   
                                  MAY 1, 1997
    

                                   82 of 88


<PAGE>   64


  ACCOUNTANTS' CONSENT AND INDEPENDENT AUDITORS' REPORT ON FINANCIAL STATEMENT
                                   SCHEDULES




The Board of Directors of Nationwide Life Insurance Company:


The audits referred to in our report on Nationwide Life Insurance Company (the
Company) dated January 31, 1997, included the related financial statement
schedules as of December 31, 1996, and for each of the years in the three-year
period ended December 31, 1996, included in the registration statement. These
financial statement schedules are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statement schedules based on our audits. In our opinion, such 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.

We consent to the use of our reports included herein and to the references to
our firm under the heading "Services" in the Statement of Additional
Information.


                                                        KPMG Peat Marwick LLP


Columbus, Ohio
April 21, 1997


                                   83 of 88
<PAGE>   65



                                   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. 2 to be signed on its behalf in the City of Columbus, and State of
Ohio, on this 21st day of April, 1997.


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

                                           NATIONWIDE LIFE INSURANCE COMPANY
                                       ----------------------------------------
                                                      (Depositor)
                                        
                                                     By /s/ JOSEPH P. RATH
                                       ----------------------------------------
                                                        Joseph P. Rath
                                                        Vice President


         As required by the Securities Act of 1933, this Pre-Effective Amendment
No. 2 has been signed by the following persons in the capacities indicated on
the 21st day of April, 1997.

<TABLE>
<CAPTION>
              SIGNATURE                                           TITLE

<S>                                         <C>                                 <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                                    

DIMON RICHARD McFERSON                                Chairman and Chief Executive
- -------------------------------------------- Officer-Nationwide Insurance Enterprise and Director
Dimon Richrad 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>   66
                                POWER OF ATTORNEY



         KNOWN ALL MEN BY THESE PRESENTS, that each of the undersigned as
directors and/or officers of NATIONWIDE LIFE INSURANCE COMPANY, and NATIONWIDE
LIFE AND ANNUITY INSURANCE COMPANY, both Ohio corporations, which have filed or
will file with the U.S. Securities and Exchange Commission under the provisions
of the Securities Act of 1933, as amended, various Registration Statements and
amendments thereto for the registration under said Act of Individual Deferred
Variable Annuity Contracts in connection with MFS Variable Account, Nationwide
Variable Account, Nationwide Variable Account-II, Nationwide Variable Account-3,
Nationwide Variable Account-4, Nationwide Variable Account-5, Nationwide
Variable Account-6, Nationwide Fidelity Advisor Variable Account, Nationwide
Multi-Flex Variable Account, Nationwide Variable Account-8, Nationwide VA
Separate Account-A, Nationwide VA Separate Account-B, Nationwide VA Separate
Account-C and Nationwide VA Separate Account-Q; and the registration of fixed
interest rate options subject to a market value adjustment offered under some or
all of the aforementioned individual Variable Annuity Contracts in connection
with Nationwide Multiple Maturity Separate Account and Nationwide Multiple
Maturity Separate Account-A, and the registration of Group Flexible Fund
Retirement Contracts in connection with Nationwide DC Variable Account,
Nationwide DCVA-II, and NACo Variable Account; and the registration of Group
Common Stock Variable Annuity Contracts in connection with Separate Account No.
1; and the registration of variable life insurance policies in connection with
Nationwide VLI Separate Account, Nationwide VLI Separate Account-2, Nationwide
VLI Separate Account-3, Nationwide VL Separate Account-A and Nationwide VL
Separate Account-B, hereby constitutes and appoints Dimon Richard McFerson,
Joseph J. Gasper, W. Sidney Druen, and Joseph P. Rath, and each of them with
power to act without the others, his/her attorney, with full power of
substitution and resubstitution, for and in his/her name, place and stead, in
any and all capacities, to approve, and sign such Registration Statements and
any and all amendments thereto, with power to affix the corporate seal of said
corporation thereto and to attest said seal and to file the same, with all
exhibits thereto and other documents in connection therewith, with the U.S.
Securities and Exchange Commission, hereby granting unto said attorneys, and
each of them, full power and authority to do and perform all and every act and
thing requisite to all intents and purposes as he/she might or could do in
person, hereby ratifying and confirming that which said attorneys, or any of
them, may lawfully do or cause to be done by virtue hereof. This instrument may
be executed in one or more counterparts.

         IN WITNESS WHEREOF, the undersigned have herewith set their names and
seals as of this 2nd day of April, 1997.

<TABLE>
<CAPTION>
<S>                                                                 <C>
/s/ Lewis J. Alphin                                                 /s/ David O. Miller
- -------------------------------------------------                   --------------------------------------------------
Lewis J. Alphin, Director                                           David O. Miller, Director

/s/ Keith W. Eckel                                                  /s/ C. Ray Noecker
- -------------------------------------------------                   -------------------------------------------------
Keith W. Eckel, Director                                            C. Ray Noecker, Director

/s/ Willard J. Engel                                                /s/ Robert A. Oakley
- -------------------------------------------------                   --------------------------------------------------
Willard J. Engel, Director                                          Robert A. Oakley, Executive Vice President and Chief
                                                                    Financial Officer

/s/ Fred C. Finney                                                  /s/ James F. Patterson
- -------------------------------------------------                   --------------------------------------------------
Fred C. Finney, Director                                            James F. Patterson, Director

/s/ Charles L. Fuellgraf                                            /s/ Arden L. Shisler
- -------------------------------------------------                   --------------------------------------------------
Charles L. Fuellgraf, Jr., Director                                 Arden L. Shisler, Director

/s/ Joseph J. Gasper                                                /s/ Robert L. Stewart
- -------------------------------------------------                   --------------------------------------------------
Joseph J. Gasper, President and Chief Operating Officer             Robert L. Stewart, Director
and Director

/s/ Henry S. Holloway                                               /s/ Nancy C. Thomas
- -------------------------------------------------                   --------------------------------------------------
Henry S. Holloway, Chairman of the Board, Director                  Nancy C. Thomas, Director

/s/ Dimon Richard McFerson                                          /s/ Harold W. Weihl
- -------------------------------------------------                   --------------------------------------------------
Dimon Richard McFerson, Chairman and Chief Executive                Harold W. Weihl, Director
Officer-Nationwide Insurance Enterprise and Director
</TABLE>





<PAGE>   1

                           MARKETING COORDINATION AND
                        ADMINISTRATIVE SERVICES AGREEMENT


This Agreement entered into this ____ day of April, 1997, between Nationwide
Life Insurance Company ("Nationwide"), and Nationwide Investment Services
Corporation ("NISC").

Nationwide proposes to develop, issue and administer, and NISC proposes to
provide the exclusive national distribution services for certain annuity
products (the "Products"). The Products to be sold hereunder are the Group
Flexible Fund Retirement Contracts (The "Products") and such other products as
may hereafter be agreed upon by the parties.

The parties hereby agree as follows:

A.       ADMINISTRATION OF PRODUCTS
         --------------------------

         1.       Appointment of Product Administration
                  -------------------------------------

                  Nationwide is hereby appointed Product Administrator for the
                  Products.

         2.       Duties of Nationwide
                  --------------------

                  Nationwide will perform in a proper and timely manner, those
                  functions enumerated in the column marked "Nationwide" in the
                  "Analysis of Administrative Functions," attached hereto as
                  EXHIBIT A, and incorporated herein by reference.

         3.       Duties of NISC
                  --------------

                  NISC will perform in a proper and timely manner, those
                  functions enumerated in the column marked "NISC" in the
                  "Analysis of Administrative Functions," attached hereto as
                  EXHIBIT A, and incorporated herein by reference.

B.       MARKETING COORDINATION AND SALES ADMINISTRATION
         -----------------------------------------------

         1.       Distribution of Products
                  ------------------------

                  The Products will be distributed through registered
                  representatives of NASD broker-dealer firms, appointed by
                  Nationwide, who shall be duly qualified and licensed as agents
                  (the "Agents"), in accordance with applicable state insurance
                  authority.

         2.       NISC shall be the exclusive National Distributor of the
                  Products.






<PAGE>   2



         3.       Appointment and Termination of Agents
                  -------------------------------------

                  Appointment and termination of Agents shall be processed and
                  executed by Nationwide. NISC reserves the right to require
                  Nationwide to consult with it regarding licensing decisions.

         4.       Advertising
                  -----------

                  NISC shall not print, publish or distribute any advertisement,
                  circular or document relating to the Products or relating to
                  Nationwide unless such advertisement, circular or document has
                  been approved in writing by Nationwide. Such approval shall
                  not be unreasonably withheld, and shall be given promptly,
                  normally within three (3) business days. Neither Nationwide
                  nor any of its affiliates shall print, publish or distribute
                  any advertisement, circular or document relating to the
                  Products or relating to NISC unless such advertisement,
                  circular or document has been approved in writing by NISC.
                  Such approval shall not be unreasonably withheld, and shall be
                  given promptly, normally within three (3) business days.
                  However, nothing herein shall prohibit any person from
                  advertising the Products on a generic basis.

         5.       Marketing Conduct
                  -----------------

                  The parties will jointly develop standards, practices and
                  procedures respecting the marketing of the Products. Such
                  standards, practices and procedures are intended to help
                  Nationwide meet its obligations as an issuer under the
                  securities laws, to assure compliance with state insurance
                  laws, and to help NISC meet its obligations under the
                  securities laws as National Distributor. These standards,
                  practices and procedures are subject to continuing review and
                  neither Nationwide nor NISC will object unreasonably to
                  changes to such standards, practices and procedures
                  recommended by the other to comply with the intent of this
                  provision.

         6.       Sales Material and Other Documents
                  ----------------------------------

                  a.       Sales Material
                           --------------

                           1)       Nationwide shall develop and prepare all
                                    promotional material to be used in the
                                    distribution of the Products, in
                                    consultation with NISC.

                           2)       Nationwide is responsible for the printing
                                    and the expense of providing such
                                    promotional material.

                           3)       Nationwide is responsible for approval of
                                    such promotional material by state insurance
                                    regulators, where required.

                           4)       NISC and Nationwide agree to abide by the
                                    Advertising and Sales Promotion Material
                                    Guidelines, attached hereto as EXHIBIT B,
                                    and incorporated herein by reference.



<PAGE>   3



                  b.       Prospectuses
                           ------------

                           1)       Nationwide is responsible for the
                                    preparation and regulatory clearance of any
                                    required registration statements and
                                    prospectuses for the Products. NISC is
                                    responsible for the preparation and
                                    regulatory clearance of any underlying
                                    mutual fund registration statements and
                                    prospectuses.

                           2)       Nationwide is responsible for the printing
                                    of Product prospectuses in such quantities
                                    as the parties agree are necessary to assure
                                    sufficient supplies.

                           3)       Nationwide will bear the cost of providing
                                    the required supply of mutual fund
                                    prospectuses.

                           4)       Nationwide is responsible for supplying
                                    Agents with sufficient quantities of Product
                                    prospectuses.

                  c.       Contracts, Applications and Related Forms
                           -----------------------------------------

                           1)       Nationwide, in consultation with NISC, is
                                    responsible for the design and printing of
                                    adequate supplies of Product applications,
                                    contracts, related forms, and such service
                                    forms as the parties agree are necessary.

                           2)       Nationwide is responsible for supplying
                                    adequate quantities of all such forms to the
                                    Agents.

         7.       Appointment of Agents
                  ---------------------

                  a.       NISC will assist Nationwide in facilitating the
                           appointment of Agents by Nationwide.

                  b.       Nationwide will forward all appointment forms and
                           applications to the appropriate states and maintain
                           all contacts with the states.

                  c.       Nationwide will maintain appointment files on Agents,
                           and NISC will have access to such files as needed.

         8.       Licensing and Appointment Guide
                  -------------------------------

                  Nationwide shall provide to NISC a Licensing and Appointment
                  Guide (as well periodic updates thereto), setting forth the
                  requirements for licensing and appointment, in such quantities
                  as NISC may reasonably require.





<PAGE>   4



         9.       Other
                  -----

                  a.       Product Training
                           ----------------

                           Nationwide is responsible for any Product training
                           for the Agents.

                  b.       Field Sales Material
                           --------------------

                           1)       Nationwide, in consultation with NISC, is
                                    responsible for the development, printing
                                    and distribution of non-public field sales
                                    material to be used by Agents.

                           2)       NISC shall have the right to review all
                                    field sales materials and to require any
                                    modification mandated by regulatory
                                    requirements.

                  c.       Production Reports
                           ------------------

                           Nationwide will deliver to NISC the items listed in
                           Production Reports to be Provided, attached hereto as
                           EXHIBIT C, and incorporated herein by reference.

                  d.       Customer Service
                           ----------------

                           Each party will notify the other of all material
                           pertinent inquiries and complaints it receives, from
                           whatever source and to whomever directed, and will
                           consult with the other in responding to such
                           inquiries and complaints.

         10.      Auditing
                  --------

                  NISC will maintain all records relating to the mutual funds or
                  other investment options in accordance with generally accepted
                  accounting procedures. Any such records shall be made
                  available to Nationwide or its accountants or auditors upon
                  reasonable written request. Nationwide will provide NISC with
                  any records, reports or other materials relative to the
                  distribution of the Products as may reasonably be required by
                  NISC or as may be required by any governmental agency having
                  jurisdiction.

C.       GENERAL PROVISIONS
         ------------------

         1.       Waiver
                  ------

                  The forbearance or neglect of either party to insist upon
                  strict compliance by the other with any of the provisions of
                  this Agreement, whether continuing or not, or to declare a
                  forfeiture of termination against the other, shall not be
                  construed as a waiver of any rights or privileges of the
                  forbearing party in the event of a further default or failure
                  of performance.



<PAGE>   5




         2.       Limitations
                  -----------

                  Neither party shall have authority on behalf of the other to:
                  make, alter or discharge any contractual terms of the
                  Products; waive any forfeiture; extend the time of making any
                  contributions to the products; guarantee dividends; alter the
                  forms which either may prescribe; nor substitute other forms
                  in place of those prescribed by the other.

         3.       Binding Effect
                  --------------

                  This Agreement shall be binding on and shall inure to the
                  benefit of the parties to it and their respective successors
                  and assigns, provided that neither party shall assign or
                  sub-contract this Agreement or any rights or obligations
                  hereunder without prior written consent of the other.

         4.       Indemnification
                  ---------------

                  Each party ("Indemnifying Party") hereby agrees to release,
                  indemnify and hold harmless the other party, its officers,
                  directors, employers, agents, servants, predecessors or
                  successors from any claims or liability arising out of the
                  acts or omissions of the Indemnifying Party not authorized by
                  this Agreement, including the violation of any federal or
                  state law or regulation.

         5.       Notices
                  -------

                  All notices, requests, demands and other communication under
                  this Agreement shall be in writing and shall be deemed to have
                  been given on the date of service if served personally on the
                  party to whom notice is to be given, or on the date of mailing
                  if sent postage prepaid by First Class Mail, Registered or
                  Certified mail, by overnight mail, properly addressed as
                  follows:

                  TO NATIONWIDE:

                  Nationwide Life Insurance Company
                  Duane C. Meek, Vice President-Sales
                  Sales - Financial Services
                  One Nationwide Plaza
                  Columbus, Ohio  43216

                  TO NISC:

                  Nationwide Investment Services Corporation.
                  Joseph P. Rath, Vice President-Compliance
                  One Nationwide Plaza
                  Columbus, Ohio  43216





<PAGE>   6



         6.       Governing Law
                  -------------

                  This Agreement shall be construed in accordance with and
                  governed by the laws of the State of Ohio.

         7.       Arbitration
                  -----------

                  The parties agree that misunderstandings or disputes arising
                  from this Agreement shall be decided by arbitration, conducted
                  upon request of either party before three arbitrators (unless
                  the parties agree on a single arbitrator) designated by the
                  American Arbitration Association, and in accordance with the
                  rules of such Association. The expenses of the arbitration
                  proceedings conducted hereunder shall be borne equally by both
                  parties.

         8.       Confidentiality
                  ---------------

                  Any information, documents and materials, whether printed or
                  oral, furnished by either party or its agents or employees to
                  the other shall be held in confidence. No such information
                  shall be given to any third party, other than to such
                  sub-contractors of NISC as may be permitted herein, or under
                  requirements of a lawful authority, without the express
                  written consent of the other party.

D.       TERM OF AGREEMENT
         -----------------

         This Agreement, including the Exhibits attached hereto, shall remain in
         full force and effect until terminated, and may be amended only by
         mutual agreement of the parties in writing. Any decision by either
         party to cease issuance or distribution of any specific Product shall
         not effect a termination of the Agreement unless such termination is
         mutually agreed upon, or unless notice is given pursuant to Section
         E.2. hereof.


E.       TERMINATION
         -----------

         1.       Either party may terminate this Agreement for cause at any
                  time, upon written notice to the other, if the other knowingly
                  and willfully: (a) fails to comply with the laws or
                  regulations of any state or governmental agency or body having
                  jurisdiction over the sale of insurance or securities; (b)
                  misappropriates any money or property belonging to the other;
                  (c) subjects the other to any actual or potential liability
                  due to misfeasance, malfeasance, or nonfeasance; (d) commits
                  any fraud upon the other; (e) has an assignment for the
                  benefit of creditors; (f) incurs bankruptcy; or (g) commits a
                  material breach of this Agreement.

         2.       Either party may terminate this Agreement, without regard to
                  cause, upon six months prior written notice to the other.

         3.       In the event of termination of this Agreement, the following
                  conditions shall apply:




<PAGE>   7



                  a)       The parties irrevocably acknowledge the continuing
                           right to use any Product trademark that might then be
                           associated with any Products, but only with respect
                           to all business in force at the time of termination.

                  b)       NISC will continue to sell to Nationwide at net asset
                           value, shares of all mutual funds which serve as
                           underlying investments for Products actually issued
                           by Nationwide pursuant to this Agreement, until such
                           time as mutually agreed upon by the parties. NISC may
                           discontinue the sale at net asset value of such
                           shares in connection with the issuance by Nationwide
                           of new products after termination.

                  c)       In the event this Agreement is terminated the parties
                           will use their best efforts to preserve in force the
                           business issued pursuant to this Agreement.

         IN WITNESS WHEREOF, the parties hereto have executed this Agreement to
be effective as of the date first above written.



                                    NATIONWIDE LIFE INSURANCE
                                    COMPANY

                                    By
                                      ---------------------------------


                                    Title
                                          -----------------------------



                                    NATIONWIDE INVESTMENT SERVICES
                                    CORPORATION

                                    By
                                      ---------------------------------


                                    Title
                                          -----------------------------







<PAGE>   8



                                    EXHIBIT A

                      ANALYSIS OF ADMINISTRATIVE FUNCTIONS

A.       PRODUCT UNDERWRITING/ISSUE
         --------------------------


<TABLE>
<CAPTION>
NATIONWIDE                                             NISC
<S>                                                    <C>
- -        Establishes underwriting criteria for         -        Consults with regard to new business       
         application processing and rejections.                 procedures and processing.                 
                                                       
- -        Reviews the completed application.
         Applies underwriting/issue criteria to
         application.

- -        Notifies Agent and/or customer of any
         error or missing data necessary to
         underwrite application and establish
         records for owner of Product ("Contract
         Owner").

- -        Prepares policy data page for approved
         business and mails with policy to
         Contract Owner.

- -        Establishes and maintains all records
         required for each Contract Owner, as
         applicable.

- -        Prepares and mails confirmation and
         other statements to Contract Owners
         and Agents, as required.

- -        Prints, provides all forms ancillary to
         issue of contract/policy forms for
         Products.

- -        Maintains supply of approved
         specimen policy forms and all
         ancillary forms, distributes
         same to Agents.
</TABLE>




<PAGE>   9



B.       BILLING AND COLLECTION
         ----------------------

NATIONWIDE

- -        Receives premium/purchase payments
         and reconciles amount received with
         remittance media.

- -        Updates Contract Owner records to
         reflect receipt of premium/purchase
         payment and performs accounting/
         investment allocation of each payment
         received.

- -        Deposits all cash received under the
         Products in accordance with the terms
         of the Products.

C.       BANKING
         -------

NATIONWIDE

- -        Balances, edits, endorses and prepares
         daily deposit.

- -        Places deposits in depository account.

- -        Transfers funds from depository account
         to NISC within 24 hours following
         underwriting approval, in accordance
         with investment allocation.

- -        Prepares daily cash journal summary
         reports and maintains same for review
         by NISC.





<PAGE>   10



D.       PRICING/VALUATION/ACCOUNTING
         ----------------------------


<TABLE>
<CAPTION>
NATIONWIDE                                                     NISC
<S>                                                            <C>
- -        Determines the "Net Amount Available for              -        Issues Fund Shares to Nationwide at
         Investment" in Fund Shares and places Fund                     net asset Value.
         Share purchase or redemption orders with
         the Fund, by facsimile each day by 10:00              -        Confirms Nationwide's Fund
         a.m. E.T.  If for any reason Nationwide is                     purchases and redemptions.
         unable to process such orders, it will
         provide NISC with estimates.                          -        Transmit by facsimile Fund Share
                                                                        prices to Nationwide by 6:00 p.m.
- -        Maintains and makes available, as                              EST each day.
         reasonably requested, records used in
         determining "Net Amount Available for                 -        Maintains records of all Fund Shares
         Investment."                                                   owned by Nationwide, including the
                                                                        date purchased and sold, cost, and
- -        Collects information needed in determining                     other information maintained by
         Variable Account unit values from the                          NISC in its ordinary course of
         Funds including daily net asset value,                         business.
         capital gains or dividend distributions, and
         the number of Fund Shares acquired or sold            -        Cooperates in annual audit of
         during the immediately preceding valuation                     separate account financials
         period.                                                        conducted for purposes of financial
                                                                        statement certification and
- -        Performs daily unit valuation calculation.                     publication.
</TABLE>




<PAGE>   11



E.       CONTRACT OWNER SERVICE/
         -----------------------
         RECORD MAINTENANCE
         ------------------


<TABLE>
<CAPTION>
NATIONWIDE                                                 NISC
<S>                                                        <C>
- -        Receives and processes all Contract               -        Accommodates customer service function
         Owner service requests, including but                      by providing any supporting information
         not limited to informational requests,                     or documentation which may be in the
         beneficiary changes, and transfers of                      control of NISC.
         Contract Value among eligible
         investment options.

- -        Maintains daily records of all changes
         made to Contract Owner accounts.

- -        Researches and responds to all Contract           -        Researches and responds to Nationwide's
         Owner/Agent inquiries.                                     inquiries regarding fund performance.

- -        Keeps all required Contract Owner
         records.

- -        Maintains adequate number of toll free
         lines to service Contract Owner/Agent
         inquiries.


F.       DISBURSEMENTS
         -------------
         (SURRENDERS, DEATH
         ------------------
         CLAIMS, LOANS)
         --------------


NATIONWIDE                                                 NISC
- -        Receives and processes surrenders, loans,
         and death claims in accordance with
         established guidelines.

- -        Prepares checks for surrenders, loans,
         and death claims, and forwards to
         Contract Owner or Beneficiary. Prepares
         and mails confirmation statement of
         disbursement to Contract Owner/
         Beneficiary with copy to Agent.
</TABLE>



<PAGE>   12



G.       COMMISSIONS
         -----------


<TABLE>
<CAPTION>
NATIONWIDE                                                 NISC
<S>                                                        <C>
- -        Ascertains, on receipt of applications,
         whether writing Agent is appropriately
         licensed.

- -        Pays commissions and other fees in
         accordance with agreements relating to
         same.

H.       PROXY PROCESSING
         ----------------


NATIONWIDE                                                 NISC
- -        Receives record date information from             -        Provides proxy, solicitation materials, and
         Funds Receives proxy solicitation                          record date information.
         materials from Funds.

- -        Prepares Voting Instruction cards and
         mails solicitation, if necessary.

- -        Tabulates and votes all Fund Shares in
         accordance with SEC requirements.


I.       PERIODIC REPORTS TO CONTRACT OWNERS
         -----------------------------------


NATIONWIDE                                                 NISC
- -        Prepares and mails quarterly and annual
         Statements of Account to Contract
         Owners.

- -        Prepares and mails all semi-annual and            -        Prepares and mails to Nationwide all
         annual reports of Variable Account(s) to                   required semi-annual and annual financial
         Contract Owners.                                           reports to shareholder of the Funds.
</TABLE>



<PAGE>   13



J.       REGULATORY/STATEMENT REPORTS
         ----------------------------


<TABLE>
<CAPTION>
NATIONWIDE                                                 NISC
<S>                                                        <C>
- -        Prepares and files Separate Account
         Annual Statements.

- -        Prepares and mails the appropriate,
         required IRS reports at the Contract
         Owner level.  Files same with required
         regulatory agencies.

- -        Prepares and files form   N-SAR for the           -        Prepares and files form N-SAR for the
         Separate Account.                                          Funds.

K.       PREMIUM TAXES
         -------------


NATIONWIDE                                                 NISC
- -        Collects, pays and accounts for premium
         taxes as appropriate.

- -        Prepares and maintains all premium tax
         records by state.

- -        Maintains liabilities in General Account
         ledger for accrual of premium tax
         collected.

- -        Integrates all company premium taxes
         due and performs related accounting.


L.       FINANCIAL AND MANAGEMENT REPORTS
         --------------------------------


NATIONWIDE                                                 NISC
- -        Provides periodic reports in accordance           -        Provides periodic reports in accordance
         with the Schedule of Reports to be                         with the Schedule of Reports to be
         prepared jointly by Nationwide and                         prepared jointly by Nationwide and NISC.
         NISC.  (See EXHIBIT C)                                     (See EXHIBIT C)
</TABLE>




<PAGE>   14



M.       AGENT LICENSE RECORDKEEPING
         ---------------------------


<TABLE>
<S>                                                        <C>
NATIONWIDE                                                 NISC
- -        Receives, establishes, processes, and             -        Cooperates with Nationwide in the Agent
         maintains Agent appointment records.                       appointment process with the broker-
                                                                    dealer firms.
</TABLE>




<PAGE>   15


                                    EXHIBIT B

               ADVERTISING AND SALES PROMOTION MATERIAL GUIDELINES
             FOR APPROVAL BY THE OFFICE OF SALES-FINANCIAL SERVICES

In order to assure compliance with state and federal regulatory requirements and
to maintain control over the distribution of promotional materials dealing with
the Products, Nationwide and NISC require that ALL variable contract promotional
materials be REVIEWED and APPROVED by both Nationwide and NISC PRIOR to their
use. These guidelines are intended to provide appropriate regulatory and
distribution controls.

1.       Sufficient lead time must be allowed in the submission of all
         promotional material. The Office of Sales-Financial Services ("OS-FS")
         and NISC shall approve in writing all promotional material. Such
         approval shall not be unreasonably withheld, and shall be given
         promptly, normally within three (3) days.

2.       All promotional material will be submitted in "draft" form to permit
         any changes or corrections to be made prior to the printing.

3.       Nationwide and NISC will provide each other with details as to each and
         every use of all promotional material submitted. Approval for one use
         will not constitute approval for any other use. Different standards of
         review may apply when the same advertising material is intended for
         different uses. The following information will be provided for each
         item of promotional material:

         a.       In what jurisdiction(s) the material will be used.

         b.       Whether distribution will be used (e.g., brochure, mailing,
                  482 ads, etc.).

         c.       How the material will be used (e.g., brochure, mailing, 482
                  ads, etc.).

         d.       The projected date of initial use and, if a special promotion,
                  the projected date of last use.

4.       Each party will advise the other of the date it discontinues the use of
         any material.

5.       Any changes to previously approved promotional material must be
         resubmitted, following these procedures. When approved material is to
         be put to a different use, request for approval of the material for the
         new use must be submitted.

6.       OS-FS and NISC will assign a form number to each item of advertising
         and sales promotional material. This number will appear on each piece
         of advertising and sales promotional material. It will be used to aid
         in necessary filings, and to maintain appropriate controls.

7.       OS-FS and NISC will provide WRITTEN APPROVAL for all material to be
         used.

8.       Nationwide and NISC will provide each other with a minimum of 50 copies
         of all material in final print form to effect necessary state filings.

9        NISC will coordinate SEC/NASD filings of sales and promotional
         material.

10.      All telephone communication and written correspondence regarding
         promotional materials should be directed to Marketing Director, Office
         of Sales-Financial Services, Nationwide Life Insurance Company, One
         Nationwide Plaza, Columbus, Ohio 43216 (phone (614)249- 6258) or to
         President, Nationwide Investment Services Corporation, One Nationwide
         Plaza, Columbus, Ohio (phone (614) 249-7863).

                                    EXHIBIT C

<PAGE>   16


                        PRODUCTION REPORTS TO BE PROVIDED

Nationwide agrees to provide the following reports to NISC:

<TABLE>
<S>                                         <C>
1.       Daily Receipt Report:              Indicates which Agents are generating sales.

2.       Daily Approval Report:             Indicates which applications have been approved.

3.       Daily Activity Summary:            Indicates top firms' sales and liquidation by month, year-to-
                                            date as well as total assets by firm.

4.       Dealer Activity                    Indicates top firms' sales and
         Summary by Territory:              liquidation by month, year-to-date.

5.       Summary of Sales by                Indicates sales
         Territory and Dealer:              by territory/dealer/branch, including non-commissionable
                                            amounts and actual commission payments, as well as
                                            chargebacks. (Internal use only)

6.       Summary of Sales by                Indicates sales by territory/
         Territory and Dealer:              dealer/branch, including chargebacks.

7.       Commission Report:                 Indicates commissions paid and chargebacks, matched to
                                            commission checks.
</TABLE>

In addition, Nationwide will provide reports detailing current appointments and
other information, as reasonably requested by NISC.


<PAGE>   1
[Natiowide LOGO]
- -------------------------------------------------------------------------------

NATIONWIDE LIFE INSURANCE COMPANY (the Company) agrees to make payments to the
person or persons entitled thereto, in accordance with and subject to the terms
of this Contract.



                                CONTRACT SCHEDULE



         Owner of Contract:                         Contract Number:


         Plan:                                      Contract Date:


         Jurisdiction:                              Issue Date:


                                Termination Date:

This Contract has been issued in consideration of the application and payment of
Purchase Payments as provided herein. This Contract is issued and accepted
subject to all the terms set forth in the following pages, which are a part of
this Contract.

Signed for the Company at its Home Office, One Nationwide Plaza, Columbus, Ohio,
to be effective on the Contract Date.




                       Signature               Signature


                       Secretary               President


                     GROUP FLEXIBLE FUND RETIREMENT CONTRACT
                                NON-PARTICIPATING

ALL CONTRACTUAL VALUES BASED ON THE INVESTMENT RESULTS OF A SEPARATE ACCOUNT
INCLUDED IN THIS CONTRACT ARE VARIABLE (MAY INCREASE OR DECREASE) AND ARE NOT
GUARANTEED AS TO DOLLAR AMOUNT.


                                                                               
<PAGE>   2
<TABLE>
TABLE OF CONTENTS
                                                                            Page
CONTRACT SUMMARY PAGE .....................................................iii
- ---------------------
<S>                                                                        <C>
ARTICLE I: DEFINITIONS .......................................................1
         Accumulation Unit
         Actuarial Risk Fee
         Beneficiary
         Code
         Company
         Contingent Beneficiary
         Contract
         Contract Anniversary
         Contract Date
         Contract Maintenance Charge
         Contract Value
         Contract Year
         Distribution
         Distribution Period- Account
         Exchange
         General Account
         Group Fixed Contract
         Home Office
         Initial Transfer Amount
         Optional Retirement Income Forms
         Owner
         Participant
         Participant Account
         Participant Account Year
         Participant Anniversary
         Participant Effective Date
         Plan
         Purchase Payment
         Retirement Commencement Date
         Retirement Income Payments
         Retired Participant
         Sub-Account
         Transfer
         Underlying Mutual Fund
         Valuation Date
         Valuation Period
         Variable Account

ARTICLE II: CHARGES ...........................................................2
         Net Investment Factor
         Contract Maintenance Charge
         Mortality Risk Charge, Expense Risk and Administration Charge
         Premium Taxes
         Contingent Deferred Sales Charge

                                        i
</TABLE>
<PAGE>   3

<TABLE>
<S>                                                                         <C>
ARTICLE III: PARTICIPANT ACCOUNTS..............................................4
         Purchase Payments
         Crediting Accumulation Units
         Accumulation Unit Value
         Change of Allocation Percentage Between Sub-Account
         Exchanges Between Sub-Account and Transfer to Deposit Fund

ARTICLE IV: BENEFITS ..........................................................5
         Notice to Distribute
         Elections
         Death Benefit Before Retirement
         Optional Retirement Income Forms
         Special Provisions Relating to Options
         Method of Calculating Retirement Income Payments

ARTICLE V: SUSPENSION AND TERMINATION .........................................7
         Suspension and Termination
         Redemption of Participants Accounts
         Termination by Company

ARTICLE VI: GENERAL PROVISIONS.................................................8
         The Contract
         Modification of the Contract
         Individual Certificates
         Misstatements and Adjustments
         Evidence of Survival
         Ownership and Assignment
         Designation of Beneficiary
         Data to be Furnished to the Company
         Non-Participating
         Relation of this Contract to the Variable Account
         Substitution of Fund Shares

ARTICLE VII: PURCHASE RATES, ANNUAL RATES ....................................10
         Applicability and Basis of Tables
         Adjusted Age
         Illustrative Tables for Determining Variable Payments
</TABLE>

                                       ii
<PAGE>   4


                              CONTRACT SUMMARY PAGE


Actuarial Risk Fee: 
                                                  The Actuarial Risk Fee, taken
                                                  on a daily basis and is
                                                  computed at a maximum annual
                                                  rate up to 1.50% of the
                                                  average Variable  Account 
                                                  value and reflects the
                                                  charges made for the Mortality
                                                  Risk, the Expense Risk and the
                                                  Administration of the Variable
                                                  Account.

Administration Charge:                            The charge will be 1.00%.


Companion Contract(s):                            The Nationwide Life Insurance
                                                  Company's Group Fixed Annuity
                                                  Contract(s) or other
                                                  investment option(s) as
                                                  offered by the Plan and
                                                  accepted by the Company

Contingent Deferred Sales Charge:

<TABLE>
<CAPTION>

DEFERRED SALES CHARGE         NUMBER OF PARTICIPANT       DEFERRED SALES CHARGE      NUMBER OF PARTICIPANT ACCOUNT
     PERCENTAGE                   ACCOUNT YEARS                PERCENTAGE                        YEARS
        <S>                           <C>                          <C>                            <C>
         9%                           0-16                         4%                             0-16
         8%                           0-16                         3%                             0-16
         7%                           0-16                         2%                             0-16
         6%                           0-16                         1%                             0-16
         5%                           0-16                         0%                         16 and after

</TABLE>

This Contingent Deferred Sales 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 Contingent Deferred Sales Charge
is made by canceling a number of Accumulation Units equal in value to the
applicable Contingent Deferred Sales Charge.

Contract Anniversary:                             The date 12 months after the
                                                  Effective Date of the
                                                  Contract, and each 12-month
                                                  period thereafter.

Contract Maintenance Charge:                      $15 at the beginning of each
                                                  Participant Account Year for
                                                  the preceding Participant
                                                  Account Year.


Creditable Percentage:                            100%.

 
Expense Risk Charge:                              0.40%


Mortality Risk Fee:                               0.10%


Plan:                                             State ABC Internal Revenue
                                                  Code 457 Plan.

                                      iii


<PAGE>   5


11

                             ARTICLE I: DEFINITIONS

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 at a
maximum annual rate of up to 1.50% of the average Variable Account value.

BENEFICIARY- The person named in the enrollment form 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 enrollment form 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.

EXCHANGE- An exchange from a Fund to a Companion Contract described in the
Contract Summary Page, if any or to another Fund.

GENERAL ACCOUNT- 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- A Participant is 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.


                                       1

<PAGE>   6

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.

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 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.

TRANSFER- A transfer of amounts from this Contract to any other non-Companion
investment option under the Plan, or to another Plan.

UNDERLYING MUTUAL FUND OR FUND- The registered management investment company,
specified in the enrollment form, 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.

                               ARTICLE II: CHARGES

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 will not exceed the
         maximum annual rate, as reflected on the Contract Summary Page, times
         the average Variable Account value.

                                       2
<PAGE>   7

CONTRACT MAINTENANCE CHARGE

         The Company will maintain individual records with respect to each
         Participant and will make a charge for expenses attributable to
         maintaining such records. The Company will effect such charge by
         cancelling a number of Accumulation Units on each Participant
         Anniversary 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 amoung Sub-Accounts on the basis of relative values at the
         time the deduction is made.

         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 one-twelfth
         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 Charge 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. Such charge will be allocated
         amoung 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 Account at the time the deduction
         is made.

MORTALITY RISK CHARGE, EXPENSE RISK AND ADMINISTRATION CHARGE

         The mortality risk portion of the Actuarial Risk Fee is to compensate
         the Company for its guarantee to provide Retirement Income Payments
         pursuant to the terms of this 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.

         The Administration and the Expense Risk portions of the Actuarial Risk
         Fee are to compensate the Company for the administration and other
         expenses associated with this Contract.

PREMIUM TAXES

         To the extent that any taxes are assessed against the Company for
         Purchase Payments or the Contract Value the amount of any premium taxes
         levied by a state or any other governemental entity upon annuity
         considerations received by the Company, the Company may deduct such
         taxes from the Contract Owner's Contract Value either : (1) at the time
         the Contract is surrendered, (2) at Annuitization, or (3) at such
         earlier date as the Company may become subject to such taxes. The
         method used to recoup premium tax reserves will be determined by the
         Company at its sole discretion and in compliance with applicable state
         law.

CONTINGENT DEFERRED SALES CHARGE

         In the event that a Contingent Deferred Sales Charge is due, as set
         forth on the Contract Summary Page, the charge will be applied to the
         following:

                  A Transfer made in accordance with Article III; or

                  The Contract Value in the event of termination of this
                  Contract in accordance with Article V.

         Upon a Transfer or Contract termination, the applicable Contingent
         Deferred Sales Charge will be applied to reduce the amount withdrawn,
         in accordance with the schedule on the Contract Summary Page.

         The Contingent Deferred Sales Charge will be assessed against amounts
         withdrawn from this Contract if the deposits attributable to the amount
         withdrawn were previously assessed a sales charge by the Company.


                                       3
<PAGE>   8



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

         a.  any life income payment option;

         b.  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

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

                        ARTICLE III: PARTICIPANT ACCOUNTS

PURCHASE PAYMENTS

         The Company shall receive such Purchase Payments from the Owner as are
         made in accordance with the requirements of the Plan. Net Purchase
         Payments for each Participant must be at least $20 per Participant per
         month. Purchase Payments must be no less frequent than monthly, unless
         agreed to by the Company.

         Under specific conditions, when authorized by state insurance law, the
         Company may credit up to 8% of the Initial Transfer Amount into the
         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.

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 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.

ACCUMULATION UNIT VALUE

         The value of the accumulation unit for each Variable Account
         Sub-Account was established at $1.00 as of the date Underlying Mutual
         Fund shares were first purchased for that Sub-Account. The value of
         Accumulation Units for any Variable Account Sub-Account for any
         subsequent Business day is determined by multiplying the value for the
         preceding Business day by the Variable Account net investment factor
         for that Sub-Account for the period since that day.

CHANGE OF ALLOCATION PERCENTAGE BETWEEN SUB-ACCOUNT

         The Company will permit the Owner, or the Participant if the Plan so
         provides, to change the allocation percentages between 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.

EXCHANGES BETWEEN SUB-ACCOUNT AND TRANSFER TO DEPOSIT FUND

         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 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. However, exchanges from the deposit fund to
         any Sub-Account of the Variable Account will be subject to the
         limitations set forth in the Group Fixed Fund Retirement Contract.
         Exchanges will be effected when received in good order by the Company
         at its Home Office.


                                       4
<PAGE>   9



                              ARTICLE IV: BENEFITS

NOTICE TO DISTRIBUTE

         At least one month prior to the date a Participant is eligible for
         Retirement Income Payments in accordance with the Plan, the Owner shall
         notify the Company to commence a Distribution from the Participant
         Account and shall make the elections required. The Company shall then
         determine the first monthly retirement income payment to be payable for
         that Retired Participant in accordance with the terms of the Plan, with
         Accumulation Units of each Sub-Account being applied to provide
         Retirement Income Payments from that Sub-Account. All such payments
         will be made by the Company to the Owner. The Company may, however, by
         agreement with and on behalf of the Owner, make such payments directly
         to the Retired Participant.

         To the extent the Plan provides that a Participant may exercise any of
         the rights provided the Owner by this Article, the Owner shall mean
         Participant in this Article.

ELECTIONS

         Retirement Income Form and Date--At least one month prior to a
         Participant's Retirement Commencement Date, the Owner may by written
         election to the Company at its home office, elect any one of the
         retirement income options described below on behalf of a Participant.

         Alternate Assumed Investment Rates--If not prohibited by the laws and
         regulations of the state in which this Contract is issued, the 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.

         In addition, if at any time the amount held in respect of the person
         entitled to receive such annuity is less than $3,500, the Company shall
         have the right to make a lump sum Distribution to such person.

         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.

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 the Participant
         Account will be paid as provided by the Plan upon (1) the Company's
         receipt of verification of proof of death; and (2) the Company's
         verification of Beneficiary designations. 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

         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.

         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, in exhausted. The final
         installment will be the sum remaining with the Company.

         Option B1--Life Income with Payment Certain. Payments will be made
         monthly during the lifetime of a Participant. 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.


                                       5
<PAGE>   10



         Option B2--Joint and Last Survivor Life Income. Payments will be made
         monthly during the joint lifetime of a Participant and a designated
         Beneficiary. Upon the Participants 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.

SPECIAL PROVISIONS RELATING TO OPTIONS

         Death of Retired Participant--If any Retired Participant dies while
         receiving payments, any 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--At any time, 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. Unless prohibited by the Plan, a
         Beneficiary receiving payments certain under Option B1 after the death
         of the 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 in lieu of monthly. Any
         change in frequency of payments must be on the anniversary of the
         commencement of Retirement Income Payments.

METHOD OF CALCULATING RETIREMENT INCOME PAYMENTS

         Determination of Payments Under Option A1 and A2--Monthly payments
         under Option A1 and A2 will be determined in the manner set forth in
         the description of those options. As each payment is made under either
         of these options, a number of Accumulation Units equal in value to the
         payment will be cancelled.

         Determination of Payments Under Options B1 and B2--Variable monthly
         payments under Option 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
         payments 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 First Year--In
         determining the amount of Retirement Income Payments under Option B1 or
         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 a Participant Account by the
         amount required to provide $1 per month (see illustrative purchase
         rates shown in Article VII.)

         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 (see illustrative annual premium
         rates shown in Article VII). This deduction is made by cancelling a
         number of Accumulation Units in the Participant Account equal in value
         to the annual premium. The allocation of the annual premium 

                                       6
<PAGE>   11

         between Sub-Accounts will be in such relationship as the monthly
         payments from each Sub-Account have to each other.

         Determination of the 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 rate shown in Article VII for the Retired
         Participant age as then determined under the terms of Article VII. 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.

         Premium Taxes- Retirement income payments calculated in accordance with
         this Section may be reduced or accumulation units cancelled in order to
         provide premium taxes assessed as described in Article II.

         Death of Retired Participant--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 cancelled will either remain in
         the Variable Account or be transferred to the General Account,
         depending on the Company's obligation.

                      ARTICLE V: SUSPENSION AND TERMINATION

SUSPENSION AND TERMINATION

         The Company may suspend the Contract at its option at any time by
giving 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 by giving ninety (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. 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. Upon such termination by the Owner, payment of Contract
         Values will be subject to any applicable Contigent Deferred Sales
         Charge.

REDEMPTION OF PARTICIPANT ACCOUNTS

         The Owner's right to redeem Participant Accounts, either fully or
         partially, will be governed by the terms of the Plan. 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. All such
         payments will be made by the Company to the Owner. The Company may,
         however, by agreement with and on behalf of the Owner, make such
         payments directly to the Participant. No partial redemption will
         directly affect either future requirements to make Purchase Payments
         for that Participant or the retirement date of that Participant.

         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 amoung the Sub-Account 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

                                       7
<PAGE>   12

         computed following receipt of such written request by the Company.
         Payment of any such amount will be made to the Owner within seven 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 (other than customary holiday or weekend
         closing), or (ii) in the event that the Securities and Exchange
         Commission may by order direct for the protection of Owners or
         Participants. In lieu 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 of this Contract subject to the minimums applicable to these
         options.

TERMINATION BY COMPANY

         This Contract will terminate at the close of business on the date upon
         which the performance and fulfillment by the Company of all its duties
         and obligations hereunder have been completed.

                         ARTICLE VI: GENERAL PROVISIONS

THE CONTRACT

         This Contract consists of the Contract, any endorsements or signed
         amendments,and the application of the Owner, and constitutes the entire
         Contract between the Company and Owner. All statements made in the
         application will be deemed representations and not warranties. Only an
         officer of the Company has authority, and then only in writing, to
         modify the Contract or waive any of the Company's rights or
         requirements.

MODIFICATION OF THE CONTRACT

         Contract provisions with respect to the deductions made from Purchase
         Payments, Participant Accounts, Contigent Deferred Sales Charge, if
         applicable, Contract Maintenance Charge and Acturial Risk Fees may be
         decreased upon notice to the Owner.

         The Company may modify the Contract at any time without consent of the
         Owner or Participants, if such modification is considered necessary to
         obtain the benefit of federal or state statutes or regulations or to
         maintain qualification of the Plan.

INDIVIDUAL CERTIFICATES

         The Company will issue a descriptive certificate to the Owner for
         delivery to each Retired Participant or other person for whom an
         Optional Retirement Income Form is purchased under this Contract, as of
         the date of the first payment under such Optional Retirement Income
         Form. Each such descriptive certificate will set forth in substance the
         benefits to which such Retired Participant is entitled under such form.
         Purchase Payments made at any time by or on behalf of any Participant
         must be at least $20 per month. In addition, if any applicable law so
         requires, the Company will issue a descriptive certificate to the Owner
         for delivery to each Participant for whom an Optional Retirement Income
         Form has not been purchased under this Contract. Each such descriptive
         certificate will set forth in substance the benefits to which such
         Participant is entitled. Such descriptive certificates will not be
         considered a part of this Contract.

MISSTATEMENTS AND ADJUSTMENTS

         If the age, or any other relevant fact relating to any person is found
         to be misstated, the amount of retirement income payable by the Company
         will be adjusted without changing the date of the first payment of such
         retirement income, unless some other adjustment, satisfactory to the
         Owner and the Company, is made with respect to such misstatement. Any
         adjustment made under the terms of this Section shall be conclusive on
         any person affected by such adjustment. The dollar amount of any
         underpayment made by the Company will be paid in full with the next
         payment due. The dollar amount of any overpayment by the Company due to
         any misstatement will be deducted from the amounts otherwise payable
         thereafter.


                                       8
<PAGE>   13



EVIDENCE OF SURVIVAL

         If the Company is making payments conditioned upon the survival of any
         person, the Company will have the right to require proof that such
         person is living on each date when such payment is due.

OWNERSHIP AND ASSIGNMENT

         This Contract shall belong 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. The Contract may not be
         assigned.

DESIGNATION OF BENEFICIARY

         The Participant Beneficiary shall be specified by the Owner, who may
         receive instructions from the Participant in this regard. The Owner, or
         the Participant where permitted by the Plan, may change such
         Beneficiary designation from time to time. Such change must be made by
         written notice filed with the Company. However, an irrevocably
         designated Beneficiary can be changed only with such Beneficiary's
         written consent. Any new designation will not be effective until such
         notice is recorded by the Company. When so recorded, the change will
         take effect as of the date the notice was signed, whether or not the
         Participant is then living. Any change of Beneficiary will be subject
         to any payments made or any other action taken by the Company prior to
         such recording.

         Unless otherwise provided in the Beneficiary designation, if at a
         Participant death there is more than one Beneficiary entitled to the
         proceeds then accruing, each will receive equal shares of such
         proceeds. If any of two or more beneficiaries die prior to the death of
         the Participant, the share of such proceeds which would have been
         payable to that Beneficiary will be payable to the surviving
         Beneficiary or beneficiaries. If no designated Beneficiary is living at
         the Participant death, the proceeds will be payable to the Participant
         estate. If any Beneficiary dies simultaneously with the Participant or
         within 15 days after the Participant death and before due proof of the
         Participant death has been received by the Company; then, rights to the
         proceeds will be determined as though such Beneficiary had died prior
         to the Participant.

DATA TO BE FURNISHED TO THE COMPANY

         The Owner or Participant, as applicable, will furnish all information
         which the Company may reasonably require for the administration of the
         Contract. The Company will not be liable for the fulfillment of any
         obligations which in any way depend on such information, until it
         receives such information in a form satisfactory to it.

NON-PARTICIPATING

         This Contract is non-participating. It will not share in the surplus of
         the Company.

RELATION OF THIS CONTRACT TO THE VARIABLE ACCOUNT

         The Company shall have exclusive and absolute control of the assets of
         the Variable Account. As long as the Variable Account continues to be
         registered under the Investment Company Act of 1940 and the Variable
         Account is invested in shares of one or more Funds, the Company will
         vote Fund shares held in the Variable Account in accordance with the
         instructions received from Owners of Contracts of this class which
         provide variable benefits. Each such Owner will receive periodic
         reports and proxy material of the applicable Funds and a form with
         which to give voting instructions.


                                       9
<PAGE>   14



SUBSTITUTION OF FUND SHARES

         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.

                    ARTICLE VII: PURCHASE RATES, ANNUAL RATES

APPLICABILITY AND BASIS OF TABLES

         The tables in this Article will be used to determine the monthly
         Retirement Income Payments for the first and subsequent years for
         Options B1 and B2. Under Option B1, the amount of monthly payment for
         each payment year will depend on the Retired Participant adjusted age
         at the time the first payment is due (for each payment year for
         variable payments). Under Option B2, the amount of monthly payment for
         each payment year will depend on the adjusted age of each Retired
         Participant at the time the first monthly payment is due (for each
         payment year for variable payments).

         The Retirement Income Tables show for various adjusted ages the amount
         of the first monthly payment per $1,000 in each Sub-Account in a
         Participant Account.

         Variable Retirement Income Payments would remain level each year if the
         investment results of the Variable Account were exactly equal to the
         investment rate assumed in the tables. Since each year's variable
         monthly payments are based on the actual value of the Participant
         Account at the time such payments are determined, those monthly
         payments will vary from year to year.

         The table illustrates for retirement ages 62 and 65 the purchase rates
         and annual premium rates applicable to variable payments at the time
         payments are determined for a payment year, and the amount transferred
         to the General Account to provide variable payments for any year will
         be determined by multiplying the applicable annual premium rate by the
         value of the Participant Account at that time.

         The tables in this Article are based on the Progressive Annuity Table
         assuming births in the year 1925 and an investment rate of 31/2% per
         year. Any rates or factors for any ages not shown will be furnished by
         the Company upon request.

ADJUSTED AGE

        The actual age of a Retired Participant as used in determining his
        adjusted age for any payment year shall mean the age of the payee on his
        last birthday preceding the date the first payment is due for that
        payment date plus 0.25 for each completed three months between the last
        birthday and the due date of that first payment.

        Adjusted age for any payment year is determined as follows:
<TABLE>
<CAPTION>

              CALENDAR YEAR               ADJUSTMENT TO               CALENDAR YEAR                ADJUSTMENT TO
                OF BIRTH                   ACTUAL AGE                   OF BIRTH                    ACTUAL AGE
              <S>                             <C>                     <C>                              <C> 
              Prior to 1916                                           1941 to 1945                     -1.50
              1916 to 1920                    -.26                    1946 to 1950                     -1.75
              1921 to 1925                    -.50                    1951 to 1955                     -2.00
              1926 to 1930                    -.75                    1956 to 1960                     -2.25
              1931 to 1935                    -1.00                   1961 to 1965                     -2.50
              1936 to 1940                    -1.25                   1966 to 1970                     -2.75
                                                                      1971 to 1975                     -3.00
</TABLE>

                                       10
<PAGE>   15


ILLUSTRATIVE TABLE OF CALCULATION OF VARIABLE PAYMENTS
<TABLE>
<CAPTION>

- ----------------------------------------------------------------------------------------------------------------------------
                RETIREMENT INCOME PAYMENTS ON A LIFE INCOME WITH
                          10 YEARS CERTAIN UNISEX RATES
- ----------------------------------------------------------------------------------------------------------------------------
                               Adjusted Age 62             Column 2             Adjusted Age 65             Column 2
      Beginning Of                Column 1                  Annual                 Column 1                  Annual
      Payment Year              Purchase Rate            Premium Rate            Purchase Rate            Premium Rate
      ------------              -------------            ------------            -------------            ------------
            <S>                    <C>                      <C>                     <C>                      <C> 
            1                      176.73                   63.08                   164.37                   67.26
            2                      171.38                   64.43                   158.68                   68.83
            3                      165.95                   65.72                   152.93                   70.46
            4                      160.47                   67.11                   147.13                   72.04
            5                      154.94                   68.36                   141.31                   73.54
            6                      149.40                   69.58                   135.50                   74.96
            7                      143.87                   70.62                   129.73                   76.04
            8                      138.39                   71.38                   124.06                   76.73
            9                      133.01                   71.73                   118.55                   76.85
           10                      127.79                   71.62                   113.77                   76.04
           11                      122.79                   72.06                   108.32                   76.19
           12                      117.93                   73.31                   103.57                   77.48
           13                      113.11                   74.73                    98.89                   78.96
           14                      108.32                   76.19                    94.27                   80.45
           15                      103.57                   77.48                    89.72                   81.85
           16                       98.89                   78.96                    85.26                   83.34
           17                       94.27                   80.45                    80.89                   84.82
           18                       89.72                   81.85                    76.62                   86.27
           19                       85.26                   83.34                    72.46                   87.82
           20                       80.89                   84.82                    68.41                   89.32
           21                       76.62                   86.27                    64.48                   90.76
           22                       72.46                   87.82                    60.68                   92.25
           23                       68.41                   89.32                    57.01                   93.64
           24                       64.48                   90.76                    53.48                   95.24
           25                       60.68                   92.25                    50.08                   96.52

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

Column 1 is the amount required to provide $1 per month to the Retired
Participant.
Column 2 is the amount per $1,000 to be transferred to the General Account to
provide payments for the payment year.

<PAGE>   16
[NATIONWIDE LIFE INSURANCE COMPANY LOGO]
   NATIONWIDE LIFE INSURANCE COMPANY
      Home Office  Columbus, Ohio
   (Hereinafter Called the Company)

 ................................................................................

   APPLICATION FOR GROUP FLEXIBLE FUND RETIREMENT CONTRACT, NON-PARTICIPATING
                                     MADE TO

                        NATIONWIDE LIFE INSURANCE COMPANY
                               (Called Nationwide)
                              ONE NATIONWIDE PLAZA
                              COLUMBUS, OHIO 43215

                                   [Applicant]
- --------------------------------------------------------------------------------
                            (Exact Name of Applicant)

The Applicant applies for Group Flexible Fund Retirement annuity form DC-3008.

The Applicant approves and accepts the terms of the Contract.

The Applicant certifies that to the best of his or her knowledge the Applicant
has authority to enter into the Contract.

If Nationwide fails to accept this Application, the amounts received will be
refunded without interest or charge.

<TABLE>
<S>                                                           <C>
                    [May 1, 1997]                                                 [John Doe]
- ------------------------------------------------------        ----------------------------------------------------
                        Date                                                    Agent Signature

                    [May 1, 1997]                                                 [Mary Doe]
- ------------------------------------------------------        ----------------------------------------------------
                        Date                                             Person Signing for Applicant

                    [May 1, 1997]                                                  [Officer]
- ------------------------------------------------------        ----------------------------------------------------
                    Date of Issue                                                    Title
</TABLE>


Any person who, with intent to defraud or knowing that he is facilitating a
fraud against an insurer, submits an application or files a claim containing a
false or deceptive statement is guilty of insurance fraud.


DC-3008-1(OH)                                                             (4/97)


<PAGE>   1
                             DRUEN, RATH & DIETRICH
                                ATTORNEYS AT LAW
                              ONE NATIONWIDE PLAZA
                              COLUMBUS, OHIO 43216

BRIAN M. BACON       RANDALL L. ORR     (614) 249-7617        TELECOPIER        
THOMAS E. BARNES     ROBERT M. PARSONS                      (614) 249-2418      
ROGER A. CRAIG       THOMAS J. PRUNTE                WRITER'S DIRECT DIAL NUMBER
ELIZABETH A. DAVIN   JOSEPH P. RATH                                             
THOMAS W. DIETRICH   ARLENE L. REILLY                          249-7452         
W. SIDNEY DRUEN      LUCINDA A. REYNOLDS                                        
JEANNE A. GRIFFIN    DANIEL R. RUPP       
LEROY JOHNSTON, III  ANNE DANZA SAXON     
MARK B. KOOGLER      THERESA R. SCHAEFER  
WALTER R. LEAHY      W. JOSEPH SCHLEPPI   
GEORGE K. MACKLIN    DAVID E. SIMAITIS    
RANDALL W. MAY       KENT N. SIMMONS      
M. LINDA MAZZITTI    LEE A. THORNBURY     
REGINALD C. MOMAH    PHILIP W. WHITAKER   
SANDRA L. NEELY      DAVID L. WHITE       
PETER J. OESTERLING  STEVEN L. ZISSER     
                     

Practice Limited to Nationwide Insurance Companies
and their associated companies

April 21, 1997

VIA EDGAR
- ---------
Nationwide Life Insurance Company
One Nationwide Plaza
Columbus, OH   43216

Ladies and Gentlemen:

We have prepared the Registration Statement and amendments thereto filed with
the United States Securities and Exchange Commission for the purpose of
registering under the Securities Act of 1933, as amended Group Flexible Fund
Retirement Contracts to be sold by Nationwide Life Insurance Company and to be
issued and administered through Nationwide DCVA-II. In connection therewith, we
have examined the Articles of Incorporation and Code of Regulations of
Nationwide Life Insurance Company ("Nationwide"), minutes of meetings of the
Board of Directors, pertinent provisions of federal and Ohio laws, together with
such other documents as we have deemed relevant for the purposes of this
opinion. Based on the foregoing, it is our opinion that:

1.       Nationwide is a stock life insurance company duly organized and validly
         existing under the laws of the State of Ohio and duly authorized to
         issue and sell life, accident and health insurance and annuity
         contracts.

2.       Nationwide DCVA-II has been properly created and is a validly existing
         separate account pursuant to the laws of the State of Ohio.

3.       The issuance and sale of the Group Flexible Fund Retirement Contracts
         have been duly authorized by Nationwide. When issued and sold in the
         manner stated in the prospectus constituting a part of the Registration
         Statement, the contracts will be legal and binding obligations of
         Nationwide in accordance with their terms, except that clearance must
         be obtained, or the policy must be approved, prior to the


<PAGE>   2


Nationwide Life Insurance Company
April 21, 1997

Page 2

         issuance thereof in certain jurisdictions.

We hereby consent to the filing of this opinion as an exhibit to the
Registration Statement and to the use of our name under the caption "Legal
Opinions" in the prospectus contained in the Registration Statement.

Very truly yours,

DRUEN, RATH & DIETRICH

Brian M. Bacon




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