<PAGE> 1
'98
NATIONWIDE(R) VARIABLE ACCOUNT - 9
DECEMBER 31, 1998
[THE BEST OF AMERICA LOGO] AMERICA'S FUTURE ANNUITY(SM)
ANNUAL REPORT
[NATIONWIDE LOGO]
NATIONWIDE LIFE INSURANCE COMPANY
HOME OFFICE: COLUMBUS, OHIO
<PAGE> 2
[NATIONWIDE LOGO]
NATIONWIDE LIFE INSURANCE COMPANY
ONE NATIONWIDE PLAZA, COLUMBUS, OHIO 43215 - 2220
[JOSEPH J. GASPER PHOTOGRAPH]
PRESIDENT'S MESSAGE
We at Nationwide Life Insurance Company are pleased to bring you the 1998 annual
report of the Nationwide Variable Account-9.
Equity markets again defied the odds in 1998 to tally a fourth straight year of
double-digit gains, as measured by the major indices. This surprise came
following the breathtaking correction during the third quarter that gave us a
broad double-digit retreat. Fixed income investments also provided respectable
returns in 1998, supported by the continued low inflationary environment and
favorable Federal Reserve actions.
The performance of the American economy continues strong into 1999. However, we
believe the persisting slump in Asia and recent difficulties in Latin America
will inevitably take their toll and dampen growth in the United States. This
moderation, we think, will be healthy for our economy and get us back to a more
sustainable growth level. We look for interest rates to continue within the
range of the recent past, and we expect inflation to remain subdued. Moreover,
we remain optimistic about long-term prospects for U.S. business activity;
holders of financial assets should continue to profit from the anticipated
favorable investment climate.
We are pleased you have chosen our Company to provide the investment products
and services to help you meet your retirement savings and financial planning
goals.
/s/ Joseph J. Gasper, President
-------------------------------
Joseph J. Gasper, President
February 16, 1999
3
<PAGE> 3
NATIONWIDE VARIABLE ACCOUNT-9
STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS' EQUITY
DECEMBER 31, 1998
<TABLE>
<S> <C>
ASSETS:
Investments at market value:
American Century VP - American Century VP Income & Growth (ACVPIncGr)
6,808,423 shares (cost $41,583,538) ........................................ $ 46,161,106
American Century VP - American Century VP International (ACVPInt)
6,855,908 shares (cost $51,855,024) ........................................ 52,242,021
American Century VP - American Century VP Value (ACVPValue)
3,217,095 shares (cost $21,777,436) ........................................ 21,651,051
The Dreyfus Socially Responsible Growth Fund, Inc. (DrySRGro)
1,248,565 shares (cost $35,462,984) ........................................ 38,805,415
Dreyfus Stock Index Fund (DryStkIx)
9,577,288 shares (cost $279,024,199) ....................................... 311,453,398
Dreyfus VIF - Capital Appreciation Portfolio (DryCapAp)
1,589,914 shares (cost $52,116,562) ........................................ 57,411,798
Fidelity VIP - Equity-Income Portfolio - Service Class (FidVIPEIS)
7,742,140 shares (cost $188,934,420) ....................................... 196,572,937
Fidelity VIP - Growth Portfolio - Service Class (FidVIPGrS)
2,439,295 shares (cost $92,723,883) ........................................ 109,329,206
Fidelity VIP - High Income Portfolio - Service Class (FidVIPHIS)
8,982,394 shares (cost $109,103,276) ....................................... 103,387,351
Fidelity VIP - Overseas Portfolio - Service Class (FidVIPOvS)
1,311,658 shares (cost $25,776,988) ........................................ 26,272,515
Fidelity VIP-II - Contrafund Portfolio - Service Class (FidVIPConS)
5,268,891 shares (cost $110,700,033) ....................................... 128,666,318
Fidelity VIP-III - Growth Opportunities Portfolio - Service Class (FidVIPGrOpS)
4,400,750 shares (cost $88,712,986) ........................................ 100,601,146
Morgan Stanley - Emerging Markets Debt Portfolio (MSEmMkt)
533,017 shares (cost $4,220,740) ........................................... 3,251,406
Nationwide SAT - Balanced Fund (NSATBal)
3,702,529 shares (cost $38,838,888) ........................................ 39,172,762
Nationwide SAT - Capital Appreciation Fund (NSATCapAp)
7,353,398 shares (cost $180,569,944) ....................................... 195,526,840
Nationwide SAT - Equity Income Fund (NSATEqInc)
1,115,255 shares (cost $11,913,630) ........................................ 12,791,978
Nationwide SAT - Global Equity Fund (NSATGlobEq)
1,278,862 shares (cost $14,086,471) ........................................ 15,026,629
Nationwide SAT - Government Bond Fund (NSATGvtBd)
11,611,591 shares (cost $135,670,425) ...................................... 135,739,496
Nationwide SAT - High Income Bond Fund (NSATHIncBd)
2,988,003 shares (cost $30,639,154) ........................................ 29,999,551
Nationwide SAT - Money Market Fund (NSATMyMkt)
190,044,189 shares (cost $190,044,189) ..................................... 190,044,189
</TABLE>
4
<PAGE> 4
<TABLE>
<S> <C>
Nationwide SAT - Multi Sector Bond Fund (NSATMSecBd)
3,559,456 shares (cost $35,711,253) .................................. 34,953,863
Nationwide SAT - Select Advisers Mid Cap Fund (NSATMidCap)
663,376 shares (cost $6,840,714) ..................................... 7,244,064
Nationwide SAT - Small Cap Value Fund (NSATSmCapV)
3,132,624 shares (cost $29,764,563) .................................. 29,728,605
Nationwide SAT - Small Company Fund (NSATSmCo)
2,686,535 shares (cost $42,607,479) .................................. 43,011,428
Nationwide SAT - Strategic Growth Fund (NSATStrGro)
746,793 shares (cost $7,919,572) ..................................... 8,737,474
Nationwide SAT - Strategic Value Fund (NSATStrVal)
1,344,546 shares (cost $13,728,595) .................................. 13,606,806
Nationwide SAT - Total Return Fund (NSATTotRe)
15,536,927 shares (cost $281,022,843) ................................ 285,879,460
Neuberger & Berman AMT - Guardian Portfolio (NBAMTGuard)
2,338,020 shares (cost $31,751,426) .................................. 32,358,203
Neuberger & Berman AMT - Mid-Cap Growth Portfolio (NBAMTMCGr)
1,748,395 shares (cost $23,894,825) .................................. 28,358,964
Neuberger & Berman AMT - Partners Portfolio (NBAMTPart)
5,754,650 shares (cost $111,859,485) ................................. 108,935,530
Oppenheimer VAF - Aggressive Growth Fund (OppAggGro)
610,901 shares (cost $25,670,049) .................................... 27,386,693
Oppenheimer VAF - Growth Fund (OppGro)
1,127,365 shares (cost $37,003,995) .................................. 41,340,470
Oppenheimer VAF - Growth & Income Fund (OppGrInc)
2,521,659 shares (cost $51,774,563) .................................. 51,643,569
Van Eck WIT - Worldwide Emerging Markets Fund (VEWrldEMkt)
664,975 shares (cost $5,629,404) ..................................... 4,734,621
Van Eck WIT - Worldwide Hard Assets Fund (VEWrldHAs)
222,585 shares (cost $2,130,378) ..................................... 2,047,778
Van Kampen American Capital LIT -
Morgan Stanley Real Estate Securities Portfolio (VKMSRESec)
1,308,962 shares (cost $19,243,692) .................................. 18,011,317
Warburg Pincus Trust - Growth & Income Portfolio (WPGrInc)
1,140,740 shares (cost $12,673,239) .................................. 13,095,697
Warburg Pincus Trust - International Equity Portfolio (WPIntEq)
1,439,870 shares (cost $16,523,314) .................................. 15,824,169
Warburg Pincus Trust - Post Venture Capital Portfolio (WPPVenCap)
552,506 shares (cost $6,237,564) ..................................... 6,508,526
--------------
Total investments ................................................. 2,587,514,350
Accounts receivable ........................................................ 1,282,585
--------------
Total assets ...................................................... 2,588,796,935
ACCOUNTS PAYABLE .............................................................. --
--------------
CONTRACT OWNERS' EQUITY (NOTE 4) .............................................. $2,588,796,935
==============
</TABLE>
See accompanying notes to financial statements.
5
<PAGE> 5
NATIONWIDE VARIABLE ACCOUNT - 9
STATEMENTS OF OPERATIONS AND CHANGES
IN CONTRACT OWNERS' EQUITY
Year Ended December 31, 1998 and For the Period November 3, 1997
(commencement of operations) Through December 31, 1997
<TABLE>
<CAPTION>
TOTAL ACVPIncGr
---------------------------------- ----------------------------------
1998 1997 1998 1997
--------------- --------------- --------------- ---------------
<S> <C> <C> <C> <C>
INVESTMENT ACTIVITY:
Reinvested dividends .......................... $ 20,037,926 184,101 220,567 --
Mortality and expense risk charges (note 2):
Asset fee @ 0.95% rate ..................... (6,687,096) (26,321) (104,919) (119)
Asset fee @ 1.00% rate ..................... (4,480,001) (13,431) (64,746) (83)
Asset fee @ 1.05% rate ..................... (1,009,646) (4,753) (13,006) (29)
Asset fee @ 1.10% rate ..................... (909) -- (46) --
Asset fee @ 1.15% rate ..................... (244) -- (14) --
Asset fee @ 1.20% rate ..................... (1,510) -- (19) --
Asset fee @ 1.25% rate ..................... (131) -- -- --
Asset fee @ 1.30% rate ..................... (50) -- -- --
Asset fee @ 1.35% rate ..................... (37) -- -- --
--------------- --------------- --------------- ---------------
Net investment activity ...................... 7,858,302 139,596 37,817 (231)
--------------- --------------- --------------- ---------------
Proceeds from mutual fund shares sold ......... 147,138,081 1,928,035 299,469 3,255
Cost of mutual fund shares sold ............... (151,277,931) (1,932,025) (260,801) (3,092)
--------------- --------------- --------------- ---------------
Realized gain (loss) on investments .......... (4,139,850) (3,990) 38,668 163
Change in unrealized gain (loss) on investments 121,513,304 259,323 4,570,573 6,996
--------------- --------------- --------------- ---------------
Net gain (loss) on investments ............... 117,373,454 255,333 4,609,241 7,159
--------------- --------------- --------------- ---------------
Reinvested capital gains ...................... 27,066,537 478,503 9,256 --
--------------- --------------- --------------- ---------------
Net increase (decrease) in contract owners'
equity resulting from operations ......... 152,298,293 873,432 4,656,314 6,928
--------------- --------------- --------------- ---------------
EQUITY TRANSACTIONS:
Purchase payments received from
contract owners .............................. 2,421,579,829 81,649,336 34,231,141 389,541
Transfers between funds ....................... -- -- 7,880,597 61,740
Redemptions ................................... (66,628,531) (339,129) (1,021,174) (635)
Contingent deferred sales charges (note 2) .... (676,512) (409) (7,094) --
Adjustments to maintain reserves .............. 38,184 2,442 (27,089) 5
--------------- --------------- --------------- ---------------
Net equity transactions .................... 2,354,312,970 81,312,240 41,056,381 450,651
--------------- --------------- --------------- ---------------
NET CHANGE IN CONTRACT OWNERS' EQUITY .......... 2,506,611,263 82,185,672 45,712,695 457,579
Contract owners' equity beginning of period .... 82,185,672 -- 457,579 --
--------------- --------------- --------------- ---------------
Contract owners' equity end of period .......... $ 2,588,796,935 82,185,672 46,170,274 457,579
=============== =============== =============== ===============
</TABLE>
<TABLE>
<CAPTION>
ACVPInt ACVPValue
---------------------------------- ----------------------------------
1998 1997 1998 1997
--------------- --------------- --------------- ---------------
<S> <C> <C> <C> <C>
INVESTMENT ACTIVITY:
Reinvested dividends .......................... 26,394 -- 28,096 --
Mortality and expense risk charges (note 2):
Asset fee @ 0.95% rate ..................... (135,323) (169) (68,970) (235)
Asset fee @ 1.00% rate ..................... (74,971) (58) (44,443) (348)
Asset fee @ 1.05% rate ..................... (14,635) (20) (8,106) (55)
Asset fee @ 1.10% rate ..................... (9) -- (4) --
Asset fee @ 1.15% rate ..................... (9) -- -- --
Asset fee @ 1.20% rate ..................... (2) -- (24) --
Asset fee @ 1.25% rate ..................... -- -- (2) --
Asset fee @ 1.30% rate ..................... -- -- -- --
Asset fee @ 1.35% rate ..................... (4) -- -- --
--------------- --------------- --------------- ---------------
Net investment activity ...................... (198,559) (247) (93,453) (638)
--------------- --------------- --------------- ---------------
Proceeds from mutual fund shares sold ......... 2,580,905 -- 1,595,103 --
Cost of mutual fund shares sold ............... (2,610,970) -- (1,678,560) --
--------------- --------------- --------------- ---------------
Realized gain (loss) on investments .......... (30,065) -- (83,457) --
Change in unrealized gain (loss) on investments 379,163 7,835 (147,770) 21,385
--------------- --------------- --------------- ---------------
Net gain (loss) on investments ............... 349,098 7,835 (231,227) 21,385
--------------- --------------- --------------- ---------------
Reinvested capital gains ...................... 270,951 -- 335,441 --
--------------- --------------- --------------- ---------------
Net increase (decrease) in contract owners'
equity resulting from operations ......... 421,490 7,588 10,761 20,747
--------------- --------------- --------------- ---------------
EQUITY TRANSACTIONS:
Purchase payments received from
contract owners .............................. 39,680,086 451,373 19,091,612 929,382
Transfers between funds ....................... 12,597,519 90,951 1,715,026 410,117
Redemptions ................................... (1,031,134) (18) (518,275) (856)
Contingent deferred sales charges (note 2) .... (7,206) -- (7,315) --
Adjustments to maintain reserves .............. 31,510 4 (218) 8
--------------- --------------- --------------- ---------------
Net equity transactions .................... 51,270,775 542,310 20,280,830 1,338,651
--------------- --------------- --------------- ---------------
NET CHANGE IN CONTRACT OWNERS' EQUITY .......... 51,692,265 549,898 20,291,591 1,359,398
Contract owners' equity beginning of period .... 549,898 -- 1,359,398 --
--------------- --------------- --------------- ---------------
Contract owners' equity end of period .......... 52,242,163 549,898 21,650,989 1,359,398
=============== =============== =============== ===============
</TABLE>
6
<PAGE> 6
NATIONWIDE VARIABLE ACCOUNT - 9
STATEMENTS OF OPERATIONS AND CHANGES
IN CONTRACT OWNERS' EQUITY
Year Ended December 31, 1998 and For the Period November 3, 1997
(commencement of operations) Through December 31, 1997
<TABLE>
<CAPTION>
DrySRGro DryStkix
---------------------------- ----------------------------
1998 1997 1998 1997
------------ ------------ ------------ ------------
<S> <C> <C> <C> <C>
INVESTMENT ACTIVITY:
Reinvested dividends .......................... $ 60,373 2,537 2,203,648 19,230
Mortality and expense risk charges (note 2):
Asset fee @ 0.95% rate ..................... (87,632) (245) (736,785) (1,875)
Asset fee @ 1.00% rate ..................... (63,281) (157) (495,327) (946)
Asset fee @ 1.05% rate ..................... (13,367) (30) (102,440) (152)
Asset fee @ 1.10% rate ..................... (51) -- (137) --
Asset fee @ 1.15% rate ..................... (15) -- (51) --
Asset fee @ 1.20% rate ..................... (13) -- (305) --
Asset fee @ 1.25% rate ..................... (15) -- (30) --
Asset fee @ 1.30% rate ..................... (6) -- (2) --
Asset fee @ 1.35% rate ..................... -- -- (5) --
------------ ------------ ------------ ------------
Net investment activity ...................... (104,007) 2,105 868,566 16,257
------------ ------------ ------------ ------------
Proceeds from mutual fund shares sold ......... 777,497 -- 3,532,880 53,202
Cost of mutual fund shares sold ............... (725,553) -- (3,554,666) (55,328)
------------ ------------ ------------ ------------
Realized gain (loss) on investments .......... 51,944 -- (21,786) (2,126)
Change in unrealized gain (loss) on investments 3,346,139 (3,707) 32,439,748 (10,549)
------------ ------------ ------------ ------------
Net gain (loss) on investments ............... 3,398,083 (3,707) 32,417,962 (12,675)
------------ ------------ ------------ ------------
Reinvested capital gains ...................... 1,392,227 20,741 435,046 83,330
------------ ------------ ------------ ------------
Net increase (decrease) in contract owners'
equity resulting from operations ......... 4,686,303 19,139 33,721,574 86,912
------------ ------------ ------------ ------------
EQUITY TRANSACTIONS:
Purchase payments received from
contract owners .............................. 29,765,433 806,446 242,868,858 5,885,293
Transfers between funds ....................... 4,305,104 32,713 34,854,129 151,175
Redemptions ................................... (803,449) (1,570) (6,057,535) (3,783)
Contingent deferred sales charges (note 2) .... (4,582) -- (83,383) --
Adjustments to maintain reserves .............. 66 (4) 30,385 1,038
------------ ------------ ------------ ------------
Net equity transactions .................... 33,262,572 837,585 271,612,454 6,033,723
------------ ------------ ------------ ------------
NET CHANGE IN CONTRACT OWNERS' EQUITY .......... 37,948,875 856,724 305,334,028 6,120,635
Contract owners' equity beginning of period .... 856,724 -- 6,120,635 --
------------ ------------ ------------ ------------
Contract owners' equity end of period .......... $ 38,805,599 856,724 311,454,663 6,120,635
============ ============ ============ ============
</TABLE>
<TABLE>
<CAPTION>
DryCapAp FidVIPEIS
--------------------------- -----------------------------
1998 1997 1998 1997
------------ ------------ ------------ ------------
<S> <C> <C> <C> <C>
INVESTMENT ACTIVITY:
Reinvested dividends .......................... 296,317 4,948 217,564 --
Mortality and expense risk charges (note 2):
Asset fee @ 0.95% rate ..................... (111,207) (267) (505,712) (1,422)
Asset fee @ 1.00% rate ..................... (62,252) (133) (395,500) (815)
Asset fee @ 1.05% rate ..................... (17,737) (30) (90,638) (339)
Asset fee @ 1.10% rate ..................... (62) -- (58) --
Asset fee @ 1.15% rate ..................... (27) -- (7) --
Asset fee @ 1.20% rate ..................... (19) -- (41) --
Asset fee @ 1.25% rate ..................... -- -- (22) --
Asset fee @ 1.30% rate ..................... (4) -- (14) --
Asset fee @ 1.35% rate ..................... (4) -- -- --
------------ ------------ ------------ ------------
Net investment activity ...................... 105,005 4,518 (774,428) (2,576)
------------ ------------ ------------ ------------
Proceeds from mutual fund shares sold ......... 692,754 -- 628,613 72,868
Cost of mutual fund shares sold ............... (632,372) -- (599,673) (74,460)
------------ ------------ ------------ ------------
Realized gain (loss) on investments .......... 60,382 -- 28,940 (1,592)
Change in unrealized gain (loss) on investments 5,296,793 (1,557) 7,558,663 79,853
------------ ------------ ------------ ------------
Net gain (loss) on investments ............... 5,357,175 (1,557) 7,587,603 78,261
------------ ------------ ------------ ------------
Reinvested capital gains ...................... 1,464 414 774,271 --
------------ ------------ ------------ ------------
Net increase (decrease) in contract owners'
equity resulting from operations ......... 5,463,644 3,375 7,587,446 75,685
------------ ------------ ------------ ------------
EQUITY TRANSACTIONS:
Purchase payments received from
contract owners .............................. 37,281,447 894,637 175,676,909 4,978,409
Transfers between funds ....................... 14,756,161 34,011 13,491,409 268,956
Redemptions ................................... (999,653) -- (5,441,684) (7,395)
Contingent deferred sales charges (note 2) .... (11,014) -- (54,879) --
Adjustments to maintain reserves .............. (10,617) (1) (2,947) 1,150
------------ ------------ ------------ ------------
Net equity transactions .................... 51,016,324 928,647 183,668,808 5,241,120
------------ ------------ ------------ ------------
NET CHANGE IN CONTRACT OWNERS' EQUITY .......... 56,479,968 932,022 191,256,254 5,316,805
Contract owners' equity beginning of period .... 932,022 -- 5,316,805 --
------------ ------------ ------------ ------------
Contract owners' equity end of period .......... 57,411,990 932,022 196,573,059 5,316,805
============ ============ ============ ============
</TABLE>
7
(Continued)
<PAGE> 7
NATIONWIDE VARIABLE ACCOUNT - 9
STATEMENTS OF OPERATIONS AND CHANGES
IN CONTRACT OWNERS' EQUITY
Year Ended December 31, 1998 and For the Period November 3, 1997
(commencement of operations) Through December 31, 1997
<TABLE>
<CAPTION>
FidVIPGrS FidVIPHIS
------------------------------ ------------------------------
1998 1997 1998 1997
------------- ------------- ------------- -------------
<S> <C> <C> <C> <C>
INVESTMENT ACTIVITY:
Reinvested dividends .......................... $ 27,645 -- 609,157 --
Mortality and expense risk charges (note 2):
Asset fee @ 0.95% rate ..................... (212,170) (572) (294,475) (1,047)
Asset fee @ 1.00% rate ..................... (166,839) (312) (193,581) (382)
Asset fee @ 1.05% rate ..................... (35,112) (72) (58,296) (139)
Asset fee @ 1.10% rate ..................... (51) -- (22) --
Asset fee @ 1.15% rate ..................... (10) -- (5) --
Asset fee @ 1.20% rate ..................... (99) -- (16) --
Asset fee @ 1.25% rate ..................... (6) -- -- --
Asset fee @ 1.30% rate ..................... (1) -- -- --
Asset fee @ 1.35% rate ..................... -- -- (4) --
------------- ------------- ------------- -------------
Net investment activity ...................... (386,643) (956) 62,758 (1,568)
------------- ------------- ------------- -------------
Proceeds from mutual fund shares sold ......... 1,691,790 24,231 5,911,230 --
Cost of mutual fund shares sold ............... (1,783,855) (24,000) (7,053,926) --
------------- ------------- ------------- -------------
Realized gain (loss) on investments .......... (92,065) 231 (1,142,696) --
Change in unrealized gain (loss) on investments 16,582,085 23,237 (5,732,014) 16,089
------------- ------------- ------------- -------------
Net gain (loss) on investments ............... 16,490,020 23,468 (6,874,710) 16,089
------------- ------------- ------------- -------------
Reinvested capital gains ...................... 723,135 -- 387,069 --
------------- ------------- ------------- -------------
Net increase (decrease) in contract owners'
equity resulting from operations ......... 16,826,512 22,512 (6,424,883) 14,521
------------- ------------- ------------- -------------
EQUITY TRANSACTIONS:
Purchase payments received from
contract owners .............................. 71,107,684 1,981,907 106,687,268 2,761,595
Transfers between funds ....................... 21,283,689 1,697 3,713,555 132,705
Redemptions ................................... (1,868,105) (577) (3,477,421) (954)
Contingent deferred sales charges (note 2) .... (25,533) -- (19,045) --
Adjustments to maintain reserves .............. 198 (111) (220) (1)
------------- ------------- ------------- -------------
Net equity transactions .................... 90,497,933 1,982,916 106,904,137 2,893,345
------------- ------------- ------------- -------------
NET CHANGE IN CONTRACT OWNERS' EQUITY .......... 107,324,445 2,005,428 100,479,254 2,907,866
Contract owners' equity beginning of period .... 2,005,428 -- 2,907,866 --
------------- ------------- ------------- -------------
Contract owners' equity end of period .......... $ 109,329,873 2,005,428 103,387,120 2,907,866
============= ============= ============= =============
</TABLE>
<TABLE>
<CAPTION>
FidVIPOvS FidVIPConS
------------------------------ ------------------------------
1998 1997 1998 1997
------------- ------------- ------------- -------------
<S> <C> <C> <C> <C>
INVESTMENT ACTIVITY:
Reinvested dividends .......................... 39,473 -- 56,795 --
Mortality and expense risk charges (note 2):
Asset fee @ 0.95% rate ..................... (70,614) (303) (299,506) (1,607)
Asset fee @ 1.00% rate ..................... (42,096) (95) (193,026) (564)
Asset fee @ 1.05% rate ..................... (13,142) (40) (37,910) (160)
Asset fee @ 1.10% rate ..................... -- -- (67) --
Asset fee @ 1.15% rate ..................... (2) -- (15) --
Asset fee @ 1.20% rate ..................... (32) -- (115) --
Asset fee @ 1.25% rate ..................... -- -- -- --
Asset fee @ 1.30% rate ..................... -- -- (2) --
Asset fee @ 1.35% rate ..................... -- -- -- --
------------- ------------- ------------- -------------
Net investment activity ...................... (86,413) (438) (473,846) (2,331)
------------- ------------- ------------- -------------
Proceeds from mutual fund shares sold ......... 4,459,537 5,931 389,637 --
Cost of mutual fund shares sold ............... (4,576,878) (5,843) (408,471) --
------------- ------------- ------------- -------------
Realized gain (loss) on investments .......... (117,341) 88 (18,834) --
Change in unrealized gain (loss) on investments 489,713 5,814 17,909,633 56,652
------------- ------------- ------------- -------------
Net gain (loss) on investments ............... 372,372 5,902 17,890,799 56,652
------------- ------------- ------------- -------------
Reinvested capital gains ...................... 116,340 -- 417,852 --
------------- ------------- ------------- -------------
Net increase (decrease) in contract owners'
equity resulting from operations ......... 402,299 5,464 17,834,805 54,321
------------- ------------- ------------- -------------
EQUITY TRANSACTIONS:
Purchase payments received from
contract owners .............................. 21,535,431 757,896 95,817,883 3,573,555
Transfers between funds ....................... 3,800,935 157,648 13,757,369 83,693
Redemptions ................................... (383,762) -- (2,362,374) (70)
Contingent deferred sales charges (note 2) .... (3,534) -- (32,976) --
Adjustments to maintain reserves .............. 163 (2) (59,196) 7
------------- ------------- ------------- -------------
Net equity transactions .................... 24,949,233 915,542 107,120,706 3,657,185
------------- ------------- ------------- -------------
NET CHANGE IN CONTRACT OWNERS' EQUITY .......... 25,351,532 921,006 124,955,511 3,711,506
Contract owners' equity beginning of period .... 921,006 -- 3,711,506 --
------------- ------------- ------------- -------------
Contract owners' equity end of period .......... 26,272,538 921,006 128,667,017 3,711,506
============= ============= ============= =============
</TABLE>
8
<PAGE> 8
NATIONWIDE VARIABLE ACCOUNT - 9
STATEMENTS OF OPERATIONS AND CHANGES
IN CONTRACT OWNERS' EQUITY
Year Ended December 31, 1998 and For the Period November 3, 1997
(commencement of operations) Through December 31, 1997
<TABLE>
<CAPTION>
FidVIPGrOpS MSEmMkt
------------------------------ ------------------------------
1998 1997 1998 1997
------------- ------------- ------------- -------------
<S> <C> <C> <C> <C>
INVESTMENT ACTIVITY:
Reinvested dividends .......................... $ 67,013 -- 387,439 3,740
Mortality and expense risk charges (note 2):
Asset fee @ 0.95% rate ..................... (225,407) (596) (13,756) (54)
Asset fee @ 1.00% rate ..................... (198,453) (418) (5,701) (40)
Asset fee @ 1.05% rate ..................... (34,785) (123) (1,939) (16)
Asset fee @ 1.10% rate ..................... (23) -- -- --
Asset fee @ 1.15% rate ..................... -- -- -- --
Asset fee @ 1.20% rate ..................... (7) -- (8) --
Asset fee @ 1.25% rate ..................... -- -- (1) --
Asset fee @ 1.30% rate ..................... -- -- -- --
Asset fee @ 1.35% rate ..................... -- -- -- --
------------- ------------- ------------- -------------
Net investment activity ...................... (391,662) (1,137) 366,034 3,630
------------- ------------- ------------- -------------
Proceeds from mutual fund shares sold ......... 312,351 3 1,077,168 810
Cost of mutual fund shares sold ............... (318,329) (3) (1,547,782) (823)
------------- ------------- ------------- -------------
Realized gain (loss) on investments .......... (5,978) -- (470,614) (13)
Change in unrealized gain (loss) on investments 11,843,161 44,999 (967,487) (1,847)
------------- ------------- ------------- -------------
Net gain (loss) on investments ............... 11,837,183 44,999 (1,438,101) (1,860)
------------- ------------- ------------- -------------
Reinvested capital gains ...................... 232,948 -- -- 1,623
------------- ------------- ------------- -------------
Net increase (decrease) in contract owners'
equity resulting from operations ......... 11,678,469 43,862 (1,072,067) 3,393
------------- ------------- ------------- -------------
EQUITY TRANSACTIONS:
Purchase payments received from
contract owners .............................. 79,527,836 2,201,875 3,872,593 185,958
Transfers between funds ....................... 8,581,600 332,841 313,112 6,858
Redemptions ................................... (1,722,323) (304) (58,191) --
Contingent deferred sales charges (note 2) .... (20,999) -- (253) --
Adjustments to maintain reserves .............. (21,308) (4) (62) (1)
------------- ------------- ------------- -------------
Net equity transactions .................... 86,344,806 2,534,408 4,127,199 192,815
------------- ------------- ------------- -------------
NET CHANGE IN CONTRACT OWNERS' EQUITY .......... 98,023,275 2,578,270 3,055,132 196,208
Contract owners' equity beginning of period .... 2,578,270 -- 196,208 --
------------- ------------- ------------- -------------
Contract owners' equity end of period .......... $ 100,601,545 2,578,270 3,251,340 196,208
============= ============= ============= =============
</TABLE>
<TABLE>
<CAPTION>
NSATBal NSATCapAp
------------------------------ ------------------------------
1998 1997 1998 1997
------------- ------------- ------------- -------------
<S> <C> <C> <C> <C>
INVESTMENT ACTIVITY:
Reinvested dividends .......................... 683,468 3,951 750,851 5,462
Mortality and expense risk charges (note 2):
Asset fee @ 0.95% rate ..................... (90,403) (195) (465,341) (739)
Asset fee @ 1.00% rate ..................... (70,281) (154) (270,821) (447)
Asset fee @ 1.05% rate ..................... (15,676) (110) (52,969) (244)
Asset fee @ 1.10% rate ..................... (11) -- (81) --
Asset fee @ 1.15% rate ..................... (7) -- (20) --
Asset fee @ 1.20% rate ..................... (9) -- (17) --
Asset fee @ 1.25% rate ..................... -- -- -- --
Asset fee @ 1.30% rate ..................... (1) -- -- --
Asset fee @ 1.35% rate ..................... -- -- -- --
------------- ------------- ------------- -------------
Net investment activity ...................... 507,080 3,492 (38,398) 4,032
------------- ------------- ------------- -------------
Proceeds from mutual fund shares sold ......... 181,876 -- 2,717,344 --
Cost of mutual fund shares sold ............... (178,647) -- (2,728,836) --
------------- ------------- ------------- -------------
Realized gain (loss) on investments .......... 3,229 -- (11,492) --
Change in unrealized gain (loss) on investments 328,826 5,048 14,966,388 (9,492)
------------- ------------- ------------- -------------
Net gain (loss) on investments ............... 332,055 5,048 14,954,896 (9,492)
------------- ------------- ------------- -------------
Reinvested capital gains ...................... 115,971 -- 5,341,096 52,894
------------- ------------- ------------- -------------
Net increase (decrease) in contract owners'
equity resulting from operations ......... 955,106 8,540 20,257,594 47,434
------------- ------------- ------------- -------------
EQUITY TRANSACTIONS:
Purchase payments received from
contract owners .............................. 33,253,731 818,465 150,374,491 2,528,751
Transfers between funds ....................... 4,913,679 65,644 25,963,419 88,972
Redemptions ................................... (833,930) (90) (3,752,392) (3,756)
Contingent deferred sales charges (note 2) .... (8,225) -- (30,248) --
Adjustments to maintain reserves .............. 177 (26) 53,212 4
------------- ------------- ------------- -------------
Net equity transactions .................... 37,325,432 883,993 172,608,482 2,613,971
------------- ------------- ------------- -------------
NET CHANGE IN CONTRACT OWNERS' EQUITY .......... 38,280,538 892,533 192,866,076 2,661,405
Contract owners' equity beginning of period .... 892,533 -- 2,661,405 --
------------- ------------- ------------- -------------
Contract owners' equity end of period .......... 39,173,071 892,533 195,527,481 2,661,405
============= ============= ============= =============
</TABLE>
9
(Continued)
<PAGE> 9
NATIONWIDE VARIABLE ACCOUNT - 9
STATEMENTS OF OPERATIONS AND CHANGES
IN CONTRACT OWNERS' EQUITY
Year Ended December 31, 1998 and For the Period November 3, 1997
(commencement of operations) Through December 31, 1997
<TABLE>
<CAPTION>
NSATEqinc NSATGlobEq
---------------------------- ----------------------------
1998 1997 1998 1997
------------ ------------ ------------ ------------
<S> <C> <C> <C> <C>
INVESTMENT ACTIVITY:
Reinvested dividends .......................... $ 75,504 989 141,975 871
Mortality and expense risk charges (note 2):
Asset fee @ 0.95% rate ..................... (34,439) (265) (39,570) (165)
Asset fee @ 1.00% rate ..................... (27,139) (116) (28,746) (116)
Asset fee @ 1.05% rate ..................... (5,129) (30) (8,199) (45)
Asset fee @ 1.10% rate ..................... -- -- (5) --
Asset fee @ 1.15% rate ..................... (1) -- -- --
Asset fee @ 1.20% rate ..................... (18) -- -- --
Asset fee @ 1.25% rate ..................... -- -- (2) --
Asset fee @ 1.30% rate ..................... -- -- -- --
Asset fee @ 1.35% rate ..................... -- -- -- --
------------ ------------ ------------ ------------
Net investment activity ...................... 8,778 578 65,453 545
------------ ------------ ------------ ------------
Proceeds from mutual fund shares sold ......... 376,534 2 685,356 --
Cost of mutual fund shares sold ............... (366,898) (3) (668,251) --
------------ ------------ ------------ ------------
Realized gain (loss) on investments .......... 9,636 (1) 17,105 --
Change in unrealized gain (loss) on investments 869,248 9,100 936,891 3,267
------------ ------------ ------------ ------------
Net gain (loss) on investments ............... 878,884 9,099 953,996 3,267
------------ ------------ ------------ ------------
Reinvested capital gains ...................... 137,183 -- 98,132 --
------------ ------------ ------------ ------------
Net increase (decrease) in contract owners'
equity resulting from operations ......... 1,024,845 9,677 1,117,581 3,812
------------ ------------ ------------ ------------
EQUITY TRANSACTIONS:
Purchase payments received from
contract owners .............................. 10,836,292 524,315 12,466,313 505,387
Transfers between funds ....................... 736,897 58,870 1,290,714 4,389
Redemptions ................................... (392,814) (135) (359,325) --
Contingent deferred sales charges (note 2) .... (5,629) -- (2,129) --
Adjustments to maintain reserves .............. (359) 14 35 (105)
------------ ------------ ------------ ------------
Net equity transactions .................... 11,174,387 583,064 13,395,608 509,671
------------ ------------ ------------ ------------
NET CHANGE IN CONTRACT OWNERS' EQUITY .......... 12,199,232 592,741 14,513,189 513,483
Contract owners' equity beginning of period .... 592,741 -- 513,483 --
------------ ------------ ------------ ------------
Contract owners' equity end of period .......... $ 12,791,973 592,741 15,026,672 513,483
============ ============ ============ ============
</TABLE>
<TABLE>
<CAPTION>
NSATGvtBd NSATHIncBd
---------------------------- ----------------------------
1998 1997 1998 1997
------------ ------------ ------------ ------------
<S> <C> <C> <C> <C>
INVESTMENT ACTIVITY:
Reinvested dividends .......................... 4,068,221 46,514 1,175,418 9,587
Mortality and expense risk charges (note 2):
Asset fee @ 0.95% rate ..................... (325,601) (1,060) (70,627) (359)
Asset fee @ 1.00% rate ..................... (228,102) (369) (51,930) (153)
Asset fee @ 1.05% rate ..................... (64,068) (301) (17,784) (125)
Asset fee @ 1.10% rate ..................... (51) -- -- --
Asset fee @ 1.15% rate ..................... (13) -- -- --
Asset fee @ 1.20% rate ..................... (11) -- (14) --
Asset fee @ 1.25% rate ..................... (14) -- (1) --
Asset fee @ 1.30% rate ..................... (1) -- -- --
Asset fee @ 1.35% rate ..................... -- -- -- --
------------ ------------ ------------ ------------
Net investment activity ...................... 3,450,360 44,784 1,035,062 8,950
------------ ------------ ------------ ------------
Proceeds from mutual fund shares sold ......... 6,875,359 24,775 1,434,798 663
Cost of mutual fund shares sold ............... (6,712,656) (24,775) (1,454,954) (653)
------------ ------------ ------------ ------------
Realized gain (loss) on investments .......... 162,703 -- (20,156) 10
Change in unrealized gain (loss) on investments 96,330 (27,259) (637,940) (1,663)
------------ ------------ ------------ ------------
Net gain (loss) on investments ............... 259,033 (27,259) (658,096) (1,653)
------------ ------------ ------------ ------------
Reinvested capital gains ...................... 644,842 -- -- --
------------ ------------ ------------ ------------
Net increase (decrease) in contract owners'
equity resulting from operations ......... 4,354,235 17,525 376,966 7,297
------------ ------------ ------------ ------------
EQUITY TRANSACTIONS:
Purchase payments received from
contract owners .............................. 135,535,861 3,147,571 26,481,762 762,946
Transfers between funds ....................... (2,966,402) 4,912 2,932,999 144,381
Redemptions ................................... (4,331,237) -- (701,614) (643)
Contingent deferred sales charges (note 2) .... (23,933) -- (4,542) --
Adjustments to maintain reserves .............. 1,128 1 (12) --
------------ ------------ ------------ ------------
Net equity transactions .................... 128,215,417 3,152,484 28,708,593 906,684
------------ ------------ ------------ ------------
NET CHANGE IN CONTRACT OWNERS' EQUITY .......... 132,569,652 3,170,009 29,085,559 913,981
Contract owners' equity beginning of period .... 3,170,009 -- 913,981 --
------------ ------------ ------------ ------------
Contract owners' equity end of period .......... 135,739,661 3,170,009 29,999,540 913,981
============ ============ ============ ============
</TABLE>
10
<PAGE> 10
NATIONWIDE VARIABLE ACCOUNT - 9
STATEMENTS OF OPERATIONS AND CHANGES
IN CONTRACT OWNERS' EQUITY
Year Ended December 31, 1998 and For the Period November 3, 1997
(commencement of operations) Through December 31, 1997
<TABLE>
<CAPTION>
NSATMyMkt NSATSecBd
------------------------------ ------------------------------
1998 1997 1998 1997
------------- ------------- ------------- -------------
<S> <C> <C> <C> <C>
INVESTMENT ACTIVITY:
Reinvested dividends .......................... $ 5,541,671 35,527 1,155,410 5,220
Mortality and expense risk charges (note 2):
Asset fee @ 0.95% rate ..................... (597,802) (4,055) (95,878) (353)
Asset fee @ 1.00% rate ..................... (367,633) (1,841) (61,058) (186)
Asset fee @ 1.05% rate ..................... (112,880) (1,142) (20,762) (71)
Asset fee @ 1.10% rate ..................... (56) -- (2) --
Asset fee @ 1.15% rate ..................... (1) -- -- --
Asset fee @ 1.20% rate ..................... (530) -- (20) --
Asset fee @ 1.25% rate ..................... -- -- (1) --
Asset fee @ 1.30% rate ..................... -- -- (1) --
Asset fee @ 1.35% rate ..................... (16) -- -- --
------------- ------------- ------------- -------------
Net investment activity ...................... 4,462,753 28,489 977,688 4,610
------------- ------------- ------------- -------------
Proceeds from mutual fund shares sold ......... 74,592,150 772,983 474,327 3
Cost of mutual fund shares sold ............... (74,592,150) (772,983) (482,830) (3)
------------- ------------- ------------- -------------
Realized gain (loss) on investments .......... -- -- (8,503) --
Change in unrealized gain (loss) on investments -- -- (757,239) (151)
------------- ------------- ------------- -------------
Net gain (loss) on investments ............... -- -- (765,742) (151)
------------- ------------- ------------- -------------
Reinvested capital gains ...................... -- -- 31,361 --
------------- ------------- ------------- -------------
Net increase (decrease) in contract owners'
equity resulting from operations ......... 4,462,753 28,489 243,307 4,459
------------- ------------- ------------- -------------
EQUITY TRANSACTIONS:
Purchase payments received from
contract owners .............................. 406,622,866 16,698,066 29,533,663 862,594
Transfers between funds ....................... (219,515,750) (3,252,991) 4,903,909 174,229
Redemptions ................................... (13,347,779) (289,851) (761,323) --
Contingent deferred sales charges (note 2) .... (133,217) (409) (7,092) --
Adjustments to maintain reserves .............. 36,549 2,636 78 14
------------- ------------- ------------- -------------
Net equity transactions .................... 173,662,669 13,157,451 33,669,235 1,036,837
------------- ------------- ------------- -------------
NET CHANGE IN CONTRACT OWNERS' EQUITY .......... 178,125,422 13,185,940 33,912,542 1,041,296
Contract owners' equity beginning of period .... 13,185,940 -- 1,041,296 --
------------- ------------- ------------- -------------
Contract owners' equity end of period .......... $ 191,311,362 13,185,940 34,953,838 1,041,296
============= ============= ============= =============
</TABLE>
<TABLE>
<CAPTION>
NSATMidCap NSATSmCapV
------------------------------ ------------------------------
1998 1997 1998 1997
------------- ------------- ------------- -------------
<S> <C> <C> <C> <C>
INVESTMENT ACTIVITY:
Reinvested dividends .......................... 40,624 535 -- 590
Mortality and expense risk charges (note 2):
Asset fee @ 0.95% rate ..................... (20,251) (37) (83,736) (376)
Asset fee @ 1.00% rate ..................... (14,445) (62) (45,868) (190)
Asset fee @ 1.05% rate ..................... (4,536) (22) (9,629) (37)
Asset fee @ 1.10% rate ..................... (9) -- (7) --
Asset fee @ 1.15% rate ..................... -- -- (4) --
Asset fee @ 1.20% rate ..................... -- -- (35) --
Asset fee @ 1.25% rate ..................... -- -- (2) --
Asset fee @ 1.30% rate ..................... -- -- -- --
Asset fee @ 1.35% rate ..................... -- -- -- --
------------- ------------- ------------- -------------
Net investment activity ...................... 1,383 414 (139,281) (13)
------------- ------------- ------------- -------------
Proceeds from mutual fund shares sold ......... 1,063,903 -- 2,135,282 --
Cost of mutual fund shares sold ............... (1,093,420) -- (2,330,458) --
------------- ------------- ------------- -------------
Realized gain (loss) on investments .......... (29,517) -- (195,176) --
Change in unrealized gain (loss) on investments 397,911 5,439 (40,635) 4,678
------------- ------------- ------------- -------------
Net gain (loss) on investments ............... 368,394 5,439 (235,811) 4,678
------------- ------------- ------------- -------------
Reinvested capital gains ...................... -- -- -- 4,611
------------- ------------- ------------- -------------
Net increase (decrease) in contract owners'
equity resulting from operations ......... 369,777 5,853 (375,092) 9,276
------------- ------------- ------------- -------------
EQUITY TRANSACTIONS:
Purchase payments received from
contract owners .............................. 6,187,234 205,427 24,448,985 1,082,589
Transfers between funds ....................... 558,871 20,348 5,269,520 65,401
Redemptions ................................... (98,756) (2,559) (761,878) --
Contingent deferred sales charges (note 2) .... (2,133) -- (10,195) --
Adjustments to maintain reserves .............. 6 (7) 49 (112)
------------- ------------- ------------- -------------
Net equity transactions .................... 6,645,222 223,209 28,946,481 1,147,878
------------- ------------- ------------- -------------
NET CHANGE IN CONTRACT OWNERS' EQUITY .......... 7,014,999 229,062 28,571,389 1,157,154
Contract owners' equity beginning of period .... 229,062 -- 1,157,154 --
------------- ------------- ------------- -------------
Contract owners' equity end of period .......... 7,244,061 229,062 29,728,543 1,157,154
============= ============= ============= =============
</TABLE>
11
(Continued)
<PAGE> 11
NATIONWIDE VARIABLE ACCOUNT - 9
STATEMENTS OF OPERATIONS AND CHANGES
IN CONTRACT OWNERS' EQUITY
Year Ended December 31, 1998 and For the Period November 3, 1997
(commencement of operations) Through December 31, 1997
<TABLE>
<CAPTION>
NSATSmCo NSATStrGro
---------------------------- ----------------------------
1998 1997 1998 1997
------------ ------------ ------------ ------------
<S> <C> <C> <C> <C>
INVESTMENT ACTIVITY:
Reinvested dividends .......................... $ -- -- -- 301
Mortality and expense risk charges (note 2):
Asset fee @ 0.95% rate ..................... (117,084) (473) (27,226) (83)
Asset fee @ 1.00% rate ..................... (81,828) (380) (13,699) (44)
Asset fee @ 1.05% rate ..................... (15,866) (83) (3,029) (23)
Asset fee @ 1.10% rate ..................... (7) -- (12) --
Asset fee @ 1.15% rate ..................... -- -- -- --
Asset fee @ 1.20% rate ..................... -- -- -- --
Asset fee @ 1.25% rate ..................... -- -- -- --
Asset fee @ 1.30% rate ..................... -- -- (1) --
Asset fee @ 1.35% rate ..................... -- -- -- --
------------ ------------ ------------ ------------
Net investment activity ...................... (214,785) (936) (43,967) 151
------------ ------------ ------------ ------------
Proceeds from mutual fund shares sold ......... 1,735,242 -- 487,613 1
Cost of mutual fund shares sold ............... (1,907,541) -- (466,818) (1)
------------ ------------ ------------ ------------
Realized gain (loss) on investments .......... (172,299) -- 20,795 --
Change in unrealized gain (loss) on investments 424,838 (20,889) 809,463 8,439
------------ ------------ ------------ ------------
Net gain (loss) on investments ............... 252,539 (20,889) 830,258 8,439
------------ ------------ ------------ ------------
Reinvested capital gains ...................... -- 39,296 -- --
------------ ------------ ------------ ------------
Net increase (decrease) in contract owners'
equity resulting from operations ......... 37,754 17,471 786,291 8,590
------------ ------------ ------------ ------------
EQUITY TRANSACTIONS:
Purchase payments received from
contract owners .............................. 35,742,935 1,396,707 7,304,155 310,341
Transfers between funds ....................... 6,599,455 144,223 441,689 7,111
Redemptions ................................... (919,776) (19) (118,200) --
Contingent deferred sales charges (note 2) .... (7,264) -- (2,477) --
Adjustments to maintain reserves .............. 6 (67) (24) --
------------ ------------ ------------ ------------
Net equity transactions .................... 41,415,356 1,540,844 7,625,143 317,452
------------ ------------ ------------ ------------
NET CHANGE IN CONTRACT OWNERS' EQUITY .......... 41,453,110 1,558,315 8,411,434 326,042
Contract owners' equity beginning of period .... 1,558,315 -- 326,042 --
------------ ------------ ------------ ------------
Contract owners' equity end of period .......... $ 43,011,425 1,558,315 8,737,476 326,042
============ ============ ============ ============
</TABLE>
<TABLE>
<CAPTION>
NSATStrVal NSATTotRe
---------------------------- ----------------------------
1998 1997 1998 1997
------------ ------------ ------------ ------------
<S> <C> <C> <C> <C>
INVESTMENT ACTIVITY:
Reinvested dividends .......................... 63,791 542 1,708,752 15,396
Mortality and expense risk charges (note 2):
Asset fee @ 0.95% rate ..................... (41,771) (125) (790,615) (2,108)
Asset fee @ 1.00% rate ..................... (23,731) (66) (504,264) (945)
Asset fee @ 1.05% rate ..................... (7,171) (31) (88,737) (369)
Asset fee @ 1.10% rate ..................... (1) -- (65) --
Asset fee @ 1.15% rate ..................... -- -- (29) --
Asset fee @ 1.20% rate ..................... (9) -- (28) --
Asset fee @ 1.25% rate ..................... -- -- (9) --
Asset fee @ 1.30% rate ..................... -- -- (8) --
Asset fee @ 1.35% rate ..................... -- -- (4) --
------------ ------------ ------------ ------------
Net investment activity ...................... (8,892) 320 324,993 11,974
------------ ------------ ------------ ------------
Proceeds from mutual fund shares sold ......... 1,450,301 -- 467,344 --
Cost of mutual fund shares sold ............... (1,513,062) -- (439,529) --
------------ ------------ ------------ ------------
Realized gain (loss) on investments .......... (62,761) -- 27,815 --
Change in unrealized gain (loss) on investments (125,831) 4,042 4,936,630 (80,013)
------------ ------------ ------------ ------------
Net gain (loss) on investments ............... (188,592) 4,042 4,964,445 (80,013)
------------ ------------ ------------ ------------
Reinvested capital gains ...................... -- -- 11,040,291 175,028
------------ ------------ ------------ ------------
Net increase (decrease) in contract owners'
equity resulting from operations ......... (197,484) 4,362 16,329,729 106,989
------------ ------------ ------------ ------------
EQUITY TRANSACTIONS:
Purchase payments received from
contract owners .............................. 12,996,713 364,129 262,212,521 5,708,934
Transfers between funds ....................... 616,493 114,972 8,063,395 247,938
Redemptions ................................... (291,210) -- (6,698,439) (5,049)
Contingent deferred sales charges (note 2) .... (1,123) -- (83,262) --
Adjustments to maintain reserves .............. (115) -- (796) (666)
------------ ------------ ------------ ------------
Net equity transactions .................... 13,320,758 479,101 263,493,419 5,951,157
------------ ------------ ------------ ------------
NET CHANGE IN CONTRACT OWNERS' EQUITY .......... 13,123,274 483,463 279,823,148 6,058,146
Contract owners' equity beginning of period .... 483,463 -- 6,058,146 --
------------ ------------ ------------ ------------
Contract owners' equity end of period .......... 13,606,737 483,463 285,881,294 6,058,146
============ ============ ============ ============
</TABLE>
12
<PAGE> 12
NATIONWIDE VARIABLE ACCOUNT - 9
STATEMENTS OF OPERATIONS AND CHANGES
IN CONTRACT OWNERS' EQUITY
Year Ended December 31, 1998 and For the Period November 3, 1997
(commencement of operations) Through December 31, 1997
<TABLE>
<CAPTION>
NBAMTGuard NBAMTMCGr
---------------------------- ----------------------------
1998 1997 1998 1997
------------ ------------ ------------ ------------
<S> <C> <C> <C> <C>
INVESTMENT ACTIVITY:
Reinvested dividends .......................... $ 1,976 -- 2,804 --
Mortality and expense risk charges (note 2):
Asset fee @ 0.95% rate ..................... (72,339) (110) (60,842) (183)
Asset fee @ 1.00% rate ..................... (65,593) (158) (55,230) (427)
Asset fee @ 1.05% rate ..................... (12,071) (54) (11,986) (92)
Asset fee @ 1.10% rate ..................... (10) -- (1) --
Asset fee @ 1.15% rate ..................... -- -- -- --
Asset fee @ 1.20% rate ..................... -- -- (4) --
Asset fee @ 1.25% rate ..................... -- -- -- --
Asset fee @ 1.30% rate ..................... -- -- -- --
Asset fee @ 1.35% rate ..................... -- -- -- --
------------ ------------ ------------ ------------
Net investment activity ...................... (148,037) (322) (125,259) (702)
------------ ------------ ------------ ------------
Proceeds from mutual fund shares sold ......... 3,798,426 34 2,635,124 2
Cost of mutual fund shares sold ............... (3,492,087) (32) (2,223,804) (2)
------------ ------------ ------------ ------------
Realized gain (loss) on investments .......... 306,339 2 411,320 --
Change in unrealized gain (loss) on investments 594,984 11,793 4,390,487 73,651
------------ ------------ ------------ ------------
Net gain (loss) on investments ............... 901,323 11,795 4,801,807 73,651
------------ ------------ ------------ ------------
Reinvested capital gains ...................... -- -- 19,626 --
------------ ------------ ------------ ------------
Net increase (decrease) in contract owners'
equity resulting from operations ......... 753,286 11,473 4,696,174 72,949
------------ ------------ ------------ ------------
EQUITY TRANSACTIONS:
Purchase payments received from
contract owners .............................. 24,467,744 399,649 18,933,486 1,023,027
Transfers between funds ....................... 7,388,132 51,821 3,753,367 488,359
Redemptions ................................... (704,350) -- (610,060) (3,016)
Contingent deferred sales charges (note 2) .... (8,663) -- (5,247) --
Adjustments to maintain reserves .............. (16) (876) 10,095 3
------------ ------------ ------------ ------------
Net equity transactions .................... 31,142,847 450,594 22,081,641 1,508,373
------------ ------------ ------------ ------------
NET CHANGE IN CONTRACT OWNERS' EQUITY .......... 31,896,133 462,067 26,777,815 1,581,322
Contract owners' equity beginning of period .... 462,067 -- 1,581,322 --
------------ ------------ ------------ ------------
Contract owners' equity end of period .......... $ 32,358,200 462,067 28,359,137 1,581,322
============ ============ ============ ============
</TABLE>
<TABLE>
<CAPTION>
NBAMTPart OppAggGro
---------------------------- ----------------------------
1998 1997 1998 1997
------------ ------------ ------------ ------------
<S> <C> <C> <C> <C>
INVESTMENT ACTIVITY:
Reinvested dividends .......................... 110,164 -- 9,456 --
Mortality and expense risk charges (note 2):
Asset fee @ 0.95% rate ..................... (403,079) (5,247) (66,368) (275)
Asset fee @ 1.00% rate ..................... (264,681) (1,929) (43,278) (120)
Asset fee @ 1.05% rate ..................... (43,176) (298) (9,592) (83)
Asset fee @ 1.10% rate ..................... (16) -- (7) --
Asset fee @ 1.15% rate ..................... (3) -- (2) --
Asset fee @ 1.20% rate ..................... (17) -- (26) --
Asset fee @ 1.25% rate ..................... (3) -- (5) --
Asset fee @ 1.30% rate ..................... -- -- (4) --
Asset fee @ 1.35% rate ..................... -- -- -- --
------------ ------------ ------------ ------------
Net investment activity ...................... (600,811) (7,474) (109,826) (478)
------------ ------------ ------------ ------------
Proceeds from mutual fund shares sold ......... 11,129,126 8,557 1,420,396 1,564
Cost of mutual fund shares sold ............... (12,460,209) (8,600) (1,460,125) (1,616)
------------ ------------ ------------ ------------
Realized gain (loss) on investments .......... (1,331,083) (43) (39,729) (52)
Change in unrealized gain (loss) on investments (3,000,603) 76,648 1,711,620 5,023
------------ ------------ ------------ ------------
Net gain (loss) on investments ............... (4,331,686) 76,605 1,671,891 4,971
------------ ------------ ------------ ------------
Reinvested capital gains ...................... 3,470,168 -- 97,107 --
------------ ------------ ------------ ------------
Net increase (decrease) in contract owners'
equity resulting from operations ......... (1,462,329) 69,131 1,659,172 4,493
------------ ------------ ------------ ------------
EQUITY TRANSACTIONS:
Purchase payments received from
contract owners .............................. 107,647,557 12,820,732 21,395,189 690,779
Transfers between funds ....................... (8,050,973) 483,875 4,014,156 25,316
Redemptions ................................... (2,536,518) (12,173) (398,429) (192)
Contingent deferred sales charges (note 2) .... (22,496) -- (3,886) --
Adjustments to maintain reserves .............. (1,292) 21 66 45
------------ ------------ ------------ ------------
Net equity transactions .................... 97,036,278 13,292,455 25,007,096 715,948
------------ ------------ ------------ ------------
NET CHANGE IN CONTRACT OWNERS' EQUITY .......... 95,573,949 13,361,586 26,666,268 720,441
Contract owners' equity beginning of period .... 13,361,586 -- 720,441 --
------------ ------------ ------------ ------------
Contract owners' equity end of period .......... 108,935,535 13,361,586 27,386,709 720,441
============ ============ ============ ============
</TABLE>
13
(Continued)
<PAGE> 13
NATIONWIDE VARIABLE ACCOUNT - 9
STATEMENTS OF OPERATIONS AND CHANGES
IN CONTRACT OWNERS' EQUITY
Year Ended December 31, 1998 and For the Period November 3, 1997
(commencement of operations) Through December 31, 1997
<TABLE>
<CAPTION>
OppGro OppGrInc
---------------------------- ----------------------------
1998 1997 1998 1997
------------ ------------ ------------ ------------
<S> <C> <C> <C> <C>
INVESTMENT ACTIVITY:
Reinvested dividends .......................... $ 37,971 -- 15,499 1,975
Mortality and expense risk charges (note 2):
Asset fee @ 0.95% rate ..................... (97,646) (182) (118,139) (341)
Asset fee @ 1.00% rate ..................... (61,251) (193) (87,278) (204)
Asset fee @ 1.05% rate ..................... (15,113) (94) (21,510) (129)
Asset fee @ 1.10% rate ..................... (5) -- (18) --
Asset fee @ 1.15% rate ..................... (2) -- (5) --
Asset fee @ 1.20% rate ..................... (6) -- (26) --
Asset fee @ 1.25% rate ..................... (6) -- -- --
Asset fee @ 1.30% rate ..................... (1) -- (4) --
Asset fee @ 1.35% rate ..................... -- -- -- --
------------ ------------ ------------ ------------
Net investment activity ...................... (136,059) (469) (211,481) 1,301
------------ ------------ ------------ ------------
Proceeds from mutual fund shares sold ......... 597,638 -- 1,051,542 8
Cost of mutual fund shares sold ............... (673,390) -- (1,137,377) (8)
------------ ------------ ------------ ------------
Realized gain (loss) on investments .......... (75,752) -- (85,835) --
Change in unrealized gain (loss) on investments 4,326,733 9,743 (156,268) 25,274
------------ ------------ ------------ ------------
Net gain (loss) on investments ............... 4,250,981 9,743 (242,103) 25,274
------------ ------------ ------------ ------------
Reinvested capital gains ...................... 458,139 -- 341,298 --
------------ ------------ ------------ ------------
Net increase (decrease) in contract owners'
equity resulting from operations ......... 4,573,061 9,274 (112,286) 26,575
------------ ------------ ------------ ------------
EQUITY TRANSACTIONS:
Purchase payments received from
contract owners .............................. 34,076,956 933,456 47,098,256 953,722
Transfers between funds ....................... 2,552,479 7,668 4,855,602 104,635
Redemptions ................................... (796,810) (27) (1,267,689) (199)
Contingent deferred sales charges (note 2) .... (15,293) -- (14,711) --
Adjustments to maintain reserves .............. (7) (138) 6 (358)
------------ ------------ ------------ ------------
Net equity transactions .................... 35,817,325 940,959 50,671,464 1,057,800
------------ ------------ ------------ ------------
NET CHANGE IN CONTRACT OWNERS' EQUITY .......... 40,390,386 950,233 50,559,178 1,084,375
Contract owners' equity beginning of period .... 950,233 -- 1,084,375 --
------------ ------------ ------------ ------------
Contract owners' equity end of period .......... $ 41,340,619 950,233 51,643,553 1,084,375
============ ============ ============ ============
</TABLE>
<TABLE>
<CAPTION>
VEWrldEMkt VEWrldHAs
---------------------------- ----------------------------
1998 1997 1998 1997
------------ ------------ ------------ ------------
<S> <C> <C> <C> <C>
INVESTMENT ACTIVITY:
Reinvested dividends .......................... 10,120 -- 2,513 --
Mortality and expense risk charges (note 2):
Asset fee @ 0.95% rate ..................... (15,766) (204) (8,058) (79)
Asset fee @ 1.00% rate ..................... (11,953) (380) (3,644) (15)
Asset fee @ 1.05% rate ..................... (2,830) (6) (1,503) (17)
Asset fee @ 1.10% rate ..................... -- -- (5) --
Asset fee @ 1.15% rate ..................... -- -- -- --
Asset fee @ 1.20% rate ..................... (14) -- -- --
Asset fee @ 1.25% rate ..................... -- -- -- --
Asset fee @ 1.30% rate ..................... -- -- -- --
Asset fee @ 1.35% rate ..................... -- -- -- --
------------ ------------ ------------ ------------
Net investment activity ...................... (20,443) (590) (10,697) (111)
------------ ------------ ------------ ------------
Proceeds from mutual fund shares sold ......... 1,437,687 505,309 1,320,656 --
Cost of mutual fund shares sold ............... (1,801,946) (492,562) (1,839,705) --
------------ ------------ ------------ ------------
Realized gain (loss) on investments .......... (364,259) 12,747 (519,049) --
Change in unrealized gain (loss) on investments (898,926) 4,143 (85,920) 3,319
------------ ------------ ------------ ------------
Net gain (loss) on investments ............... (1,263,185) 16,890 (604,969) 3,319
------------ ------------ ------------ ------------
Reinvested capital gains ...................... 8,995 -- 61,720 --
------------ ------------ ------------ ------------
Net increase (decrease) in contract owners'
equity resulting from operations ......... (1,274,633) 16,300 (553,946) 3,208
------------ ------------ ------------ ------------
EQUITY TRANSACTIONS:
Purchase payments received from
contract owners .............................. 5,631,777 1,193,031 2,371,551 178,412
Transfers between funds ....................... (119,473) (549,841) 111,448 38,553
Redemptions ................................... (159,609) (1,956) (100,995) --
Contingent deferred sales charges (note 2) .... (976) -- (454) --
Adjustments to maintain reserves .............. 120 2 (228) 6
------------ ------------ ------------ ------------
Net equity transactions .................... 5,351,839 641,236 2,381,322 216,971
------------ ------------ ------------ ------------
NET CHANGE IN CONTRACT OWNERS' EQUITY .......... 4,077,206 657,536 1,827,376 220,179
Contract owners' equity beginning of period .... 657,536 -- 220,179 --
------------ ------------ ------------ ------------
Contract owners' equity end of period .......... 4,734,742 657,536 2,047,555 220,179
============ ============ ============ ============
</TABLE>
14
<PAGE> 14
NATIONWIDE VARIABLE ACCOUNT - 9
STATEMENTS OF OPERATIONS AND CHANGES
IN CONTRACT OWNERS' EQUITY
Year Ended December 31, 1998 and For the Period November 3, 1997
(commencement of operations) Through December 31, 1997
<TABLE>
<CAPTION>
VKMSRESec WPGrinc
---------------------------- ----------------------------
1998 1997 1998 1997
------------ ------------ ------------ ------------
<S> <C> <C> <C> <C>
INVESTMENT ACTIVITY:
Reinvested dividends .......................... $ 10,631 19,701 108,063 1,508
Mortality and expense risk charges (note 2):
Asset fee @ 0.95% rate ..................... (67,026) (302) (39,367) (61)
Asset fee @ 1.00% rate ..................... (39,789) (166) (19,708) (130)
Asset fee @ 1.05% rate ..................... (7,635) (77) (6,454) (28)
Asset fee @ 1.10% rate ..................... (8) -- (2) --
Asset fee @ 1.15% rate ..................... (2) -- -- --
Asset fee @ 1.20% rate ..................... (26) -- -- --
Asset fee @ 1.25% rate ..................... -- -- (6) --
Asset fee @ 1.30% rate ..................... -- -- -- --
Asset fee @ 1.35% rate ..................... -- -- -- --
------------ ------------ ------------ ------------
Net investment activity ...................... (103,855) 19,156 42,526 1,289
------------ ------------ ------------ ------------
Proceeds from mutual fund shares sold ......... 1,342,798 -- 492,211 --
Cost of mutual fund shares sold ............... (1,619,581) -- (462,324) --
------------ ------------ ------------ ------------
Realized gain (loss) on investments .......... (276,783) -- 29,887 --
Change in unrealized gain (loss) on investments (1,172,272) (60,104) 416,403 6,055
------------ ------------ ------------ ------------
Net gain (loss) on investments ............... (1,449,055) (60,104) 446,290 6,055
------------ ------------ ------------ ------------
Reinvested capital gains ...................... 104,608 66,235 -- --
------------ ------------ ------------ ------------
Net increase (decrease) in contract owners'
equity resulting from operations ......... (1,448,302) 25,287 488,816 7,344
------------ ------------ ------------ ------------
EQUITY TRANSACTIONS:
Purchase payments received from
contract owners .............................. 17,955,980 917,137 11,279,862 402,032
Transfers between funds ....................... 861,422 117,890 1,072,048 25,646
Redemptions ................................... (416,792) -- (178,134) --
Contingent deferred sales charges (note 2) .... (1,112) -- (1,134) --
Adjustments to maintain reserves .............. (276) (46) (786) (2)
------------ ------------ ------------ ------------
Net equity transactions .................... 18,399,222 1,034,981 12,171,856 427,676
------------ ------------ ------------ ------------
NET CHANGE IN CONTRACT OWNERS' EQUITY .......... 16,950,920 1,060,268 12,660,672 435,020
Contract owners' equity beginning of period .... 1,060,268 -- 435,020 --
------------ ------------ ------------ ------------
Contract owners' equity end of period .......... $ 18,011,188 1,060,268 13,095,692 435,020
============ ============ ============ ============
</TABLE>
<TABLE>
<CAPTION>
WPIntEq WPPVenCap
---------------------------- ----------------------------
1998 1997 1998 1997
------------ ------------ ------------ ------------
<S> <C> <C> <C> <C>
INVESTMENT ACTIVITY:
Reinvested dividends .......................... 82,563 4,961 -- 16
Mortality and expense risk charges (note 2):
Asset fee @ 0.95% rate ..................... (53,651) (325) (17,995) (108)
Asset fee @ 1.00% rate ..................... (28,614) (112) (9,221) (177)
Asset fee @ 1.05% rate ..................... (7,209) (32) (3,019) (5)
Asset fee @ 1.10% rate ..................... -- -- -- --
Asset fee @ 1.15% rate ..................... -- -- -- --
Asset fee @ 1.20% rate ..................... -- -- -- --
Asset fee @ 1.25% rate ..................... -- -- (6) --
Asset fee @ 1.30% rate ..................... -- -- -- --
Asset fee @ 1.35% rate ..................... -- -- -- --
------------ ------------ ------------ ------------
Net investment activity ...................... (6,911) 4,492 (30,241) (274)
------------ ------------ ------------ ------------
Proceeds from mutual fund shares sold ......... 2,101,509 5,961 1,184,605 447,873
Cost of mutual fund shares sold ............... (2,099,792) (6,534) (1,319,705) (460,704)
------------ ------------ ------------ ------------
Realized gain (loss) on investments .......... 1,717 (573) (135,100) (12,831)
Change in unrealized gain (loss) on investments (655,153) (43,991) 268,939 2,023
------------ ------------ ------------ ------------
Net gain (loss) on investments ............... (653,436) (44,564) 133,839 (10,808)
------------ ------------ ------------ ------------
Reinvested capital gains ...................... -- 34,331 -- --
------------ ------------ ------------ ------------
Net increase (decrease) in contract owners'
equity resulting from operations ......... (660,347) (5,741) 103,598 (11,082)
------------ ------------ ------------ ------------
EQUITY TRANSACTIONS:
Purchase payments received from
contract owners .............................. 14,240,840 838,600 5,338,928 584,670
Transfers between funds ....................... 1,644,029 (19,613) 1,058,670 (427,813)
Redemptions ................................... (211,060) -- (134,332) (3,302)
Contingent deferred sales charges (note 2) .... (2,448) -- (810) --
Adjustments to maintain reserves .............. (112) 11 15 --
------------ ------------ ------------ ------------
Net equity transactions .................... 15,671,249 818,998 6,262,471 153,555
------------ ------------ ------------ ------------
NET CHANGE IN CONTRACT OWNERS' EQUITY .......... 15,010,902 813,257 6,366,069 142,473
Contract owners' equity beginning of period .... 813,257 -- 142,473 --
------------ ------------ ------------ ------------
Contract owners' equity end of period .......... 15,824,159 813,257 6,508,542 142,473
============ ============ ============ ============
</TABLE>
See accompanying notes to financial statements.
15
<PAGE> 15
NATIONWIDE VARIABLE ACCOUNT-9
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 1998 AND 1997
1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(a) Organization and Nature of Operations
The Nationwide Variable Account-9 (the Account) was established
pursuant to a resolution of the Board of Directors of Nationwide Life
Insurance Company (the Company) on May 22, 1997. The Account has been
registered as a unit investment trust under the Investment Company Act
of 1940.
The Company offers tax qualified and non-tax qualified Modified Single
Premium Deferred Variable Annuity Contracts through the Account. The
primary distribution for the contracts is through the brokerage
community; however, other distributors are utilized.
(b) The Contracts
Only contracts without a front-end sales charge, but with a contingent
deferred sales charge and certain other fees are offered for purchase.
See note 2 for a discussion of contract expenses.
With certain exceptions, contract owners in either the accumulation or
the payout phase may invest in the following:
Portfolios of the American Century Variable Portfolios, Inc.
(American Century VP);
American Century VP - American Century VP Income & Growth
(ACVPIncGr)
American Century VP - American Century VP International
(ACVPInt)
American Century VP - American Century VP Value (ACVPValue)
The Dreyfus Socially Responsible Growth Fund, Inc. (DrySRGro)
Dreyfus Stock Index Fund (DryStkIx)
Portfolio of the Dreyfus Variable Investment Fund (Dreyfus VIF);
Dreyfus VIF - Capital Appreciation Portfolio (DryCapAp)
Portfolios of the Fidelity Variable Insurance Products Fund
(Fidelity VIPS);
Fidelity VIP - Equity-Income Portfolio - Service Class
(FidVIPEIS)
Fidelity VIP - Growth Portfolio - Service Class (FidVIPGrS)
Fidelity VIP - High Income Portfolio - Service Class
(FidVIPHIS)
Fidelity VIP - Overseas Portfolio - Service Class (FidVIPOvS)
Portfolio of the Fidelity Variable Insurance Products Fund II
(Fidelity VIP-II);
Fidelity VIP-II - Contrafund Portfolio - Service Class
(FidVIPConS)
Portfolio of the Fidelity Variable Insurance Products Fund III
(Fidelity VIP-III);
Fidelity VIP-III - Growth Opportunities Portfolio - Service
Class (FidVIPGrOpS)
Portfolio of the Morgan Stanley Universal Funds, Inc. (Morgan
Stanley);
Morgan Stanley - Emerging Markets Debt Portfolio (MSEmMkt)
Funds of the Nationwide Separate Account Trust (Nationwide SAT)
(managed for a fee by an affiliated investment advisor);
Nationwide SAT - Balanced Fund (NSATBal)
Nationwide SAT - Capital Appreciation Fund (NSATCapAp)
Nationwide SAT - Equity Income Fund (NSATEqInc)
Nationwide SAT - Global Equity Fund (NSATGlobEq)
Nationwide SAT - Government Bond Fund (NSATGvtBd)
Nationwide SAT - High Income Bond Fund (NSATHIncBd)
Nationwide SAT - Money Market Fund (NSATMyMkt)
Nationwide SAT - Multi Sector Bond Fund (NSATMSecBd)
Nationwide SAT - Select Advisers Mid Cap Fund (NSATMidCap)
16
<PAGE> 16
Nationwide SAT - Small Cap Value Fund (NSATSmCapV)
Nationwide SAT - Small Company Fund (NSATSmCo)
Nationwide SAT - Strategic Growth Fund (NSATStrGro)
Nationwide SAT - Strategic Value Fund (NSATStrVal)
Nationwide SAT - Total Return Fund (NSATTotRe)
Portfolios of the Neuberger & Berman Advisers Management Trust
(Neuberger &Berman AMT);
Neuberger & Berman AMT - Guardian Portfolio (NBAMTGuard)
Neuberger & Berman AMT - Mid-Cap Growth Portfolio (NBAMTMCGr)
Neuberger & Berman AMT - Partners Portfolio (NBAMTPart)
Funds of the Oppenheimer Variable Account Funds (Oppenheimer VAF);
Oppenheimer VAF - Aggressive Growth Fund (OppAggGro)
(formerly Oppenheimer VAF - Capital Appreciation Fund)
Oppenheimer VAF - Growth Fund (OppGro)
Oppenheimer VAF - Growth & Income Fund (OppGrInc)
Funds of the Van Eck Worldwide Insurance Trust (Van Eck WIT);
Van Eck WIT - Worldwide Emerging Markets Fund (VEWrldEMkt)
Van Eck WIT - Worldwide Hard Assets Fund (VEWrldHAs)
Portfolio of the Van Kampen American Capital Life Investment Trust
(Van Kampen American Capital LIT);
Van Kampen American Capital LIT - Morgan Stanley Real Estate
Securities Portfolio (VKMSRESec)
Portfolios of the Warburg Pincus Trust;
Warburg Pincus Trust - Growth & Income Portfolio (WPGrInc)
Warburg Pincus Trust - International Equity Portfolio (WPIntEq)
Warburg Pincus Trust - Post Venture Capital Portfolio
(WPPVenCap)
At December 31, 1998, contract owners have invested in all of the above
funds. The contract owners' equity is affected by the investment
results of each fund, equity transactions by contract owners and
certain contract expenses (see note 2).
The accompanying financial statements include only contract owners'
purchase payments pertaining to the variable portions of their
contracts and exclude any purchase payments for fixed dollar benefits,
the latter being included in the accounts of the Company.
A contract owner may choose from among a number of different underlying
mutual fund options. The underlying mutual fund options are not
available to the general public directly. The underlying mutual funds
are available as investment options in variable life insurance policies
or variable annuity contracts issued by life insurance companies or, in
some cases, through participation in certain qualified pension or
retirement plans.
Some of the underlying mutual funds have been established by investment
advisers which manage publicly traded mutual funds having similar names
and investment objectives. While some of the underlying mutual funds
may be similar to, and may in fact be modeled after, publicly traded
mutual funds, the underlying mutual funds are not otherwise directly
related to any publicly traded mutual fund. Consequently, the
investment performance of publicly traded mutual funds and any
corresponding underlying mutual funds may differ substantially.
(c) Security Valuation, Transactions and Related Investment Income
The market value of the underlying mutual funds is based on the closing
net asset value per share at December 31, 1998. The cost of investments
sold is determined on the specific identification basis. Investment
transactions are accounted for on the trade date (date the order to buy
or sell is executed) and dividend income is recorded on the ex-dividend
date.
(d) Federal Income Taxes
Operations of the Account form a part of, and are taxed with,
operations of the Company which is taxed as a life insurance company
under the Internal Revenue Code.
The Company does not provide for income taxes within the Account. Taxes
are the responsibility of the contract owner upon termination or
withdrawal.
17
<PAGE> 17
(e) Use of Estimates in the Preparation of Financial Statements
The preparation of financial statements in conformity with generally
accepted accounting principles may require management to make estimates
and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities, if
any, at the date of the financial statements and the reported amounts
of revenues and expenses during the reporting period. Actual results
could differ from those estimates.
(2) EXPENSES
(a) Sales Charges
The Company does not deduct a sales charge from purchase payments
received from the contract owners. However, if any part of the contract
value of such contracts is surrendered the Company will, with certain
exceptions, deduct from a contract owner's contract value a contingent
deferred sales charge not to exceed 7% of the lesser of purchase
payments or the amount surrendered, such charge declining 1% per year,
to 0% after the purchase payment has been held in the contract for 84
months. On NEA Valuebuilder Select Roth IRA and BOA V Roth IRA
contracts, for an additional charge of 0.15% of the daily net assets,
such charge will decline to 0%, after the purchases payment has been
held in the contract for 60 months.
For all contracts, except BOA Exclusive II, which have elected a death
benefit option at the time of application, the following long term care
facility provisions also apply. Beginning at the third contract
anniversary, surrender charges on withdrawals will not apply if a
contract owner is diagnosed with a terminal illness or has been
confined to a long term care facility or hospital for a continuous 90
day period which has commenced any time after the date of issue.
No sales charges are deducted on BOA Exclusive II contracts and no
sales charges are deducted on redemptions used to purchase units in the
fixed investment options of the Company.
(b) Mortality and Expense Risk Charges
The Company deducts a mortality and expense risk charge assessed
through the daily unit value calculation. Refer to the following table
to determine the mortality and risk expense associated with each of the
products offered in the Account:
<TABLE>
<CAPTION>
ASSET FEE RATE
-----------------------------------------------------------------------
0.95% 1.00% 1.05% 1.10% 1.15% 1.20% 1.25% 1.30% 1.35%
----- ----- ----- ----- ----- ----- ----- ----- -----
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
BOA Future/NEA Valuebuilder Future ....... X
Optional long term care facility
with a stepped up death benefit ................ X
Optional long term care facility
with a 5% enhanced death benefit ........................ X
BOA V/NEA Valuebuilder Select ..................................... X
Optional long term care facility
with a stepped up death benefit ......................................... X
Optional long term care facility
with a 5% enhanced death benefit ................................................ X
BOA Choice/BOA Vision II .......................................................... X
Optional long term care facility
with a 5% enhanced death benefit ......................................................... X
BOA Exclusive II .................................................................. X
Optional long term care facility
with a stepped up death benefit .................................................................. X
Optional long term care facility
with a 5% enhanced death benefit ........................................................................ X
</TABLE>
18
<PAGE> 18
(3) RELATED PARTY TRANSACTIONS
The Company performs various services on behalf of the Mutual Fund
Companies in which the Account invests and may receive fees for the
services performed. These services include, among other things, shareholder
communications, preparation, postage, fund transfer agency and various
other record keeping and customer service functions. These fees are paid to
an affiliate of the Company.
19
<PAGE> 19
(4) COMPONENTS OF CONTRACT OWNERS' EQUITY
The following is a summary of contract owners' equity at December 31, 1998.
<TABLE>
<CAPTION>
ANNUAL
Contract owners' equity represented by: UNITS UNIT VALUE RETURN(b)
--------- ----------- ---------
<S> <C> <C> <C> <C>
Contracts in accumulation phase:
Asset fee @ 0.95% rate:
American Century VP -
American Century VP Income & Growth:
Tax qualified ........................................ 954,865 $13.081019 $12,490,607 26%
Non-tax qualified .................................... 1,156,159 13.081019 15,123,738 26%
American Century VP -
American Century VP International:
Tax qualified ........................................ 1,231,761 11.866841 14,617,112 18%
Non-tax qualified .................................... 1,439,143 11.866841 17,078,081 18%
American Century VP -
American Century VP Value:
Tax qualified ........................................ 628,798 10.689857 6,721,761 4%
Non-tax qualified .................................... 591,188 10.689857 6,319,715 4%
The Dreyfus Socially Responsible
Growth Fund, Inc.:
Tax qualified ........................................ 897,734 13.034607 11,701,610 28%
Non-tax qualified .................................... 729,174 13.034607 9,504,497 28%
Dreyfus Stock Index Fund:
Tax qualified ........................................ 6,530,360 13.135997 85,782,789 27%
Non-tax qualified .................................... 6,930,101 13.135997 91,033,786 27%
Dreyfus VIF -
Capital Appreciation Portfolio:
Tax qualified ........................................ 994,159 13.220513 13,143,292 29%
Non-tax qualified .................................... 1,635,130 13.220513 21,617,257 29%
Fidelity VIP - Equity-Income Portfolio -
Service Class:
Tax qualified ........................................ 4,652,014 11.422130 53,135,909 10%
Non-tax qualified .................................... 4,431,491 11.422130 50,617,066 10%
Fidelity VIP - Growth Portfolio -
Service Class:
Tax qualified ........................................ 2,225,770 13.848033 30,822,536 38%
Non-tax qualified .................................... 1,962,518 13.848033 27,177,014 38%
Fidelity VIP - High Income Portfolio -
Service Class:
Tax qualified ........................................ 3,021,525 9.586675 28,966,378 (5)%
Non-tax qualified .................................... 3,109,107 9.586675 29,805,998 (5)%
Fidelity VIP - Overseas Portfolio -
Service Class:
Tax qualified ........................................ 630,058 11.047878 6,960,804 12%
Non-tax qualified .................................... 759,889 11.047878 8,395,161 12%
Fidelity VIP-II - Contrafund Portfolio -
Service Class:
Tax qualified ........................................ 2,868,661 12.812355 36,754,303 29%
Non-tax qualified .................................... 2,993,987 12.812355 38,360,024 29%
</TABLE>
20
<PAGE> 20
<TABLE>
<S> <C> <C> <C> <C>
Fidelity VIP-III - Growth Opportunities
Portfolio - Service Class:
Tax qualified ....................... 2,015,088 12.826216 25,845,954 23%
Non-tax qualified ................... 2,029,092 12.826216 26,025,572 23%
Morgan Stanley -
Emerging Markets Debt Portfolio:
Tax qualified ....................... 148,936 7.395794 1,101,500 (29)%
Non-tax qualified ................... 152,995 7.395794 1,131,520 (29)%
Nationwide SAT - Balanced Fund:
Tax qualified ....................... 1,042,085 10.844036 11,300,407 7%
Non-tax qualified ................... 927,751 10.844036 10,060,565 7%
Nationwide SAT -
Capital Appreciation Fund:
Tax qualified ....................... 4,235,753 13.369463 56,629,743 29%
Non-tax qualified ................... 4,697,136 13.369463 62,798,186 29%
Nationwide SAT - Equity Income Fund:
Tax qualified ....................... 237,366 11.588459 2,750,706 14%
Non-tax qualified ................... 340,149 11.588459 3,941,803 14%
Nationwide SAT - Global Equity Fund:
Tax qualified ....................... 296,907 11.921445 3,539,560 18%
Non-tax qualified ................... 382,578 11.921445 4,560,883 18%
Nationwide SAT - Government Bond Fund:
Tax qualified ....................... 3,607,650 10.941842 39,474,336 8%
Non-tax qualified ................... 3,232,045 10.941842 35,364,526 8%
Nationwide SAT - High Income Bond Fund:
Tax qualified ....................... 656,370 10.701912 7,024,414 5%
Non-tax qualified ................... 709,535 10.701912 7,593,381 5%
Nationwide SAT - Money Market Fund:
Tax qualified ....................... 4,931,150 10.504509 51,799,310 4%
Non-tax qualified ................... 5,513,782 10.504509 57,919,573 4%
Nationwide SAT - Multi Sector Bond Fund:
Tax qualified ....................... 915,760 10.252876 9,389,174 2%
Non-tax qualified ................... 934,096 10.252876 9,577,170 2%
Nationwide SAT -
Select Advisers Mid Cap Fund:
Tax qualified ....................... 171,632 10.919701 1,874,170 10%
Non-tax qualified ................... 185,246 10.919701 2,022,831 10%
Nationwide SAT - Small Cap Value Fund:
Tax qualified ....................... 930,565 9.432351 8,777,416 (4)%
Non-tax qualified ................... 1,021,664 9.432351 9,636,693 (4)%
Nationwide SAT - Small Company Fund:
Tax qualified ....................... 1,269,546 9.617964 12,210,448 0%
Non-tax qualified ................... 1,253,383 9.617964 12,054,993 0%
Nationwide SAT - Strategic Growth Fund:
Tax qualified ....................... 265,377 11.582258 3,073,665 14%
Non-tax qualified ................... 223,704 11.582258 2,590,997 14%
Nationwide SAT - Strategic Value Fund:
Tax qualified ....................... 345,847 10.090240 3,489,679 (1)%
Non-tax qualified ................... 505,486 10.090240 5,100,475 (1)%
</TABLE>
(Continued)
21
<PAGE> 21
<TABLE>
<S> <C> <C> <C> <C>
Nationwide SAT - Total Return Fund:
Tax qualified .................. 8,225,066 11.979444 98,531,718 17%
Non-tax qualified .............. 5,639,031 11.979444 67,552,456 17%
Neuberger & Berman AMT -
Guardian Portfolio:
Tax qualified .................. 578,032 13.699229 7,918,593 30%
Non-tax qualified .............. 609,746 13.699229 8,353,050 30%
Neuberger & Berman AMT -
Mid-Cap Growth Portfolio:
Tax qualified .................. 436,579 16.144809 7,048,485 38%
Non-tax qualified .............. 449,661 16.144809 7,259,691 38%
Neuberger & Berman AMT -
Partners Portfolio:
Tax qualified .................. 3,020,772 10.458607 31,593,067 3%
Non-tax qualified .............. 2,842,880 10.458607 29,732,565 3%
Oppenheimer VAF -
Aggressive Growth Fund:
Tax qualified .................. 787,398 10.609896 8,354,211 11%
Non-tax qualified .............. 753,325 10.609896 7,992,700 11%
Oppenheimer VAF - Growth Fund:
Tax qualified .................. 916,203 12.070167 11,058,723 23%
Non-tax qualified .............. 1,094,091 12.070167 13,205,861 23%
Oppenheimer VAF -
Growth & Income Fund:
Tax qualified .................. 1,242,544 10.639805 13,220,426 4%
Non-tax qualified .............. 1,352,028 10.639805 14,385,314 4%
Van Eck WIT -
Worldwide Emerging Markets Fund:
Tax qualified .................. 217,873 5.751082 1,253,005 (35)%
Non-tax qualified .............. 279,325 5.751082 1,606,421 (35)%
Van Eck WIT -
Worldwide Hard Assets Fund:
Tax qualified .................. 82,690 6.139717 507,693 (32)%
Non-tax qualified .............. 115,681 6.139717 710,249 (32)%
Van Kampen American Capital LIT -
Morgan Stanley Real Estate
Securities Portfolio:
Tax qualified .................. 646,017 9.050353 5,846,682 (12)%
Non-tax qualified .............. 606,338 9.050353 5,487,573 (12)%
Warburg Pincus Trust -
Growth & Income Portfolio:
Tax qualified .................. 373,962 11.521372 4,308,555 11%
Non-tax qualified .............. 328,455 11.521372 3,784,252 11%
Warburg Pincus Trust -
International Equity Portfolio:
Tax qualified .................. 479,917 9.865775 4,734,753 4%
Non-tax qualified .............. 496,472 9.865775 4,898,081 4%
Warburg Pincus Trust -
Post Venture Capital Portfolio:
Tax qualified .................. 192,595 10.394476 2,001,924 5%
Non-tax qualified .............. 209,056 10.394476 2,173,028 5%
</TABLE>
22
<PAGE> 22
Asset fee @ 1.00% rate:
<TABLE>
<S> <C> <C> <C> <C>
American Century VP -
American Century VP Income & Growth:
Tax qualified ....................... 583,554 13.073386 7,629,027 26%
Non-tax qualified ................... 612,111 13.073386 8,002,363 26%
American Century VP -
American Century VP International:
Tax qualified ....................... 667,671 11.859906 7,918,515 18%
Non-tax qualified ................... 795,739 11.859906 9,437,390 18%
American Century VP -
American Century VP Value:
Tax qualified ....................... 355,592 10.683601 3,799,003 4%
Non-tax qualified ................... 298,758 10.683601 3,191,811 4%
The Dreyfus Socially Responsible
Growth Fund, Inc.:
Tax qualified ....................... 570,245 13.026995 7,428,579 28%
Non-tax qualified ................... 538,134 13.026995 7,010,269 28%
Dreyfus Stock Index Fund:
Tax qualified ....................... 4,403,681 13.128325 57,812,955 27%
Non-tax qualified ................... 4,086,832 13.128325 53,653,259 27%
Dreyfus VIF -
Capital Appreciation Portfolio:
Tax qualified ....................... 620,733 13.212796 8,201,618 29%
Non-tax qualified ................... 689,993 13.212796 9,116,737 29%
Fidelity VIP - Equity-Income Portfolio -
Service Class:
Tax qualified ....................... 3,163,281 11.415454 36,110,289 10%
Non-tax qualified ................... 3,558,258 11.415454 40,619,131 10%
Fidelity VIP - Growth Portfolio -
Service Class:
Tax qualified ....................... 1,633,140 13.839948 22,602,573 38%
Non-tax qualified ................... 1,450,527 13.839948 20,075,218 38%
Fidelity VIP - High Income Portfolio -
Service Class:
Tax qualified ....................... 1,716,342 9.581067 16,444,388 (5)%
Non-tax qualified ................... 1,953,504 9.581067 18,716,653 (5)%
Fidelity VIP - Overseas Portfolio -
Service Class:
Tax qualified ....................... 390,759 11.041416 4,314,533 12%
Non-tax qualified ................... 364,389 11.041416 4,023,371 12%
Fidelity VIP-II - Contrafund Portfolio -
Service Class:
Tax qualified ....................... 1,744,153 12.804877 22,333,665 29%
Non-tax qualified ................... 1,750,402 12.804877 22,413,682 29%
Fidelity VIP-III - Growth Opportunities
Portfolio - Service Class:
Tax qualified ....................... 1,566,691 12.818700 20,082,942 23%
Non-tax qualified ................... 1,701,741 12.818700 21,814,107 23%
</TABLE>
(Continued)
23
<PAGE> 23
<TABLE>
<S> <C> <C> <C> <C>
Morgan Stanley -
Emerging Markets Debt Portfolio:
Tax qualified ....................... 50,958 7.391460 376,654 (29)%
Non-tax qualified ................... 56,822 7.391460 419,998 (29)%
Nationwide SAT - Balanced Fund:
Tax qualified ....................... 724,101 10.837697 7,847,587 7%
Non-tax qualified ................... 641,839 10.837697 6,956,057 7%
Nationwide SAT -
Capital Appreciation Fund:
Tax qualified ....................... 2,719,427 13.361662 36,336,064 29%
Non-tax qualified ................... 2,067,286 13.361662 27,622,377 29%
Nationwide SAT - Equity Income Fund:
Tax qualified ....................... 182,603 11.581699 2,114,853 14%
Non-tax qualified ................... 263,284 11.581699 3,049,276 14%
Nationwide SAT - Global Equity Fund:
Tax qualified ....................... 209,682 11.914478 2,498,252 18%
Non-tax qualified ................... 265,967 11.914478 3,168,858 18%
Nationwide SAT - Government Bond Fund:
Tax qualified ....................... 2,389,465 10.935440 26,129,851 8%
Non-tax qualified ................... 2,162,208 10.935440 23,644,696 8%
Nationwide SAT - High Income Bond Fund:
Tax qualified ....................... 563,880 10.695657 6,031,067 5%
Non-tax qualified ................... 507,316 10.695657 5,426,078 5%
Nationwide SAT - Money Market Fund:
Tax qualified ....................... 3,146,947 10.498325 33,037,672 4%
Non-tax qualified ................... 2,859,923 10.498325 30,024,401 4%
Nationwide SAT - Multi Sector Bond Fund:
Tax qualified ....................... 628,805 10.246882 6,443,291 2%
Non-tax qualified ................... 548,001 10.246882 5,615,302 2%
Nationwide SAT -
Select Advisers Mid Cap Fund:
Tax qualified ....................... 124,451 10.913315 1,358,173 10%
Non-tax qualified ................... 125,175 10.913315 1,366,074 10%
Nationwide SAT - Small Cap Value Fund:
Tax qualified ....................... 502,680 9.426837 4,738,682 (4)%
Non-tax qualified ................... 467,220 9.426837 4,404,407 (4)%
Nationwide SAT - Small Company Fund:
Tax qualified ....................... 832,015 9.612340 7,997,611 0%
Non-tax qualified ................... 830,194 9.612340 7,980,107 0%
Nationwide SAT - Strategic Growth Fund:
Tax qualified ....................... 105,819 11.575478 1,224,906 13%
Non-tax qualified ................... 115,940 11.575478 1,342,061 13%
Nationwide SAT - Strategic Value Fund:
Tax qualified ....................... 134,335 10.084334 1,354,679 (1)%
Non-tax qualified ................... 239,315 10.084334 2,413,332 (1)%
Nationwide SAT - Total Return Fund:
Tax qualified ....................... 4,784,644 11.972436 57,283,844 17%
Non-tax qualified ................... 3,784,283 11.972436 45,307,086 17%
</TABLE>
24
<PAGE> 24
<TABLE>
<S> <C> <C> <C> <C>
Neuberger & Berman AMT -
Guardian Portfolio:
Tax qualified ................ 519,550 13.691238 7,113,283 30%
Non-tax qualified ............ 425,826 13.691238 5,830,085 30%
Neuberger & Berman AMT -
Mid-Cap Growth Portfolio:
Tax qualified ................ 347,143 16.135377 5,601,283 38%
Non-tax qualified ............ 372,662 16.135377 6,013,042 38%
Neuberger & Berman AMT -
Partners Portfolio:
Tax qualified ................ 1,949,091 10.452498 20,372,870 3%
Non-tax qualified ............ 1,997,553 10.452498 20,879,419 3%
Oppenheimer VAF -
Aggressive Growth Fund:
Tax qualified ................ 395,607 10.603692 4,194,895 11%
Non-tax qualified ............ 446,338 10.603692 4,732,831 11%
Oppenheimer VAF - Growth Fund:
Tax qualified ................ 587,304 12.063121 7,084,719 23%
Non-tax qualified ............ 591,561 12.063121 7,136,072 23%
Oppenheimer VAF -
Growth & Income Fund:
Tax qualified ................ 825,742 10.633592 8,780,604 4%
Non-tax qualified ............ 1,013,404 10.633592 10,776,125 4%
Van Eck WIT -
Worldwide Emerging Markets Fund:
Tax qualified ................ 141,469 5.747723 813,125 (35)%
Non-tax qualified ............ 104,323 5.747723 599,620 (35)%
Van Eck WIT -
Worldwide Hard Assets Fund:
Tax qualified ................ 69,784 6.136113 428,203 (32)%
Non-tax qualified ............ 36,296 6.136113 222,716 (32)%
Van Kampen American Capital LIT -
Morgan Stanley Real Estate
Securities Portfolio:
Tax qualified ................ 372,172 9.045055 3,366,316 (13)%
Non-tax qualified ............ 250,104 9.045055 2,262,204 (13)%
Warburg Pincus Trust -
Growth & Income Portfolio:
Tax qualified ................ 150,366 11.514627 1,731,408 11%
Non-tax qualified ............ 193,659 11.514627 2,229,911 11%
Warburg Pincus Trust -
International Equity Portfolio:
Tax qualified ................ 216,678 9.860001 2,136,445 4%
Non-tax qualified ............ 284,936 9.860001 2,809,469 4%
Warburg Pincus Trust -
Post Venture Capital Portfolio:
Tax qualified ................ 92,766 10.388404 963,691 5%
Non-tax qualified ............ 59,430 10.388404 617,383 5%
</TABLE>
(Continued)
25
<PAGE> 25
Asset fee @ 1.05% rate:
<TABLE>
<S> <C> <C> <C> <C>
American Century VP -
American Century VP Income & Growth:
Tax qualified ....................... 81,928 13.065728 1,070,449 26%
Non-tax qualified ................... 128,629 13.065728 1,680,632 26%
American Century VP -
American Century VP International:
Tax qualified ....................... 99,298 11.852979 1,176,977 18%
Non-tax qualified ................... 165,809 11.852979 1,965,331 18%
American Century VP -
American Century VP Value:
Tax qualified ....................... 77,126 10.677353 823,502 4%
Non-tax qualified ................... 72,329 10.677353 772,282 4%
The Dreyfus Socially Responsible
Growth Fund, Inc.:
Tax qualified ....................... 89,640 13.019372 1,167,057 28%
Non-tax qualified ................... 135,100 13.019372 1,758,917 28%
Dreyfus Stock Index Fund:
Tax qualified ....................... 783,466 13.120640 10,279,575 27%
Non-tax qualified ................... 913,818 13.120640 11,989,877 27%
Dreyfus VIF -
Capital Appreciation Portfolio:
Tax qualified ....................... 131,684 13.205079 1,738,898 29%
Non-tax qualified ................... 246,123 13.205079 3,250,074 29%
Fidelity VIP - Equity-Income Portfolio -
Service Class:
Tax qualified ....................... 524,588 11.408770 5,984,904 10%
Non-tax qualified ................... 864,765 11.408770 9,865,905 10%
Fidelity VIP - Growth Portfolio -
Service Class:
Tax qualified ....................... 253,263 13.831860 3,503,098 38%
Non-tax qualified ................... 343,224 13.831860 4,747,426 38%
Fidelity VIP - High Income Portfolio -
Service Class:
Tax qualified ....................... 376,294 9.575458 3,603,187 (5)%
Non-tax qualified ................... 598,620 9.575458 5,732,061 (5)%
Fidelity VIP - Overseas Portfolio -
Service Class:
Tax qualified ....................... 91,010 11.034969 1,004,293 11%
Non-tax qualified ................... 137,943 11.034969 1,522,197 11%
Fidelity VIP-II - Contrafund Portfolio -
Service Class:
Tax qualified ....................... 214,618 12.797393 2,746,551 29%
Non-tax qualified ................... 446,178 12.797393 5,709,915 29%
Fidelity VIP-III - Growth Opportunities
Portfolio - Service Class:
Tax qualified ....................... 231,845 12.811215 2,970,216 23%
Non-tax qualified ................... 295,189 12.811215 3,781,730 23%
</TABLE>
26
<PAGE> 26
<TABLE>
<S> <C> <C> <C> <C>
Morgan Stanley -
Emerging Markets Debt Portfolio:
Tax qualified ....................... 9,703 7.387124 71,677 (29)%
Non-tax qualified ................... 19,124 7.387124 141,271 (29)%
Nationwide SAT - Balanced Fund:
Tax qualified ....................... 123,286 10.831355 1,335,354 7%
Non-tax qualified ................... 149,449 10.831355 1,618,735 7%
Nationwide SAT -
Capital Appreciation Fund:
Tax qualified ....................... 391,203 13.353842 5,224,063 29%
Non-tax qualified ................... 499,622 13.353842 6,671,873 29%
Nationwide SAT - Equity Income Fund:
Tax qualified ....................... 32,573 11.574924 377,030 14%
Non-tax qualified ................... 46,558 11.574924 538,905 14%
Nationwide SAT - Global Equity Fund:
Tax qualified ....................... 52,138 11.907510 620,834 18%
Non-tax qualified ................... 52,521 11.907510 625,394 18%
Nationwide SAT - Government Bond Fund:
Tax qualified ....................... 425,444 10.929045 4,649,697 8%
Non-tax qualified ................... 578,467 10.929045 6,322,092 8%
Nationwide SAT - High Income Bond Fund:
Tax qualified ....................... 168,923 10.689393 1,805,684 5%
Non-tax qualified ................... 196,834 10.689393 2,104,036 5%
Nationwide SAT - Money Market Fund:
Tax qualified ....................... 773,874 10.492136 8,119,591 4%
Non-tax qualified ................... 932,153 10.492136 9,780,276 4%
Nationwide SAT - Multi Sector Bond Fund:
Tax qualified ....................... 180,699 10.240891 1,850,519 2%
Non-tax qualified ................... 200,225 10.240891 2,050,482 2%
Nationwide SAT -
Select Advisers Mid Cap Fund:
Tax qualified ....................... 20,280 10.906928 221,192 10%
Non-tax qualified ................... 35,289 10.906928 384,895 10%
Nationwide SAT - Small Cap Value Fund:
Tax qualified ....................... 73,139 9.421309 689,065 (4)%
Non-tax qualified ................... 149,068 9.421309 1,404,416 (4)%
Nationwide SAT - Small Company Fund:
Tax qualified ....................... 103,212 9.606706 991,527 0%
Non-tax qualified ................... 182,983 9.606706 1,757,864 0%
Nationwide SAT - Strategic Growth Fund:
Tax qualified ....................... 28,004 11.568711 323,970 13%
Non-tax qualified ................... 14,539 11.568711 168,197 13%
Nationwide SAT - Strategic Value Fund:
Tax qualified ....................... 36,418 10.078441 367,037 (1)%
Non-tax qualified ................... 85,804 10.078441 864,771 (1)%
Nationwide SAT - Total Return Fund:
Tax qualified ....................... 705,982 11.965436 8,447,382 17%
Non-tax qualified ................... 695,165 11.965436 8,317,952 17%
</TABLE>
(Continued)
27
<PAGE> 27
<TABLE>
<S> <C> <C> <C> <C>
Neuberger & Berman AMT -
Guardian Portfolio:
Tax qualified ................ 66,839 13.683246 914,574 30%
Non-tax qualified ............ 161,709 13.683246 2,212,704 30%
Neuberger & Berman AMT -
Mid-Cap Growth Portfolio:
Tax qualified ................ 41,741 16.125954 673,113 38%
Non-tax qualified ............ 107,495 16.125954 1,733,459 38%
Neuberger & Berman AMT -
Partners Portfolio:
Tax qualified ................ 269,744 10.446379 2,817,848 3%
Non-tax qualified ............ 330,876 10.446379 3,456,456 3%
Oppenheimer VAF -
Aggressive Growth Fund:
Tax qualified ................ 75,188 10.597477 796,803 11%
Non-tax qualified ............ 118,302 10.597477 1,253,703 11%
Oppenheimer VAF - Growth Fund:
Tax qualified ................ 110,392 12.056049 1,330,891 23%
Non-tax qualified ............ 122,036 12.056049 1,471,272 23%
Oppenheimer VAF -
Growth & Income Fund:
Tax qualified ................ 155,966 10.627355 1,657,506 4%
Non-tax qualified ............ 254,947 10.627355 2,709,412 4%
Van Eck WIT -
Worldwide Emerging Markets Fund:
Tax qualified ................ 31,317 5.744349 179,896 (35)%
Non-tax qualified ............ 46,981 5.744349 269,875 (35)%
Van Eck WIT -
Worldwide Hard Assets Fund:
Tax qualified ................ 10,468 6.132522 64,195 (32)%
Non-tax qualified ............ 17,880 6.132522 109,649 (32)%
Van Kampen American Capital LIT -
Morgan Stanley Real Estate
Securities Portfolio:
Tax qualified ................ 40,468 9.039759 365,821 (13)%
Non-tax qualified ............ 71,613 9.039759 647,364 (13)%
Warburg Pincus Trust -
Growth & Income Portfolio:
Tax qualified ................ 18,436 11.507907 212,160 11%
Non-tax qualified ............ 71,280 11.507907 820,284 11%
Warburg Pincus Trust -
International Equity Portfolio:
Tax qualified ................ 43,919 9.854235 432,788 4%
Non-tax qualified ............ 82,462 9.854235 812,600 4%
Warburg Pincus Trust -
Post Venture Capital Portfolio:
Tax qualified ................ 32,373 10.382320 336,107 5%
Non-tax qualified ............ 39,431 10.382320 409,385 5%
</TABLE>
28
<PAGE> 28
Asset fee @ 1.10% rate:
<TABLE>
<S> <C> <C> <C> <C>
American Century VP -
American Century VP Income & Growth:
Tax qualified ....................... 7,515 12.515499 94,054 25%(a)
Non-tax qualified ................... 411 12.515499 5,144 25%(a)
American Century VP -
American Century VP International:
Non-tax qualified ................... 1,791 12.062037 21,603 21%(a)
American Century VP -
American Century VP Value:
Tax qualified ....................... 360 11.279817 4,061 13%(a)
The Dreyfus Socially Responsible
Growth Fund, Inc.:
Tax qualified ....................... 10,035 12.784895 128,296 28%(a)
Non-tax qualified ................... 706 12.784895 9,026 28%(a)
Dreyfus Stock Index Fund:
Tax qualified ....................... 29,563 12.464249 368,481 25%(a)
Non-tax qualified ................... 1,760 12.464249 21,937 25%(a)
Dreyfus VIF -
Capital Appreciation Portfolio:
Tax qualified ....................... 19,433 12.389971 240,774 24%(a)
Non-tax qualified ................... 366 12.389971 4,535 24%(a)
Fidelity VIP - Equity-Income Portfolio -
Service Class:
Tax qualified ....................... 8,946 11.809798 105,650 18%(a)
Non-tax qualified ................... 384 11.809798 4,535 18%(a)
Fidelity VIP - Growth Portfolio -
Service Class:
Tax qualified ....................... 17,524 12.914475 226,313 29%(a)
Non-tax qualified ................... 382 12.914475 4,933 29%(a)
Fidelity VIP - High Income Portfolio -
Service Class:
Tax qualified ....................... 7,652 10.530579 80,580 5%(a)
Non-tax qualified ................... 71 10.530579 748 5%(a)
Fidelity VIP - Overseas Portfolio -
Service Class:
Tax qualified ....................... 171 12.187321 2,084 22%(a)
Fidelity VIP-II - Contrafund Portfolio -
Service Class:
Tax qualified ....................... 12,351 12.797152 158,058 28%(a)
Non-tax qualified ................... 54 12.797152 691 28%(a)
Fidelity VIP-III - Growth Opportunities
Portfolio - Service Class:
Tax qualified ....................... 3,636 12.309512 44,757 23%(a)
Non-tax qualified ................... 534 12.309512 6,573 23%(a)
Morgan Stanley -
Emerging Markets Debt Portfolio:
Tax qualified ....................... 18 11.395495 205 14%(a)
Nationwide SAT - Balanced Fund:
Tax qualified ....................... 2,359 10.677473 25,188 7%(a)
</TABLE>
(Continued)
29
<PAGE> 29
<TABLE>
<S> <C> <C> <C> <C>
Nationwide SAT -
Capital Appreciation Fund:
Tax qualified ....................... 12,023 12.439602 149,561 24%(a)
Non-tax qualified ................... 1,118 12.439602 13,907 24%(a)
Nationwide SAT - Equity Income Fund:
Tax qualified ....................... 17 11.846282 201 18%(a)
Nationwide SAT - Global Equity Fund:
Tax qualified ....................... 586 12.212250 7,156 22%(a)
Non-tax qualified ................... 86 12.212250 1,050 22%(a)
Nationwide SAT - Government Bond Fund:
Tax qualified ....................... 9,774 9.853072 96,304 (1)%(a)
Non-tax qualified ................... 345 9.853072 3,399 (1)%(a)
Nationwide SAT - High Income Bond Fund:
Tax qualified ....................... 85 10.339812 879 3%(a)
Nationwide SAT - Money Market Fund:
Tax qualified ....................... 9,288 10.095781 93,770 1%(a)
Nationwide SAT - Multi Sector Bond Fund:
Tax qualified ....................... 338 10.245831 3,463 2%(a)
Nationwide SAT -
Select Advisers Mid Cap Fund:
Tax qualified ....................... 1,248 12.253848 15,293 23%(a)
Non-tax qualified ................... 36 12.253848 441 23%(a)
Nationwide SAT - Small Cap Value Fund:
Tax qualified ....................... 1,427 12.964349 18,500 30%(a)
Nationwide SAT - Small Company Fund:
Tax qualified ....................... 1,394 12.123056 16,900 21%(a)
Non-tax qualified ................... 89 12.123056 1,079 21%(a)
Nationwide SAT - Strategic Growth Fund:
Tax qualified ....................... 896 12.668723 11,351 27%(a)
Nationwide SAT - Strategic Value Fund:
Tax qualified ....................... 184 13.028676 2,397 30%(a)
Nationwide SAT - Total Return Fund:
Tax qualified ....................... 24,285 11.993303 291,257 20%(a)
Non-tax qualified ................... 1,477 11.993303 17,714 20%(a)
Neuberger & Berman AMT -
Guardian Portfolio:
Tax qualified ....................... 1,095 12.887023 14,111 29%(a)
Neuberger & Berman AMT -
Mid-Cap Growth Portfolio:
Tax qualified ....................... 318 14.077949 4,477 41%(a)
Neuberger & Berman AMT -
Partners Portfolio:
Tax qualified ....................... 2,949 11.858021 34,969 19%(a)
Oppenheimer VAF -
Aggressive Growth Fund:
Tax qualified ....................... 1,583 13.191805 20,883 32%(a)
Oppenheimer VAF - Growth Fund:
Tax qualified ....................... 591 13.244991 7,828 32%(a)
Non-tax qualified ................... 199 13.244991 2,636 32%(a)
</TABLE>
30
<PAGE> 30
<TABLE>
<S> <C> <C> <C> <C>
Oppenheimer VAF -
Growth & Income Fund:
Tax qualified ....................... 4,829 12.340636 59,593 23%(a)
Non-tax qualified ................... 274 12.340636 3,381 23%(a)
Van Eck WIT -
Worldwide Emerging Markets Fund:
Tax qualified ....................... 18 12.634284 227 26%(a)
Van Eck WIT -
Worldwide Hard Assets Fund:
Tax qualified ....................... 489 9.918535 4,850 (1)%(a)
Van Kampen American Capital LIT -
Morgan Stanley Real Estate
Securities Portfolio:
Tax qualified ....................... 883 10.411332 9,193 4%(a)
Warburg Pincus Trust -
Growth & Income Portfolio:
Tax qualified ....................... 252 11.896081 2,998 19%(a)
Warburg Pincus Trust -
International Equity Portfolio:
Tax qualified ....................... 2 11.551939 23 16%(a)
Warburg Pincus Trust -
Post Venture Capital Portfolio:
Tax qualified ....................... 61 12.839012 783 28%(a)
Asset fee @ 1.15% rate:
American Century VP -
American Century VP Income & Growth:
Tax qualified ....................... 1,887 12.513926 23,614 25%(a)
Non-tax qualified ................... 1,522 12.513926 19,046 25%(a)
American Century VP -
American Century VP International:
Tax qualified ....................... 1,080 12.060517 13,025 21%(a)
Non-tax qualified ................... 698 12.060517 8,418 21%(a)
American Century VP -
American Century VP Value:
Tax qualified ....................... 9 11.278389 102 13%(a)
The Dreyfus Socially Responsible
Growth Fund, Inc.:
Tax qualified ....................... 2,027 12.783289 25,912 28%(a)
Non-tax qualified ................... 662 12.783289 8,463 28%(a)
Dreyfus Stock Index Fund:
Tax qualified ....................... 6,396 12.462691 79,711 25%(a)
Non-tax qualified ................... 964 12.462691 12,014 25%(a)
Dreyfus VIF -
Capital Appreciation Portfolio:
Tax qualified ....................... 2,784 12.388419 34,489 24%(a)
Non-tax qualified ................... 1,343 12.388419 16,638 24%(a)
Fidelity VIP - Equity-Income Portfolio -
Service Class:
Tax qualified ....................... 1,580 11.808307 18,657 18%(a)
Non-tax qualified ................... 324 11.808307 3,826 18%(a)
</TABLE>
(Continued)
31
<PAGE> 31
<TABLE>
<S> <C> <C> <C> <C>
Fidelity VIP - Growth Portfolio -
Service Class:
Tax qualified ....................... 667 12.912859 8,613 29%(a)
Non-tax qualified ................... 670 12.912859 8,652 29%(a)
Fidelity VIP - High Income Portfolio -
Service Class:
Tax qualified ....................... 852 10.529250 8,971 5%(a)
Non-tax qualified ................... 168 10.529250 1,769 5%(a)
Fidelity VIP - Overseas Portfolio -
Service Class:
Tax qualified ....................... 221 12.185792 2,693 22%(a)
Fidelity VIP-II - Contrafund Portfolio -
Service Class:
Tax qualified ....................... 1,632 12.795546 20,882 28%(a)
Non-tax qualified ................... 887 12.795546 11,350 28%(a)
Fidelity VIP-III - Growth Opportunities
Portfolio - Service Class:
Tax qualified ....................... 52 12.307964 640 23%(a)
Nationwide SAT - Balanced Fund:
Tax qualified ....................... 798 10.676123 8,520 7%(a)
Nationwide SAT -
Capital Appreciation Fund:
Tax qualified ....................... 2,994 12.438039 37,239 24%(a)
Non-tax qualified ................... 573 12.438039 7,127 24%(a)
Nationwide SAT - Equity Income Fund:
Tax qualified ....................... 58 11.844786 687 18%(a)
Nationwide SAT - Global Equity Fund:
Tax qualified ....................... 97 12.210713 1,184 22%(a)
Nationwide SAT - Government Bond Fund:
Tax qualified ....................... 2,196 9.851828 21,635 (1)%(a)
Non-tax qualified ................... 346 9.851828 3,409 (1)%(a)
Nationwide SAT - High Income Bond Fund:
Tax qualified ....................... 2 10.338506 21 3%(a)
Nationwide SAT - Money Market Fund:
Tax qualified ....................... 99 10.094495 999 1%(a)
Nationwide SAT - Multi Sector Bond Fund:
Tax qualified ....................... 367 10.244538 3,760 2%(a)
Nationwide SAT -
Select Advisers Mid Cap Fund:
Tax qualified ....................... 81 12.252304 992 23%(a)
Nationwide SAT - Small Cap Value Fund:
Tax qualified ....................... 757 12.962717 9,813 30%(a)
Nationwide SAT - Small Company Fund:
Tax qualified ....................... 67 12.121529 812 21%(a)
Nationwide SAT - Strategic Growth Fund:
Tax qualified ....................... 52 12.667131 659 27%(a)
Nationwide SAT - Strategic Value Fund:
Tax qualified ....................... 283 13.027042 3,687 30%(a)
</TABLE>
32
<PAGE> 32
<TABLE>
<S> <C> <C> <C> <C>
Nationwide SAT - Total Return Fund:
Tax qualified ................... 4,692 11.991803 56,266 20%(a)
Non-tax qualified ............... 645 11.991803 7,735 20%(a)
Neuberger & Berman AMT -
Guardian Portfolio:
Tax qualified ................... 110 12.885403 1,417 29%(a)
Non-tax qualified ............... 2 12.885403 26 29%(a)
Neuberger & Berman AMT -
Mid-Cap Growth Portfolio:
Tax qualified ................... 120 14.076184 1,689 41%(a)
Neuberger & Berman AMT -
Partners Portfolio:
Tax qualified ................... 392 11.856528 4,648 19%(a)
Non-tax qualified ............... 110 11.856528 1,304 19%(a)
Oppenheimer VAF -
Aggressive Growth Fund:
Tax qualified ................... 461 13.190143 6,081 32%(a)
Oppenheimer VAF - Growth Fund:
Tax qualified ................... 206 13.243332 2,728 32%(a)
Oppenheimer VAF -
Growth & Income Fund:
Tax qualified ................... 1,075 12.339083 13,265 23%(a)
Van Eck WIT -
Worldwide Emerging Markets Fund:
Tax qualified ................... 20 12.632701 253 26%(a)
Van Kampen American Capital LIT -
Morgan Stanley Real Estate
Securities Portfolio:
Tax qualified ................... 227 10.410018 2,363 4%(a)
Asset fee @ 1.20% rate:
American Century VP -
American Century VP Income & Growth:
Tax qualified ................... 1,366 12.431326 16,981 24%(a)
Non-tax qualified ............... 1,176 12.431326 14,619 24%(a)
American Century VP -
American Century VP International:
Non-tax qualified ............... 223 10.904652 2,432 9%(a)
American Century VP -
American Century VP Value:
Tax qualified ................... 3 11.497731 34 15%(a)
Non-tax qualified ............... 1,306 11.497731 15,016 15%(a)
The Dreyfus Socially Responsible
Growth Fund, Inc.:
Tax qualified ................... 925 12.758878 11,802 28%(a)
Non-tax qualified ............... 2,098 12.758878 26,768 28%(a)
Dreyfus Stock Index Fund:
Tax qualified ................... 3,618 12.367188 44,744 24%(a)
Non-tax qualified ............... 26,086 12.367188 322,610 24%(a)
</TABLE>
(Continued)
33
<PAGE> 33
<TABLE>
<S> <C> <C> <C> <C>
Dreyfus VIF --
Capital Appreciation Portfolio:
Tax qualified ....................... 390 12.207586 4,761 22%(a)
Non-tax qualified ................... 2,910 12.207586 35,524 22%(a)
Fidelity VIP - Equity-Income Portfolio -
Service Class:
Tax qualified ....................... 3,974 11.850451 47,094 19%(a)
Non-tax qualified ................... 776 11.850451 9,196 19%(a)
Fidelity VIP - Growth Portfolio -
Service Class:
Tax qualified ....................... 10,429 13.015101 135,734 30%(a)
Fidelity VIP - High Income Portfolio -
Service Class:
Tax qualified ....................... 991 10.384114 10,291 4%(a)
Non-tax qualified ................... 1,251 10.384114 12,991 4%(a)
Fidelity VIP - Overseas Portfolio -
Service Class:
Tax qualified ....................... 3,385 11.296846 38,240 13%(a)
Non-tax qualified ................... 811 11.296846 9,162 13%(a)
Fidelity VIP-II - Contrafund Portfolio -
Service Class:
Tax qualified ....................... 1,641 12.602507 20,681 26%(a)
Non-tax qualified ................... 10,719 12.602507 135,086 26%(a)
Fidelity VIP-III - Growth Opportunities
Portfolio - Service Class:
Tax qualified ....................... 1 12.421717 12 24%(a)
Non-tax qualified ................... 2,338 12.421717 29,042 24%(a)
Morgan Stanley -
Emerging Markets Debt Portfolio:
Non-tax qualified ................... 593 11.400149 6,760 14%(a)
Nationwide SAT - Balanced Fund:
Tax qualified ....................... 2 10.772545 22 8%(a)
Non-tax qualified ................... 842 10.772545 9,070 8%(a)
Nationwide SAT -
Capital Appreciation Fund:
Tax qualified ....................... 35 12.392954 434 24%(a)
Non-tax qualified ................... 2,724 12.392954 33,758 24%(a)
Nationwide SAT - Equity Income Fund:
Non-tax qualified ................... 1,552 11.927845 18,512 19%(a)
Nationwide SAT - Government Bond Fund:
Tax qualified ....................... 10 10.174058 102 2%(a)
Non-tax qualified ................... 1,172 10.174058 11,924 2%(a)
Nationwide SAT - High Income Bond Fund:
Tax qualified ....................... 19 10.558563 201 6%(a)
Non-tax qualified ................... 1,154 10.558563 12,185 6%(a)
Nationwide SAT - Money Market Fund:
Non-tax qualified ................... 48,756 10.126097 493,708 1%(a)
Nationwide SAT - Multi Sector Bond Fund:
Non-tax qualified ................... 1,706 10.475252 17,871 5%(a)
</TABLE>
34
<PAGE> 34
<TABLE>
<S> <C> <C> <C> <C>
Nationwide SAT - Small Cap Value Fund:
Tax qualified ..................... 1,749 12.586199 22,013 26%(a)
Non-tax qualified ................. 1,878 12.586199 23,637 26%(a)
Nationwide SAT - Small Company Fund:
Tax qualified ..................... 3 12.016781 36 20%(a)
Nationwide SAT - Strategic Value Fund:
Tax qualified ..................... 853 12.477330 10,643 25%(a)
Nationwide SAT - Total Return Fund:
Tax qualified ..................... 335 11.968910 4,010 20%(a)
Non-tax qualified ................. 2,349 11.968910 28,115 20%(a)
Neuberger & Berman AMT -
Guardian Portfolio:
Tax qualified ..................... 29 12.307946 357 23%(a)
Neuberger & Berman AMT -
Mid-Cap Growth Portfolio:
Non-tax qualified ................. 1,744 13.702754 23,898 37%(a)
Neuberger & Berman AMT -
Partners Portfolio:
Tax qualified ..................... 874 11.821068 10,332 18%(a)
Non-tax qualified ................. 1,913 11.821068 22,614 18%(a)
Oppenheimer VAF -
Aggressive Growth Fund:
Tax qualified ..................... 47 12.961315 609 30%(a)
Non-tax qualified ................. 1,383 12.961315 17,925 30%(a)
Oppenheimer VAF - Growth Fund:
Tax qualified ..................... 1 12.752843 13 28%(a)
Non-tax qualified ................. 2,543 12.752843 32,430 28%(a)
Oppenheimer VAF -
Growth & Income Fund:
Tax qualified ..................... 806 12.149185 9,792 21%(a)
Non-tax qualified ................. 1,940 12.149185 23,569 21%(a)
Van Eck WIT -
Worldwide Emerging Markets Fund:
Non-tax qualified ................. 1,018 12.101814 12,320 21%(a)
Van Kampen American Capital LIT -
Morgan Stanley Real Estate
Securities Portfolio:
Tax qualified ..................... 3 10.740684 32 7%(a)
Non-tax qualified ................. 2,201 10.740684 23,640 7%(a)
Warburg Pincus Trust -
Growth & Income Portfolio:
Tax qualified ..................... 25 11.688738 292 17%(a)
Warburg Pincus Trust -
Post Venture Capital Portfolio:
Tax qualified ..................... 3 12.739606 38 27%(a)
</TABLE>
(Continued)
35
<PAGE> 35
<TABLE>
<S> <C> <C> <C> <C>
Asset fee @ 1.25% rate:
American Century VP --
American Century VP Value:
Non-tax qualified ................... 322 11.495807 3,702 15%(a)
The Dreyfus Socially Responsible
Growth Fund, Inc.:
Tax qualified ....................... 1,342 12.756741 17,120 28%(a)
Dreyfus Stock Index Fund:
Tax qualified ....................... 1,241 12.365124 15,345 24%(a)
Non-tax qualified ................... 1,686 12.365124 20,848 24%(a)
Fidelity VIP - Equity-Income Portfolio -
Service Class:
Tax qualified ....................... 739 11.848469 8,756 18%(a)
Non-tax qualified ................... 1,549 11.848469 18,353 18%(a)
Fidelity VIP - Growth Portfolio -
Service Class:
Tax qualified ....................... 41 13.012933 534 30%(a)
Non-tax qualified ................... 1,201 13.012933 15,629 30%(a)
Morgan Stanley -
Emerging Markets Debt Portfolio:
Tax qualified ....................... 154 11.398245 1,755 14%(a)
Nationwide SAT -
Capital Appreciation Fund:
Tax qualified ....................... 203 12.390885 2,515 24%(a)
Nationwide SAT - Global Equity Fund:
Tax qualified ....................... 155 11.745400 1,821 17%(a)
Non-tax qualified ................... 143 11.745400 1,680 17%(a)
Nationwide SAT - Government Bond Fund:
Tax qualified ....................... 997 10.172348 10,142 2%(a)
Non-tax qualified ................... 598 10.172348 6,083 2%(a)
Nationwide SAT - High Income Bond Fund:
Non-tax qualified ................... 151 10.556787 1,594 6%(a)
Nationwide SAT - Multi Sector Bond Fund:
Non-tax qualified ................... 153 10.473496 1,602 5%(a)
Nationwide SAT - Small Cap Value Fund:
Non-tax qualified ................... 310 12.584102 3,901 26%(a)
Nationwide SAT - Total Return Fund:
Tax qualified ....................... 1,038 11.966903 12,422 20%(a)
Non-tax qualified ................... 137 11.966903 1,639 20%(a)
Neuberger & Berman AMT -
Partners Portfolio:
Tax qualified ....................... 7 11.819096 83 18%(a)
Non-tax qualified ................... 789 11.819096 9,325 18%(a)
Oppenheimer VAF -
Aggressive Growth Fund:
Tax qualified ....................... 147 12.959156 1,905 30%(a)
Non-tax qualified ................... 678 12.959156 8,786 30%(a)
Oppenheimer VAF - Growth Fund:
Tax qualified ....................... 482 12.750719 6,146 28%(a)
</TABLE>
36
<PAGE> 36
<TABLE>
<S> <C> <C> <C> <C>
Oppenheimer VAF -
Growth & Income Fund:
Tax qualified ....................... 9 12.147153 109 21%(a)
Warburg Pincus Trust -
Growth & Income Portfolio:
Tax qualified ....................... 499 11.686779 5,832 17%(a)
Warburg Pincus Trust -
Post Venture Capital Portfolio:
Tax qualified ....................... 487 12.737475 6,203 27%(a)
Asset fee @ 1.30% rate:
The Dreyfus Socially Responsible
Growth Fund, Inc.:
Tax qualified ....................... 571 12.754610 7,283 28%(a)
Dreyfus Stock Index Fund:
Tax qualified ....................... 1,040 12.363055 12,858 24%(a)
Dreyfus VIF -
Capital Appreciation Portfolio:
Tax qualified ....................... 343 12.203505 4,186 22%(a)
Fidelity VIP - Equity-Income Portfolio -
Service Class:
Tax qualified ....................... 2,008 11.846486 23,788 18%(a)
Fidelity VIP - Growth Portfolio -
Service Class:
Tax qualified ....................... 123 13.010755 1,600 30%(a)
Fidelity VIP-II - Contrafund Portfolio -
Service Class:
Tax qualified ....................... 169 12.598299 2,129 26%(a)
Nationwide SAT - Balanced Fund:
Tax qualified ....................... 1,074 10.768931 11,566 8%(a)
Nationwide SAT - Government Bond Fund:
Tax qualified ....................... 144 10.170644 1,465 2%(a)
Nationwide SAT - Multi Sector Bond Fund:
Tax qualified ....................... 115 10.471735 1,204 5%(a)
Nationwide SAT - Small Company Fund:
Tax qualified ....................... 4 12.012761 48 20%(a)
Nationwide SAT - Strategic Growth Fund:
Tax qualified ....................... 134 12.459415 1,670 25%(a)
Nationwide SAT - Strategic Value Fund:
Tax qualified ....................... 3 12.473162 37 25%(a)
Nationwide SAT - Total Return Fund:
Tax qualified ....................... 1,548 11.964909 18,522 20%(a)
Neuberger & Berman AMT -
Partners Portfolio:
Tax qualified ....................... 3 11.817120 35 18%(a)
Oppenheimer VAF -
Aggressive Growth Fund:
Tax qualified ....................... 415 12.956986 5,377 30%(a)
</TABLE>
(Continued)
37
<PAGE> 37
<TABLE>
<S> <C> <C> <C> <C>
Oppenheimer VAF - Growth Fund:
Tax qualified ..................... 102 12.748581 1,300 27%(a)
Oppenheimer VAF -
Growth & Income Fund:
Tax qualified ..................... 367 12.145122 4,457 21%(a)
Asset fee @ 1.35% rate:
American Century VP -
American Century VP International:
Tax qualified ..................... 272 12.054452 3,279 21%(a)
Dreyfus Stock Index Fund:
Tax qualified ..................... 311 12.456413 3,874 25%(a)
Dreyfus VIF -
Capital Appreciation Portfolio:
Tax qualified ..................... 259 12.382184 3,207 24%(a)
Fidelity VIP - High Income Portfolio -
Service Class:
Tax qualified ..................... 295 10.523939 3,105 5%(a)
Nationwide SAT -
Capital Appreciation Fund:
Tax qualified ..................... 51 12.431774 634 24%(a)
Nationwide SAT - Money Market Fund:
Tax qualified ..................... 4,169 10.089342 42,062 1%(a)
Nationwide SAT - Total Return Fund:
Tax qualified ..................... 265 11.985762 3,176 20%(a)
===== =========
$2,588,796,935
==============
</TABLE>
(a) This investment option was not being utilized for the entire period.
Accordingly, the annual return was computed for such period as the
investment option was utilized.
(b) The annual return does not include contract charges satisfied by
surrendering units.
38
<PAGE> 38
Independent Auditors' Report
The Board of Directors of Nationwide Life Insurance Company and Contract Owners
of Nationwide Variable Account-9:
We have audited the accompanying statement of assets, liabilities and
contract owners' equity of Nationwide Variable Account-9 as of December 31,
1998, and the related statements of operations and changes in contract owners'
equity for the year then ended and the period November 3, 1997 (commencement of
operations) through December 31, 1997. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audits.
We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audits to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. Our procedures included
confirmation of securities owned as of December 31, 1998, by correspondence with
the transfer agents of the underlying mutual funds. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of Nationwide Variable
Account-9 as of December 31, 1998, and the results of its operations and its
changes in contract owners' equity for the year then ended and the period
November 3, 1997 (commencement of operations) through December 31, 1997, in
conformity with generally accepted accounting principles.
KPMG LLP
Columbus, Ohio
February 5, 1999
39
