NATIONWIDE VARIABLE ACCOUNT 9
485APOS, 1999-02-26
Previous: NATIONWIDE VARIABLE ACCOUNT 9, 485APOS, 1999-02-26
Next: FT 223, 485BPOS, 1999-02-26



<PAGE>   1
              As filed with the Securities and Exchange Commission.
                                                      '33 Act File No. 333-52579
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549

                                    FORM N-4

                   REGISTRATION STATEMENT UNDER THE SECURITIES
                                   ACT OF 1933

   
                        POST-EFFECTIVE AMENDMENT NO.1 [X]
    

                                       and

                        REGISTRATION STATEMENT UNDER THE
                       INVESTMENT COMPANY ACT OF 1940 [ ]

                          NATIONWIDE VARIABLE ACCOUNT-9
                           (Exact Name of Registrant)

                        NATIONWIDE LIFE INSURANCE COMPANY
                               (Name of Depositor)

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

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

     DENNIS W. CLICK, SECRETARY, ONE NATIONWIDE PLAZA, COLUMBUS, OHIO 43215
                     (Name and Address of Agent for Service)

   
This Post-Effective Amendment amends the Registration Statement in respect of
the Prospectus, Statement of Additional Information, and the Financial
Statements.

[   ]  immediately upon filing to paragraph (b) of Rule 485

[   ]  on (date) pursuant to paragraph (b) of Rule 485

[ x ]  60 days after filing pursuant to paragraph (a) of Rule 485

[   ]  on (date) pursuant to paragraph (a) of Rule 485

[   ]  this post-effective amendment designates a new effective date for a
       previously filed post-effective amendment.
    
================================================================================

<PAGE>   2
                          NATIONWIDE VARIABLE ACCOUNT-9
                     REFERENCE TO ITEMS REQUIRED BY FORM N-4

<TABLE>
<CAPTION>

N-4 ITEM                                                                                                  PAGE
<S>        <C>                                                                                            <C>
Part A     INFORMATION REQUIRED IN A PROSPECTUS
    Item    1. Cover page....................................................................................3
    Item    2. Definitions...................................................................................5
    Item    3. Synopsis or Highlights.......................................................................14
    Item    4. Condensed Financial Information.............................................................N/A
    Item    5. General Description of Registrant, Depositor, and Portfolio Companies........................15
    Item    6. Deductions and Expenses......................................................................17
    Item    7. General Description of Variable Annuity Contracts............................................19
    Item    8. Annuity Period...............................................................................26
    Item    9. Death Benefit and Distributions..............................................................31
    Item   10.  Purchases and Contract Value................................................................20
    Item   11.  Redemptions.................................................................................22
    Item   12.  Taxes.......................................................................................35
    Item   13.  Legal Proceedings...........................................................................42
    Item   14.  Table of Contents of the Statement of Additional Information................................48

Part B     INFORMATION REQUIRED IN A STATEMENT OF ADDITIONAL INFORMATION
    Item   15.  Cover Page..................................................................................59
    Item   16.  Table of Contents...........................................................................59
    Item   17.  General Information and History.............................................................59
    Item   18.  Services....................................................................................59
    Item   19.  Purchase of Securities Being Offered........................................................60
    Item   20.  Underwriters................................................................................60
    Item   21.  Calculation of Performance Information......................................................60
    Item   22.  Annuity Payments............................................................................61
    Item   23.  Financial Statements........................................................................62

Part C     OTHER INFORMATION
    Item   24.  Financial Statements and Exhibits..........................................................107
    Item   25.  Directors and Officers of the Depositor....................................................109
    Item   26.  Persons Controlled by or Under Common Control with the Depositor or Registrant.............111
    Item   27.  Number of Contract Owners..................................................................122
    Item   28.  Indemnification............................................................................122
    Item   29.  Principal Underwriter......................................................................122
    Item   30.  Location of Accounts and Records...........................................................124
    Item   31.  Management Services........................................................................124
    Item   32.  Undertakings...............................................................................124
</TABLE>


<PAGE>   3
                        NATIONWIDE LIFE INSURANCE COMPANY

           Modified Single Premium Deferred Variable Annuity Contracts

   Issued by Nationwide Life Insurance Company through its Nationwide Variable
                                   Account-9

                   The date of this prospectus is May 1, 1999.

This prospectus contains basic information you should know about the contracts
before investing.

Please read it and keep it for future reference.

The following underlying mutual funds are available under the contracts:

AMERICAN CENTURY VARIABLE PORTFOLIOS, INC., A MEMBER OF THE AMERICAN CENTURY(SM)
FAMILY OF INVESTMENTS

- -        American Century VP Income & Growth
- -        American Century VP International
- -        American Century VP Value

DREYFUS

- -        The Dreyfus Socially Responsible Growth Fund, Inc.
- -        Dreyfus Stock Index Fund, Inc.
- -        Dreyfus Variable Investment Fund - Capital Appreciation Portfolio

FIDELITY VARIABLE INSURANCE PRODUCTS FUND

- -        VIP Equity-Income Portfolio: Service Class
- -        VIP Growth Portfolio: Service Class
- -        VIP High Income Portfolio: Service Class*
- -        VIP Overseas Portfolio: Service Class

FIDELITY VARIABLE INSURANCE PRODUCTS FUND II

- -        VIP II Contrafund Portfolio: Service Class

FIDELITY VARIABLE INSURANCE PRODUCT FUND III

- -        VIP III Growth Opportunities Portfolio: Service Class

MORGAN STANLEY

- -        Morgan Stanley Universal Funds, Inc. - Emerging Markets Debt Portfolio
- -        Van Kampen Life Investment Trust - Morgan Stanley Real Estate
         Securities Portfolio



NATIONWIDE SEPARATE ACCOUNT TRUST

- -        Capital Appreciation Fund
- -        Government Bond Fund
- -        Money Market Fund
- -        Total Return Fund
- -        Nationwide Balanced Fund
- -        Nationwide Equity Income Fund
- -        Nationwide Global Equity Fund
- -        Nationwide High Income Bond Fund*
- -        Nationwide Multi Sector Bond Fund
- -        Nationwide Select Advisers Mid Cap Fund
- -        Nationwide Small Cap Value Fund
- -        Nationwide Small Company Fund
- -        Nationwide Strategic Growth Fund
- -        Nationwide Strategic Value Fund

NEUBERGER & BERMAN ADVISERS MANAGEMENT TRUST

- -        AMT Guardian Portfolio
- -        AMT Mid-Cap Growth Portfolio
- -        AMT Partners Portfolio

OPPENHEIMER VARIABLE ACCOUNT FUNDS

- -        Oppenheimer Aggressive Growth Fund
- -        Oppenheimer Growth Fund
- -        Oppenheimer Growth & Income Fund

VAN ECK WORLDWIDE INSURANCE TRUST

- -        Worldwide Emerging Markets Fund
- -        Worldwide Hard Assets Fund

WARBURG PINCUS TRUST

- -        Growth & Income Portfolio
- -        International Equity Portfolio
- -        Post-Venture Capital Portfolio

*These underlying mutual funds may invest in lower quality debt securities
commonly referred to as junk bonds.

Purchase payments not invested in the underlying mutual fund options of the
Nationwide Variable Account-9 ("variable account") may be allocated to the
Guaranteed

                                       1
<PAGE>   4
Term Options (Guaranteed Term Options may not be available in every jurisdiction
- - refer to your contract for specific benefit information).

The Statement of Additional Information (May 1, 1999) which contains additional
information about the contracts and the variable account, is filed with the
Securities and Exchange Commission ("SEC") and is incorporated herein by
reference. The table of contents for the Statement of Additional Information is
on page __.

For general information or to obtain FREE copies of the:
- -        Statement of Additional Information
- -        prospectus for any underlying mutual fund
- -        prospectus for the Guaranteed Term Options,
- -        required Nationwide forms,

call:           1-800-243-6295
        TDD   1-800-238-3035

or write:

       NATIONWIDE LIFE INSURANCE COMPANY
       P.O. BOX 182356
       COLUMBUS, OHIO 43218-2356

The Statement of Additional Information and other material incorporated by
reference can be found on the SEC website at:
                                   www.sec.gov

Information about this and other Best of America products can be found at:
                              www.bestofamerica.com



THIS ANNUITY IS NOT:
- -        A BANK DEPOSIT                 -        FEDERALLY INSURED
- -        ENDORSED BY A BANK             -        AVAILABLE IN
         OR GOVERNMENT AGENCY                    EVERY STATE

Investors assume certain risks when investing in the contracts, including the
possibility of losing money.

These contracts are offered to customers of various financial institutions and
brokerage firms. No financial institution or brokerage firm is responsible for
the guarantees under the contracts. Guarantees under the contracts are the sole
responsibility of Nationwide.

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

                                       2
<PAGE>   5
GLOSSARY OF SPECIAL TERMS

ACCUMULATION UNIT- An accounting unit used to calculate the contract value
allocated to the variable account before the annuitization date.

ANNUITIZATION DATE- The date on which annuity payments begin.

ANNUITY COMMENCEMENT DATE- The date on which annuity payments are scheduled to
begin. This date may be changed by the contract owner with Nationwide's consent.

ANNUITY UNIT- An accounting unit used to calculate the variable payment annuity
payments.

CONTRACT VALUE- The total of all accumulation units in a contract, and any
amount held under Guaranteed Term Options.

CONTRACT YEAR- Each year the contract is in force beginning with the date the
contract is issued.

ERISA- The Employee Retirement Income Security Act of 1974, as amended.

GENERAL ACCOUNT- All assets of Nationwide other than those of the variable
account or in other separate accounts that have been or may be established by
Nationwide.

INDIVIDUAL RETIREMENT ACCOUNT- An account that qualifies for favorable tax
treatment under Section 408(a) of the Internal Revenue Code, but does not
include Roth IRAs.

INDIVIDUAL RETIREMENT ANNUITY- An annuity contract that qualifies for favorable
tax treatment under Section 408(b) of the Internal Revenue Code, but does not
include Roth IRAs.

INVESTMENT-ONLY CONTRACT- A contract purchased by a Qualified Pension,
Profit-Sharing, or Stock Bonus Plan as defined by Section 401(a) of the Internal
Revenue Code.

NATIONWIDE- Nationwide Life Insurance Company.

NON-QUALIFIED CONTRACT- A contract which does not qualify for favorable tax
treatment as a Qualified Plan, Individual Retirement Annuity, Roth IRA, SEP IRA,
or Tax Sheltered Annuity.

QUALIFIED PLANS- Retirement plans which receive favorable tax treatment under
Section 401 of the Internal Revenue Code.

ROTH IRA- An annuity contract which qualifies for favorable tax treatment under
Section 408A of the Internal Revenue Code.

SEP IRA- An annuity contract which qualifies for favorable tax treatment under
Section 408(k) of the Internal Revenue Code.

SUB-ACCOUNTS- Divisions of the variable account to which underlying mutual fund
shares are allocated and for which accumulation units and annuity units are
separately maintained.

TAX SHELTERED ANNUITY- An annuity that qualifies for favorable tax treatment
under Section 403(b) of the Internal Revenue Code.

VALUATION DATE- Each day the New York Stock Exchange is open for business.

VALUATION PERIOD- The period of time beginning at the close of business on a
valuation date and ending at the close of business on the next valuation date.

VARIABLE ACCOUNT- Nationwide Variable Account-9, a separate account of
Nationwide that contains variable account allocations. The variable account is
divided into sub-accounts, each of which invests in shares of a separate
underlying mutual fund.

                                       3
<PAGE>   6
TABLE OF CONTENTS

   
GLOSSARY OF SPECIAL TERMS..........................

SUMMARY OF STANDARD CONTRACT
     EXPENSES......................................

ADDITIONAL CONTRACT OPTIONS........................

UNDERLYING MUTUAL FUND ANNUAL EXPENSES.............

EXAMPLE............................................

SYNOPSIS OF THE CONTRACTS..........................

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

NATIONWIDE LIFE INSURANCE COMPANY..................

NATIONWIDE ADVISORY SERVICES, INC..................

INVESTING IN THE CONTRACT..........................
     The Variable Account and Underlying Mutual Funds
     Guaranteed Term Options

STANDARD CHARGES AND DEDUCTIONS....................
     Mortality and Expense Risk Charges
     Premium Taxes

OPTIONAL CONTRACT BENEFITS, CHARGES AND DEDUCTIONS.
     Death Benefit Options
     Guaranteed Minimum Income Benefit Option

CONTRACT OWNERSHIP.................................
     Joint Ownership
     Contingent Ownership
     Annuitant
     Beneficiary and Contingent Beneficiary

OPERATION OF THE CONTRACT..........................
     Minimum Initial and Subsequent Purchase Payments
     Pricing
     Allocation of Purchase Payments
     Value of an Accumulation Unit
     Determining the Contract Value
     Transfers

RIGHT TO REVOKE....................................



SURRENDER (REDEMPTION).............................
     Surrenders Under a Texas Optional Retirement  
     Program or a Louisiana Optional Retirement Plan
     Surrenders Under a Tax Sheltered Annuity

LOAN PRIVILEGE.....................................
     Minimum & Maximum Loan Amounts
     Loan Processing Fee
     How Loan Requests are Processed
     Loan Interest
     Loan Repayment
     Distributions & Annuity Payments
     Transferring the Contract
     Grace Period & Loan Default

ASSIGNMENT.........................................

CONTRACT OWNER SERVICES............................
     Asset Rebalancing
     Dollar Cost Averaging
     Systematic Withdrawals

ANNUITY COMMENCEMENT DATE..........................

ANNUITIZING THE CONTRACT...........................
     Annuitization Date
     Annuitization
     Fixed Payment Annuity
     Variable Payment Annuity
     Frequency and Amount of Annuity Payments
     Guaranteed Minimum Income Benefit Option ("GMIB")
     Annuity Payment Options

DEATH BENEFITS.....................................
     Death of Contract Owner - Non-Qualified Contracts
     Death of Annuitant - Non-Qualified Contracts
     Death of Contract Owner/Annuitant
     Death Benefit Payment

REQUIRED DISTRIBUTIONS.............................
     Required Distributions for Non-Qualified Contracts
     Required Distributions for Tax Sheltered Annuities
    

                                       4
<PAGE>   7
     Required Distributions for IRAs and SEP IRAs
     Required Distributions for Roth IRAs

FEDERAL TAX CONSIDERATIONS.........................
     Federal Income Taxes
     IRAs, SEP IRAs, and Tax Sheltered Annuities
     Roth IRAs
     Withholding
     Non-Resident Aliens
     Federal Estate, Gift, and Generation Skipping Transfer Taxes
     Puerto Rico
     Charge for Tax
     Diversification
     Tax Changes

STATEMENTS AND REPORTS.............................

YEAR 2000 COMPLIANCE ISSUES........................

LEGAL PROCEEDINGS..................................

ADVERTISING AND SUB-ACCOUNT PERFORMANCE SUMMARY....

TABLE OF CONTENTS OF STATEMENT OF   ADDITIONAL INFORMATION

APPENDIX A: OBJECTIVES FOR UNDERLYING MUTUAL FUNDS.

                                       5
<PAGE>   8
SUMMARY OF STANDARD CONTRACT EXPENSES

The expenses listed below are charged to all contracts unless:
- -  the contract owner meets an available exception, or
- -  a contract owner has replaced a standard benefit with an available option for
   an additional charge.

VARIABLE ACCOUNT CHARGES
(as a percentage of average account value)

<TABLE>
<CAPTION>
<S>                                          <C>
Mortality and Expense Risk Charges............1.20%
     Total Variable Account Charges...........1.20%(2)
</TABLE>

(1) These charges apply only to sub-account allocations. They do not apply to
    allocations made to the Guaranteed Term Options. They are charged on an
    annual basis.

(2) Charges shown include the Standard Contractual Death Benefit that is 
    standard to every contract (see "Death Benefit Payment").

ADDITIONAL CONTRACT OPTIONS

   
For an additional charge, the following options are available to contract owners
(upon approval by state insurance authorities). These options must be elected at
the time of application and will replace the corresponding standard contract
benefits.
    

   
If the contract owner chooses one or more of the following optional benefits, a
corresponding charge will be deducted. Charges for the optional benefits are IN
ADDITION TO the standard variable account charges. Optional benefit charges will
only apply to allocations made to the variable account and are charged as a
percentage of the average variable account value.
    

   
DEATH BENEFIT OPTIONS
    

An applicant may choose one of two optional death benefits instead of the
Standard Contractual Death Benefit that is standard to every contract. The
optional death benefits are:

<TABLE>
<CAPTION>
<S>                                             <C>
   Optional One-Year Step Up
   Death Benefit................................0.10%
     Total Variable Account Charges
     (including One-Year Step Up
     Death Benefit).............................1.30%

   Optional 5% Enhanced Death
   Benefit......................................0.15%
     Total Variable Account Charges
     (including 5% Enhanced Death
     Benefit)...................................1.35%
</TABLE>

   
GUARANTEED MINIMUM INCOME BENEFIT OPTION
    

   
For an additional 0.50% of the daily net assets of the variable account, an
applicant may elect the Guaranteed Minimum Income Benefit option (see
"Guaranteed Minimum Income Benefit Option").
    

   
<TABLE>
<CAPTION>
<S>                                            <C>
   Guaranteed Minimum Income Benefit Option ....0.50%
     Total Variable Account Charges 
     (including the Guaranteed Minimum 
     Income Benefit option).....................1.70%
</TABLE>
    

                                       6
<PAGE>   9
                     UNDERLYING MUTUAL FUND ANNUAL EXPENSES
      (AS A PERCENTAGE OF UNDERLYING MUTUAL FUND NET ASSETS, AFTER EXPENSE
                                 REIMBURSEMENT)

<TABLE>
<CAPTION>
       --------------------------------------------------------------------------------------------------------------------
                                                                 Management        Other         12b-1      Total Mutual
                                                                    Fees         Expenses         Fees      Fund Expenses
       --------------------------------------------------------------------------------------------------------------------
<S>                                                              <C>             <C>             <C>        <C>  
       American Century Variable Portfolios, Inc. - American       0.70%          0.00%          0.00%          0.70%
       Century VP Income & Growth
       --------------------------------------------------------------------------------------------------------------------
       American Century Variable Portfolios, Inc. - American       1.50%          0.00%          0.00%          1.50%
       Century VP International
       --------------------------------------------------------------------------------------------------------------------
       American Century Variable Portfolios, Inc. - American       1.00%          0.00%          0.00%          1.00%
       Century VP Value
       --------------------------------------------------------------------------------------------------------------------
       The Dreyfus Socially Responsible Growth Fund, Inc.          0.75%          0.01%          0.00%          0.76%
       --------------------------------------------------------------------------------------------------------------------
       Dreyfus Stock Index Fund, Inc.                              0.25%          0.03%          0.00%          0.28%
       --------------------------------------------------------------------------------------------------------------------
       Dreyfus Variable Investment Fund - Capital                  0.75%          0.05%          0.00%          0.80%
       Appreciation Portfolio
       --------------------------------------------------------------------------------------------------------------------
       Fidelity VIP Equity-Income Portfolio:  Service Class,       0.50%          0.05%          0.10%          0.65%
       --------------------------------------------------------------------------------------------------------------------
       Fidelity VIP Growth Portfolio:  Service Class               0.60%          0.07%          0.10%          0.77%
       --------------------------------------------------------------------------------------------------------------------
       Fidelity VIP  High Income Portfolio:  Service Class         0.59%          0.11%          0.10%          0.80%
       --------------------------------------------------------------------------------------------------------------------
       Fidelity VIP Overseas Portfolio:  Service Class             0.75%          0.16%          0.10%          1.01%
       --------------------------------------------------------------------------------------------------------------------
       Fidelity VIP II Contrafund Portfolio:  Service Class        0.60%          0.08%          0.10%          0.78%
       --------------------------------------------------------------------------------------------------------------------
       Fidelity VIP III Growth Opportunities Portfolio:            0.60%          0.13%          0.10%          0.83%
       Service Class
       --------------------------------------------------------------------------------------------------------------------
       Morgan Stanley Universal Funds, Inc. - Emerging             0.04%          1.26%          0.00%          1.30%
       Markets Debt Portfolio
       --------------------------------------------------------------------------------------------------------------------
       NSAT Capital Appreciation Fund                              0.60%          0.09%          0.00%          0.69%
       --------------------------------------------------------------------------------------------------------------------
       NSAT Government Bond Fund                                   0.50%          0.08%          0.00%          0.58%
       --------------------------------------------------------------------------------------------------------------------
       NSAT Money Market Fund                                      0.40%          0.08%          0.00%          0.48%
       --------------------------------------------------------------------------------------------------------------------
       NSAT Total Return Fund                                      0.60%          0.07%          0.00%          0.67%
       --------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide Balanced Fund                               0.75%          0.15%          0.00%          0.90%
       --------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide Equity Income Fund                          0.80%          0.15%          0.00%          0.95%
       --------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide Global Equity Fund                          1.00%          0.20%          0.00%          1.20%
       --------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide High Income Bond Fund                       0.80%          0.15%          0.00%          0.95%
       --------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide Multi-Sector Bond Fund                      0.75%          0.15%          0.00%          0.90%
       --------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide Select Advisers Mid Cap Fund                1.05%          0.15%          0.00%          1.20%
       --------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide Small Cap Value Fund                        0.90%          0.15%          0.00%          1.05%
       --------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide Small Company Fund                          1.00%          0.11%          0.00%          1.11%
       --------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide Strategic Growth Fund                       0.90%          0.10%          0.00%          1.00%
       --------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide Strategic Value Fund                        0.90%          0.10%          0.00%          1.00%
       --------------------------------------------------------------------------------------------------------------------
       Neuberger & Berman AMT Guardian Portfolio                   0.60%          0.40%          0.00%          1.00%
       --------------------------------------------------------------------------------------------------------------------
       Neuberger & Berman AMT Mid-Cap Growth Portfolio             0.60%          0.40%          0.00%          1.00%
       --------------------------------------------------------------------------------------------------------------------
       Neuberger & Berman AMT Partners Portfolio                   0.80%          0.06%          0.00%          0.86%
       --------------------------------------------------------------------------------------------------------------------
       Oppenheimer Variable Account Funds - Oppenheimer            0.71%          0.02%          0.00%          0.73%
       Aggressive Growth Fund
       --------------------------------------------------------------------------------------------------------------------
       Oppenheimer Variable Account Funds - Oppenheimer            0.73%          0.02%          0.00%          0.75%
       Growth Fund
       --------------------------------------------------------------------------------------------------------------------
       Oppenheimer Variable Account Funds - Oppenheimer            0.75%          0.08%          0.00%          0.83%
       Growth & Income Fund
       --------------------------------------------------------------------------------------------------------------------
</TABLE>

                                       7
<PAGE>   10
<TABLE>
<CAPTION>
       --------------------------------------------------------------------------------------------------------------------
                                                                 Management        Other         12b-1      Total Mutual
                                                                    Fees         Expenses         Fees      Fund Expenses
       --------------------------------------------------------------------------------------------------------------------
<S>                                                              <C>             <C>             <C>        <C>
       Van Eck Worldwide Insurance Trust - Worldwide Emerging      0.80%          0.00%          0.00%          0.80%
       Markets Fund
       --------------------------------------------------------------------------------------------------------------------
       Van Eck Worldwide Insurance Trust - Worldwide Hard          1.00%          0.17%          0.00%          1.17%
       Assets Fund
       --------------------------------------------------------------------------------------------------------------------
       Van Kampen Life Investment Trust - Morgan Stanley Real      1.00%          0.07%          0.00%          1.07%
       Estate Securities Portfolio
       --------------------------------------------------------------------------------------------------------------------
       Warburg Pincus Trust - Growth & Income Portfolio            0.65%          0.35%          0.00%          1.00%
       --------------------------------------------------------------------------------------------------------------------
       Warburg Pincus Trust - International Equity Portfolio       1.00%          0.35%          0.00%          1.35%
       --------------------------------------------------------------------------------------------------------------------
       Warburg Pincus Trust - Post-Venture Capital Portfolio       1.07%          0.33%          0.00%          1.40%
       --------------------------------------------------------------------------------------------------------------------
</TABLE>

The expenses shown above are deducted by the underlying mutual fund before it
provides Nationwide with the daily net asset value. Nationwide then deducts
applicable variable account charges from the net asset value to calculate the
unit value of the corresponding sub-account. The management fees and other
expenses are more fully described in the prospectus for each underlying mutual
fund. Information relating to the underlying mutual funds was provided by the
underlying mutual funds and not independently verified by Nationwide.

Some underlying mutual funds are subject to fee waivers and expense
reimbursements. The following chart shows what the expenses would have been for
such funds without fee waivers and expense reimbursements.

<TABLE>
<CAPTION>
       --------------------------------------------------------------------------------------------------------------------
                                                                 Management        Other         12b-1      Total Mutual
                                                                    Fees         Expenses         Fees      Fund Expenses
       --------------------------------------------------------------------------------------------------------------------
<S>                                                              <C>             <C>             <C>        <C>  
       Fidelity VIP Equity-Income Portfolio:  Service Class,       0.50%          0.08%          0.10%          0.68%
       --------------------------------------------------------------------------------------------------------------------
       Fidelity VIP Growth Portfolio:  Service Class               0.60%          0.09%          0.10%          0.79%
       --------------------------------------------------------------------------------------------------------------------
       Fidelity VIP Overseas Portfolio:  Service Class             0.75%          0.17%          0.10%          1.02%
       --------------------------------------------------------------------------------------------------------------------
       Fidelity VIP II Contrafund Portfolio:  Service Class        0.60%          0.11%          0.10%          0.81%
       --------------------------------------------------------------------------------------------------------------------
       Fidelity VIP III Growth Opportunities Portfolio:            0.60%          0.14%          0.10%          0.84%
       Service Class
       --------------------------------------------------------------------------------------------------------------------
       Morgan Stanley Universal Funds, Inc. - Emerging             0.80%          1.26%          0.00%          2.06%
       Markets Debt Portfolio
       --------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide Balanced Fund                               0.75%          4.15%          0.00%          4.90%
       --------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide Equity Income Fund                          0.80%          4.83%          0.00%          5.63%
       --------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide Global Equity Fund                          1.00%          1.84%          0.00%          2.84%
       --------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide High Income Bond Fund                       0.80%          1.38%          0.00%          2.18%
       --------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide Multi-Sector Bond Fund                      0.75%          3.66%          0.00%          4.41%
       --------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide Select Advisers Mid Cap Fund                1.05%          2.26%          0.00%          3.31%
       --------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide Small Cap Value Fund                        0.90%          5.41%          0.00%          6.31%
       --------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide Strategic Growth Fund                       0.90%          5.43%          0.00%          6.33%
       --------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide Strategic Value Fund                        0.90%          4.64%          0.00%          5.54%
       --------------------------------------------------------------------------------------------------------------------
       Van Eck Worldwide Insurance Trust - Worldwide Emerging      1.00%          0.34%          0.00%          1.34%
       Markets Fund
       --------------------------------------------------------------------------------------------------------------------
       Van Eck Worldwide Insurance Trust - Worldwide Hard          1.00%          0.18%          0.00%          1.18%
       Assets Fund
       --------------------------------------------------------------------------------------------------------------------
       Warburg Pincus Trust - Growth & Income Portfolio            0.75%          0.45%          0.00%          1.20%
       --------------------------------------------------------------------------------------------------------------------
       Warburg Pincus Trust - International Equity Portfolio       1.00%          0.36%          0.00%          1.36%
       --------------------------------------------------------------------------------------------------------------------
       Warburg Pincus Trust - Post-Venture Capital Portfolio       1.25%          0.33%          0.00%          1.58%
       --------------------------------------------------------------------------------------------------------------------
</TABLE>

                                       8
<PAGE>   11
EXAMPLE

The following chart shows the amount of expenses (in dollars) that would be
incurred under this contract assuming a $1,000 investment, 5% annual return, and
no change in expenses. These dollar figures are illustrative only and should not
be considered a representation of past or future expenses. Actual expenses may
be greater or less than those shown below.

   
The chart reflects expenses of both the variable account and the underlying
mutual funds. The chart reflects the maximum amount of variable account charges
(which includes all applicable rider options) that could be assessed to a
contract.
    

   
For those contracts that do not elect the maximum number of rider options, the
expenses would be reduced. Deductions for premium taxes are not reflected but
may apply.
    

The summary of contract expenses and example are to help contract owners
understand the expenses associated with the contract.

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
                                  If you surrender your Contract   If you do not surrender your        If you annuitize your
                                   at the end of the applicable     Contract at the end of the               Contract
                                           time period                applicable time period       at the end of the applicable
                                                                                                            time period
- ---------------------------------------------------------------------------------------------------------------------------------
                                  1 Yr.  3 Yrs.  5 Yrs. 10 Yrs.    1 Yr.  3 Yrs 5 Yrs.  10 Yrs.    1 Yr. 3 Yrs.  5 Yrs. 10 Yrs.
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                               <C>    <C>     <C>    <C>        <C>    <C>   <C>     <C>        <C>    <C>    <C>    <C>
American Century Variable           27     82     140     298        27    82     140     298        *     82     140     298
Portfolios, Inc. - American                                                                       
Century VP Income & Growth                                                                        
- ---------------------------------------------------------------------------------------------------------------------------------
American Century Variable           35     107    181     376        35    107    181     376        *     107    181     376
Portfolios, Inc. - American                                                                       
Century VP International                                                                          
- ---------------------------------------------------------------------------------------------------------------------------------
American Century Variable           30     92     156     328        30    92     156     328        *     92     156     328
Portfolios, Inc. - American                                                                       
Century VP Value                                                                                  
- ---------------------------------------------------------------------------------------------------------------------------------
The Dreyfus Socially                27     84     143     304        27    84     143     304        *     84     143     304
Responsible Growth Fund, Inc.                                                                     
- ---------------------------------------------------------------------------------------------------------------------------------
Dreyfus Stock Index Fund, Inc.      22     69     118     254        22    69     118     254        *     69     118     254
- ---------------------------------------------------------------------------------------------------------------------------------
Dreyfus Variable Investment         28     85     145     308        28    85     145     308        *     85     145     308
Fund - Capital Appreciation                                                                       
Portfolio                                                                                         
- ---------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income          26     81     138     292        26    81     138     292        *     81     138     292
Portfolio:  Service Class                                                                         
- ---------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth                 28     84     144     305        28    84     144     305        *     84     144     305
Portfolio:  Service Class                                                                         
- ---------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP  High Income           28     85     145     308        28    85     145     308        *     85     145     308
Portfolio:  Service Class                                                                         
- ---------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas               30     92     156     329        30    92     156     329        *     92     156     329
Portfolio:  Service Class                                                                         
- ---------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund          28     85     144     306        28    85     144     306        *     85     144     306
Portfolio:  Service Class                                                                         
- ---------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP III Growth             28     86     147     311        28    86     147     311        *     86     147     311
Opportunities Portfolio:                                                                          
Service Class                                                                                     
- ---------------------------------------------------------------------------------------------------------------------------------
Morgan Stanley Universal            33     101    171     357        33    101    171     357        *     101    171     357
Funds, Inc. - Emerging                                                                            
Markets Debt Portfolio                                                                            
- ---------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                       9
<PAGE>   12
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
                                   If you surrender your Contract   If you do not surrender your        If you annuitize your
                                    at the end of the applicable     Contract at the end of the               Contract
                                            time period                applicable time period       at the end of the applicable
                                                                                                             time period
- ----------------------------------------------------------------------------------------------------------------------------------
                                   1 Yr.  3 Yrs.  5 Yrs. 10 Yrs.    1 Yr.  3 Yrs 5 Yrs.  10 Yrs.    1 Yr. 3 Yrs.  5 Yrs. 10 Yrs.
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                <C>    <C>     <C>    <C>        <C>    <C>   <C>     <C>        <C>    <C>    <C>    <C>
NSAT Capital Appreciation Fund       27     82     140     297        27    82     140     297        *     82     140     297
- ----------------------------------------------------------------------------------------------------------------------------------
NSAT Government Bond Fund            26     78     134     285        26    78     134     285        *     78     134     285
- ----------------------------------------------------------------------------------------------------------------------------------
NSAT Money Market Fund               24     75     129     275        24    75     129     275        *     75     129     275
- ----------------------------------------------------------------------------------------------------------------------------------
NSAT Total Return Fund               26     81     139     294        26    81     139     294        *     81     139     294
- ----------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Balanced Fund        29     88     151     318        29    88     151     318        *     88     151     318
- ----------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Equity Income        29     90     153     323        29    90     153     323        *     90     153     323
Fund                                                                                                
- ----------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Global Equity        32     98     166     347        32    98     166     347        *     98     166     347
Fund                                                                                                
- ----------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide High Income          29     90     153     323        29    90     153     323        *     90     153     323
Bond Fund                                                                                           
- ----------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Multi Sector         29     88     151     318        29    88     151     318        *     88     151     318
Bond Fund                                                                                           
- ----------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Select               32     98     166     347        32    98     166     347        *     98     166     347
Advisers Mid-Cap Fund                                                                               
- ----------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Small Cap            30     93     158     333        30    93     158     333        *     93     158     333
Value Fund                                                                                          
- ----------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Small Company        31     95     161     339        31    95     161     339        *     95     161     339
Fund                                                                                                
- ----------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Strategic            30     92     156     328        30    92     156     328        *     92     156     328
Growth Fund                                                                                         
- ----------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Strategic            30     92     156     328        30    92     156     328        *     92     156     328
Value Fund                                                                                          
- ----------------------------------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT-              30     92     156     328        30    92     156     328        *     92     156     328
Guardian Portfolio                                                                                  
- ----------------------------------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT-              30     92     156     328        30    92     156     328        *     92     156     328
Mid-Cap Growth Portfolio                                                                            
- ----------------------------------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT-              28     87     149     314        28    87     149     314        *     87     149     314
Partners Portfolio                                                                                  
- ----------------------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account         27     83     142     301        27    83     142     301        *     83     142     301
Funds - Oppenheimer                                                                                 
Aggressive Growth Fund                                                                              
- ----------------------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account         27     84     143     303        27    84     143     303        *     84     143     303
Funds - Oppenheimer Growth                                                                          
Fund                                                                                                
- ----------------------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account         28     86     147     311        28    86     147     311        *     86     147     311
Funds - Oppenheimer Growth &                                                                        
Income Fund                                                                                         
- ----------------------------------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance          28     85     145     308        28    85     145     308        *     85     145     308
Trust - Worldwide Emerging                                                                          
Markets Fund                                                                                        
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                       10
<PAGE>   13
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
                                   If you surrender your Contract   If you do not surrender your        If you annuitize your
                                    at the end of the applicable     Contract at the end of the               Contract
                                            time period                applicable time period       at the end of the applicable
                                                                                                             time period
- ----------------------------------------------------------------------------------------------------------------------------------
                                   1 Yr.  3 Yrs.  5 Yrs. 10 Yrs.    1 Yr.  3 Yrs 5 Yrs.  10 Yrs.    1 Yr. 3 Yrs.  5 Yrs. 10 Yrs.
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                <C>    <C>     <C>    <C>        <C>    <C>   <C>     <C>        <C>   <C>     <C>    <C>
Van Eck Worldwide Insurance          32     97     164     345        32    97     164     345        *     97     164     345
Trust - Worldwide Hard Assets                                                                      
Fund                                                                                               
- ----------------------------------------------------------------------------------------------------------------------------------
Van Kampen Life Investment           31     94     159     335        31    94     159     335        *     94     159     335
Trust - Morgan Stanley Real                                                                        
Estate Securities Portfolio                                                                        
- ----------------------------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust - Growth        30     92     156     328        30    92     156     328        *     92     156     328
& Income Portfolio                                                                                 
- ----------------------------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust -               34     102    174     362        34    102    174     362        *     102    174     362
International Equity Portfolio                                                                     
- ----------------------------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust -               34     104    176     367        34    104    176     367        *     104    176     367
Post-Venture Capital Portfolio                                                                     
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

*The contracts sold under this prospectus do not permit annuitization during the
first two contract years.

                                       11
<PAGE>   14
SYNOPSIS OF THE CONTRACTS

The contracts described in this prospectus are modified single purchase payment
contracts. The contracts may be issued as either individual or group contracts.
In those states where contracts are issued as group contracts, references
throughout this prospectus to "contract(s)" will also mean "certificate(s)."

The contracts can be categorized as:

- -  Non-Qualified
- -  Investment-only Contracts issued to Qualified Pension, Profit-Sharing or 
   Stock Bonus Plans as defined by Section 401(a) of the Internal Revenue Code
- -  Individual Retirement Annuities
- -  Roth IRAs
- -  SEP IRAs, and
- -  Tax Sheltered Annuities with contributions rolled over or transferred from
   other Tax Sheltered Annuity plans.

MINIMUM INITIAL AND SUBSEQUENT PURCHASE PAYMENTS

<TABLE>
<CAPTION>
- ---------------------------------------------------------
                     MINIMUM INITIAL        MINIMUM
     CONTRACT        PURCHASE PAYMENT     SUBSEQUENT
       TYPE                                PAYMENTS
- ---------------------------------------------------------
<S>                  <C>                  <C>   
Non-Qualified            $15,000            $1,000
- ---------------------------------------------------------
401(a)                   $100,000           $15,000
Investment-only
- ---------------------------------------------------------
IRA                      $15,000            $1,000
- ---------------------------------------------------------
Roth IRA                 $15,000            $1,000
- ---------------------------------------------------------
SEP IRA                  $15,000            $1,000
- ---------------------------------------------------------
Tax Sheltered            $15,000            $1,000
Annuity
- ---------------------------------------------------------
</TABLE>

Guaranteed Term Options

Guaranteed Term Options are separate investment options under the contract. The
minimum amount that may be allocated to a Guaranteed Term Option is $1,000.

CHARGES AND EXPENSES

Nationwide does not deduct a sales charge from purchase payments upon deposit
into or withdrawal from the contract.

Nationwide deducts a mortality and expense risk charge equal to an annual rate
of 1.20% of the daily net assets of the variable account. 

   
Nationwide assesses these charges in return for bearing certain mortality and
expense risks, and for administrative expenses.
    

Two optional death benefits are available under the contract. If the contract
owner elects one of these options, Nationwide will deduct either 0.10% for the
One-Year Step Up Death Benefit, or 0.15% for the 5% Enhanced Death Benefit.

   
A Guaranteed Minimum Income Benefit option is available under the contract. If
the contract owner elects the Guaranteed Minimum Income Benefit option,
Nationwide will deduct an additional charge of 0.50% of the daily net assets of
the variable account (see "Guaranteed Minimum Income Benefit").
    

ANNUITY PAYMENTS

Annuity payments begin on the annuitization date. The payments will be based on
the annuity payment option chosen at the time of application (see "Annuity
Payment Options").

TAXATION

How the contracts are taxed depends on the type of contract issued. Nationwide
will charge against the contract any premium taxes levied by any governmental
authority (see "Federal Tax Considerations" and "Premium Taxes").

TEN DAY FREE LOOK

Contract owners may return the contract for any reason within ten days of
receipt and Nationwide will refund the contract value or the amount required by
law (see "Right to Revoke").

   
FINANCIAL STATEMENTS

Financial statements for the variable account and Nationwide are located in the
Statement of Additional Information. A current Statement of Additional
Information may be obtained, without charge, by contacting Nationwide's home
office at the telephone number listed on page 2 of this prospectus.
    

                                       12
<PAGE>   15
NATIONWIDE LIFE INSURANCE COMPANY

Nationwide is a stock life insurance company organized under Ohio law in March,
1929. Nationwide is a member of the "Nationwide Insurance Enterprise" with its
home office at One Nationwide Plaza, Columbus, Ohio 43215. Nationwide is a
provider of life insurance, annuities and retirement products. It is admitted to
do business in all states, the District of Columbia and Puerto Rico.

NATIONWIDE ADVISORY SERVICES, INC.

The contracts are distributed by the general distributor, Nationwide Advisory
Services, Inc. ("NAS"), Three Nationwide Plaza, Columbus, Ohio 43215. NAS is a
wholly owned subsidiary of Nationwide Life Insurance Company.

INVESTING IN THE CONTRACT

THE VARIABLE ACCOUNT AND UNDERLYING MUTUAL FUNDS

Nationwide Variable Account-9 is a separate account that invests in the
underlying mutual funds listed in Appendix A. Nationwide established the
separate account on May 22, 1997, pursuant to Ohio law. Although the separate
account is registered with the SEC as a unit investment trust pursuant to the
Investment Company Act of 1940 ("1940 Act"), the SEC does not supervise the
management of Nationwide or the variable account.

Income, gains, and losses credited to, or charged against, the variable account
reflect the variable account's own investment experience and not the investment
experience of Nationwide's other assets. The variable account's assets are held
separately from Nationwide's assets and are not chargeable with liabilities
incurred in any other business of Nationwide. Nationwide is obligated to pay all
amounts promised to contract owners under the contracts.

The variable account is divided into sub-accounts. Nationwide uses the assets of
each sub-account to buy shares of the underlying mutual funds based on contract
owner instructions. There are two sub-accounts for each underlying mutual fund.
One sub-account contains shares attributable to accumulation units under
Non-Qualified Contracts. The other contains shares attributable to accumulation
units under 401(a) Investment-only Contracts, Individual Retirement Accounts,
Roth IRAs, SEP IRAs, Tax Sheltered Annuities, and Charitable Remainder Trusts.

Each underlying mutual fund's prospectus contains more detailed information
about that fund. Prospectuses for the underlying mutual funds should be read in
conjunction with this prospectus.

Underlying mutual funds in the variable account are NOT publicly traded mutual
funds. They are only 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.

The investment advisers of the underlying mutual funds may manage publicly
traded mutual funds with similar names and investment objectives. However, the
underlying mutual funds are NOT directly related to any publicly traded mutual
fund. Contract owners should not compare the performance of a publicly traded
fund with the performance of underlying mutual funds participating in the
variable account. The performance of the underlying mutual funds could differ
substantially from that of any publicly traded funds.

Voting Rights

Contract owners who have allocated assets to the underlying mutual funds are
entitled to certain voting rights. Nationwide will vote contract owner shares at
special shareholder meetings based on contract owner instructions. However, if
the law changes and Nationwide is allowed to vote in its own right, it may elect
to do so.

Contract owners with voting interests in an underlying mutual fund will be
notified of 

                                       13
<PAGE>   16
issues requiring the shareholders' vote as soon as possible before
the shareholder meeting. Notification will contain proxy materials and a form
with which to give Nationwide voting instructions. Nationwide will vote shares
for which no instructions are received in the same proportion as those that are
received.

The number of shares which a contract owner may vote is determined by dividing
the cash value of the amount they have allocated to an underlying mutual fund by
the net asset value of that underlying mutual fund. Nationwide will designate a
date for this determination not more than 90 days before the shareholder
meeting.

Material Conflicts

The underlying mutual funds may be offered through separate accounts of other
insurance companies, as well as through other separate accounts of Nationwide.
Nationwide does not anticipate any disadvantages to this. However, it is
possible that a conflict may arise between the interests of the variable account
and one or more of the other separate accounts in which these underlying mutual
funds participate.

Material conflicts may occur due to a change in law affecting the operations of
variable life insurance policies and variable annuity contracts, or differences
in the voting instructions of the contract owners and those of other companies.
If a material conflict occurs, Nationwide will take whatever steps are necessary
to protect contract owners and variable annuity payees, including withdrawal of
the variable account from participation in the underlying mutual fund(s)
involved in the conflict.

Substitution of Securities

Nationwide may substitute, eliminate, or combine shares of another underlying
mutual fund for shares already purchased or to be purchased in the future if
either of the following occurs:

1)   shares of a current underlying mutual fund are no longer available for
     investment; or

2)   further investment in an underlying mutual fund is inappropriate.

No substitution, elimination, or combination of shares may take place without
the prior approval of the SEC and state insurance departments.

GUARANTEED TERM OPTIONS

Guaranteed Term Options are separate investment options under the contract. A
Guaranteed Term Option prospectus must be read along with this prospectus. The
minimum amount that may be allocated to a Guaranteed Term Option is $1,000.
Allocations to the Guaranteed Term Options are not subject to variable account
charges.

Guaranteed Term Options provide a guaranteed rate of interest over four
different maturity durations: three (3), five (5), seven (7) or ten (10) years.
Note: The guaranteed term may last for up to 3 months beyond the 3, 5, 7, or 10
year period since every guaranteed term will end on the final day of a calendar
quarter.

For the duration selected, Nationwide will declare a guaranteed interest rate.
That rate will be credited to amounts allocated to the Guaranteed Term Option
UNLESS a distribution is taken before the maturity date. If a distribution
occurs before the maturity date, the amount distributed will be subject to a
market value adjustment. A market value adjustment can increase or decrease the
amount distributed depending on current interest rate fluctuations. No market
value adjustment will be applied if Guaranteed Term Option allocations are held
to maturity.

Because a market value adjustment can affect the value of a distribution, its
effects should be carefully considered before surrendering or transferring from
Guaranteed Term Options. When actual interest rates are higher than the
guaranteed rate, a market value adjustment would reduce the value of the amount
distributed. When actual interest rates are lower than the guaranteed rate, the
value of the amount distributed would increase.

                                       14
<PAGE>   17
Guaranteed Term Options are available only during the accumulation phase of a
contract. They are not available after the annuitization date. In addition,
Guaranteed Term Options are not available for use with asset rebalancing, dollar
cost averaging, or systematic withdrawals.

Guaranteed Term Options may not be available in every state.

STANDARD CHARGES AND DEDUCTIONS

MORTALITY AND EXPENSE RISK CHARGES

Nationwide deducts mortality and expense risk charges from the variable account.
This amount is computed on a daily basis, and is equal to an annual rate of
1.20% of the daily net assets of the variable account.

The mortality risk charges compensate Nationwide for guaranteeing the annuity
rate of the contracts. This guarantee ensures that the annuity rates will not
change regardless of the death rates of annuity payees or the general
population.

The expense risk charges compensate Nationwide for guaranteeing that
administration charges will not increase regardless of actual expenses.

If these charges are insufficient to cover actual expenses, the loss is borne by
Nationwide.

PREMIUM TAXES

Nationwide will charge against the contract value any premium taxes levied by a
state or other government entity. Premium tax rates currently range from 0% to
3.5%. This range is subject to change. The method used to assess premium tax
will be determined by Nationwide at its sole discretion in compliance with state
law.

If applicable, Nationwide will deduct premium taxes from the contract either at:

(1)  the time the contract is surrendered; 

(2)  annuitization; or 

(3)  such earlier date as Nationwide becomes subject to premium taxes.

OPTIONAL CONTRACT BENEFITS, CHARGES AND DEDUCTIONS

   
DEATH BENEFIT OPTIONS
    

   
If the contract owner chooses an optional death benefit, Nationwide will deduct
a charge equal to an annual rate of either 0.10% or 0.15% of the daily net
assets of the variable account, depending upon which option was chosen.
Nationwide may lower either of these charges at any time without notifying
contract owners. Further information about these benefits can be found in the
"Death Benefit Payment" provision.
    

   
One-Year Step Up Death Benefit
    

   
If the annuitant dies before the annuitization date, the death benefit will be
the greatest of:
    

   
1)   the contract value;
    

   
2)   the total of all purchase payments, less an adjustment for amounts
     surrendered; or
    

   
3)   the highest contract value on any contract anniversary before the
     annuitant's 86th birthday, less an adjustment for amounts subsequently
     surrendered, plus purchase payments received after that contract
     anniversary.
    

   
The adjustment for amounts surrendered will reduce items (2) and (3) above in
the same proportion that the contract value was reduced on the date(s) of the
partial surrender(s).
    

   
5% Enhanced Death Benefit
    

   
If the annuitant dies before the annuitization date, the death benefit will be
the greater of: 
    
   

     (1) the contract value; or 

     (2) the total of all purchase payments, less any amounts surrendered,
         accumulated at 5% simple interest from the date of each purchase
         payment or surrender to the most recent contract anniversary prior to
         the annuitant's 86th birthday, less an adjustment for amounts
         subsequently surrendered, plus purchase payments received since that
         contract anniversary.

    


                                       15
<PAGE>   18
   
GUARANTEED MINIMUM INCOME BENEFIT OPTION
    

   
For an additional charge of 0.50% of the daily net assets of the variable
account, the contract owner can purchase a Guaranteed Minimum Income Benefit
option at the time of application. The Guaranteed Minimum Income Benefit option
provides for a minimum guaranteed value that may replace the contract value as
the amount to be annuitized under certain circumstances. A Guaranteed Minimum
Income Benefit may afford protection against unfavorable investment performance.
    

CONTRACT OWNERSHIP

The contract owner has all rights under the contract. Purchasers who name
someone other than themselves as the contract owner will have no rights under
the contract.

Contract owners of Non-Qualified Contracts may name a new contract owner at any
time before the annuitization date. Any change of contract owner automatically
revokes any prior contract owner designation. Changes in contract ownership may
result in federal income taxation and may be subject to state and federal gift
taxes.

A change in contract ownership must be submitted in writing and recorded at
Nationwide's home office. Once recorded, the change will be effective as of the
date signed. However, the change will not affect any payments made or actions
taken by Nationwide before it was recorded.

The contract owner may also request a change in the annuitant, contingent
annuitant, contingent owner, beneficiary, or contingent beneficiary before the
annuitization date. These changes must be:

  -  on a Nationwide form;

  -  signed by the contract owner; and

  -  received at Nationwide's home office before the annuitization date.

Nationwide must review and approve any change requests. If the contract owner is
not a natural person and there is a change of the annuitant, distributions will
be made as if the contract owner died at the time of the change.

On the annuitization date, the annuitant will become the contract owner, unless
the contract owner is a Charitable Remainder Trust.

JOINT OWNERSHIP

Joint owners each own an undivided interest in the contract. A joint owner will
receive a death benefit if a contract owner who is also the annuitant dies
before the annuitization date. If a contract owner who is NOT the annuitant dies
before the annuitization date, the joint owner becomes the contract owner.

Contract owners can name a joint owner at any time before annuitization subject
to the following conditions: 

     -   Joint owners can only be named for Non-Qualified Contracts; 

     -   Joint owners must be spouses at the time joint ownership is requested,
         unless state law requires Nationwide to allow non-spousal joint owners;
         
     -   The exercise of any ownership right in the contract will require a
         written request signed by both joint owners; 

     -   Nationwide will not be liable for any loss, liability, cost, or expense
         for acting in accordance with the instructions of either joint owner.

CONTINGENT OWNERSHIP

The contingent owner is entitled to certain benefits under the contract, if a
contract owner who is NOT the annuitant dies before the annuitization date, and
there is no surviving joint owner. However, if the contingent owner dies before
the contract owner, and there is no surviving joint owner, all of the contract
benefits that would have gone to the contingent owner will go to the contract
owner's estate.

If the contract owner and annuitant are the same, and the contract
owner/annuitant dies before the annuitization date, the contingent owner will
not have any rights in the contract unless the contingent owner is also the
beneficiary.

                                       16
<PAGE>   19
The contract owner may name or change a contingent owner at any time before the
annuitization date. To change the contingent owner, a written request must be
submitted to Nationwide. Once Nationwide has recorded the change, it will be
effective as of the date it was signed, whether or not the contract owner was
living at the time it was recorded. The change will not affect any action taken
by Nationwide before the change was recorded.

ANNUITANT

   
The annuitant is the person who will receive annuity payments and upon whose
continuation of life any annuity payment involving life contingencies depends.
This person must be age 85 or younger at the time of contract issuance (age 83
or younger if electing a Guaranteed Minimum Income Benefit option), unless
Nationwide approves a request for an annuitant of greater age. The annuitant may
be changed before the annuitization date with Nationwide's consent.
    

BENEFICIARY AND CONTINGENT BENEFICIARY

The beneficiary is the person(s) who is entitled to the death benefit if the
annuitant dies before the annuitization date and there is no joint owner. The
contract owner can name more than one beneficiary. The beneficiaries will share
equally, unless otherwise specified.

If no beneficiaries survive the annuitant, the contingent beneficiary(ies)
receives the death benefit. Contingent beneficiaries will share equally, unless
otherwise specified.

If no beneficiaries or contingent beneficiaries survive the annuitant, the
contract owner or the last surviving contract owner's estate will receive the
death benefit.

If the contract owner is a Charitable Remainder Trust and the annuitant dies
before the annuitization date, the death benefit will accrue to the Charitable
Remainder Trust. Any designation in conflict with the Charitable Remainder
Trust's right to the death benefit will be void.

The contract owner may change the beneficiary or contingent beneficiary during
the annuitant's lifetime by submitting a written request to Nationwide. Once
recorded, the change will be effective as of the date it was signed, whether or
not the annuitant was living at the time it was recorded. The change will not
affect any action taken by Nationwide before the change was recorded.

OPERATION OF THE CONTRACT

MINIMUM INITIAL AND SUBSEQUENT PURCHASE PAYMENTS

<TABLE>
<CAPTION>
- ---------------------------------------------------------
                     MINIMUM INITIAL        MINIMUM
     CONTRACT        PURCHASE PAYMENT     SUBSEQUENT
       TYPE                                PAYMENTS
- ---------------------------------------------------------
<S>                  <C>                  <C>   
Non-Qualified            $15,000            $1,000
- ---------------------------------------------------------
401(a)                   $100,000           $15,000
Investment-only
- ---------------------------------------------------------
IRA                      $15,000            $1,000
- ---------------------------------------------------------
Roth IRA                 $15,000            $1,000
- ---------------------------------------------------------
SEP IRA                  $15,000            $1,000
- ---------------------------------------------------------
Tax Sheltered            $15,000            $1,000
Annuity
- ---------------------------------------------------------
</TABLE>

Guaranteed Term Options

Guaranteed Term Options are separate investment options under the contract. The
minimum amount that may be allocated to a Guaranteed Term Option is $1,000.

PRICING

Initial purchase payments allocated to sub-accounts will be priced no later than
2 business days after receipt of an order to purchase if the application and all
necessary information are complete. If the application is not complete,
Nationwide may retain a purchase payment for up to 5 business days while
attempting to complete it. If the application is not completed within 5 business
days, the prospective purchaser will be informed of the reason for the delay.
The purchase payment will be returned unless the prospective purchaser
specifically allows Nationwide to hold the purchase payment until the
application is completed.

Subsequent purchase payments will be priced based on the next available
accumulation unit value after the payment is received. The

                                       17
<PAGE>   20
cumulative total of all purchase payments under contracts on the life of any one
annuitant cannot exceed $1,000,000 without Nationwide's prior consent.

Purchase payments will not be priced when the New York Stock Exchange is closed
or on the following nationally
recognized holidays:

- -  New Year's Day                     -  Independence Day
- -  Martin Luther King, Jr. Day        -  Labor Day
- -  Presidents Day                     -  Thanksgiving
- -  Good Friday                        -  Christmas
- -  Memorial Day

Nationwide also will not price purchase payments if:

     (1) trading on the New York Stock Exchange is restricted;

     (2) an emergency exists making disposal or valuation of securities held in
         the variable account impracticable; or

     (3) the SEC, by order, permits a suspension or postponement for the
         protection of security holders.

Rules and regulations of the SEC will govern as to when the conditions described
in (2) and (3) exist.

   
If Nationwide is unable to price purchase payments or transfers on any day that
the New York Stock Exchange is open, Nationwide will make its best effort to
process purchase payments and transfers as of the date pricing should have
occurred.
    

ALLOCATION OF PURCHASE PAYMENTS

Nationwide allocates purchase payments to sub-accounts and/or Guaranteed Term
Options as instructed by the contract owner. Shares of the sub-accounts are
purchased at net asset value, then converted into accumulation units. Contract
owners can change allocations or make exchanges among the sub-accounts or
Guaranteed Term Options. Certain transactions may be subject to conditions
imposed by the underlying mutual funds, as well as those set forth in the
contract.



VALUE OF AN ACCUMULATION UNIT

The accumulation unit value for a valuation period is determined by multiplying
the accumulation unit value for each sub-account for the immediately preceding
valuation period by the net investment factor for the sub-account for the
subsequent valuation period. Though the number of accumulation units will not
change as a result of investment experience, the value of an accumulation unit
may increase or decrease from valuation period to valuation period.

DETERMINING THE CONTRACT VALUE

   
Contract value is the sum of the value of amounts allocated to the sub-accounts
in the variable account, and amounts allocated to a Guaranteed Term Option. If
part or all of the contract value is surrendered, or charges are assessed
against the contract value, Nationwide will deduct a proportionate amount from
each of the sub-accounts and amounts from the Guaranteed Term Options based on
current cash values.
    

   
Determining Variable Account Value - Valuing an Accumulation Unit
    

   
Purchase payments or transfers allocated to the underlying mutual funds are held
in sub-accounts in the form of accumulation units. Accumulation unit value is
determined by calculating the net investment factor of each underlying mutual
fund for the current valuation period and multiplying that result with the
accumulation unit value determined on the previous valuation period.
    

   
Nationwide uses the net investment factor as a way to calculate the investment
performance of a sub-account from valuation period to valuation period. For each
sub-account, the net investment factor mathematically shows the investment
performance of the underlying mutual fund option in which a particular
sub-account invests, including the charges assessed against that sub-account for
a valuation period.
    

                                       18
<PAGE>   21
   
The net investment factor is determined by dividing (a) by (b), and then
subtracting (c) from the result, where:
    

   
     (a) is the net of:
    

   
         (1)  the net asset value of the underlying mutual fund as of the end of
              the current valuation period; and
    

   
         (2)  the per share amount of any dividend or income distributions made
              by the underlying mutual fund (if the ex-dividend date occurs
              during the current valuation period).
    

   
     (b) is the net asset value of the underlying mutual fund determined as of
         the end of the preceding valuation period.
    

   
     (c) is a factor representing the daily variable account charges, which may
         include charges for contract options chosen by the contract owner. The
         factor is equal to an annual rate ranging from 1.20% to 1.85% of the
         daily net assets of the variable account, depending on which contract
         features the contract owner chose.
    

   
Based on the net investment factor, the value of an accumulation unit may
increase or decrease. Changes in the net investment factor may not be directly
proportional to changes in the net asset value of the underlying mutual fund
shares because of the deduction of variable account charges.
    

   
Though the number of accumulation units will not change as a result of
investment experience, the value of an accumulation unit may increase or
decrease from valuation period to valuation period.
    

   
Determining the Guaranteed Term Option Value
    

   
Nationwide determines the value of a Guaranteed Term Option by:
    

   
     1)  adding all amounts allocated to any Guaranteed Term Option;
    

   
     2)  adding any interest earned on the amounts allocated to any Guaranteed
         Term Option;
    

   
     3)  adding or subtracting any amounts resulting from a market value
         adjustment; and
    

   
     4)  subtracting charges deducted in accordance with the contract.
    

TRANSFERS

Contract owners can transfer allocations without penalty or adjustment subject
to the following conditions:

     -   Transfers among the sub-accounts are limited to 12 times per year.

     -   Transfers from a Guaranteed Term Option prior to maturity are subject
         to a market value adjustment.

     -   After annuitization, transfers may only be made on the anniversary of
         the annuitization date.

   
Amounts transferred to the variable account will receive the accumulation unit
value determined on the previous valuation period.
    

Transfer Requests

Nationwide will accept transfer requests in writing or, in those states that
allow them, over the telephone. Nationwide will use reasonable procedures to
confirm that telephone instructions are genuine. Nationwide's failure to follow
these procedures will result in its liability for fraudulent or unauthorized
transfers. However, Nationwide will not be liable for following telephone
instructions that it reasonably believed to be genuine. Nationwide may withdraw
the telephone exchange privilege upon 30 days written notice to contract owners.

For transfers involving the variable account, Nationwide determines contract
value as of the date the completed transfer request is received.

Market Timing Firms

Some contract owners may use market timing firms or other third parties to make
transfers on their behalf. Generally, in order to take advantage of perceived
market trends, market-timing firms will submit transfer or exchange requests on
behalf of multiple contract owners

                                       19
<PAGE>   22
at the same time. Sometimes this can result in unusually large transfers of
funds. These large transfers might interfere with the ability of Nationwide or
the underlying mutual fund to process transactions. This can potentially
disadvantage contract owners not using market-timing firms. To avoid this,
Nationwide may modify transfer and exchange rights of contract owners who use
market timing firms (or other third parties) to transfer or exchange funds on
their behalf.

The exchange and transfer rights of individual contract owners will not be
modified in any way when instructions are submitted directly by the contract
owner, or by the contract owner's representative (as authorized by the execution
of a valid Nationwide Limited Power of Attorney Form).

To protect contract owners, Nationwide may refuse exchange and transfer
requests:

- -    submitted by any agent acting under a power of attorney on behalf of more
     than one contract owner; or 

- -    submitted on behalf of individual contract owners who have executed
     pre-authorized exchange forms which are submitted by market timing firms
     (or other third parties) on behalf of more than one contract owner at the
     same time.

Nationwide will not restrict exchange rights unless Nationwide believes it to be
necessary for the protection of all contract owners.

RIGHT TO REVOKE

Contract owners have a ten day "free look" to examine the contract. The contract
may be returned to Nationwide's home office for any reason within ten days of
receipt and Nationwide will refund the contract value or another amount required
by law. All IRA and Roth IRA refunds will be a return of purchase payments.
State and/or federal law may provide additional free look privileges.

Liability of the variable account under this provision is limited to the
contract value in each sub-account on the date of revocation. Any additional
amounts refunded to the contract owner will be paid by Nationwide.

SURRENDER (REDEMPTION)

   
Contract owners may surrender some or all of their contract value before the
earlier of the annuitization date or the annuitant's death. Surrender requests
must be in writing and Nationwide may require additional information. When
taking a full surrender, the contract must accompany the written request.
Nationwide may require a signature guarantee.
    

   
Nationwide will pay any amounts surrendered from the sub-accounts within 7 days.
However, Nationwide may suspend or postpone payment when it is unable to price a
purchase payment or transfer.
    

   
Partial Surrenders (Partial Redemptions)
    

   
Nationwide will surrender accumulation units from the sub-accounts and an amount
from the Guaranteed Term Options. The amount withdrawn from each investment
option will be in proportion to the value in each option at the time of the
surrender request.
    

   
Full Surrenders (Full Redemptions)
    

   
The contract value upon full surrender may be more or less than the total of all
purchase payments made to the contract. The contract value will reflect variable
account charges, underlying mutual fund charges and the investment performance
of the underlying mutual funds.
    

   
SURRENDERS UNDER A TEXAS OPTIONAL RETIREMENT PROGRAM OR A LOUISIANA OPTIONAL
RETIREMENT PLAN
    

Redemption restrictions apply to contracts issued under the Texas Optional
Retirement Program or the Louisiana Optional Retirement Plan.

The Texas Attorney General has ruled that participants in contracts issued under
the Texas Optional Retirement Program may only take withdrawals if:

                                       20
<PAGE>   23
- -    the participant dies; 

- -    the participants retires; 

- -    the participant terminates employment due to total disability; 

- -    or the participant that works in a Texas public institution of higher
     education terminates employment.

A participant under a contract issued under the Louisiana Optional Retirement
Plan may only take distributions from the contract upon retirement or
termination of employment. All retirement benefits under this type of plan must
be paid as lifetime income; lump sum cash payments are not permitted, except for
death benefits.

Due to the restrictions described above, a participant under either of these
plans will not be able to withdraw cash values from the contract unless one of
the applicable conditions is met. However, contract value may be transferred to
other carriers, subject to any CDSC.

Nationwide issues this contract to participants in the Texas Optional Retirement
Program in reliance upon and in compliance with Rule 6c-7 of the Investment
Company Act of 1940. Nationwide issues this contract to participants in the
Louisiana Optional Retirement Plan in reliance upon and in compliance with an
exemptive order that Nationwide received from the SEC on August 22, 1990

SURRENDERS UNDER A TAX SHELTERED ANNUITY

Contract owners of a Tax Sheltered Annuity may surrender part or all of their
contract value before the earlier of the annuitization date or the annuitant's
death, except as provided below:

A.   Contract value attributable to contributions made under a qualified cash or
     deferred arrangement (within the meaning of Internal Revenue Code Section
     402(g)(3)(A)), a salary reduction agreement (within the meaning of Internal
     Revenue Code Section 402(g)(3)(C)), or transfers from a Custodial Account
     (described in Section 403(b)(7) of the Internal Revenue Code), may be
     surrendered only: 

     1.  when the contract owner reaches age 59-1/2, separates from service,
         dies, or becomes disabled (within the meaning of Internal Revenue Code
         Section 72(m)(7)); or

     2.  in the case of hardship (as defined for purposes of Internal Revenue
         Code Section 401(k)), provided that any such hardship surrender may NOT
         include any income earned on salary reduction contributions.

B. The surrender limitations described in Section A also apply to:

     1.  salary reduction contributions to Tax Sheltered Annuities made for plan
         years beginning after December 31, 1988;

     2.  earnings credited to such contracts after the last plan year beginning
         before January 1, 1989, on amounts attributable to salary reduction
         contributions; and

     3.  all amounts transferred from 403(b)(7) Custodial Accounts (except that
         earnings and employer contributions as of December 31, 1988 in such
         Custodial Accounts may be withdrawn in the case of hardship).

C.   Any distribution other than the above, including a ten day free look
     cancellation of the contract (when available) may result in taxes,
     penalties, and/or retroactive disqualification of a Qualified Contract or
     Tax Sheltered Annuity.

In order to prevent disqualification of a Tax Sheltered Annuity after a ten day
free look cancellation, Nationwide will transfer the proceeds to another Tax
Sheltered Annuity upon proper direction by the contract owner.

These provisions explain Nationwide's understanding of current withdrawal
restrictions. These restrictions may change.

                                       21
<PAGE>   24
Distributions pursuant to Qualified Domestic Relations Orders will not violate
the restrictions stated above.

LOAN PRIVILEGE

The loan privilege is ONLY available to owners of Tax Sheltered Annuities. These
contract owners can take loans from the contract value beginning 30 days after
the contract is issued up to the annuitization date. Loans are subject to the
terms of the contract, the plan, and the Internal Revenue Code. Nationwide may
modify the terms of a loan to comply with changes in applicable law.

MINIMUM  & MAXIMUM LOAN AMOUNTS

Contract owners may borrow a minimum of $1000, unless Nationwide is required by
law to allow a lesser minimum amount. Each loan must individually satisfy the
contract minimum amount.

Nationwide will calculate the maximum nontaxable loan amount based upon
information provided by the participant or the employer. Loans may be taxable if
a participant has additional loans from other plans. The total of all
outstanding loans must not exceed the following limits:

<TABLE>
<CAPTION>
- ------------------------------------------------------------------
                       CONTRACT        MAXIMUM OUTSTANDING LOAN
                       VALUES          BALANCE ALLOWED
- ------------------------------------------------------------------
<S>                    <C>             <C>
NON-ERISA PLANS        up to           up to 80% of contract
                       $20,000         value (not more than
                                       $10,000)
- ------------------------------------------------------------------
                       $20,000         up to 50% of contract
                       and over        value (not more than
                                       $50,000*)
- ------------------------------------------------------------------
                                     
- ------------------------------------------------------------------
ERISA PLANS            All             up to 50% of contract
                                       value (not more than
                                       $50,000*)
- ------------------------------------------------------------------
</TABLE>

*The $50,000 limits will be reduced by the highest outstanding balance owed
during the previous 12 months.

For salary reduction Tax Sheltered Annuities, loans may be secured only by the
contract value.

LOAN PROCESSING FEE

Nationwide may charge a loan processing fee. This fee compensates Nationwide for
expenses related to administering and processing loans.

The fee is taken from the sub-accounts and Guaranteed Term Options in proportion
to the contract value at the time the loan is processed.

HOW LOAN REQUESTS ARE PROCESSED

All loans are made from the collateral fixed account. Nationwide transfers
accumulation units in proportion to the assets in each sub-account to the
collateral fixed account until the requested amount is reached. Any remaining
required collateral will be transferred from the Guaranteed Term Options.
Transfers from the Guaranteed Term Options may be subject to a market value
adjustment.

   
LOAN INTEREST
    

The outstanding loan balance in the collateral fixed account is credited with
interest until the loan is repaid in full. The interest rate will be 2.25% less
than the loan interest rate fixed by Nationwide. It is guaranteed never to fall
below 3.0%.

Specific loan terms are disclosed at the time of loan application or issuance.

LOAN REPAYMENT

Loans must be repaid in five years. However, if the loan is used to purchase the
contract owner's principal residence, the contract owner has 15 years to repay
the loan.

Contract owners must identify loan repayments as loan repayments or they will be
treated as purchase payments and will not reduce the outstanding loan. Payments
must be substantially level and made at least quarterly.

Loan repayments will consist of principal and interest in amounts set forth in
the loan agreement. Repayments are allocated to the sub-accounts in accordance
with the contract, unless Nationwide and the contract owner have agreed to amend
the contract at a later date on a case by case basis.

Loan repayments to the Guaranteed Term Options must be at least $1,000. If the
proportional share of the repayment to the Guaranteed Term Option is less than
$1,000, that portion of the repayment will be allocated

                                       22
<PAGE>   25
to the NSAT-Money Market Fund unless the contract owner directs otherwise.

DISTRIBUTIONS & ANNUITY PAYMENTS

Distributions made from the contract while a loan is outstanding will be reduced
by the amount of the outstanding loan plus accrued interest if:

     -   the contract is surrendered;

     -   the contract owner/annuitant dies;

     -   the contract owner who is not the annuitant dies prior to
         annuitization; or

     -   annuity payments begin.

TRANSFERRING THE CONTRACT

Nationwide reserves the right to restrict any transfer of the contract while the
loan is outstanding.

GRACE PERIOD & LOAN DEFAULT

If a loan payment is not made when due, interest will continue to accrue. A
grace period may be available (please refer to the terms of the loan agreement).
If a loan payment is not made by the end of the applicable grace period, the
entire loan will be treated as a deemed distribution and will be taxable to the
borrower. This deemed distribution may also be subject to an early withdrawal
tax penalty by the Internal Revenue Service.

After default, interest will continue to accrue on the loan. Defaulted amounts,
plus interest, are deducted from the contract value when the participant is
eligible for a distribution of at least that amount. Additional loans are not
available while a previous loan is in default.

ASSIGNMENT

Contract rights are personal to the contract owner and may not be assigned
without Nationwide's written consent.

A Non-Qualified Contract owner may assign some or all rights under the contract.
An assignment must occur before annuitization while the annuitant is alive. Once
proper notice of assignment is recorded by Nationwide's home office, the
assignment will become effective as of the date the written request was signed.

Investment-only Contracts, IRAs, SEP IRAs, Roth IRAs, and Tax Sheltered
Annuities may not be assigned, pledged or otherwise transferred except where
allowed by law.

Nationwide is not responsible for the validity or tax consequences of any
assignment. Nationwide is not liable for any payment or settlement made before
the assignment is recorded. Assignments will not be recorded until Nationwide
receives sufficient direction from the contract owner and the assignee regarding
the proper allocation of contract rights.

Amounts pledged or assigned will be treated as distributions and will be
included in gross income to the extent that the cash value exceeds the
investment in the contract for the taxable year in which it was pledged or
assigned. Amounts assigned may be subject to a tax penalty equal to 10% of the
amount included in gross income.

Assignment of the entire contract value may cause the portion of the contract
value exceeding the total investment in the contract and previously taxed
amounts to be included in gross income for federal income tax purposes each year
that the assignment is in effect.

CONTRACT OWNER SERVICES

ASSET REBALANCING

Asset rebalancing is the automatic reallocation of contract values to the
sub-accounts on a predetermined percentage basis. Asset rebalancing is not
available for assets held in the Guaranteed Term Options. Requests for asset
rebalancing must be on a Nationwide form.

Asset rebalancing occurs every three months or on another frequency if permitted
by Nationwide. If the last day of the three-month period falls on a Saturday,
Sunday, recognized holiday, or any other day when the New York

                                       23
<PAGE>   26
Stock Exchange is closed, asset rebalancing will occur on the next business day.

Asset rebalancing may be subject to employer limitations or restrictions for
contracts issued to a Tax Sheltered Annuity plan. Contract owners should consult
a financial adviser to discuss the use of asset rebalancing.

Nationwide reserves the right to stop establishing new asset rebalancing
programs. Nationwide also reserves the right to assess a processing fee for this
service.

DOLLAR COST AVERAGING

Dollar cost averaging is a long-term transfer program that allows you to make
regular, level investments over time. It involves the automatic transfer of a
specified amount from certain sub-accounts into other sub-accounts. Contract
owners may participate in this program if their contract value is $15,000 or
more. Nationwide does not guarantee that this program will result in profit or
protect contract owners from loss.

Contract owners direct Nationwide to automatically transfer specified amounts
from the following underlying mutual funds: Fidelity VIP High Income Portfolio,
NSAT Government Bond Fund, NSAT Nationwide High Income Bond Fund, and NSAT Money
Market Fund to any other underlying mutual fund. Dollar cost averaging transfers
may not be directed to Guaranteed Term Options. The minimum monthly transfer is
$100.

Transfers occur monthly or on another frequency if permitted by Nationwide.
Nationwide will process transfers until either the value in the originating
investment option is exhausted, or the contract owner instructs Nationwide in
writing to stop the transfers.

Nationwide reserves the right to stop establishing new dollar cost averaging
programs. Nationwide also reserves the right to assess a processing fee for this
service.

SYSTEMATIC WITHDRAWALS

Systematic withdrawals allow contract owners to receive a specified amount (of
at least $100) on a monthly, quarterly, semi-annual, or annual basis. Requests
for systematic withdrawals and requests to discontinue systematic withdrawals
must be in writing.

The withdrawals will be taken from the sub-accounts proportionately unless
Nationwide is instructed otherwise. Systematic withdrawals are not available
from the Guaranteed Term Options. A CDSC may apply.

Nationwide will withhold federal income taxes from systematic withdrawals unless
otherwise instructed by the contract owner. The Internal Revenue Service may
impose a 10% penalty tax if the contract owner is under age 59-1/2 unless the
contract owner has made an irrevocable election of distributions of
substantially equal payments.

Nationwide reserves the right to stop establishing new systematic withdrawal
programs. Nationwide also reserves the right to assess a processing fee for this
service. Systematic withdrawals are not available before the end of the ten-day
free look period (see "Right to Revoke").

ANNUITY COMMENCEMENT DATE

The annuity commencement date is the date on which annuity payments are
scheduled to begin. The contract owner may change the annuity commencement date
before annuitization. This change must be in writing and approved by Nationwide.

ANNUITIZING THE CONTRACT

ANNUITIZATION DATE

The annuitization date is the date that annuity payments begin. It will be the
first day of a calendar month unless otherwise agreed, and must be at least 2
years after the contract is issued. If the contract is issued to fund a Tax
Sheltered Annuity plan, annuitization may occur during the first 2 years subject
to Nationwide's approval.

                                       24
<PAGE>   27
ANNUITIZATION

Annuitization is the period during which annuity payments are received. It is
irrevocable once payments have begun. Upon arrival of the annuitization date,
the annuitant must choose: 

     (1) an annuity payment option; and 

     (2) either a fixed payment annuity, variable payment annuity, or an
         available combination.

Nationwide guarantees that each payment under a fixed payment annuity will be
the same throughout annuitization. Under a variable payment annuity, the amount
of each payment will vary with the performance of the underlying mutual funds
chosen by the contract owner.

FIXED PAYMENT ANNUITY

   
A fixed payment annuity is an annuity where the amount of the annuity payments
remains level.
    

The first payment under a fixed payment annuity is determined on the
annuitization date on an age last birthday basis by:

     1)  deducting applicable premium taxes from the total contract value; then

     2)  applying the contract value amount specified by the contract owner to
         the fixed payment annuity table for the annuity payment option elected.

Subsequent payments will remain level unless the annuity payment option elected
provides otherwise. Nationwide does not credit discretionary interest during
annuitization.

VARIABLE PAYMENT ANNUITY

   
A variable payment annuity is an annuity where the amount of the annuity
payments will vary depending on the performance of the underlying mutual funds
selected.
    

   
               A VARIABLE PAYMENT ANNUITY MAY NOT BE ELECTED WHEN
            EXERCISING THE GUARANTEED MINIMUM INCOME BENEFIT OPTION.
    

The first payment under a variable payment annuity is determined on the
annuitization date on an age last birthday basis by:

     1)  deducting applicable premium taxes from the total contract value; then

     2)  applying the contract value amount specified by the contract owner to
         the variable payment annuity table for the annuity payment option
         elected.

The dollar amount of the first payment is converted into a set number of annuity
units that will represent each monthly payment. This is done by dividing the
dollar amount of the first payment by the value of an annuity unit as of the
annuitization date. This number of annuity units remains fixed during
annuitization.

The second and subsequent payments are determined by multiplying the fixed
number of annuity units by the annuity unit value for the valuation period in
which the payment is due. The amount of the second and subsequent payments will
vary with the performance of the selected underlying mutual funds. Nationwide
guarantees that variations in mortality experience from assumptions used to
calculate the first payment will not affect the dollar amount of the second and
subsequent payments.

Assumed Investment Rate

   
An assumed investment rate is the percentage rate of return assumed to determine
the amount of the first payment under a variable payment annuity. Nationwide
uses the assumed investment rate of 3.5% to calculate the first annuity payment
and to calculate the investment performance of an underlying mutual fund in
order to determine subsequent payments under a variable payment annuity. An
assumed investment rate is the percentage rate of return required to maintain
level variable annuity payments. Subsequent variable annuity payments may be
more or less than the first payment based on whether actual investment
performance of the underlying mutual funds is higher or lower than the assumed
investment rate of 3.5%.
    

                                       25
<PAGE>   28
Value of an Annuity Unit

Annuity unit values for sub-accounts are determined by multiplying the net
investment factor for the valuation period for which the annuity unit is being
calculated by the immediately preceding valuation period's annuity unit value,
and multiplying the result by an interest factor to neutralize the assumed
investment rate of 3.5% per annum built into the variable payment annuity
purchase rate basis in the contracts.

Exchanges among Underlying Mutual Funds

Exchanges among underlying mutual funds during annuitization must be in writing.
Exchanges will occur on each anniversary of the annuitization date.

FREQUENCY AND AMOUNT OF ANNUITY PAYMENTS

Payments are made based on the annuity payment option selected, unless:

     -   the amount to be distributed is less than $5,000, in which case
         Nationwide may make one lump sum payment of the contract value; or

     -   an annuity payment would be less than $50, in which case Nationwide can
         change the frequency of payments to intervals that will result in
         payments of at least $50. Payments will be made at least annually.



   
GUARANTEED MINIMUM INCOME BENEFIT OPTION ("GMIB")
    

   
What is a GMIB?
    

   
A GMIB is a benefit which ensures the availability of a minimum amount when the
contract owner wishes to annuitize the contract. This minimum amount, referred
to as the Guaranteed Annuitization Value, may be used at specified times to
provide a guaranteed level of determinable lifetime annuity payments. The GMIB
may provide protection in the event of lower contract values that may result
from the investment performance of the contract.
    

   
How is the Guaranteed Annuitization Value Determined?
    

   
The Guaranteed Annuitization Value is equal to (a) - (b), but will never be
greater than 200% of all purchase payments, where: 
    

   
(a)  is the sum of all purchase payments, plus interest accumulated at a
     compounded annual rate of 5% starting at the date of issue and ending on
     the contract anniversary occurring prior to the annuitant's 86th birthday;
    

   
(b)  is the reductions to (a) due to surrenders made from the contract. All such
     reductions will be proportionately the same as reductions to the contract
     value caused by surrenders. For example, a surrender which reduces the
     contract value by 25% will also reduce the Guaranteed Annuitization Value
     by 25%.
    

                                       26
<PAGE>   29
   
GMIB Illustrations
    

   
The following charts illustrate the amount of income that will be provided to an
annuitant if the contract owner annuitizes the contract at the 7th, 10th or 15th
contract anniversary date, using the GMIB.
    

   
The illustrations assume the following:
    

   
     -   An initial purchase payment of $100,000.00 is made to the contract and
         allocated to the variable account
    

   
     -   There are no surrenders from the contract or transfers to the fixed
         account (making the fixed account greater than 30% of the contract
         value)
    

   
     -   The contract is issued to a MALE at age 55, 65 or 70
    

   
     -   A Life Annuity with 120 Months Guaranteed Fixed Payment Annuity Option
         is elected at annuitization
    


   
                             7 Years in Accumulation
                      $140,710.04 for GMIB at Annuitization
    

   
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------
      Male Age at Issue          Male Age at Annuitization       GMIB Purchase Rate*             Monthly GMIB
- ----------------------------------------------------------------------------------------------------------------------
<S>                              <C>                             <C>                             <C>
              55                            62                         $4.72                         $664.15
- ----------------------------------------------------------------------------------------------------------------------
              65                            72                         $5.96                         $838.63
- ----------------------------------------------------------------------------------------------------------------------
              70                            77                         $5.79                         $955.42
- ----------------------------------------------------------------------------------------------------------------------
</TABLE>
    


   
                            10 Years in Accumulation
                      $162,889.46 for GMIB at Annuitization
    

   
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------
      Male Age at Issue          Male Age at Annuitization       GMIB Purchase Rate*             Monthly GMIB
- ----------------------------------------------------------------------------------------------------------------------
<S>                              <C>                             <C>                             <C>
              55                            65                         $5.03                         $819.33
- ----------------------------------------------------------------------------------------------------------------------
              65                            75                         $6.44                       $1,049.01
- ----------------------------------------------------------------------------------------------------------------------
              70                            80                         $7.32                       $1,192.35
- ----------------------------------------------------------------------------------------------------------------------
</TABLE>
    


   
                            15 Years in Accumulation
                      $200,000.00 for GMIB at Annuitization
    

   
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------
      Male Age at Issue          Male Age at Annuitization       GMIB Purchase Rate*             Monthly GMIB
- ----------------------------------------------------------------------------------------------------------------------
<S>                              <C>                             <C>                            <C>
              55                            70                         $5.66                       $1,132.00
- ----------------------------------------------------------------------------------------------------------------------
              65                            80                         $7.32                       $1,464.00
- ----------------------------------------------------------------------------------------------------------------------
              70                            85                         $8.18                       $1,636.00
- ----------------------------------------------------------------------------------------------------------------------
</TABLE>
    

   
*Monthly Benefit per $1,000 applied
    

   
The illustrations should be used as a tool to assist an investor in determining
whether purchasing and exercising a GMIB option is right for them. The
guaranteed purchase rates assumed in the illustrations may not apply in some
states, or for contracts issued under an employer sponsored plan. Different
guaranteed purchase rates would also apply for females, and for males who
annuitize at ages other than the ones shown above, or annuitize under other
annuity payment options. In instances where different guaranteed purchase rates
apply, the GMIB amounts shown above would be different. In all instances, the
guaranteed purchase rates used to calculate the GMIB are the same as the
purchase rates guaranteed in the contract for fixed annuitizations without the
GMIB.
    

                                       27
<PAGE>   30
   
When May the Guaranteed Annuitization Value be Used?
    

   
The contract owner may use the Guaranteed Annuitization Value by electing to
enter the annuity payment phase of the contract (annuitizing the contract)
during the thirty day period following any contract anniversary:
    

   
     (1) after the contract has been in effect for seven years; AND 
    

   
     (2) the annuitant has attained age 60.
    

   
What Annuity Payment Options May Be Used With the Guaranteed Annuitization
Value?
    

   
The contract owner may elect any life contingent FIXED ANNUITY PAYMENT OPTION
calculated using the guaranteed annuity purchase rates set forth in the
contract. Such Fixed Annuity Payment Options include:
    

   
     -   Life Annuity
    

   
    -   Joint and Last Survivor Annuity
    

   
     -   Life Annuity with 120 or 240 Monthly Payments Guaranteed
    

   
Other Terms and Conditions of a GMIB
    

   
                            **PLEASE READ CAREFULLY**
    

   
     -   The GMIB must be elected at the time of application.
    

   
     -   The annuitant must be age 83 or younger at the time the contract is
         issued.
    

   
     -   The GMIB is irrevocable and will remain for as long as the contract
         remains in force.
    


   
             IMPORTANT CONSIDERATIONS TO KEEP IN MIND REGARDING THE
                                   GMIB OPTION
    

   
While a GMIB does provide a Guaranteed Annuitization Value, A GMIB MAY NOT BE
APPROPRIATE FOR ALL INVESTORS and should be understood completely and analyzed
thoroughly before being elected.
    

   
     -   A GMIB DOES NOT in any way guarantee the performance of any underlying
     mutual fund, or any other investment option available under this contract.
    

   
     -   Once elected, the GMIB is irrevocable, meaning that even if the
     investment performance of underlying mutual funds or other available
     investment options surpasses the minimum guarantees associated with the
     GMIB, the GMIB charges will still be assessed.
    

   
     -   The GMIB in no way restricts or limits the rights of contract owners to
     annuitize the contract at other times permitted under the contract, nor
     will it in any way restrict the right to annuitize the contract using
     contract values that may be higher than the Guaranteed Annuitization Value.
    

   
     -   The purchase rates available in connection with annuitization options
     under a GMIB are minimum guaranteed purchase rates. Alternative purchase
     rates, which may be more favorable, may apply to annuitizations which occur
     without a GMIB option.
    

   
     -   Please take advantage of the guidance of a qualified financial adviser
     in evaluating the GMIB options, and all other aspects of this contract.
    

ANNUITY PAYMENT OPTIONS

Contract owners must elect an annuity payment option before the annuitization
date. The annuity payment options are: 

(1)  LIFE ANNUITY - An annuity payable periodically, but at least annually, for
     the lifetime of the annuitant. Payments will end upon the annuitant's
     death. For example, if the annuitant dies before the second annuity 

                                       28
<PAGE>   31
     payment date, the annuitant will receive only one annuity payment. The
     annuitant will only receive two annuity payments if he or she dies before
     the third annuity payment date, and so on.

(2)  JOINT AND LAST SURVIVOR ANNUITY - An annuity payable periodically, but at
     least annually, during the joint lifetimes of the annuitant and a
     designated second individual. If one of these parties dies, payments will
     continue for the lifetime of the survivor. As is the case under option 1,
     there is no guaranteed number of payments. Payments end upon the death of
     the last surviving party, regardless of the number of payments received.

(3)  LIFE ANNUITY WITH 120 OR 240 MONTHLY PAYMENTS GUARANTEED - An annuity
     payable monthly during the lifetime of the annuitant. If the annuitant dies
     before all of the guaranteed payments have been made, payments will
     continue to the end of the guaranteed period and will be paid to a designee
     chosen by the annuitant at the time the annuity payment option was elected.

     The designee may elect to receive the present value of the remaining
     guaranteed payments in a lump sum. The present value will be computed as of
     the date Nationwide receives the notice of the annuitant's death.

Not all of the annuity payment options may be available in all states. Contract
owners may request other options before the annuitization date. These options
are subject to Nationwide's approval.

No distribution for Non-Qualified Contracts will be made until an annuity
payment option has been elected. IRAs and Tax Sheltered Annuities are subject to
the "minimum distribution" requirements set forth in the plan, contract, and the
Internal Revenue Code.



DEATH BENEFITS

DEATH OF CONTRACT OWNER - NON-QUALIFIED CONTRACTS

If the contract owner who is not the annuitant dies before the annuitization
date, the joint owner becomes the contract owner. If no joint owner is named,
the contingent owner becomes the contract owner. If no contingent owner is
named, the last surviving contract owner's estate becomes the contract owner.

Distributions under Non-Qualified Contracts will be made pursuant to the
"Required Distributions for Non-Qualified Contracts" provision.

DEATH OF ANNUITANT - NON-QUALIFIED CONTRACTS

If the annuitant who is not the contract owner dies before the annuitization
date, a death benefit is payable to the beneficiary unless a contingent
annuitant is named. If a contingent annuitant is named, the contingent annuitant
becomes the annuitant and no death benefit is payable.

The beneficiary may elect to receive the death benefit:

     (1) in a lump sum;

     (2) as an annuity; or

     (3) in any other manner permitted by law and approved by Nationwide.

The beneficiary must notify Nationwide of this election within 60 days of the
annuitant's death.

If the annuitant dies after the annuitization date, any benefit that may be
payable will be paid according to the selected annuity payment option.

DEATH OF CONTRACT OWNER/ANNUITANT

If a contract owner who is also the annuitant dies before the annuitization
date, a death benefit is payable according to the "Death of the Annuitant -
Non-Qualified Contracts" provision.

If the contract owner/annuitant dies after the annuitization date, any benefit
that may be payable will be paid according to the selected annuity payment
option.

                                       29
<PAGE>   32
DEATH BENEFIT PAYMENT

Contract owners may select one of three death benefits available under the
contract at the time of application (not all death benefit options may be
available in all states). If no selection is made at the time of application,
the death benefit will be the Standard Contractual Death Benefit.

The death benefit value is determined as of the date Nationwide receives:

     (1) proper proof of the annuitant's death;

     (2) an election specifying the distribution method; and

     (3) any state required form(s).

Standard Contractual Death Benefit

If the annuitant dies before the annuitization date, the death benefit will be
the greater of: 

     (1) the contract value; and 

     (2) the total of all purchase payments made to the contract, less an
         adjustment for amounts surrendered.

The adjustment for amounts surrendered will reduce item (2) above in the same
proportion that the contract value was reduced on the date(s) of the partial
surrender(s).

One-Year Step Up Death Benefit

If the annuitant dies before the annuitization date, the death benefit will be
the greatest of:

     4)  the contract value;

     5)  the total of all purchase payments, less an adjustment for amounts
         surrendered; or

     6)  the highest contract value on any contract anniversary before the
         annuitant's 86th birthday, less an adjustment for amounts subsequently
         surrendered, plus purchase payments received after that contract
         anniversary.

The adjustment for amounts surrendered will reduce items (2) and (3) above in
the same proportion that the contract value was reduced on the date(s) of the
partial surrender(s).



5% Enhanced Death Benefit

If the annuitant dies before the annuitization date, the death benefit will be
the greater of: 

     (3) the contract value; or 

     (4) the total of all purchase payments, less any amounts surrendered,
         accumulated at 5% simple interest from the date of each purchase
         payment or surrender to the most recent contract anniversary prior to
         the annuitant's 86th birthday, less an adjustment for amounts
         subsequently surrendered, plus purchase payments received since that
         contract anniversary.

The total accumulated amount will not exceed 200% of the net of purchase
payments and amounts surrendered. The adjustment for amounts subsequently
surrendered after the most recent contract anniversary will reduce the 5%
interest anniversary value in the same proportion that the contract value was
reduced on the date(s) of the partial surrender(s).

REQUIRED DISTRIBUTIONS

REQUIRED DISTRIBUTIONS FOR NON-QUALIFIED CONTRACTS

Internal Revenue Code Section 72(s) requires Nationwide to make certain
distributions when a contract owner dies. The following distributions will be
made according to those requirements: 

     1)  If any contract owner dies on or after the annuitization date and
         before the entire interest in the contract has been distributed, then
         the remaining interest must be distributed at least as rapidly as the
         distribution method in effect on the contract owner's death.

     2)  If any contract owner dies before the annuitization date, then the
         entire interest in the contract (consisting of either the death benefit
         or the contract value reduced by charges set forth elsewhere in the
         contract) will be distributed within 5 years of the contract owner's
         death, provided however:

                                       30
<PAGE>   33
     a)  any interest payable to or for the benefit of a natural person
         (referred to herein as a "designated beneficiary"), may be distributed
         over the life of the designated beneficiary or over a period not longer
         than the life expectancy of the designated beneficiary.

         Payments must begin within one year of the contract owner's death
         unless otherwise permitted by federal income tax regulations;

     b)  if the designated beneficiary is the surviving spouse of the deceased
         contract owner, the spouse can choose to become the contract owner
         instead of receiving a death benefit. Any distributions required under
         these distribution rules will be made upon that spouse's death.

In the event that the contract owner is not a natural person (e.g., a trust or
corporation), then, for purposes of these distribution provisions:

     a)  the death of the annuitant will be treated as the death of a contract
         owner;

     b)  any change of annuitant will be treated as the death of a contract
         owner; and

     c)  in either case, the appropriate distribution will be made upon the
         death or change, as the case may be.

The annuitant is the primary annuitant as defined in Section 72(s)(6)(B) of the
Internal Revenue Code.

These distribution provisions do not apply to any contract exempt from Section
72(s) of the Internal Revenue Code by reason of Section 72(s)(5) or any other
law or rule.

The designated beneficiary must elect a method of distribution and notify
Nationwide of this election within 60 days of the contract owner's death.

REQUIRED DISTRIBUTIONS FOR TAX SHELTERED ANNUITIES

Distributions from Tax Sheltered Annuities will be made according to the Minimum
Distribution and Incidental Benefit provisions of Section 401(a)(9) of the
Internal Revenue Code. Distributions will be made to the annuitant according to
the selected annuity payment option over a period not longer than 

     a)  the life of the annuitant or the joint lives of the annuitant and the
         annuitant's designated beneficiary; or 

     b)  a period not longer than the life expectancy of the annuitant or the
         joint life expectancies of the annuitant and the annuitant's designated
         beneficiary.

Required distributions do not have to be withdrawn from this contract if they
are being withdrawn from another Tax Sheltered Annuity of the annuitant.

If the annuitant's entire interest in a Tax Sheltered Annuity will be
distributed in equal or substantially equal payments over a period described in
a) or b), the payments will begin on the required beginning date. The required
beginning date is the later of:

     a)  April 1 of the calendar year following the calendar year in which the
         annuitant reaches age 70-1/2; or

     b)  the annuitant's retirement date.

Provision b) does not apply to any employee who is a 5% owner (as defined in
Section 416 of the Internal Revenue Code) with respect to the plan year ending
in the calendar year when the employee attains the age of 70-1/2.

Payments beginning on the required beginning date will not be less than the
lesser of the quotient obtained by dividing the entire interest of the annuitant
by the annuitant's life expectancy or the joint life expectancies of the
annuitant and the annuitant's designated beneficiary (if the annuitant dies
before the required beginning date) or the beneficiary under the selected
annuity payment option (if the annuitant dies after the required beginning
date), whichever is applicable under the applicable minimum distribution or MDIB
provisions. Life expectancy and joint life expectancies are computed by using
return 

                                       31
<PAGE>   34
multiples contained in Section 1.72-9 of the Treasury Regulations.

If the annuitant dies before distributions begin, the interest in the Tax
Sheltered Annuity must be distributed by December 31 of the calendar year in
which the fifth anniversary of the annuitant's death occurs unless: 

     a)  the annuitant names his or her surviving spouse as the beneficiary and
         the spouse chooses to receive distribution of the contract in
         substantially equal payments over his or her life (or a period not
         longer than his or her life expectancy) and beginning no later than
         December 31 of the year in which the annuitant would have attained age
         70-1/2; or

     b)  the annuitant names a beneficiary other than his or her surviving
         spouse and the beneficiary elects to receive distribution of the
         contract in substantially equal payments over his or her life (or a
         period not longer than his or her life expectancy) beginning no later
         than December 31 of the year following the year in which the annuitant
         dies.

If the annuitant dies after distributions have begun, distributions must
continue at least as rapidly as under the schedule used before the annuitant's
death.

If distribution requirements are not met, a penalty tax of 50% is levied on the
difference between the amount that should have been distributed for that year
and the amount that actually was distributed for that year.

REQUIRED DISTRIBUTIONS FOR IRAS AND SEP IRAS

Distributions from an IRA or SEP IRA must begin no later than April 1 of the
calendar year following the calendar year in which the contract owner reaches
age 70-1/2. Distribution may be paid in a lump sum or in substantially equal
payments over: 

     a)  the contract owner's life or the lives of the contract owner and his or
         her spouse or designated beneficiary; or

     b)  a period not longer than the life expectancy of the contract owner or
         the joint life expectancy of the contract owner and the contract
         owner's designated beneficiary.

If the contract owner dies before distributions begin, the interest in the IRA
or SEP IRA must be distributed by December 31 of the calendar year in which the
fifth anniversary of the contract owner's death occurs, unless:

     a)  the contract owner names his or her surviving spouse as the beneficiary
         and such spouse chooses to:

         1)   treat the contract as an IRA or SEP IRA established for his or her
              benefit; or

         2)   receive distribution of the contract in substantially equal
              payments over his or her life (or a period not longer than his or
              her life expectancy) and beginning no later than December 31 of
              the year in which the contract owner would have reached age
              70-1/2; or

     b)  the contract owner names a beneficiary other than his or her surviving
         spouse and such beneficiary elects to receive a distribution of the
         contract in substantially equal payments over his or her life (or a
         period not longer than his or her life expectancy) beginning no later
         than December 31 of the year following the year of the contract owner's
         death.

Required distributions do not have to be withdrawn from this contract if they
are being withdrawn from another IRA or SEP IRA of the contract owner.

If the contract owner dies after distributions have begun, distributions must
continue at least as rapidly as under the schedule being used before the
contract owner's death. However, a surviving spouse who is the beneficiary under
the annuity payment option may treat the contract as his or her own, in the same
manner as is described in section (a)(i) of this provision.

                                       32
<PAGE>   35
If distribution requirements are not met, a penalty tax of 50% is levied on the
difference between the amount that should have been distributed for that year
and the amount that actually was distributed for that year.

A portion of each distribution will be included in the recipient's gross income
and taxed at ordinary income tax rates. The portion of a distribution which is
taxable is based on the ratio between the amount by which non-deductible
purchase payments exceed prior non-taxable distributions and total account
balances at the time of the distribution. The owner of an IRA or SEP IRA must
annually report the amount of non-deductible purchase payments, the amount of
any distribution, the amount by which non-deductible purchase payments for all
years exceed non-taxable distributions for all years, and the total balance of
all IRAs.

If the contract owner dies before the entire interest in the contract has been
distributed, the balance will also be included in his or her gross estate.

REQUIRED DISTRIBUTIONS FOR ROTH IRAS

The rules for Roth IRAs do not require distributions to begin during the
contract owner's lifetime.

When the contract owner dies, the interest in the Roth IRA must be distributed
by December 31 of the calendar year in which the fifth anniversary of his or her
death occurs, unless:

     a)  the contract owner names his or her surviving spouse as the beneficiary
         and the spouse chooses to:

         1)   treat the contract as a Roth IRA established for his or her
              benefit; or

         2)   receive distribution of the contract in substantially equal
              payments over his or her life (or a period not longer than his or
              her life expectancy) and beginning no later than December 31 of
              the year following the year in which the contract owner would have
              reached age 70-1/2; or

     b)  the contract owner names a beneficiary other than his or her surviving
         spouse and the beneficiary chooses to receive distribution of the
         contract in substantially equal payments over his or her life (or a
         period not longer than his or her life expectancy) beginning no later
         than December 31 of the year following the year in which the contract
         owner dies.

Distributions from Roth IRAs may be either taxable or nontaxable, depending upon
whether they are "qualified distributions" or "nonqualified distributions" (see
"Federal Income Taxes").

FEDERAL TAX CONSIDERATIONS

FEDERAL INCOME TAXES

Contract owners should consult a financial consultant, legal counsel or tax
advisor to discuss in detail the taxation and the use of the contracts.

Nationwide does not guarantee the tax status of the contracts or any
transactions involving the contracts.

Section 72 of the Internal Revenue Code governs federal income taxation of
annuities in general. That section sets forth different rules for: (1)
Individual Retirement Annuities; (2) Roth IRAs; (3) SEP IRAs; (4) Qualified
Contracts; (5) Tax Sheltered Annuities; and (6) Non-Qualified Contracts. Each
type of annuity is discussed below.

IRAs, SEP IRAs, and Individual Retirement Accounts

Distributions from IRAs, SEP IRAs, and contracts owned by Individual Retirement
Accounts are generally taxed when received. The excludable portion of each
payment is based on the ratio between the amount by which non-deductible
purchase payments to all the contracts exceeds prior non-taxable distributions
from the contracts, and the total account balances in the contracts at the time
of the distribution. The owner of the IRA, SEP IRA, or the annuitant under
contracts held by

                                       33
<PAGE>   36
Individual Retirement Accounts, must annually report to the Internal Revenue
Service:

     -   the amount of nondeductible purchase payments; 

     -   the amount of any distributions; 

     -   the amount by which nondeductible purchase payments for all years
         exceed non-taxable distributions for all years; and

     -   the total balance in all IRAs and Individual Retirement Accounts.

Roth IRAs

Distributions of earnings from Roth IRAs are taxable or nontaxable, depending
upon whether they are "qualified distributions" or "nonqualified distributions."
A "qualified distribution" is one that satisfies the five-year rule and meets
one of the following requirements: 

     (i)   it is made on or after the date on which the contract owner attains
           age 59-1/2;

     (ii)  it is made to a beneficiary (or the contract owner's estate) on or
           after the death of the contract owner; 

     (iii) it is attributable to the contract owner's disability; or 

     (iv)  it is a qualified first-time homebuyer distribution (as defined in
           Section 72(t)(2)(F) of the Internal Revenue Code).

If the Roth IRA does not have any qualified rollover contributions from a
retirement plan other than a Roth IRA (or income allocable thereto), the five
year rule is satisfied if the distribution is not made within the five year
period beginning with the first contribution to the Roth IRA. If the Roth IRA
contains qualified rollover contributions from a retirement plan other than a
Roth IRA (or income allocable thereto), the five year rule is satisfied if the
distribution is not made within the five taxable year period commencing with the
taxable year in which the qualified rollover contribution was made.

A nonqualified distribution is any distribution that is not a qualified
distribution.

A qualified distribution is not included in gross income for federal income tax
purposes. A nonqualified distribution is not includible in gross income to the
extent that the distribution, when added to all previous distributions, does not
exceed that total amount of contributions made to the Roth IRA. Any nonqualified
distribution in excess of the aggregate amount of contributions will be included
in the contract owner's gross income in the year that is distributed to the
contract owner.

Taxable distributions will not receive the same favorable tax treatment of a
lump sum distribution from a Qualified Plan. If the contract owner dies before
the contract is completely distributed, the balance will also be included in the
contract owner's gross estate for tax purposes.

A change of the annuitant or contingent annuitant may be treated by the Internal
Revenue Service as a taxable transaction.

Tax Sheltered Annuities

Distributions from Tax Sheltered Annuities are generally taxed when received. A
portion of each distribution is excludable from income based on a formula
required by the Internal Revenue Code. The formula excludes from income the
amount invested in the contract divided by the number of anticipated payments
(as determined pursuant to Section 72(d) of the Internal Revenue Code) until the
full investment in the contract is recovered.
Thereafter all distributions are fully taxable.

Non-Qualified Contracts - Natural Persons as Contract Owners

The rules applicable to Non-Qualified Contracts provide that a portion of each
annuity payment is excludable from taxable income based on the ratio between the
contract owner's investment in the contract and the expected return on the
contract until the investment has been recovered. Thereafter the entire amount
is includible in income. The maximum amount

                                       34
<PAGE>   37
excludable from income is the investment in the contract. If the annuitant dies
before the entire investment in the contract has been excluded from income, it
may be included on his or her final tax return.

Distributions before the annuitization date are taxable to the contract owner to
the extent that the cash value of the contract exceeds the contract owner's
investment at the time of the distribution. Distributions, for this purpose,
include partial surrenders, dividends, loans, or any portion of the contract
that is assigned or pledged; or for contracts issued after April 22, 1987, any
portion of the contract transferred by gift. For these purposes, a transfer by
gift may occur upon annuitization if the contract owner and the annuitant are
not the same individual.

In determining the taxable amount of a distribution, all annuity contracts
issued after October 21, 1988 by the same company to the same contract owner
during any 12-month period will be treated as one annuity contract. Additional
limitations on the use of multiple contracts may be imposed by Treasury
Regulations.

Distributions before the annuitization date allocable to a portion of the
contract invested prior to August 14, 1982, are treated first as a recovery of
the investment in the contract as of that date. A distribution in excess of the
amount of the investment in the contract as of August 14, 1982, will be treated
as taxable income.

The Tax Reform Act of 1986 has changed the tax treatment of certain
Non-Qualified Contracts held by entities other than individuals. Such entities
are taxed currently on earnings from contributions made to the contract after
February 28, 1986. There are exceptions for immediate annuities and certain
contracts owned for the benefit of an individual. An immediate annuity, for
purposes of this discussion, is a single premium contract on which payments
begin within one year of purchase. If this contract is issued as the result of
an exchange described in Section 1035 of the Internal Revenue Code, for purposes
of determining whether the contract is an immediate annuity, it will generally
be considered to have been purchased on the purchase date of the contract given
up in the exchange.

Internal Revenue Code Section 72 also assesses a penalty tax if a distribution
is made before the contract owner reaches age 59-1/2. The amount of the penalty
is 10% of the portion of any distribution that is includible in gross income.
The penalty tax does not apply if the distribution

     1)  is the result of a contract owner's death;

     2)  is the result of a contract owner's disability;

     3)  is one of a series of substantially equal periodic payments made over
         the life or life expectancy of the contract owner (or the joint lives
         or joint life expectancies of the contract owner and the beneficiary
         selected by the contract owner to receive payment under the annuity
         payment option selected by the contract owner),

     4)  is for the purchase of an immediate annuity;

     5)  is allocable to an investment in the contract before August 14, 1982.

A contract owner that wants to begin taking distributions to which the 10% tax
penalty does not apply should forward a written request to Nationwide. Upon
receipt of this written request, Nationwide will inform the contract owner of
Nationwide's policies and procedures, as well as contract limitations. An
election to begin taking these withdrawals will be irrevocable and may not be
amended or changed.

In order to qualify as an annuity contract under Section 72 of the Internal
Revenue Code, the contract must provide for distribution of the entire contract
upon a contract owner's death.

If a contract owner dies before the annuitization date, then the joint owner,
the contingent owner or other named recipient must receive the distribution
within 5 years of the contract owner's death. However, the recipient may

                                       35
<PAGE>   38
elect to receive payments over his or her life or life expectancy as long as the
payments begin within one year of the contract owner's death. If the joint
owner, contingent owner or other named recipient is the surviving spouse, the
spouse may choose to take over the contract as contract owner and the contract
will be continued throughout the life of the surviving spouse.

If the contract owner dies on or after the annuitization date and before the
entire interest has been distributed, the remainder must be distributed at least
as rapidly as under the method being used on the date of the contract owner's
death (see "Required Distributions for Tax Sheltered Annuities").

If the contract owner is not a natural person, the death of the annuitant (or a
change in the annuitant) will result in a distribution pursuant to these rules,
regardless of whether a contingent annuitant is named.

The Internal Revenue Code requires that any election to receive an annuity
instead of a lump sum payment be made within 60 days after the lump sum becomes
payable (generally, within 60 days of the death of a contract owner or the
annuitant). As long as the election is made within the 60 day period, each
distribution will be taxable when it is paid. Upon the end of this 60 day
period, if no election has been made, the entire amount of the lump sum will be
subject to immediate tax, even if the payee decides at a later date to take the
distribution as an annuity.

Non-Qualified Contracts - Non-Natural Persons as Contract Owners

The previous discussion related to the taxation of Non-Qualified Contracts owned
(or, pursuant to Section 72(u) of the Internal Revenue Code, deemed to be owned)
by individuals. Different rules apply if the contract owner is not a natural
person.

Generally, contracts owned by corporations, partnerships, trusts, and similar
entities ("non-natural persons") are not treated as annuity contracts under the
Internal Revenue Code. Specifically, they are not treated as annuity contracts
for purposes of Section 72. Therefore, income earned under a Non-Qualified
Contract that is owned by a non-natural person is taxed as ordinary income
during the taxable year that it is earned. Taxation is not deferred, even if the
income is not distributed out of the contract to the contract owner.

This non-natural person rule does not apply to all entity-owned contracts. A
contract that is owned by a non-natural person for the benefit of an individual
is treated as owned by the individual. This would put the contract back under
Section 72, allowing tax deferral. However, this exception does not apply when
the non-natural person is an employer that holds the contract under a
non-qualified deferred compensation arrangement for one or more employees.

The non-natural person rule also does not apply to contracts that are:

     a)  acquired by the estate of a decedent by reason of the death of the
         decedent;

     b)  issued in connection with certain qualified retirement plans and
         individual retirement plans;

     c)  used in connection with certain structured settlements;

     d)  purchased by an employer upon the termination of certain qualified
         retirement plans; or

     e)  an immediate annuity.

IRAS, SEP IRAS, AND TAX SHELTERED ANNUITIES

Contract owners looking for information on eligibility, limitations on
permissible amounts of purchase payments, and the tax consequences of
distributions from IRAs, SEP IRAs, and Tax Sheltered Annuities should contact a
qualified adviser. The terms of each plan may limit the rights available under
the contracts.

Section 403(b)(1)(E) of the Internal Revenue Code requires a contract issued as
a Tax Sheltered Annuity to limit purchase payments for any year to an amount
that does not exceed

                                       36
<PAGE>   39
the limit set forth in Section 402(g) of the Internal Revenue Code. This limit
is increased from time to time to reflect increases in the cost of living. This
limit may be reduced by deposits, contributions or payments made to another Tax
Sheltered Annuity or other plan, contract or arrangement by or on behalf of the
contract owner.

The Internal Revenue Code allows most distributions from Qualified Plans to be
rolled into IRAs or SEP IRAs. Most distributions from Tax Sheltered Annuities
may be rolled into another Tax Sheltered Annuity, IRA or SEP IRA. Distributions
that may NOT be rolled over are those that are:

     a)  one of a series of substantially equal annual (or more frequent)
         payments made:

         1)   over the life (or life expectancy) of the contract owner;

         2)   over the joint lives (or joint life expectancies) of the contract
              owner and the contract owner's designated beneficiary;

         3)   for a specified period of ten years or more; or

     b)  a required minimum distribution.

Any distribution that is eligible for rollover will be subject to federal tax
withholding of 20% if the distribution is not rolled into an appropriate plan as
described above.

Individual Retirement Accounts and Individual Retirement Annuities may not
provide life insurance benefits. If the death benefit exceeds the greater of the
contract's cash value or the sum of all purchase payments (less any surrenders),
the contract could be considered life insurance. Consequently, the Internal
Revenue Service could determine that the Individual Retirement Account or
Individual Retirement Annuity does not qualify for the desired tax treatment.



ROTH IRAS

The contract may be purchased as a Roth IRA. For detailed information on
purchasing and holding this contract as a Roth IRA, the contract owner should
contact a financial adviser.

The Internal Revenue Code allows distributions from Individual Retirement
Accounts and Individual Retirement Annuities to be rolled into Roth IRAs. The
rollovers are subject to federal income tax as distributions from the Individual
Retirement Account or Individual Retirement Annuity.

For rollovers that take place in 1998, the contract owner may either:

     1)  elect to include the income from rollovers in income ratably over the
         four year period commencing in 1998; or

     2)  include the entire amount in income in 1998.

For rollovers in subsequent years, all of the income from the rollover will be
required to be included in income in the year of the rollover distribution from
the Individual Retirement Account or Individual Retirement Annuity.

A distribution from a Roth IRA that contains the proceeds of a rollover from an
Individual Retirement Account or Individual Retirement Annuity within the
preceding five years could be subject to a 10% penalty, even if the distribution
is not taxable. In addition, if the rollover from the Individual Retirement
Account or Individual Retirement Annuity was made in 1998, and the income from
that rollover was included in income ratably over a four year period, a
distribution from the Roth IRA within four years of the rollover may result in
the loss of the four year spread, subject to the amount deferred under the four
year election to be taxed immediately.

WITHHOLDING

Pre-death distributions from the contracts are subject to federal income tax.
Nationwide will withhold the tax from the distributions unless the contract
owner requests otherwise. Contract owners may not waive withholding if the

                                       37
<PAGE>   40
distribution is subject to mandatory back-up withholding (if no mandatory
taxpayer identification number is given or if the Internal Revenue Service
notifies Nationwide that mandatory back-up withholding is required).
Mandatory back-up withholding rates are 31% of income that is distributed.

NON-RESIDENT ALIENS

Generally, a pre-death distribution from a contract to a non-resident alien is
subject to federal income tax at a rate of 30% of the amount of income that is
distributed. Nationwide is required to withhold this amount and send it to the
Internal Revenue Service. Some distributions to non-resident aliens may be
subject to a lower (or no) tax if a treaty applies. In order to obtain the
benefits of such a treaty, the non-resident alien must: 

     1)  provide Nationwide with proof of residency and citizenship (in
         accordance with Internal Revenue Service requirements); and 

     2)  provide Nationwide with an individual taxpayer identification number.

If the non-resident alien does not meet the above conditions, Nationwide will
withhold 30% of income from the distribution.

Another way to avoid the 30% withholding is for the non-resident alien to
provide Nationwide with sufficient evidence that:

     1)  the distribution is connected to the non-resident alien's conduct of
         business in the United States; and

     2)  the distribution is includible in the non-resident alien's gross income
         for United States federal income tax purposes.

Note that these distributions may be subject to back-up withholding, currently
31%, if a correct taxpayer identification number is not provided.

FEDERAL ESTATE, GIFT, AND GENERATION SKIPPING TRANSFER TAXES

The following transfers may be considered a gift for federal gift tax purposes:

     -   a transfer of the contract from one contract owner to another; or 

     -   a distribution to someone other than a contract owner.

Upon the contract owner's death, the value of the contract may subject to estate
taxes, even if all or a portion of the value is also subject to federal income
taxes.

Section 2612 of the Internal Revenue Code may require Nationwide to determine
whether a death benefit or other distribution is a "direct skip" and the amount
of the resulting generation skipping transfer tax, if any. A direct skip is when
property is transferred to, or a death benefit or other distribution is made to:


     a)  an individual who is two or more generations younger than the contract
         owner; or 

     b)  certain trusts, as described in Section 2613 of the Internal Revenue
         Code (generally, trusts that have no beneficiaries who are not 2 or
         more generations younger than the contract owner).

If the contract owner is not an individual, then for this purpose ONLY,
"contract owner" refers to any person: 

     -   who would be required to include the contract, death benefit,
         distribution, or other payment in his or her federal gross estate at
         his or her death; or 

     -   who is required to report the transfer of the contract, death benefit,
         distribution, or other payment for federal gift tax purposes.

If a transfer is a direct skip, Nationwide will deduct the amount of the
transfer tax from the death benefit, distribution or other payment, and remit it
directly to the Internal Revenue Service.

PUERTO RICO

Under the Puerto Rico tax code, distributions from a Non-Qualified Contract
before annuitization are treated as nontaxable return of principal until the
principal is fully recovered.

                                       38
<PAGE>   41
Thereafter all distributions are fully taxable. Distributions after
annuitization are treated as part taxable income and part nontaxable return of
principal. The amount excluded from gross income after annuitization is equal to
the amount of the distribution in excess of 3% of the total purchase payments
paid, until an amount equal to the total purchase payments paid has been
excluded. Thereafter, the entire distribution is included in gross income.
Puerto Rico does not impose an early withdrawal penalty tax. Generally, Puerto
Rico does not require income tax to be withheld from distributions of income. A
personal adviser should be consulted in these situations.

CHARGE FOR TAX

Nationwide is not required to maintain a capital gain reserve liability on
Non-Qualified Contracts. If tax laws change requiring a reserve, Nationwide may
implement and adjust a tax charge.

DIVERSIFICATION

Internal Revenue Code Section 817(h) contains rules on diversification
requirements for variable annuity contracts. A variable annuity contract that
does not meet these diversification requirements will not be treated as an
annuity, unless

     -    the failure to diversify was accidental;

     -    the failure is corrected; and

     -    a fine is paid to the Internal Revenue Service.

The amount of the fine will be the amount of tax that would have been paid by
the contract owner if the income, for the period the contract was not
diversified, had been received by the contract owner.

If the violation is not corrected, the contract owner will be considered the
owner of the underlying securities and will be taxed on the earnings of his or
her contract. Nationwide believes that the investments underlying this contract
meet these diversification requirements.

TAX CHANGES

The foregoing tax information is based on Nationwide's understanding of federal
tax laws. It is NOT intended as tax advice. All information is subject to change
without notice. For more details, contact your personal tax and/or financial
advisor.

STATEMENTS AND REPORTS

Nationwide will mail contract owners all statements and reports required by law.
Therefore, contract owners should promptly notify Nationwide of any address
change.

These mailings will contain:

     -    statements showing the contract's quarterly activity;

     -    confirmation statements showing transactions that affect the
          contract's value. Confirmation statements will not be sent for
          recurring transactions (i.e., dollar cost averaging or salary
          reduction programs). Instead, confirmation of recurring transactions
          will appear in the contract's quarterly statements;

     -    semi-annual reports as of June 30 containing financial statements for
          the variable account; and

     -    annual reports as of December 31 containing financial statements for
          the variable account.

Contract owners should review statements and confirmations carefully. All errors
or corrections must be reported to Nationwide immediately to assure proper
crediting to the contract. Unless Nationwide is notified within 30 days of
receipt of the statement, Nationwide will assume statements and confirmation
statements are correct.

YEAR 2000 COMPLIANCE ISSUES

Nationwide has developed and implemented a plan to address issues related to the
Year 2000. The problem relates to many existing computer systems using only two
digits to identify a year

                                       39
<PAGE>   42
in a date field. These systems were designed and developed without considering
the impact of the upcoming change in the century. If not corrected, many
computer systems could fail or create erroneous results when processing
information dated after December 31, 1999.

Like many organizations, Nationwide is required to renovate or replace computer
systems so that the systems will function properly after December 31, 1999.
Nationwide has completed an inventory and assessment of all computer systems and
has developed a plan to renovate or replace all applications that were
identified as not Year 2000 compliant.

As of the end of July 1998, Nationwide has renovated 97% of all applications
that required renovation. Testing of the renovated programs is in process,
including running each application with the date moved forward to Year 2000.
Nationwide expects to complete the testing of all renovated applications by the
end of 1998. For applications being replaced, Nationwide anticipates all
replacement systems to be in place and functioning by the end of 1998.
Contingency plans are substantially completed which identify actions to be taken
if Nationwide's renovation and replacement strategies fall behind schedule.

Nationwide is also completing an inventory and assessment of all vendor
products. As of the end of July 1998, 83% of products had been assessed and 69%
were Year 2000 compliant. Nationwide is certifying that each vendor product is
Year 2000 compliant. At the end of July 1998, 24% of vendor products that were
identified as Year 2000 compliant had been certified. Nationwide anticipates
having all vendor products assessed and certified by the end of 1998. Any vendor
products that cannot be certified as Year 2000 compliant will be replaced or
eliminated.

In addition to resolving internal Year 2000 readiness issues, Nationwide is
working with all business partners to assess Year 2000 issues associated with
the exchange of electronic data. Nationwide has completed an inventory and
assessment of all interfaces with business partners and is in the process of
testing those interfaces. Nationwide has also initiated plans to survey producer
business partners to ascertain their Year 2000 readiness.

Operating expenses in 1997 and in the first six months of 1998 include
approximately $45 million and $22.6 million, respectively, for technology
projects, including costs related to Year 2000. In the second half of 1998,
Nationwide anticipates spending an amount comparable to expense for the first
half of 1998. At this time, no significant Year 2000 costs are anticipated in
1999. Management does not anticipate that the completion of Year 2000 renovation
and replacement activities will result in a reduction in operating expenses.
Rather, personnel and resources currently allocated to Year 2000 issues will be
assigned to other technology-related projects. These expenses do not have an
effect on the assets of the variable account and are not charged through to the
contract owner.

LEGAL PROCEEDINGS

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

In recent years, life insurance companies have been named as defendants in
lawsuits, including class action lawsuits, relating to life insurance and
annuity pricing and sales practices. A number of these lawsuits have resulted in
substantial jury awards or settlements.

In February 1997, Nationwide Life Insurance Company was named as a defendant in
a lawsuit filed in New York Supreme Court related to the sale of whole life
policies on a "vanishing premium" basis (John H. Snyder v. Nationwide Life
Insurance Co.). The plaintiff in this lawsuit seeks to represent a national
class of Nationwide policyholders and claims unspecified compensatory and
punitive damages. On August 20, 1998, the Court in the Snyder case signed an
order preliminarily approving a class for settlement purposes and scheduled a
fairness hearing for December 17, 1998. The proposed

                                       40
<PAGE>   43
settlement, if ultimately approved, is not expected to have a material adverse
effect on the financial condition of Nationwide Life Insurance Company.

In April 1998, Nationwide Life Insurance Company was named as a defendant in a
lawsuit filed in Ohio State Court similar to the Snyder lawsuit (David Mishler
v. Nationwide Life Insurance Co.). These plaintiffs seek to represent a similar
class, make similar allegations and seek unspecified compensatory and punitive
damages.

In November 1997, two plaintiffs, one who was the owner of a variable life
insurance contract and the other who was the owner of a variable annuity
contract, brought an action in a Texas federal court against Nationwide Life
Insurance Company and the American Century Group as defendants (Robert Young and
David D. Distad v. Nationwide Life Insurance Company et al.). In this action,
plaintiffs seek to represent a class of variable life insurance policy owners
and variable annuity contract owners who they claim were misled when purchasing
these variable contracts. Plaintiffs alleged the purchasers were led to believe
that the performance of an underlying mutual fund managed by American Century,
whose shares may only be purchased by insurance companies, would track the
performance of a public mutual fund, also managed by American Century. The
amended complaint seeks unspecified compensatory and punitive damages. On April
27, 1998, the Court denied, in part, and granted, in part, motions to dismiss
the complaint filed by Nationwide Life Insurance Company and American Century.
The parties are presently engaged in discovery on the issue of whether the
lawsuit should be certified as a class action. Plaintiffs filed their motion in
support of class certification and Nationwide Life Insurance Company intends to
file a response opposing class certification. Nationwide Life Insurance Company
intends to defend this case vigorously.

There can be no assurance that any litigation relating to pricing or sales
practices will not have a material adverse effect on Nationwide in the future.

ADVERTISING AND SUB-ACCOUNT PERFORMANCE SUMMARY

ADVERTISING

A "yield" and "effective yield" may be advertised for the NSAT Money Market
Fund. "Yield" is a measure of the net dividend and interest income earned over a
specific seven-day period (which period will be stated in the advertisement)
expressed as a percentage of the offering price of the NSAT Money Market Fund's
units. Yield is an annualized figure, which means that it is assumed that the
NSAT Money Market Fund generates the same level of net income over a 52-week
period. The "effective yield" is calculated similarly but includes the effect of
assumed compounding, calculated under rules prescribed by the SEC. The effective
yield will be slightly higher than yield due to this compounding effect.

Nationwide may advertise the performance of a sub-account in relation to the
performance of other variable annuity sub-accounts, underlying mutual fund
options with similar or different objectives, or the investment industry as a
whole. Other investments to which the sub-accounts may be compared include, but
are not limited to:

     -    precious metals;
     -    real estate;
     -    stocks and bonds;
     -    closed-end funds;
     -    bank money market deposit accounts and passbook savings;
     -    CDs; and
     -    the Consumer Price Index.

Market Indexes

The sub-accounts will be compared to certain market indexes, such as:

     -    S&P 500;
     -    Shearson/Lehman Intermediate Government/Corporate Bond Index;

                                       41
<PAGE>   44
     -    Shearson/Lehman Long-Term Government/Corporate Bond Index;
     -    Donoghue Money Fund Average;
     -    U.S. Treasury Note Index;
     -    Bank Rate Monitor National Index of 2-1/2 Year CD Rates; and
     -    Dow Jones Industrial Average.

Tracking & Rating Services; Publications

Nationwide's rankings and ratings are sometimes published by other services,
such as:

     -    Lipper Analytical Services, Inc.,
     -    CDA/Wiesenberger,
     -    Morningstar,
     -    Donoghue's,
     -    magazines such as:
          -    Money;
          -    Forbes;
          -    Kiplinger's Personal Finance Magazine;
          -    Financial World
          -    Consumer Reports
          -    Business Week;
          -    Time;
          -    Newsweek;
          -    National Underwriter;
          -    News and World Report;
     -    LIMRA;
     -    Value;
     -    Best's Agent Guide;
     -    Western Annuity Guide;
     -    Comparative Annuity Reports;
     -    Wall Street Journal;
     -    Barron's;
     -    Investor's Daily;
     -    Standard & Poor's Outlook; and
     -    Variable Annuity Research & Data Service (The VARDS Report)

These rating services and publications rank the underlying mutual funds'
performance against other funds. These rankings may or may not include the
effects of sales charges or other fees.

Financial Rating Services

Nationwide is also ranked and rated by independent financial rating services,
among which are Moody's, Standard & Poor's and A.M. Best Company. Nationwide may
advertise these ratings. These ratings reflect Nationwide's financial strength
or claims-paying ability. The ratings are not intended to reflect the investment
experience or financial strength of the variable account.

Some Nationwide advertisements and endorsements may include lists of
organizations, individuals or other parties that recommend Nationwide or the
contract. Furthermore, Nationwide may occasionally advertise comparisons of
currently taxable and tax deferred investment programs, based on selected tax
brackets, or discussions of alternative investment vehicles and general economic
conditions.

Historical Performance of the Sub-Accounts

   
Nationwide will advertise historical performance of the sub-accounts. Nationwide
may advertise for the sub-account's standardized "average annual total return,"
calculated in a manner prescribed by the SEC, and nonstandardized "total
return." Average annual total return shows the percentage rate of return of a
hypothetical initial investment of $1,000 for the most recent one, five and ten
year periods (or for a period covering the time the underlying mutual fund has
been available in the variable account if it has not been available for one of
the prescribed periods). This calculation reflects the maximum charges that
could be assessed to a contract (1.85%), but does not take into consideration
premium taxes, which may be imposed by certain states.
    

Nonstandardized "total return," calculated similar to standardized "average
annual total return," shows the percentage rate of return of a hypothetical
initial investment of $25,000 for the most recent one, five and ten year periods
(or for a period covering the time the underlying mutual fund has been in
existence). For those underlying mutual funds which have not been available for
one of the prescribed periods, the nonstandardized total return illustrations
will show the investment performance the underlying mutual funds would have
achieved (reduced by the same charges) had they been available in the variable
account for one of the periods. An initial investment of $25,000 is


                                       42
<PAGE>   45
assumed because that amount is closer to the size of a typical contract than
$1,000, which was used in calculating the standardized average annual total
return.

The standardized average annual total return and nonstandardized total return
quotations are calculated using data for the period ended December 31, 1997.
However, Nationwide generally provides performance information more frequently.
Information relating to performance of the sub-accounts is based on historical
earnings and does not represent or guarantee future results.




                                       43
<PAGE>   46
                         SUB-ACCOUNT PERFORMANCE SUMMARY

STANDARDIZED AVERAGE ANNUAL TOTAL RETURN

<TABLE>
<CAPTION>
      -------------------------------------------------------------------------------------------------------------------
                                                                                              10 Years
                                                                                            or Date Fund
                                                                                            Available in    Date Fund
                                                                                            the Variable   Available in
                                                                 1 Year         5 Years        Account     the Variable
                        Sub-Account Option                     to 12/31/97    to 12/31/97    to 12/31/97     Account
      -------------------------------------------------------------------------------------------------------------------
<S>                                                            <C>            <C>            <C>           <C>
      American Century Variable Portfolios, Inc. - American       N/A             N/A            28.26%        11/03/97
      Century VP Income & Growth
      -------------------------------------------------------------------------------------------------------------------
      American Century Variable Portfolios, Inc. - American       N/A             N/A             5.25%        11/03/97
      Century VP International
      -------------------------------------------------------------------------------------------------------------------
      American Century Variable Portfolios, Inc. - American       N/A             N/A            19.75%        11/03/97
      Century VP Value
      -------------------------------------------------------------------------------------------------------------------
      The Dreyfus Socially Responsible Growth Fund, Inc.          N/A             N/A            10.83%        11/03/97
      -------------------------------------------------------------------------------------------------------------------
      Dreyfus Stock Index Fund, Inc.                              N/A             N/A            23.22%        11/03/97
      -------------------------------------------------------------------------------------------------------------------
      Dreyfus Variable Investment Fund - Capital                  N/A             N/A            16.35%        11/03/97
      Appreciation Portfolio
      -------------------------------------------------------------------------------------------------------------------
      Fidelity VIP Equity-Income Portfolio:  Service Class        N/A             N/A            22.82%        11/03/97
      -------------------------------------------------------------------------------------------------------------------
      Fidelity VIP Growth Portfolio:  Service Class               N/A             N/A             1.55%        11/03/97
      -------------------------------------------------------------------------------------------------------------------
      Fidelity VIP  High Income Portfolio:  Service Class         N/A             N/A             7.81%        11/03/97
      -------------------------------------------------------------------------------------------------------------------
      Fidelity VIP Overseas Portfolio:  Service Class             N/A             N/A            -6.37%        11/03/97
      -------------------------------------------------------------------------------------------------------------------
      Fidelity VIP II Contrafund Portfolio:  Service Class        N/A             N/A            -3.20%        11/03/97
      -------------------------------------------------------------------------------------------------------------------
      Fidelity VIP III Growth Opportunities Portfolio:            N/A             N/A            27.54%        11/03/97
      Service Class
      -------------------------------------------------------------------------------------------------------------------
      Morgan Stanley Universal Funds, Inc. - Emerging             N/A             N/A            29.48%        11/03/97
      Markets Debt Portfolio
      -------------------------------------------------------------------------------------------------------------------
      NSAT Capital Appreciation Fund                              N/A             N/A            26.39%        11/03/97
      -------------------------------------------------------------------------------------------------------------------
      NSAT Government Bond Fund                                   N/A             N/A             8.92%        11/03/97
      -------------------------------------------------------------------------------------------------------------------
      NSAT Money Market Fund                                      N/A             N/A             3.91%        10/31/97
      -------------------------------------------------------------------------------------------------------------------
      NSAT Total Return Fund                                      N/A             N/A            15.85%        11/03/97
      -------------------------------------------------------------------------------------------------------------------
      NSAT Nationwide Balanced Fund                               N/A             N/A             8.08%        11/03/97
      -------------------------------------------------------------------------------------------------------------------
      NSAT Nationwide Equity Income Fund                          N/A             N/A            10.18%        11/03/97
      -------------------------------------------------------------------------------------------------------------------
      NSAT Nationwide Global Equity Fund                          N/A             N/A             6.18%        11/03/97
      -------------------------------------------------------------------------------------------------------------------
      NSAT Nationwide High Income Bond Fund                       N/A             N/A            13.70%        11/03/97
      -------------------------------------------------------------------------------------------------------------------
      NSAT Nationwide Multi-Sector Bond Fund                      N/A             N/A             5.30%        11/03/97
      -------------------------------------------------------------------------------------------------------------------
      NSAT Nationwide Select Advisers Mid Cap Fund                N/A             N/A            -3.55%        11/03/97
      -------------------------------------------------------------------------------------------------------------------
      NSAT Nationwide Small Cap Value Fund                        N/A             N/A           -10.95%        11/03/97
      -------------------------------------------------------------------------------------------------------------------
      NSAT Nationwide Small Company Fund                          N/A             N/A           -22.31%        11/03/97
      -------------------------------------------------------------------------------------------------------------------
      NSAT Nationwide Strategic Growth Fund                       N/A             N/A            13.11%        11/03/97
      -------------------------------------------------------------------------------------------------------------------
      NSAT Nationwide Strategic Value Fund                        N/A             N/A             9.21%        11/03/97
      -------------------------------------------------------------------------------------------------------------------
      Neuberger & Berman AMT Guardian Portfolio                   N/A             N/A            35.75%        11/03/97
      -------------------------------------------------------------------------------------------------------------------
      Neuberger & Berman AMT Mid-Cap Growth Portfolio             N/A             N/A           168.04%        11/03/97
      -------------------------------------------------------------------------------------------------------------------
      Neuberger & Berman AMT Partners Portfolio                   N/A             N/A             8.20%        11/03/97
      -------------------------------------------------------------------------------------------------------------------
      Oppenheimer Variable Account Funds - Oppenheimer            N/A             N/A           -26.29%        11/03/97
      Aggressive Growth Fund
      -------------------------------------------------------------------------------------------------------------------
      Oppenheimer Variable Account Funds - Oppenheimer            N/A             N/A           -10.75%        11/03/97
      Growth Fund
      -------------------------------------------------------------------------------------------------------------------
</TABLE>



                                       44
<PAGE>   47
<TABLE>
<CAPTION>
      STANDARDIZED AVERAGE ANNUAL TOTAL RETURN (CONTINUED)
      -------------------------------------------------------------------------------------------------------------------
                                                                                              10 Years
                                                                                            or Date Fund
                                                                                            Available in    Date Fund
                                                                                            the Variable   Available in
                                                                 1 Year         5 Years        Account     the Variable
                        Sub-Account Option                     to 12/31/97    to 12/31/97    to 12/31/97     Account
      -------------------------------------------------------------------------------------------------------------------
<S>                                                            <C>            <C>            <C>           <C>
      Oppenheimer Variable Account Funds - Oppenheimer            N/A             N/A            17.03%        11/03/97
      Growth & Income Fund
      -------------------------------------------------------------------------------------------------------------------
      Van Eck Worldwide Insurance Trust - Worldwide               N/A             N/A           -55.00%        11/03/97
      Emerging Markets Fund
      -------------------------------------------------------------------------------------------------------------------
      Van Eck Worldwide Insurance Trust - Worldwide Hard          N/A             N/A           -49.44%        11/03/97
      Assets Fund
      -------------------------------------------------------------------------------------------------------------------
      Van Kampen Life Investment Trust - Morgan Stanley           N/A             N/A            22.84%        11/03/97
      Real Estate Securities Portfolio
      -------------------------------------------------------------------------------------------------------------------
      Warburg Pincus Trust - Growth & Income Portfolio            N/A             N/A            25.48%        11/03/97
      -------------------------------------------------------------------------------------------------------------------
      Warburg Pincus Trust - International Equity Portfolio       N/A             N/A           -30.03%        11/03/97
      -------------------------------------------------------------------------------------------------------------------
      Warburg Pincus Trust - Post-Venture Capital Portfolio       N/A             N/A            -9.29%        11/03/97
      -------------------------------------------------------------------------------------------------------------------
</TABLE>


     NON-STANDARDIZED AVERAGE ANNUAL TOTAL RETURN

<TABLE>
<CAPTION>
      -------------------------------------------------------------------------------------------------------------------
                                                                                              10 Years
                                                                                            to 12/31/97
                                                                 1 Year        5 Years       or Life of     Date Fund
                        Sub-Account Option                     to 12/31/97   to 12/31/97        Fund        Effective
      -------------------------------------------------------------------------------------------------------------------
<S>                                                            <C>           <C>             <C>            <C>
      American Century Variable Portfolios, Inc. - American       N/A            N/A             7.55%         10/30/97
      Century VP Income & Growth
      -------------------------------------------------------------------------------------------------------------------
      American Century Variable Portfolios, Inc. - American      17.03%          N/A            37.65%         05/02/94
      Century VP International
      -------------------------------------------------------------------------------------------------------------------
      American Century Variable Portfolios, Inc. - American      24.38%          N/A            38.41%         05/01/96
      Century VP Value
      -------------------------------------------------------------------------------------------------------------------
      The Dreyfus Socially Responsible Growth Fund, Inc.         26.70%          N/A           115.51%         10/06/93
      -------------------------------------------------------------------------------------------------------------------
      Dreyfus Stock Index Fund, Inc.                             31.16%        129.66%         201.38%         09/29/89
      -------------------------------------------------------------------------------------------------------------------
      Dreyfus Variable Investment Fund - Capital                 26.35%          N/A           121.56%         04/05/93
      Appreciation Portfolio
      -------------------------------------------------------------------------------------------------------------------
      Fidelity VIP Equity-Income Portfolio:  Service Class       26.33%        133.78%         310.56%         10/09/86
      -------------------------------------------------------------------------------------------------------------------
      Fidelity VIP Growth Portfolio:  Service Class              21.78%        113.74%         326.64%         10/09/86
      -------------------------------------------------------------------------------------------------------------------
      Fidelity VIP  High Income Portfolio:  Service Class        15.99%         79.26%         193.27%         09/19/85
      -------------------------------------------------------------------------------------------------------------------
      Fidelity VIP Overseas Portfolio:  Service Class            10.05%         80.68%         118.73%         01/28/87
      -------------------------------------------------------------------------------------------------------------------
      Fidelity VIP II Contrafund Portfolio:  Service Class       22.41%          N/A           101.83%         01/03/95
      -------------------------------------------------------------------------------------------------------------------
      Fidelity VIP III Growth Opportunities Portfolio:           28.20%          N/A            95.57%         01/03/95
      Service Class
      -------------------------------------------------------------------------------------------------------------------
      Morgan Stanley Universal Funds, Inc. - Emerging             N/A            N/A             0.04%         01/16/97
      Markets Debt Portfolio
      -------------------------------------------------------------------------------------------------------------------
      NSAT Capital Appreciation Fund                             32.68%        122.71%         133.32%         04/15/92
      -------------------------------------------------------------------------------------------------------------------
      NSAT Government Bond Fund                                  8.19%          33.44%         111.63%         11/08/82
      -------------------------------------------------------------------------------------------------------------------
      NSAT Money Market Fund                                     3.84%          16.59%          50.78%         11/30/81
      -------------------------------------------------------------------------------------------------------------------
      NSAT Total Return Fund                                     27.68%        113.24%         273.11%         11/08/82
      -------------------------------------------------------------------------------------------------------------------
      NSAT Nationwide Balanced Fund                               N/A            N/A             1.23%         10/31/97
      -------------------------------------------------------------------------------------------------------------------
      NSAT Nationwide Equity Income Fund                          N/A            N/A             1.54%         10/31/97
      -------------------------------------------------------------------------------------------------------------------
      NSAT Nationwide Global Equity Fund                          N/A            N/A             0.95%         10/31/97
      -------------------------------------------------------------------------------------------------------------------
</TABLE>




                                       45
<PAGE>   48
      NON-STANDARDIZED AVERAGE ANNUAL TOTAL RETURN (CONTINUED)

<TABLE>
<CAPTION>
      -------------------------------------------------------------------------------------------------------------------
                                                                                              10 Years
                                                                                            to 12/31/97
                                                                 1 Year        5 Years       or Life of     Date Fund
                        Sub-Account Option                     to 12/31/97   to 12/31/97        Fund        Effective
      -------------------------------------------------------------------------------------------------------------------
<S>                                                            <C>           <C>            <C>             <C>
      NSAT Nationwide High Income Bond Fund                       N/A            N/A             2.05%         10/31/97
      -------------------------------------------------------------------------------------------------------------------
      NSAT Nationwide Multi-Sector Bond Fund                      N/A            N/A             0.81%         10/31/97
      -------------------------------------------------------------------------------------------------------------------
      NSAT Nationwide Select Advisers Mid Cap Fund                N/A            N/A            -0.58%         10/31/97
      -------------------------------------------------------------------------------------------------------------------
      NSAT Nationwide Small Cap Value Fund                        N/A            N/A            -1.84%         10/31/97
      -------------------------------------------------------------------------------------------------------------------
      NSAT Nationwide Small Company Fund                         15.77%          N/A            60.03%         10/23/95
      -------------------------------------------------------------------------------------------------------------------
      NSAT Nationwide Strategic Growth Fund                       N/A            N/A             1.96%         10/31/97
      -------------------------------------------------------------------------------------------------------------------
      NSAT Nationwide Strategic Value Fund                        N/A            N/A             1.40%         10/31/97
      -------------------------------------------------------------------------------------------------------------------
      Neuberger & Berman AMT Guardian Portfolio                   N/A            N/A             4.97%         11/03/97
      -------------------------------------------------------------------------------------------------------------------
      Neuberger & Berman AMT Mid-Cap Growth Portfolio             N/A            N/A            16.95%         11/03/97
      -------------------------------------------------------------------------------------------------------------------
      Neuberger & Berman AMT Partners Portfolio                  29.48%          N/A           115.40%         03/22/94
      -------------------------------------------------------------------------------------------------------------------
      Oppenheimer Variable Account Funds - Oppenheimer           10.19%         95.74%         293.29%         08/15/86
      Aggressive Growth Fund
      -------------------------------------------------------------------------------------------------------------------
      Oppenheimer Variable Account Funds - Oppenheimer           25.01%        119.46%         308.72%         04/03/85
      Growth Fund
      -------------------------------------------------------------------------------------------------------------------
      Oppenheimer Variable Account Funds - Oppenheimer           30.72%          N/A           112.72%         07/05/95
      Growth & Income Fund
      -------------------------------------------------------------------------------------------------------------------
      Van Eck Worldwide Insurance Trust - Worldwide             -12.80%          N/A             8.00%         12/21/95
      Emerging Markets Fund
      -------------------------------------------------------------------------------------------------------------------
      Van Eck Worldwide Insurance Trust - Worldwide Hard         -3.01%         88.92%          57.01%         09/01/89
      Assets Fund
      -------------------------------------------------------------------------------------------------------------------
      Van Kampen Life Investment Trust - Morgan Stanley          19.83%          N/A            78.79%         07/03/95
      Real Estate Securities Portfolio
      -------------------------------------------------------------------------------------------------------------------
      Warburg Pincus Trust - Growth & Income Portfolio            N/A            N/A             3.66%         10/31/87
      -------------------------------------------------------------------------------------------------------------------
      Warburg Pincus Trust - International Equity Portfolio      -3.58%          N/A            11.49%         06/30/95
      -------------------------------------------------------------------------------------------------------------------
      Warburg Pincus Trust - Post-Venture Capital Portfolio      11.81%          N/A             8.75%         09/30/96
      -------------------------------------------------------------------------------------------------------------------
</TABLE>


            TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION


                                                              Page
General Information and History............................      1
Services...................................................      1
Purchase of Securities Being Offered.......................      2
Underwriters...............................................      2
Calculations of Performance................................      2
Annuity Payments...........................................      3
Financial Statements.......................................      4





                                       46
<PAGE>   49
APPENDIX A: OBJECTIVES FOR UNDERLYING MUTUAL FUNDS

The underlying mutual funds listed below are designed primarily as investments
for variable annuity contracts and variable life insurance policies issued by
insurance companies.

There is no guarantee that the investment objectives will be met.

AMERICAN CENTURY VARIABLE PORTFOLIOS, INC., A MEMBER OF THE AMERICAN CENTURY(SM)
FAMILY OF INVESTMENTS
American Century Variable Portfolios, Inc. was organized as a Maryland
corporation in 1987. It is a diversified, open-end investment management company
that offers its shares only as investment vehicles for variable annuity and
variable life insurance products of insurance companies. American Century
Variable Portfolios, Inc. is managed by American Century Investment Management,
Inc.

     AMERICAN CENTURY VP INCOME & GROWTH
     Investment Objective: Dividend growth, current income and capital
     appreciation. The Fund seeks to achieve its investment objective by
     investing in common stocks. The investment manager constructs the portfolio
     to match the risk characteristics of the S&P 500 Stock Index and then
     optimizes each portfolio to achieve the desired balance of risk and return
     potential. This includes targeting a dividend yield that exceeds that of
     the S&P 500. Such a management technique known as "portfolio optimization"
     may cause the Fund to be more heavily invested in some industries than in
     others. However, the Fund may not invest more than 25% of its total assets
     in companies whose principal business activities are in the same industry.

     AMERICAN CENTURY VP INTERNATIONAL
     Investment Objective: To seek capital growth. The Fund will seek to achieve
     its investment objective by investing primarily in securities of foreign
     companies that meet certain fundamental and technical standards of
     selection and, in the opinion of the investment manager, have potential for
     appreciation. Under normal conditions, the Fund will invest at least 65% of
     its assets in common stocks or other equity securities of issuers from at
     least three countries outside the United States. While securities of United
     States issuers may be included in the portfolio from time to time, it is
     the primary intent of the manager to diversify investments across a broad
     range of foreign issuers. Although the primary investment of the Fund will
     be common stocks (defined to include depository receipts for common stock
     and other equity equivalents), the Fund may also invest in other types of
     securities consistent with the Fund's objective. When the manager believes
     that the total capital growth potential of other securities equals or
     exceeds the potential return of common stocks, the Fund may invest up to
     35% of its assets in such other securities. There can be no assurance that
     the Fund will achieve its objectives.

     AMERICAN CENTURY VP VALUE
     Investment Objective: The investment objective of the Fund is long-term
     capital growth; income is a secondary objective. The equity securities in
     which the Fund will invest will be primarily securities of well-established
     companies with intermediate-to-large market capitalizations that are
     believed by management to be undervalued at the time of purchase. Under
     normal market conditions, the Fund expects to invest at least 80% of the
     value of its total asset in equity securities, including common and
     preferred stock, convertible preferred stock and convertible debt
     obligations.

DREYFUS STOCK INDEX FUND, INC.
The Dreyfus Stock Index Fund, Inc. is an open-end, non-diversified, management
investment company incorporated under Maryland law on January 24, 1989 and
commenced operations on September 29, 1989. The Fund offers its shares only as
investment vehicles for variable annuity and variable life insurance products of
insurance companies. The Dreyfus Corporation


                                       47
<PAGE>   50
("Dreyfus") serves as the Fund's manager, while Mellon Equity Associates, an
affiliate of Dreyfus, serves as the Fund's index manager. Dreyfus is a wholly
owned subsidiary of Mellon Bank, N.A., which is a wholly owned subsidiary of
Mellon Bank Corporation.

     Investment Objective: To provide investment results that correspond to the
     price and yield performance of publicly traded common stocks in the
     aggregate, as represented by the Standard & Poor's 500 Composite Stock
     Price Index. The Fund is neither sponsored by nor affiliated with Standard
     & Poor's Corporation.

DREYFUS VARIABLE INVESTMENT FUND
Dreyfus Variable Investment Fund is an open-end, management investment company.
It was organized as an unincorporated business trust under the laws of the
Commonwealth of Massachusetts on October 29, 1986 and commenced operations on
August 31, 1990. The Fund offers its shares only as investment vehicles for
variable annuity and variable life insurance products of insurance companies.
Dreyfus serves as the Fund's manager. Fayez Sarofim & Company serves as the
sub-adviser and provides day-to-day management of the Portfolio.

     CAPITAL APPRECIATION PORTFOLIO
     Investment Objective: The Portfolio's primary investment objective is to
     provide long-term capital growth consistent with the preservation of
     capital; current income is a secondary investment objective. This Portfolio
     invests primarily in the common stocks of domestic and foreign issuers.

THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.
The Dreyfus Socially Responsible Growth Fund, Inc. is an open-end, diversified,
management investment company incorporated under Maryland law on July 20, 1992
and commenced operations on October 7, 1993. The Fund offers its share only as
investment vehicles for variable annuity and variable life insurance products of
insurance companies. Dreyfus serves as the Fund's investment adviser. NCM
Capital Management Group, Inc. serves as the Fund's sub-investment adviser and
provides day-to-day management of the Fund's portfolio.

     Investment Objective: Capital growth through equity investment in companies
     that, in the opinion of the Fund's advisers, not only meet traditional
     investment standards, but which also show evidence that they conduct their
     business in a manner that contributes to the enhancement of the quality of
     life in America. Current income is secondary to the primary goal.

FIDELITY VARIABLE INSURANCE PRODUCTS FUND
The Fidelity Variable Insurance Products Fund (VIP) is an open-end, diversified,
management investment company organized as a Massachusetts business trust on
November 13, 1981. Shares of VIP are purchased by insurance companies to fund
benefits under variable life insurance policies and variable annuity contracts.
Fidelity Management & Research Company ("FMR") is the manager for VIP and its
portfolios.

     VIP EQUITY-INCOME PORTFOLIO:  SERVICE CLASS
     Investment Objective: Reasonable income by investing primarily in
     income-producing equity securities. In choosing these securities FMR also
     will consider the potential for capital appreciation. The Portfolio's goal
     is to achieve a yield which exceeds the composite yield on the securities
     comprising the Standard & Poor's 500 Composite Stock Price Index.

     VIP GROWTH PORTFOLIO:  SERVICE CLASS
     Investment Objective: Capital appreciation. This Portfolio will invest in
     the securities of both well-known and established companies, and smaller,
     less well-known companies which may have a narrow product line or whose
     securities are thinly traded. These latter securities will often involve
     greater risk than may be found in the ordinary investment security. FMR's
     analysis and expertise plays an integral role in the selection of
     securities and, therefore, the performance of the Portfolio. Many


                                       48
<PAGE>   51
     securities which FMR believes would have the greatest potential may be
     regarded as speculative, and investment in the Portfolio may involve
     greater risk than is inherent in other underlying mutual funds. It is also
     important to point out that this Portfolio makes sense for you if you can
     afford to ride out changes in the stock market because it invests primarily
     in common stocks. FMR can also make temporary investments in securities
     such as investment-grade bonds, high-quality preferred stocks and
     short-term notes, for defensive purposes when it believes market conditions
     warrant.

     VIP HIGH INCOME PORTFOLIO:  SERVICE CLASS
     Investment Objective: High level of current income by investing primarily
     in high-risk, lower-rated, high-yielding, fixed-income securities, while
     also considering growth of capital. FMR will seek high current income
     normally by investing the Portfolio's assets as follows:

     -    at least 65% in income-producing debt securities and preferred stocks,
          including convertible securities

     -    up to 20% in common stocks and other equity securities when consistent
          with the Portfolio's primary objective or acquired as part of a unit
          combining fixed-income and equity securities

     Higher yields are usually available on securities that are lower-rated or
     that are unrated. Lower-rated securities are usually defined as Ba or lower
     by Moody's Investor Service, Inc. ("Moody's"); BB or lower by Standard &
     Poor's and may be deemed to be of a speculative nature. The Portfolio may
     also purchase lower-quality bonds such as those rated Ca3 by Moody's or C-
     by Standard & Poor's which provide poor protection for payment of principal
     and interest (commonly referred to as "junk bonds"). For a further
     discussion of lower-rated securities, please see the "Risks of Lower-Rated
     Debt Securities" section of the Portfolio's prospectus.

     VIP OVERSEAS PORTFOLIO:  SERVICE CLASS
     Investment Objective: Long-term capital growth primarily through
     investments in foreign securities. This Portfolio provides a means for
     investors to diversify their own portfolios by participating in companies
     and economies outside the United States.

FIDELITY VARIABLE INSURANCE PRODUCTS FUND II
The Fidelity Variable Insurance Products Fund II (VIP II) is an open-end,
diversified, management investment company organized as a Massachusetts business
trust on March 21, 1988. VIP II's shares are purchased by insurance companies to
fund benefits under variable life insurance policies and variable annuity
contracts. FMR is the manager of VIP II and its portfolios.

     VIP II CONTRAFUND PORTFOLIO:  SERVICE CLASS
     Investment Objective: To seek capital appreciation by investing primarily
     in companies that FMR believes to be undervalued due to an overly
     pessimistic appraisal by the public. This strategy can lead to investments
     in domestic or foreign companies, small and large, many of which may not be
     well known. The Portfolio primarily invests in common stock and securities
     convertible into common stock, but it has the flexibility to invest in any
     type of security that may produce capital appreciation.

FIDELITY VARIABLE INSURANCE PRODUCTS FUND III
The Fidelity Variable Insurance Products Fund III (VIP III) is an open-end,
diversified, management investment company organized as a Massachusetts business
trust on July 14, 1994. VIP III's shares are purchased by insurance companies to
fund benefits under variable life insurance policies and variable annuity
contracts. FMR is the manager of VIP III and it's portfolios.

     VIP III GROWTH OPPORTUNITIES PORTFOLIO:  SERVICE CLASS
     Investment Objective: Capital growth by investing primarily in common
     stocks and


                                       49
<PAGE>   52
     securities convertible into common stocks. The Portfolio, under normal
     conditions, will invest at least 65% of its total assets in securities of
     companies that FMR believes have long-term growth potential. Although the
     Portfolio invests primarily in common stock and securities convertible into
     common stock, it has the ability to purchase other securities, such as
     preferred stock and bonds, that may produce capital growth. The Portfolio
     may invest in foreign securities without limitation.

MORGAN STANLEY UNIVERSAL FUNDS, INC.
Morgan Stanley Universal Funds, Inc. is a mutual fund designed to provide
investment vehicles for variable annuity contracts and variable life insurance
policies and for certain tax-qualified investors. Its Emerging Markets Debt
Portfolio is managed by Morgan Stanley Asset Management, Inc.

     EMERGING MARKETS DEBT PORTFOLIO
     Investment Objective: High total return by investing primarily in dollar
     and non-dollar denominated fixed income securities of government and
     government-related issuers located in emerging market countries, which
     securities provide a high level of current income, while at the same time
     holding the potential for capital appreciation if the perceived
     creditworthiness of the issuer improves due to improving economic,
     financial, political, social or other conditions in the country in which
     the issuer is located.

NATIONWIDE SEPARATE ACCOUNT TRUST
Nationwide Separate Account Trust ("NSAT") is a diversified open-end management
investment company created under the laws of Massachusetts. NSAT offers shares
in the mutual funds listed below, each with its own investment objectives.
Shares of NSAT will be sold primarily to separate accounts to fund the benefits
under variable life insurance policies and variable annuity contracts issued by
life insurance companies. The assets of NSAT are managed by Nationwide Advisory
Services, Inc. ("NAS"), a wholly-owned subsidiary of Nationwide Life Insurance
Company.

     CAPITAL APPRECIATION FUND
     Investment Objective: Long-term growth by primarily investing in a
     diversified portfolio of the common stock of companies which NAS determines
     have a better-than-average potential for sustained capital growth over the
     long term.

     GOVERNMENT BOND FUND
     Investment Objective: As high a level of income as is consistent with the
     preservation of capital by investing in a diversified portfolio of
     securities issued or backed by the U.S. Government, its agencies or
     instrumentalities.

     MONEY MARKET FUND
     Investment Objective: As high a level of current income as is considered
     consistent with the preservation of capital and liquidity by investing
     primarily in money market instruments.

     TOTAL RETURN FUND
     Investment Objective: Capital growth by investing in common stocks of
     companies that NAS believes will have above-average earnings or otherwise
     provide investors with above-average potential for capital appreciation. To
     maximize this potential, NAS may also utilize from time to time, securities
     convertible into common stock, warrants and options to purchase such
     stocks.

     SUBADVISED NATIONWIDE FUNDS

       NATIONWIDE BALANCED FUND
       Subadviser:  Salomon Brothers Asset Management, Inc.
       Investment Objective: Primarily seeks above-average income compared to a
       portfolio entirely invested in equity securities. The Fund's secondary
       objective is to take advantage of opportunities for growth of capital and
       income. The Fund seeks its objective primarily through investments in a
       broad variety of securities, including equity


                                       50
<PAGE>   53
       securities, fixed-income securities and short-term obligations. Under
       normal market conditions, it is anticipated that the Fund will invest at
       least 40% of the Fund's total assets in equity securities and at least
       25% in fixed-income senior securities. The Fund's subadviser, Salomon
       Brothers Asset Management, Inc., will have discretion to invest in the
       full range of maturities of fixed-income securities. Generally, most of
       the Fund's long-term debt investments will consist of "investment grade"
       securities, but the Fund may invest up to 20% of its net assets in
       non-convertible fixed-income securities rated below investment grade or
       determined by the subadviser to be of comparable quality. These
       securities are commonly known as junk bonds. In addition, the Fund may
       invest an unlimited amount in convertible securities rated below
       investment grade.

       NATIONWIDE EQUITY INCOME FUND
       Subadviser:  Federated Investment Counseling
       Investment Objective: Seeks above average income and capital appreciation
       by investing at least 65% of its assets in income-producing equity
       securities. Such equity securities include common stocks, preferred
       stocks, and securities (including debt securities) that are convertible
       into common stocks. The portion of the Fund's total assets invested in
       each type of equity security will vary according to the Fund's
       subadviser's assessment of market, economic conditions and outlook.

       NATIONWIDE GLOBAL EQUITY FUND
       Subadviser:  J. P. Morgan Investment Management Inc.
       Investment Objective: To provide high total return from a globally
       diversified portfolio of equity securities. Total return will consist of
       income plus realized and unrealized capital gains and losses. The Fund
       seeks its investment objective through country allocation, stock
       selection and management of currency exposure. Under normal market
       conditions, J.P. Morgan Investment Management Inc. intends to keep the
       Fund essentially fully invested with at least 65% of the value of its
       total assets in equity securities consisting of common stocks and other
       securities with equity characteristics such as preferred stocks,
       warrants, rights, convertible securities, trust certificates, limited
       partnership interests and equity participations. The Fund's primary
       equity instruments are the common stock of companies based in the
       developed countries around the world. The assets of the Fund will
       ordinarily be invested in the securities of at least five different
       countries.

       NATIONWIDE HIGH INCOME BOND FUND
       Subadviser:  Federated Investment Counseling
       Investment Objective: Seeks to provide high current income by investing
       primarily in a professionally managed, diversified portfolio of fixed
       income securities. To meet its objective, the Fund intends to invest at
       least 65% of its assets in lower-rated fixed income securities such as
       preferred stocks, bonds, debentures, notes, equipment lease certificates
       and equipment trust certificates which are rated BBB or lower by Standard
       & Poor's or Fitch Investors Service or Baa or lower by Moody's (or if not
       rated, are determined by the Fund's subadviser to be of a comparable
       quality). Such investments are commonly referred to as "junk bonds." For
       a further discussion of lower-rated securities, please see the "High
       Yield Securities" section of the Fund's prospectus.

       NATIONWIDE MULTI SECTOR BOND  FUND
       Subadviser: Salomon Brothers Asset Management, Inc. with Salomon Brothers
       Asset Management Limited Investment Objective: Primarily seeks a high
       level of current income. Capital appreciation is a secondary objective.
       The Fund seeks to achieve its objectives


                                       51
<PAGE>   54
       by investing in a globally diverse portfolio of fixed-income investments
       and by giving the subadviser, Salomon Brothers Asset Management, Inc.
       broad discretion to deploy the Fund's assets among certain segments of
       the fixed-income market that the subadviser believes will best contribute
       to achievement of the Fund's investment objectives. The Fund reserves the
       right to invest predominantly in securities rated in medium or lower
       categories, or as determined by the subadviser to be of comparable
       quality, commonly referred to as "junk bonds." Although the subadviser
       has the ability to invest up to 100% of the Fund's assets in lower-rated
       securities, the subadviser does not anticipate investing in excess of 75%
       of the Fund's assets in such securities. The Subadviser has entered into
       a subadvisory agreement with its London based affiliate, Salomon Brothers
       Asset Management Limited, pursuant to which the subadviser has delegated
       to Salomon Brothers Asset Management Limited responsibility for
       management of the Fund's investments in non-dollar denominated debt
       securities and currency transactions.

       NATIONWIDE SELECT ADVISERS MID CAP FUND
       Subadvisers: First Pacific Advisors, Inc., Pilgrim Baxter & Associates,
       Ltd., and Rice, Hall, James & Associates Investment Objective: Capital
       appreciation by investing primarily in equity securities of medium-sized
       companies (market capitalization between $500 million and $7 billion).
       Under normal market conditions, the Fund will invest in equity securities
       consisting of common stock, preferred stock and securities convertible
       into common stocks, including convertible preferred stock and convertible
       bonds. NAS has chosen the Fund's subadvisers because they utilize a
       number of different investment styles. In utilizing these different
       styles, NAS hopes to increase prospects for investment return and to
       reduce market risk and volatility.

       NATIONWIDE SMALL CAP VALUE FUND
       Subadviser:  The Dreyfus Corporation
       Investment Objective: Capital appreciation through investment in a
       diversified portfolio of equity securities of companies with a median
       market capitalization of approximately $1 billion. Under normal market
       conditions, at least 75% of the Fund's total assets will be invested in
       equity securities of companies with market capitalizations at the time of
       purchase of between $200 million and $2.5 billion. The Fund will invest
       in equity securities of domestic and foreign issuers characterized as
       "value" companies according to criteria established by The Dreyfus
       Corporation, the Fund's subadviser.

       NATIONWIDE SMALL COMPANY FUND
       Subadvisers: The Dreyfus Corporation, Neuberger & Berman, L.P., Lazard
       Asset Management, Strong Capital Management, Inc. and Warburg Pincus
       Asset Management, Inc. Investment Objective: Long-term growth of capital
       by investing primarily in equity securities of domestic and foreign
       companies with market capitalizations of less than $1 billion at the time
       of purchase. The subadvisers were chosen because they utilize a number of
       different investment styles when investing in small company stocks. By
       utilizing different investment styles, NAS hopes to increase prospects
       for investment return and to reduce market risk and volatility.

       NATIONWIDE STRATEGIC GROWTH FUND
       Subadviser:  Strong Capital Management Inc.
       Investment Objective: Capital growth by investing primarily in equity
       securities that the Fund's subadviser believes have above-average growth
       prospects. The Fund will generally invest in companies


                                       52
<PAGE>   55
       whose earnings are believed to be in a relatively strong growth trend,
       and to a lesser extent, in companies in which significant further growth
       is not anticipated but whose market value is thought to be undervalued.
       Under normal market conditions, the Fund will invest at least 65% of its
       total assets in equity securities, including common stocks, preferred
       stocks, and securities convertible into common or preferred stocks, such
       as warrants and convertible bonds. The Fund may invest up to 35% of its
       total assets in debt obligations, including intermediate- to long-term
       corporate or U.S. Government debt securities.

       NATIONWIDE STRATEGIC VALUE FUND
       Subadviser: Strong Capital Management Inc./Schafer Capital Management
       Inc. Investment Objective: Primarily long-term capital appreciation;
       current income is a secondary objective. The Fund seeks to meet its
       objectives by investing in securities which are believed to offer the
       possibility of increase in value, primarily common stocks of established
       companies having a strong financial position and a low stock market
       valuation at the time of purchase in relation to investment value. Other
       than considered appropriate for cash reserves, the Fund will generally
       maintain a fully invested position in common stocks of publicly held
       companies, primarily in stocks of companies listed on a national
       securities exchange or other equity securities (common stock or
       securities convertible into common stock). Investments may also be made
       in debt securities which are convertible into common stocks and in
       warrants or other rights to purchase common stock, which in such case are
       considered equity securities by the Fund. Strong Capital Management, Inc.
       has subcontracted with Schafer Capital Management, Inc. to subadvise the
       Fund.

NEUBERGER & BERMAN ADVISERS MANAGEMENT TRUST
Neuberger & Berman Advisers Management Trust ("N&B AMT") is an open-end,
diversified management investment company consisting of several series. Shares
of the series of N&B AMT are offered in connection with certain variable annuity
contracts and variable life insurance policies issued through life insurance
company separate accounts and are also offered directly to qualified pension and
retirement plans outside of the separate account context.

The Guardian, Partners and Mid-Cap Growth Portfolios of N&B AMT invest all of
their investable assets in a corresponding series of Advisers Managers Trust
managed by Neuberger & Berman Management Incorporated ("N&B Management"). Each
series then invests in securities in accordance with an investment objective,
policies and limitations identical to those of the Portfolio. This
"master/feeder fund" structure is different from that of many other investment
companies which directly acquire and manage their own portfolios of securities.
(For more information regarding "master/feeder fund" structure, see "Special
Information Regarding Organization, Capitalization, and Other Matters" in the
underlying mutual fund prospectus.) The investment advisor is N&B Management.

     AMT GUARDIAN PORTFOLIO
     Investment Objective: Capital appreciation and secondarily, current income.
     The Portfolio and its corresponding series seek to achieve these objectives
     by investing in common stocks of long-established, high-quality companies.
     N&B Management uses a value-oriented investment approach in selecting
     securities, looking for low price-to-earnings ratios, strong balance
     sheets, solid management, and consistent earnings.

     AMT MID-CAP GROWTH PORTFOLIO
     Investment Objective: Capital appreciation by investing in equity
     securities of medium-sized companies that N&B Management believes have the
     potential for long-term,


                                       53
<PAGE>   56
     above-average capital appreciation. Medium-sized companies have market
     capitalizations form $300 million to $10 billion at the time of investment.
     The Portfolio and its corresponding series may invest up to 10% of its net
     assets, measured at the time of investment, in corporate debt securities
     that are below investment grade or, if unrated, deemed by N&B Management to
     be of comparable quality. Securities that are below investment grade, as
     well as unrated securities, are often considered to be speculative and
     usually entail greater risk. As a part of the Portfolio's investment
     strategy, the Portfolio may invest up to 20% of its net assets in
     securities of issuers organized and doing business principally outside the
     United States. This limitation does not apply with respect to foreign
     securities that are denominated in U.S. dollars.

     AMT PARTNERS PORTFOLIO
     Investment Objective: Capital growth by investing primarily in the common
     stock of established companies. Its investment program seeks securities
     believed to be undervalued based on fundamentals such as low
     price-to-earnings ratios, consistent cash flows, and the company's track
     record through all parts of the market cycle.

OPPENHEIMER VARIABLE ACCOUNT FUNDS
The Oppenheimer variable account Funds are an open-end, diversified management
investment company organized as a Massachusetts business trust in 1984. Shares
of the Funds are sold to provide benefits under variable life insurance policies
and variable annuity contracts. OppenheimerFunds, Inc. is the investment
adviser.

     OPPENHEIMER AGGRESSIVE GROWTH FUND
     Investment Objective: Capital appreciation by investing in "growth type"
     companies. Such companies are believed to have relatively favorable
     long-term prospects for increasing demand for their goods or services, or
     to be developing new products, services or markets and normally retain a
     relatively larger portion of their earnings for research, development and
     investment in capital assets. The Fund may also invest in cyclical
     industries in "special situations" that OppenheimerFunds, Inc. believes
     present opportunities for capital growth.

     OPPENHEIMER GROWTH FUND
     Investment Objective: Capital appreciation by investing in securities of
     well-known established companies. Such securities generally have a history
     of earnings and dividends and are issued by seasoned companies (companies
     which have an operating history of at least five years including
     predecessors). Current income is a secondary consideration in the selection
     of the Fund's portfolio securities.

     OPPENHEIMER GROWTH & INCOME FUND
     Investment Objective: High total return, which stocks, preferred stocks,
     convertible securities and warrants. Debt investments will include bonds,
     participation includes growth in the value of its shares as well as current
     income from quality and debt securities. In seeking its investment
     objectives, the Fund may invest in equity and debt securities. Equity
     investments will include common interests, asset-backed securities,
     private-label mortgage-backed securities and CMOs, zero coupon securities
     and U.S. debt obligations, and cash and cash equivalents. From time to
     time, the Fund may focus on small to medium capitalization issuers, the
     securities of which may be subject to greater price volatility than those
     of larger capitalized issuers.

VAN ECK WORLDWIDE INSURANCE TRUST
Van Eck Worldwide Insurance Trust is an open-end management investment company
organized as a business trust under the laws of the Commonwealth of
Massachusetts on January 7, 1987. Shares of Van Eck Trust are offered only to
separate accounts of insurance companies to fund the benefits of variable life
insurance policies and variable annuity


                                       54
<PAGE>   57
contracts. The investment advisor and manager is Van Eck Associates Corporation.

     WORLDWIDE EMERGING MARKETS FUND
     Investment Objective: Seeks long-term capital appreciation by investing
     primarily in equity securities in emerging markets around the world. The
     Fund emphasizes investment in countries that, compared to the world's major
     economies, exhibit relatively low gross national product per capita, as
     well as the potential for rapid economic growth.

     -WORLDWIDE HARD ASSETS FUND
     Investment Objective: Long-term capital appreciation by investing primarily
     in "Hard Asset Securities." For the Fund's purpose, "Hard Assets" are real
     estate, energy, timber, and industrial and precious metals. Income is a
     secondary consideration.

VAN KAMPEN LIFE INVESTMENT TRUST
Van Kampen Life Investment Trust is an open-end diversified management
investment company organized as a Delaware business trust. Shares are offered in
separate portfolios which are sold only to insurance companies to provide
funding for variable life insurance policies and variable annuity contracts. Van
Kampen Asset Management Inc. serves as the Fund's investment adviser.

     MORGAN STANLEY REAL ESTATE SECURITIES PORTFOLIO
     Investment Objective: Long-term capital growth by investing principally in
     a diversified portfolio of securities of companies operating in the real
     estate industry ("Real Estate Securities"). Current income is a secondary
     consideration. Real Estate Securities include equity securities, including
     common stocks and convertible securities, as well as non-convertible
     preferred stocks and debt securities of real estate industry companies. A
     "real estate industry company" is a company that derives at least 50% of
     its assets (marked to market), gross income or net profits from the
     ownership, construction, management or sale of residential, commercial or
     industrial real estate. Under normal market conditions, at least 65% of the
     Fund's total assets will be invested in Real Estate Securities, primarily
     equity securities of real estate investment trusts. The Portfolio may
     invest up to 25% of its total assets in securities issued by foreign
     issuers, some or all of which may also be Real Estate Securities.

WARBURG PINCUS TRUST
The Warburg Pincus Trust is an open-end management investment company organized
in March 1995 as a business trust under the laws of The Commonwealth of
Massachusetts. The Trust offers its shares to insurance companies for allocation
to separate accounts for the purpose of funding variable annuity and variable
life contracts. Portfolios are managed by Warburg Pincus Asset Management, Inc.
("Warburg").

     GROWTH & INCOME PORTFOLIO
     Investment Objective: Long-term growth of capital and income by investing
     primarily in dividend-paying equity securities. Under normal market
     conditions, the Portfolio will invest substantially all of its asset in
     equity securities that Warburg considers to be relatively undervalued based
     upon research and analysis, taking into account factors such as price/book
     ratio, price/cash flow ratio, earnings growth, debt/capital ratio and
     multiples of earnings of comparable securities. Although the Portfolio may
     hold securities of any size, it currently expects to focus on companies
     with market capitalizations of $1 billion or greater at the time of initial
     purchase.

     INTERNATIONAL EQUITY PORTFOLIO
     Investment Objective: Long-term capital appreciation by investing primarily
     in a broadly diversified portfolio of equity securities of companies,
     wherever organized, that in the judgment of Warburg have their principal
     business activities and interests outside the United States. The Portfolio
     will ordinarily invest substantially all of its assets, but no less than
     65% of its


                                       55
<PAGE>   58
     total assets, in common stocks, warrants and securities convertible into or
     exchangeable for common stocks. The Portfolio intends to invest principally
     in the securities of financially strong companies with opportunities for
     growth within growing international economies and markets through increased
     earning power and improved utilization or recognition of assets.

     POST-VENTURE CAPITAL PORTFOLIO
     Investment Objective: Long-term growth of capital by investing primarily in
     equity securities of issuers in their post-venture capital stage of
     development and pursues an aggressive investment strategy. Under normal
     market conditions, the Portfolio will invest at least 65% of its total
     assets in equity securities of "post-venture capital companies." A
     post-venture capital company is one that has received venture capital
     financing either: (a) during the early stages of the company's existence or
     the early stages of the development of a new product or service; or (b) as
     part of a restructuring or recapitalization of the company. The Portfolio
     may invest up to 10% of its assets in venture capital and other investment
     funds.



                                       56
<PAGE>   59
                       STATEMENT OF ADDITIONAL INFORMATION

   
                                   MAY 1, 1999
    

                   DEFERRED VARIABLE ANNUITY CONTRACTS ISSUED
                BY NATIONWIDE LIFE INSURANCE COMPANY THROUGH ITS
                         NATIONWIDE VARIABLE ACCOUNT- 9

   
This Statement of Additional Information is not a prospectus. It contains
additional information than set forth in the prospectus and should be read in
conjunction with the prospectus dated May 1, 1999. The prospectus may be
obtained from Nationwide Life Insurance Company by writing P.O. Box 16609,
Columbus, Ohio 43216-6609, or calling 1-800-848-6331, TDD 1-800-238-3035.
    

                                TABLE OF CONTENTS
                                                                           PAGE
     General Information and History....................................      1
     Services...........................................................      1
     Purchase of Securities Being Offered...............................      1
     Underwriters.......................................................      2
     Calculations of Performance........................................      2
     Annuity Payments...................................................      2
     Financial Statements...............................................      3

GENERAL INFORMATION AND HISTORY

   
Nationwide Variable Account-9 is a separate investment account of Nationwide
Life Insurance Company ("Nationwide"). Nationwide is a member of the Nationwide
Insurance Enterprise. All of Nationwide's common stock is owned by Nationwide
Financial Services, Inc. ("NFS"), a holding company. NFS has two classes of
common stock outstanding with different voting rights enabling Nationwide
Corporation (the holder of all of the outstanding Class B Common Stock) to
control NFS. Nationwide Corporation is a holding company, as well. All of the
common stock is held by Nationwide Mutual Insurance Company (95.24%) and
Nationwide Mutual Fire Insurance Company (4.76%), the ultimate controlling
persons of Nationwide Insurance Enterprise. The Nationwide Insurance Enterprise
is one of America's largest insurance and financial services family of
companies, with combined assets of over $83.2 billion as of December 31, 1998.
    

SERVICES

   
Nationwide, which has responsibility for administration of the contracts and the
variable account, maintains records of the name, address, taxpayer
identification number, and other pertinent information for each contract owner
and the number and type of contract issued to each contract owner and records
with respect to the contract value of each contract.
    

   
The Custodian of the assets of the variable account is Nationwide. Nationwide
will maintain a record of all purchases and redemption of shares of the
underlying mutual funds. Nationwide, or affiliates of Nationwide may have
entered into agreements with either the investment adviser or distributor for
the underlying mutual funds. The agreements relate to administrative services
furnished by Nationwide or an affiliate of Nationwide and provide for an annual
fee based on the average aggregate net assets of the variable account (and other
separate accounts of Nationwide or life insurance company subsidiaries of
Nationwide) invested in particular underlying mutual funds. These fees in no way
affect the net asset value of the underlying mutual funds or fees paid by the
contract owner.
    

                                       1
<PAGE>   60
The audited financial statements have been included herein in reliance upon the
reports of KPMG Peat Marwick LLP, independent certified public accountants, Two
Nationwide Plaza, Columbus Ohio 43215, and upon the authority of said firm as
experts in accounting and auditing.

PURCHASE OF SECURITIES BEING OFFERED

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

UNDERWRITERS

   
The contracts, which are offered continuously, are distributed by Nationwide
Advisory Services, Inc. ("NAS"), Three Nationwide Plaza, Columbus, Ohio 43215,
an affiliate of Nationwide. No underwriting commissions have been paid by
Nationwide to NAS.
    

CALCULATIONS OF PERFORMANCE

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

The NSAT Money Market Fund's yield and effective yield will fluctuate daily.
Actual yields will depend on factors such as the type of instruments in the
fund's portfolio, portfolio quality and average maturity, changes in interest
rates, and the fund's expenses. Although the NSAT Money Market Fund determines
its yield on the basis of a seven day period, it may use a different time period
on occasion. The yield quotes may reflect the expense limitation described
"Investment Manager and Other Services" in the NSAT Money Market Fund's
Statement of Additional Information. There is no assurance that the yields
quoted on any given occasion will remain in effect for any period of time and
there is no guarantee that the net asset values will remain constant. It should
be noted that a contract owner's investment in he NSAT Money Market Fund is not
guaranteed or insured. Yield of other money market funds may not be comparable
if a different base period or another method of calculation is used.

   
All performance advertising will include quotations of standardized average
annual total return, calculated in accordance with a standard method prescribed
by rules of the SEC. Standardized average annual total return is found by taking
a hypothetical $1,000 investment in each of the sub-accounts' units on the first
day of the period at the offering price, which is the accumulation unit value
per unit ("initial investment") and computing the ending redeemable value
("redeemable value") of that investment at the end of the period. The redeemable
value is then divided by the initial investment and this quotient is taken to
the Nth root (N represents the number of years in the period) and 1 is
subtracted from the result which is then expressed as a percentage, carried to
at least the nearest hundredth of a percent. Standardized average annual total
return reflects the deduction of variable account charges of 1.85% which
includes the 5% Enhanced Death Benefit and the Guaranteed Minimum Income Benefit
option. No deduction is made for premium taxes which may be assessed by certain
states. Nonstandardized total return may also be advertised, and is calculated
in a manner similar to standardized average annual total
    


                                       2
<PAGE>   61
return except the nonstandardized total return is based on a hypothetical
initial investment of $25,000. An assumed initial investment of $25,000 will be
used because that figure more closely approximates the size of a typical
Contract than does the $1,000 figure used in calculating the standardized
average annual total return quotations.

The standardized average annual total return and nonstandardized average annual
total return quotations will be current to the last day of the calendar quarter
preceding the date on which an advertisement is submitted for publication. The
standardized average annual return will be based on rolling calendar quarters
and will cover periods of one, five, and ten years, or a period covering the
time the underlying mutual fund has been available in the variable account if
the underlying mutual fund has not been available for one of the prescribed
periods. Nonstandardized average annual total return will based on rolling
calendar quarters and will cover periods of one, five and ten years, or a period
covering the time the underlying mutual fund has been in existence.

Quotations of average annual total return and total return are based upon
historical earnings and will fluctuate. Any quotation of performance is not a
guarantee of future performance. Factors affecting a sub-account's performance
include general market conditions, operating expenses and investment management.
A contract owner's account when redeemed may be more or less than original cost.

ANNUITY PAYMENTS

See "Frequency and Amount of Annuity Payments" located in the prospectus.



                                       3
<PAGE>   62

<PAGE>   1

                          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,
1997, and the related statement of operations and changes in contract owners'
equity for 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 audit.

      We conducted our audit in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. Our procedures included
confirmation of securities owned as of December 31, 1997, 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 audit provides a reasonable basis for our opinion.

      In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of Nationwide Variable
Account-9 as of December 31, 1997, and the results of its operations and its
changes in contract owners' equity for the period November 3, 1997 (commencement
of operations) through December 31, 1997, in conformity with generally accepted
accounting principles.

                                              KPMG Peat Marwick LLP

Columbus, Ohio
February 6, 1998

<PAGE>   2
                          NATIONWIDE VARIABLE ACCOUNT-9

          STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS' EQUITY

                                DECEMBER 31, 1997
<TABLE>
<S>                                                                                      <C>
ASSETS:
   Investments at market value:
      American Century VP - American Century VP Income & Growth (ACVPIncGr)
         84,893 shares (cost $450,578) ................................................  $    457,574
      American Century VP - American Century VP International (ACVPInt)
         80,394 shares (cost $542,059) ................................................       549,894
      American Century VP - American Century VP Value (ACVPValue)
         196,160 shares (cost $1,338,005) .............................................     1,359,390
      The Dreyfus Socially Responsible Growth Fund, Inc. (DrySRGro)
         34,310 shares (cost $860,435) ................................................       856,728
      Dreyfus Stock Index Fund (DryStkIx)
         237,689 shares (cost $6,131,037) .............................................     6,120,488
      Dreyfus VIF - Capital Appreciation Portfolio (DryCapAp)
         33,406 shares (cost $933,581) ................................................       932,024
      Fidelity VIP - Equity-Income Portfolio - Service Class (FidVIPEI)
         219,066 shares (cost $5,236,886) .............................................     5,316,739
      Fidelity VIP - Growth Portfolio - Service Class (FidVIPGr)
         54,069 shares (cost $1,982,184) ..............................................     2,005,421
      Fidelity VIP - High Income Portfolio - Service Class (FidVIPHI)
         214,286 shares (cost $2,891,778) .............................................     2,907,867
      Fidelity VIP - Overseas Portfolio - Service Class (FidVIPOv)
         47,969 shares (cost $915,194) ................................................       921,008
      Fidelity VIP-II - Contrafund Portfolio - Service Class (FidVIPCon)
         186,227 shares (cost $3,654,849) .............................................     3,711,501
      Fidelity VIP-III - Growth Opportunities Portfolio - Service Class (FidVIPGrOp)  
         133,797 shares (cost $2,533,275) .............................................     2,578,274
      Morgan Stanley - Emerging Markets Debt Portfolio (MSEmMkt)
         20,291 shares (cost $198,057) ................................................       196,210
      Nationwide SAT - Balanced Fund (NSATBal)
         88,368 shares (cost $887,470) ................................................       892,518
      Nationwide SAT - Capital Appreciation Fund (NSATCapAp)
         125,479 shares (cost $2,670,893) .............................................     2,661,401
      Nationwide SAT - Equity Income Fund (NSATEqInc)
         58,341 shares (cost $583,644) ................................................       592,744
      Nationwide SAT - Global Equities Fund (NSATGlobEq)
         50,842 shares (cost $510,241) ................................................       513,508
      Nationwide SAT - Government Bond Fund (NSATGvtBd)
         278,560 shares (cost $3,197,266) .............................................     3,170,007
      Nationwide SAT - High Income Bond Fund (NSATHIncBd)
         90,314 shares (cost $915,644) ................................................       913,981
      Nationwide SAT - Money Market Fund (NSATMyMkt)
         13,547,449 shares (cost $13,547,449) .........................................    13,547,449
</TABLE>

                                                                     (Continued)


<PAGE>   3


<TABLE>
<S>                                                                                      <C>
      Nationwide SAT - Multi Sector Bond Fund (NSATMSecBd)
         103,611 shares (cost $1,041,445) .............................................     1,041,294 
      Nationwide SAT - Select Advisers Mid Cap Fund (NSATMidCap)                                      
         23,045 shares (cost $223,629) ................................................       229,068 
      Nationwide SAT - Small Cap Value Fund (NSATSmCapV)                                              
         118,195 shares (cost $1,152,448) .............................................     1,157,126 
      Nationwide SAT - Small Company Fund (NSATSmCo)                                                  
         98,316 shares (cost $1,579,198) ..............................................     1,558,309 
      Nationwide SAT - Strategic Growth Fund (NSATStrGro)                                             
         31,934 shares (cost $317,603) ................................................       326,042 
      Nationwide SAT - Strategic Value Fund (NSATStrVal)                                              
         47,632 shares (cost $479,420) ................................................       483,462 
      Nationwide SAT - Total Return Fund (NSATTotRe)                                                  
         369,863 shares (cost $6,138,365) .............................................     6,058,352 
      Neuberger & Berman AMT - Guardian Portfolio (NBAMTGuard)                                        
         43,903 shares (cost $450,063) ................................................       461,856 
      Neuberger & Berman AMT - Mid-Cap Growth Portfolio (NBAMTMCGr)                                   
         134,925 shares (cost $1,507,668) .............................................     1,581,319 
      Neuberger & Berman AMT - Partners Portfolio (NBAMTPart)                                         
         648,620 shares (cost $13,284,917) ............................................    13,361,565 
      Oppenheimer VAF - Capital Appreciation Fund (OppCapAp)                                          
         17,589 shares (cost $715,409) ................................................       720,432 
      Oppenheimer VAF - Growth Fund (OppGro)                                                          
         29,292 shares (cost $940,476) ................................................       950,219 
      Oppenheimer VAF - Growth & Income Fund (OppGrInc)                                               
         52,688 shares (cost $1,059,047) ..............................................     1,084,321 
      Van Eck WIT - Worldwide Emerging Markets Fund (VEWrldEMkt)                                      
         59,776 shares (cost $653,391) ................................................       657,534 
      Van Eck WIT - Worldwide Hard Assets Fund (VEWrldHAs)                                            
         14,006 shares (cost $216,855) ................................................       220,174 
      Van Kampen American Capital LIT -                                                               
      Morgan Stanley Real Estate Securities Portfolio (MSRESec)                                       
         66,892 shares (cost $1,120,342) ..............................................     1,060,238 
      Warburg Pincus Trust - Growth & Income Portfolio (WPGrInc)                                      
         42,112 shares (cost $428,967) ................................................       435,022 
      Warburg Pincus Trust - International Equity Portfolio (WPIntEq)                                 
         77,526 shares (cost $857,239) ................................................       813,248 
      Warburg Pincus Trust - Post Venture Capital Portfolio (WPPVenCap)                               
         12,882 shares (cost $140,450) ................................................       142,473 
                                                                                            --------- 
            Total investments .........................................................    82,546,780 
   Accounts receivable ................................................................         3,013 
                                                                                            --------- 
            Total assets ..............................................................    82,549,793 
ACCOUNTS PAYABLE ......................................................................       364,121 
                                                                                            --------- 
CONTRACT OWNERS' EQUITY (NOTE 4)                                                         $ 82,185,672 
                                                                                            ========= 
</TABLE>

See accompanying notes to financial statements.


<PAGE>   4



                        NATIONWIDE VARIABLE ACCOUNT - 9
                      STATEMENTS OF OPERATIONS AND CHANGES
                           IN CONTRACT OWNERS' EQUITY
          FOR THE PERIOD NOVEMBER 3, 1997 (COMMENCEMENT OF OPERATIONS)
                           THROUGH DECEMBER 31, 1997

<TABLE>
<CAPTION>
                                                         TOTAL            ACVPINCGR           ACVPINT           ACVPVALUE     
                                                      -----------        -----------        -----------        -----------    
<S>                                                <C>                   <C>                <C>                <C>            
INVESTMENT ACTIVITY: 
  Reinvested dividends...........................  $      184,101                 --                 --                 --    
  Mortality and expense risk charges (note 2)....         (44,505)              (231)              (247)              (638)   
                                                      -----------        -----------        -----------        -----------    
  Net investment activity........................         139,596               (231)              (247)              (638)   
                                                      -----------        -----------        -----------        -----------    
                                                                                                                              
Proceeds from mutual fund shares sold............       1,928,035              3,255                 --                 --    
Cost of mutual fund shares sold..................      (1,932,025)            (3,092)                --                 --    
                                                      -----------        -----------        -----------        -----------    
  Realized gain (loss) on investments............          (3,990)               163                 --                 --    
Change in unrealized gain (loss) on investments..         259,323              6,996              7,835             21,385    
                                                      -----------        -----------        -----------        -----------    
  Net gain (loss) on investments.................         255,333              7,159              7,835             21,385    
                                                      -----------        -----------        -----------        -----------    
Reinvested capital gains.........................         478,503                 --                 --                 --    
                                                      -----------        -----------        -----------        -----------    
    Net increase (decrease) in contract owners'                                                                               
      equity resulting from operations...........         873,432              6,928              7,588             20,747    
                                                      -----------        -----------        -----------        -----------    
EQUITY TRANSACTIONS:                                                                                                          
  Purchase payments received from                                                                                             
   contract owners..............................       81,649,336            389,541            451,373            929,382    
  Transfers between funds.......................               --             61,740             90,951            410,117    
  Redemptions...................................         (339,129)              (635)               (18)              (856)   
  Contingent deferred sales charges (note 2)....             (409)                --                 --                 --    
  Adjustments to maintain reserves..............            2,442                  5                  4                  8    
                                                      -----------        -----------        -----------        -----------    
    Net equity transactions.....................       81,312,240            450,651            542,310          1,338,651    
                                                      -----------        -----------        -----------        -----------    
                                                                                                                              
NET CHANGE IN CONTRACT OWNERS' EQUITY...........       82,185,672            457,579            549,898          1,359,398    
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD.....               --                 --                 --                 -- 
                                                      -----------        -----------        -----------        -----------
CONTRACT OWNERS' EQUITY END OF PERIOD...........      $82,185,672            457,579            549,898          1,359,398    
                                                      ===========        ===========        ===========        ===========    
</TABLE>



<TABLE>
<CAPTION>
                                                    DRYSRGRO           DRYSTKIX           DRYCAPAP            FIDVIPEI
                                                   -----------        -----------        -----------        -----------  
<S>                                                <C>                <C>                <C>                <C>
INVESTMENT ACTIVITY: 
  Reinvested dividends...........................        2,537             19,230              4,948                 --  
  Mortality and expense risk charges (note 2)....         (432)            (2,973)              (430)            (2,576) 
                                                   -----------        -----------        -----------        -----------  
  Net investment activity........................        2,105             16,257              4,518             (2,576) 
                                                   -----------        -----------        -----------        -----------  
                                                                                                                         
Proceeds from mutual fund shares sold............           --             53,202                 --             72,868  
Cost of mutual fund shares sold..................           --            (55,328)                --            (74,460) 
                                                   -----------        -----------        -----------        -----------  
  Realized gain (loss) on investments............           --             (2,126)                --             (1,592) 
Change in unrealized gain (loss) on investments..       (3,707)           (10,549)            (1,557)            79,853  
                                                   -----------        -----------        -----------        -----------  
  Net gain (loss) on investments.................       (3,707)           (12,675)            (1,557)            78,261  
                                                   -----------        -----------        -----------        -----------  
Reinvested capital gains.........................       20,741             83,330                414                 --  
                                                   -----------        -----------        -----------        -----------  
    Net increase (decrease) in contract owners'..                                                                        
      equity resulting from operations...........       19,139             86,912              3,375             75,685  
                                                   -----------        -----------        -----------        -----------  
EQUITY TRANSACTIONS:                                                                                                     
  Purchase payments received from                                                                                        
   contract owners..............................       806,446          5,885,293            894,637          4,978,409  
  Transfers between funds.......................        32,713            151,175             34,011            268,956 
  Redemptions...................................        (1,570)            (3,783)                --             (7,395)
  Contingent deferred sales charges (note 2)....            --                 --                 --                 -- 
  Adjustments to maintain reserves..............            (4)             1,038                 (1)             1,150 
                                                   -----------        -----------        -----------        ----------- 
    Net equity transactions.....................       837,585          6,033,723            928,647          5,241,120 
                                                   -----------        -----------        -----------        ----------- 
                                                                                                                        
NET CHANGE IN CONTRACT OWNERS' EQUITY...........       856,724          6,120,635            932,022          5,316,805 
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD.....            --                 --                 --                 --
                                                   -----------        -----------        -----------        -----------
CONTRACT OWNERS' EQUITY END OF PERIOD...........       856,724          6,120,635            932,022          5,316,805 
                                                   ===========        ===========        ===========        =========== 
</TABLE>

See accompanying notes to financial statements.


<PAGE>   5

                        NATIONWIDE VARIABLE ACCOUNT - 9
                      STATEMENTS OF OPERATIONS AND CHANGES
                           IN CONTRACT OWNERS' EQUITY
          FOR THE PERIOD NOVEMBER 3, 1997 (COMMENCEMENT OF OPERATIONS)
                           THROUGH DECEMBER 31, 1997

<TABLE>
<CAPTION>
                                                     FIDVIPGR           FIDVIPHI           FIDVIPOV       FIDVIPCON        
                                                    -----------        -----------        -----------    -----------    
<S>                                                <C>                   <C>                <C>           <C>            
INVESTMENT ACTIVITY: 
  Reinvested dividends...........................  $              -               -               -               -  
  Mortality and expense risk charges (note 2)....               (956)         (1,568)           (438)         (2,331)
                                                      --------------     -----------        --------      ---------- 
  Net investment activity........................               (956)         (1,568)           (438)         (2,331)
                                                      --------------     -----------        --------      ---------- 
                                                                                                                     
Proceeds from mutual fund shares sold............             24,231              -            5,931              -  
Cost of mutual fund shares sold..................            (24,000)             -           (5,843)             -  
                                                      --------------     -----------        --------      ---------- 
  Realized gain (loss) on investments............                231              -               88              -  
Change in unrealized gain (loss) on investments..             23,237          16,089           5,814          56,652 
                                                      --------------     -----------        --------      ---------- 
  Net gain (loss) on investments.................             23,468          16,089           5,902          56,652 
                                                      --------------     -----------        --------      ---------- 
Reinvested capital gains.........................                 -               -               -               -  
                                                      --------------     -----------        --------      ---------- 
    Net increase (decrease) in contract owners'                                                                      
      equity resulting from operations...........             22,512          14,521           5,464          54,321 
                                                      --------------     -----------        --------      ---------- 
EQUITY TRANSACTIONS:                                                                                                 
  Purchase payments received from                                                                                    
   contract owners..............................           1,981,907       2,761,595         757,896       3,573,555
  Transfers between funds.......................               1,697         132,705         157,648          83,693  
  Redemptions...................................                (577)           (954)             -              (70) 
  Contingent deferred sales charges (note 2)....                  -               -               -               -   
  Adjustments to maintain reserves..............                (111)             (1)             (2)              7  
                                                      --------------     -----------        --------      ----------  
    Net equity transactions.....................           1,982,916       2,893,345         915,542       3,657,185  
                                                      --------------     -----------        --------      ----------  
                                                                                                                      
NET CHANGE IN CONTRACT OWNERS' EQUITY...........           2,005,428       2,907,866         921,006       3,711,506  
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD.....   $              -               -               -               -   
                                                      --------------     -----------        --------      ----------  
CONTRACT OWNERS' EQUITY END OF PERIOD...........           2,005,428       2,907,866         921,006       3,711,506  
                                                      ==============     ===========        ========      ==========  
</TABLE>


<TABLE>
<CAPTION>
                                                   FIDVIPGROP           MSEMMKT            NSATBAL           NSATCAPAP
                                                   -----------        -----------        -----------        -----------
<S>                                                <C>                <C>                <C>                <C>
INVESTMENT ACTIVITY: 
  Reinvested dividends...........................          -            3,740                   3,951            5,462 
  Mortality and expense risk charges (note 2)....      (1,137)           (110)                   (459)          (1,430)
                                                   ----------          ------               ---------        --------- 
  Net investment activity........................      (1,137)          3,630                   3,492            4,032 
                                                   ----------          ------               ---------        --------- 
                                                                                                                       
Proceeds from mutual fund shares sold............           3             810                      -                -  
Cost of mutual fund shares sold..................          (3)           (823)                     -                -  
                                                   ----------          ------               ---------        --------- 
  Realized gain (loss) on investments............          -               -                       -                -  
Change in unrealized gain (loss) on investments..      44,999          (1,847)                  5,048           (9,492)
                                                   ----------          ------               ---------        --------- 
  Net gain (loss) on investments.................      44,999          (1,860)                  5,048           (9,492)
                                                   ----------          ------               ---------        --------- 
Reinvested capital gains.........................          -            1,623                      -            52,894 
                                                   ----------          ------               ---------        --------- 
    Net increase (decrease) in contract owners'                                                                        
      equity resulting from operations...........      43,862           3,393                   8,540           47,434 
                                                   ----------          ------               ---------        --------- 
EQUITY TRANSACTIONS:                                                                                                   
  Purchase payments received from                                                                                      
   contract owners..............................    2,201,875         185,958                 818,465        2,528,751 
  Transfers between funds.......................      332,841           6,858                  65,644           88,972 
  Redemptions...................................         (304)             -                      (90)          (3,756)
  Contingent deferred sales charges (note 2)....           -               -                       -                -  
  Adjustments to maintain reserves..............           (4)             (1)                    (26)               4 
                                                   ----------          ------               ---------        --------- 
    Net equity transactions.....................    2,534,408         192,815                 883,993        2,613,971 
                                                   ----------          ------               ---------        --------- 
                                                                                                                       
NET CHANGE IN CONTRACT OWNERS' EQUITY...........    2,578,270         196,208                 892,533        2,661,405 
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD.....           -               -                       -                -  
                                                   ----------         -------                 -------        ---------
CONTRACT OWNERS' EQUITY END OF PERIOD...........    2,578,270         196,208                 892,533        2,661,405
                                                   ==========         =======                ========        ========= 

</TABLE>

<PAGE>   6


                        NATIONWIDE VARIABLE ACCOUNT - 9
                      STATEMENTS OF OPERATIONS AND CHANGES
                           IN CONTRACT OWNERS' EQUITY
          FOR THE PERIOD NOVEMBER 3, 1997 (COMMENCEMENT OF OPERATIONS)
                           THROUGH DECEMBER 31, 1997

<TABLE>
<CAPTION>
                                                    NSATEqInc         NSATGlobEq          NSATGvtBd         NSATHIncBd        
                                                   -----------        -----------        -----------        -----------  
<S>                                                <C>                <C>               <C>                 <C>
INVESTMENT ACTIVITY: 
  Reinvested dividends                             $     989               871              46,514               9,587  
  Mortality and expense risk charges note 2)            (411)             (326)             (1,730)               (637) 
                                                   ---------         ---------          ----------           ---------  
  Net investment activity                                578               545              44,784               8,950  
                                                   ---------         ---------          ----------           ---------  
                                                                                                                        
Proceeds from mutual fund shares sold                      2                -               24,775                 663  
Cost of mutual fund shares sold                           (3)               -              (24,775)               (653) 
                                                   ---------         ---------          ----------           ---------  
  Realized gain (loss) on investments                     (1)               -                   -                   10  
Change in unrealized gain (loss) on investments        9,100             3,267             (27,259)             (1,663) 
                                                   ---------         ---------          ----------           ---------  
  Net gain (loss) on investments                       9,099             3,267             (27,259)             (1,653) 
                                                   ---------         ---------          ----------           ---------  
Reinvested capital gains                                  -                 -                   -                   -   
                                                   ---------         ---------          ----------           ---------  
    Net increase (decrease) in contract owners'                                                                         
      equity resulting from operations                 9,677             3,812              17,525               7,297  
                                                   ---------         ---------          ----------           ---------  
EQUITY TRANSACTIONS:                                                                                                    
  Purchase payments received from                                                                                       
   contract owners                                   524,315           505,387           3,147,571             762,946  
  Transfers between funds                             58,870             4,389               4,912             144,381  
  Redemptions                                           (135)               -                   -                 (643) 
  Contingent deferred sales charges (note 2)              -                 -                   -                   -   
  Adjustments to maintain reserves                        14              (105)                  1                  -   
                                                   ---------         ---------          ----------           ---------  
    Net equity transactions                          583,064           509,671           3,152,484             906,684  
                                                   ---------         ---------          ----------           ---------  
                                                                                                                        
NET CHANGE IN CONTRACT OWNERS' EQUITY                592,741           513,483           3,170,009             913,981  
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD               -                 -                   -                   -   
CONTRACT OWNERS' EQUITY END OF PERIOD              ---------         ---------          ----------           ---------  
                                                   $ 592,741           513,483           3,170,009             913,981  
                                                   =========         =========          ==========           =========  
</TABLE>



<TABLE>
<CAPTION>
                                                       NSATMyMkt         NSATMSecBd      NSATMidCap          NSATSmCapV
                                                      -----------        -----------     -----------        -------------    
<S>                                                <C>                   <C>             <C>                <C>            
INVESTMENT ACTIVITY: 
  Reinvested dividends                                      35,527            5,220              535                 590          
  Mortality and expense risk charges note 2)                (7,038)            (610)            (121)               (603)         
                                                      ------------       ----------       ----------         -----------          
  Net investment activity                                   28,489            4,610              414                 (13)         
                                                      ------------       ----------       ----------         -----------          
                                                                                                                                  
Proceeds from mutual fund shares sold                      772,983                3               -                   -           
Cost of mutual fund shares sold                           (772,983)              (3)              -                   -           
                                                      ------------       ----------       ----------         -----------          
  Realized gain (loss) on investments                           -                -                -                   -           
Change in unrealized gain (loss) on investments                 -              (151)           5,439               4,678          
                                                      ------------       ----------       ----------         -----------          
  Net gain (loss) on investments                                -              (151)           5,439               4,678          
                                                      ------------       ----------       ----------         -----------          
Reinvested capital gains                                        -                -                -                4,611          
                                                      ------------       ----------       ----------         -----------          
    Net increase (decrease) in contract owners'                                                                                   
      equity resulting from operations                      28,489            4,459            5,853               9,276          
                                                      ------------       ----------       ----------         -----------          
EQUITY TRANSACTIONS:                                                                                                              
  Purchase payments received from                                                                                                 
   contract owners                                      16,698,066          862,594          205,427           1,082,589          
  Transfers between funds                               (3,252,991)         174,229           20,348              65,401          
  Redemptions                                             (289,851)              -                -                   -           
  Contingent deferred sales charges (note 2)                  (409)              -                -                   -           
  Adjustments to maintain reserves                           2,636               14               (7)               (112)         
                                                      ------------       ----------       ----------         -----------          
    Net equity transactions                             13,157,451        1,036,837          223,209           1,147,878          
                                                      ------------       ----------       ----------         -----------          
                                                                                                                                  
NET CHANGE IN CONTRACT OWNERS' EQUITY                   13,185,940        1,041,296          229,062           1,157,154          
Contract owners' equity beginning of period                     -                -                -                   -           
Contract owners' equity end of period                 ------------       ----------       ----------         -----------          
                                                        13,185,940        1,041,296          229,062           1,157,154          
                                                      ============       ==========       ==========         ===========          
</TABLE>
                                                                     (Continued)

<PAGE>   7

                        NATIONWIDE VARIABLE ACCOUNT - 9
                      STATEMENTS OF OPERATIONS AND CHANGES
                           IN CONTRACT OWNERS' EQUITY
          FOR THE PERIOD NOVEMBER 3, 1997 (COMMENCEMENT OF OPERATIONS)
                           THROUGH DECEMBER 31, 1997

<TABLE>
<CAPTION>
                                                        NSATSmCo         NSATStrGro         NSATStrVal          NSATTotRe
                                                      -----------        -----------        -----------        -----------    
<S>                                                <C>                   <C>                <C>              <C>            
INVESTMENT ACTIVITY: 
  Reinvested dividends                             $       --                  301                542             15,396  
  Mortality and expense risk charges (note 2)              (936)              (150)              (222)            (3,422) 
                                                    -----------        -----------        -----------        -----------  
  Net investment activity                                  (936)               151                320             11,974  
                                                    -----------        -----------        -----------        -----------  
                                                                                                                          
Proceeds from mutual fund shares sold                      --                    1               --                 --    
Cost of mutual fund shares sold                            --                   (1)              --                 --    
                                                    -----------        -----------        -----------        -----------  
  Realized gain (loss) on investments                      --                 --                 --                 --    
Change in unrealized gain (loss) on investments         (20,889)             8,439              4,042            (80,013) 
                                                    -----------        -----------        -----------        -----------  
  Net gain (loss) on investments                        (20,889)             8,439              4,042            (80,013) 
                                                    -----------        -----------        -----------        -----------  
Reinvested capital gains                                 39,296               --                 --              175,028  
                                                    -----------        -----------        -----------        -----------  
    Net increase (decrease) in contract owners'                                                                           
      equity resulting from operations                   17,471              8,590              4,362            106,989  
                                                    -----------        -----------        -----------        -----------  
EQUITY TRANSACTIONS:                                                                                                      
  Purchase payments received from                                                                                         
   contract owners                                    1,396,707            310,341            364,129          5,708,934  
  Transfers between funds                               144,223              7,111            114,972            247,938  
  Redemptions                                               (19)              --                 --               (5,049) 
  Contingent deferred sales charges (note 2)               --                 --                 --                 --    
  Adjustments to maintain reserves                          (67)              --                 --                 (666) 
                                                    -----------        -----------        -----------        -----------  
    Net equity transactions                           1,540,844            317,452            479,101          5,951,157  
                                                    -----------        -----------        -----------        -----------  
                                                                                                                          
NET CHANGE IN CONTRACT OWNERS' EQUITY                 1,558,315            326,042            483,463          6,058,146  
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD                --                 --                 --                 --    
CONTRACT OWNERS' EQUITY END OF PERIOD                $1,558,315            326,042            483,463          6,058,146  
                                                    ===========        ===========        ===========        ===========  


</TABLE>


<TABLE>
<CAPTION>
                                                   NBAMTGuard          NBAMTMCGr          NBAMTPart          OppCapAp
                                                   -----------        -----------        -----------        -----------  
<S>                                                <C>                <C>                <C>                <C>
INVESTMENT ACTIVITY: 
  Reinvested dividends                                    --                 --                 --                 --         
  Mortality and expense risk charges (note 2)             (322)              (702)            (7,474)              (478)      
                                                   -----------        -----------        -----------        -----------       
  Net investment activity                                 (322)              (702)            (7,474)              (478)      
                                                   -----------        -----------        -----------        -----------       
                                                                                                                              
Proceeds from mutual fund shares sold                       34                  2              9,558              1,574       
Cost of mutual fund shares sold                            (32)                (2)            (8,600)            (1,616)      
                                                   -----------        -----------        -----------        -----------       
  Realized gain (loss) on investments                        2               --                  (43)               (52)      
Change in unrealized gain (loss) on investments         11,793             73,651             76,648              5,023       
                                                   -----------        -----------        -----------        -----------       
  Net gain (loss) on investments                        11,795             73,651             76,605              4,971       
                                                   -----------        -----------        -----------        -----------       
Reinvested capital gains                                  --                 --                 --                 --         
                                                   -----------        -----------        -----------        -----------       
    Net increase (decrease) in contract owners'                                                                               
      equity resulting from operations                  11,473             72,949             69,131              4,493       
                                                   -----------        -----------        -----------        -----------       
EQUITY TRANSACTIONS:                                                                                                          
  Purchase payments received from                                                                                             
   contract owners                                     399,649          1,023,027         12,820,732            690,779       
  Transfers between funds                               51,821            488,359            483,875             25,316       
  Redemptions                                             --               (3,016)           (12,173)              (192)      
  Contingent deferred sales charges (note 2)              --                 --                 --                 --         
  Adjustments to maintain reserves                        (876)                 3                 21                 45       
                                                   -----------        -----------        -----------        -----------       
    Net equity transactions                            450,594          1,508,373         13,292,455            715,948       
                                                   -----------        -----------        -----------        -----------       
                                                                                                                              
NET CHANGE IN CONTRACT OWNERS' EQUITY                  462,067          1,581,322         13,361,586            720,441       
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD               --                 --                 --                 --         
CONTRACT OWNERS' EQUITY END OF PERIOD                  462,067          1,581,322         13,361,586            720,441       
                                                   ===========        ===========        ===========        ===========       


</TABLE>


<PAGE>   8

                        NATIONWIDE VARIABLE ACCOUNT - 9
                      STATEMENTS OF OPERATIONS AND CHANGES
                           IN CONTRACT OWNERS' EQUITY
          FOR THE PERIOD NOVEMBER 3, 1997 (COMMENCEMENT OF OPERATIONS)
                           THROUGH DECEMBER 31, 1997

<TABLE>
<CAPTION>
                                                        OPPGRO          OPPGRINC           VEWRLDMKT         VEWRLDHAS
                                                      -----------      -----------        -----------       -----------    
<S>                                                <C>                   <C>                <C>                <C>            
INVESTMENT ACTIVITY: 
  Reinvested dividends                             $        --               1,975              --                --     
  Mortality and expense risk charges (note 2)               (469)             (674)             (590)             (111)  
                                                      ----------        ----------        ----------        ----------   
  Net investment activity                                   (469)            1,301              (590)             (111)  
                                                      ----------        ----------        ----------        ----------   
                                                                                                                         
Proceeds from mutual fund shares sold                       --                   8           505,309              --     
Cost of mutual fund shares sold                             --                  (8)         (492,562)             --     
                                                      ----------        ----------        ----------        ----------   
  Realized gain (loss) on investments                       --                --              12,747              --     
Change in unrealized gain (loss) on investments            9,743            25,274             4,143             3,319   
                                                      ----------        ----------        ----------        ----------   
  Net gain (loss) on investments                           9,743            25,274            16,890             3,319   
                                                      ----------        ----------        ----------        ----------   
Reinvested capital gains                                    --                --                --                --     
                                                      ----------        ----------        ----------        ----------   
    Net increase (decrease) in contract owners'                                                                          
      equity resulting from operations                     9,274            26,575            16,300             3,208   
                                                      ----------        ----------        ----------        ----------   
EQUITY TRANSACTIONS:                                                                                                     
  Purchase payments received from                                                                                        
   contract owners                                       933,456           953,722         1,193,031           178,412   
  Transfers between funds                                  7,668           104,635          (549,841)           38,553   
  Redemptions                                                (27)             (199)           (1,956)             --     
  Contingent deferred sales charges (note 2)                --                --               --                 --
                                                      ----------        ----------        ----------        ----------   
  Adjustments to maintain reserves                          (138)             (358)                2                 6   
                                                      ----------        ----------        ----------        ----------   
    Net equity transactions                              940,959         1,057,800           641,236           216,971   
                                                      ----------        ----------        ----------        ----------   
                                                                                                                         
NET CHANGE IN CONTRACT OWNERS' EQUITY                    950,233         1,084,375           657,536           220,179   
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD                 --                --                --                --
                                                   $  ----------        ----------        ----------        ----------   
CONTRACT OWNERS' EQUITY END OF PERIOD                    950,233         1,084,375           657,536           220,179   
                                                      ==========        ==========        ==========        ==========   
</TABLE>
                                                      


<TABLE>
<CAPTION>
                                                     MSRESEC            WPGRINC            WPINTEQ           WPPVENCAP
                                                   -----------        -----------        -----------        -----------  
<S>                                                <C>                <C>                <C>                <C>
INVESTMENT ACTIVITY: 
  Reinvested dividends                                 19,701             1,508             4,961                16    
  Mortality and expense risk charges note 2)             (545)             (219)             (469)             (290)   
                                                   ----------        ----------        ----------        ----------    
  Net investment activity                              19,156             1,289             4,492              (274)   
                                                   ----------        ----------        ----------        ----------    
                                                                                                                       
Proceeds from mutual fund shares sold                    --                --               5,961           447,873    
Cost of mutual fund shares sold                          --                --              (6,534)         (460,704)   
                                                   ----------        ----------        ----------        ----------    
  Realized gain (loss) on investments                    --                --                (573)          (12,831)   
Change in unrealized gain (loss) on investments       (60,104)            6,055           (43,991)            2,023    
                                                   ----------        ----------        ----------        ----------    
  Net gain (loss) on investments                      (60,104)            6,055           (44,564)          (10,808)   
                                                   ----------        ----------        ----------        ----------    
Reinvested capital gains                               66,235              --              34,331              --      
                                                   ----------        ----------        ----------        ----------    
    Net increase (decrease) in contract owners'                                                                        
      equity resulting from operations                 25,287             7,344            (5,741)          (11,082)   
                                                   ----------        ----------        ----------        ----------    
EQUITY TRANSACTIONS:                                                                                                   
  Purchase payments received from                                                                                      
   contract owners                                    917,137           402,032           838,600           584,670    
  Transfers between funds                             117,890            25,646           (19,613)         (427,813)   
  Redemptions                                            --                --                --              (3,302)   
  Contingent deferred sales charges (note 2)             --                --                --                --
                                                   ----------        ----------        ----------        ----------    
  Adjustments to maintain reserves                        (46)               (2)               11              --      
                                                   ----------        ----------        ----------        ----------    
    Net equity transactions                         1,034,981           427,676           818,998           153,555    
                                                   ----------        ----------        ----------        ----------    
                                                                                                                       
NET CHANGE IN CONTRACT OWNERS' EQUITY               1,060,268           435,020           813,257           142,473    
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD              --                --                --                --
                                                   ----------        ----------        ----------        ----------    
CONTRACT OWNERS' EQUITY END OF PERIOD               1,060,268           435,020           813,257           142,473    
                                                   ==========        ==========        ==========        ==========    
</TABLE>

See accompanying notes to financial statements.



<PAGE>   9
                          NATIONWIDE VARIABLE ACCOUNT-9

                          NOTES TO FINANCIAL STATEMENTS

                                DECEMBER 31, 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 VIP);
                Fidelity VIP - Equity-Income Portfolio - Service Class 
                    (FidVIPEI)
                Fidelity VIP - Growth Portfolio - Service Class (FidVIPGr) 
                Fidelity VIP - High Income Portfolio - Service Class (FidVIPHI) 
                Fidelity VIP - Overseas Portfolio - Service Class (FidVIPOv)

              Portfolio of the Fidelity Variable Insurance Products Fund II 
                    (Fidelity VIP-II);
                Fidelity VIP-II - Contrafund Portfolio - Service Class 
                    (FidVIPCon)

              Portfolio of the Fidelity Variable Insurance Products Fund III 
                    (Fidelity VIP-III);
                Fidelity VIP-III - Growth Opportunities Portfolio - Service 
                    Class (FidVIPGrOp)

              Portfolio of the Morgan Stanley Universal Funds, Inc. 
                    (Morgan Stanley); Morgan Stanley - Emerging Markets 
                    Debt Portfolio (MSEmMkt)



<PAGE>   10

              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)
                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 - Capital Appreciation Fund (OppCapAp)
                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 (MSRESec)

              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, 1997, 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.

(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, 1997. 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.



<PAGE>   11

(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

      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. No sales charges are
      deducted on redemptions used to purchase units in the fixed investment
      options of the Company.

      The Company deducts a mortality and expense risk charge assessed through
      the daily unit value calculation equal to an annual rate of 0.95% (Base).
      Optional long term care facility with a one-year stepped up death benefit
      rider is offered at an additional annual rate of 0.05% (Rider Option 1).
      Optional long term care facility with a 5% enhanced death benefit rider is
      offered at an additional annual rate of 0.10% (Rider Option 2).

      The following table provides mortality, expense and administration charges
      by contract type for the period ended December 31, 1997:

<TABLE>
<CAPTION>
                                             TOTAL           ACVPINCGR        ACVPINT          ACVPVALUE         DRYSRGRO
                                         ------------      ------------     ------------      ------------     ------------
<S>                                      <C>               <C>              <C>               <C>              <C>
     BOA Future (Base)...............    $     26,321               119              169               235              245
     BOA Future (Rider Option 1).....          13,431                83               58               348              157
     BOA Future (Rider Option 2).....           4,753                29               20                55               30
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................    $     44,505               231              247               638              432
                                         ============      ============     ============      ============     ============

                                           DRYSTKIX          DRYCAPAP         FIDVIPEI          FIDVIPGR         FIDVIPHI
                                         ------------      ------------     ------------      ------------     ------------
     BOA Future (Base)...............    $      1,875               267            1,422               572            1,047
     BOA Future (Rider Option 1).....             946               133              815               312              382
     BOA Future (Rider Option 2).....             152                30              339                72              139
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................    $      2,973               430            2,576               956            1,568
                                         ============      ============     ============      ============     ============

                                           FIDVIPOV         FIDVIPCON        FIDVIPGROP         MSEMMKT           NSATBAL
                                         ------------      ------------     ------------      ------------     ------------
     BOA Future (Base)...............    $        303             1,607              596                54              195
     BOA Future (Rider Option 1).....              95               564              418                40              154
     BOA Future (Rider Option 2).....              40               160              123                16              110
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................    $        438             2,331            1,137               110              459
                                         ============      ============     ============      ============     ============

                                           NSATCAPAP         NSATEQINC       NSATGLOBEQ         NSATGVTBD       NSATHINCBD
                                         ------------      ------------     ------------      ------------     ------------
     BOA Future (Base)...............    $        739               265              165             1,060              359
     BOA Future (Rider Option 1).....             447               116              116               369              153
     BOA Future (Rider Option 2).....             244                30               45               301              125
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................    $      1,430               411              326             1,730              637
                                         ============      ============     ============      ============     ============

                                           NSATMYMKT        NSATMSECBD       NSATMIDCAP        NSATSMCAPV        NSATSMCO
                                         ------------      ------------     ------------      ------------     ------------
     BOA Future (Base)...............    $      4,055               353               37               376              473
     BOA Future (Rider Option 1).....           1,841               186               62               190              380
     BOA Future (Rider Option 2).....           1,142                71               22                37               83
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................    $      7,038               610              121               603              936
                                         ============      ============     ============      ============     ============
</TABLE>



<PAGE>   12

<TABLE>
<CAPTION>
                                          NSATStrGro        NSATStrVal        NSATTotRe        NBAMTGuard        NBAMTMCGr
                                         ------------      ------------     ------------      ------------     ------------
<S>                                      <C>               <C>              <C>               <C>              <C>
     BOA Future (Base)...............    $         83               125            2,108               110              183
     BOA Future (Rider Option 1).....              44                66              945               158              427
     BOA Future (Rider Option 2).....              23                31              369                54               92
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................    $        150               222            3,422               322              702
                                         ============      ============     ============      ============     ============

                                           NBAMTPart         OppCapAp          OppGro           OppGrInc        VEWrldEMkt
                                         ------------      ------------     ------------      ------------     ------------
     BOA Future (Base)...............    $      5,247               275              182               341              204
     BOA Future (Rider Option 1).....           1,929               120              193               204              380
     BOA Future (Rider Option 2).....             298                83               94               129                6
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................    $      7,474               478              469               674              590
                                         ============      ============     ============      ============     ============

                                           VEWrldHAs          MSRESec          WPGrInc           WPIntEq        WPPVenCap
                                         ------------      ------------     ------------      ------------     ------------
     BOA Future (Base)...............    $         79               302               61               325              108
     BOA Future (Rider Option 1).....              15               166              130               112              177
     BOA Future (Rider Option 2).....              17                77               28                32                5
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................    $        111               545              219               469              290
                                         ============      ============     ============      ============     ============
</TABLE>

(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.



<PAGE>   13

(4)   COMPONENTS OF CONTRACT OWNERS' EQUITY

      The following is a summary of contract owners' equity at December 31,
      1997, for each series, in both the accumulation and payout phases.

<TABLE>
<CAPTION>
                                                                                                                        PERIOD
Contract owners' equity represented by:                      UNITS               UNIT VALUE                             RETURN
                                                           ---------            -----------                             -------
<S>                                                        <C>                  <C>                 <C>                 <C>    
   Contracts in accumulation phase:

      The BEST of AMERICA(R)
      America's FUTURE Annuity(SM) (Base):

         American Century VP -
         American Century VP Income & Growth:
            Tax qualified                                     5,919             $ 10.409767         $   61,615             4%
            Non-tax qualified                                14,727               10.409767            153,305             4%

         American Century VP -                                                                   
         American Century VP International:                                                      
            Tax qualified                                    11,451               10.088106            115,519             1%
            Non-tax qualified                                27,628               10.088106            278,714             1%

         American Century VP -                                                                   
         American Century VP Value:                                                              
            Tax qualified                                    32,890               10.296896            338,665             3%
            Non-tax qualified                                24,450               10.296896            251,759             3%

         The Dreyfus Socially Responsible                                                        
         Growth Fund, Inc.:                                                                      
            Tax qualified                                    13,265               10.171132            134,920             2%
            Non-tax qualified                                28,338               10.171132            288,230             2%

         Dreyfus Stock Index Fund:                                                               
            Tax qualified                                   167,229               10.343734          1,729,772             3%
            Non-tax qualified                               220,208               10.343734          2,277,773             3%

         Dreyfus VIF -                                                                           
         Capital Appreciation Portfolio:                                                         
            Tax qualified                                    23,139               10.249990            237,175             2%
            Non-tax qualified                                36,467               10.249990            373,786             2%

         Fidelity VIP -                                                                          
         Equity-Income Portfolio - Service Class:                                                
            Tax qualified                                   124,825               10.338433          1,290,495             3%
            Non-tax qualified                               152,449               10.338433          1,576,084             3%

         Fidelity VIP -                                                                          
         Growth Portfolio - Service Class:                                                       
            Tax qualified                                    51,944               10.030842            521,042             0%
            Non-tax qualified                                64,880               10.030842            650,801             0%

         Fidelity VIP -                                                                          
         High Income Portfolio - Service Class:                                                  
            Tax qualified                                    90,815               10.126638            919,651             1%
            Non-tax qualified                               114,247               10.126638          1,156,938             1%

         Fidelity VIP -                                                                          
         Overseas Portfolio - Service Class:                                                     
            Tax qualified                                    29,834                9.902344            295,427            (1)%
            Non-tax qualified                                32,688                9.902344            323,688            (1)%

         Fidelity VIP-II -                                                                       
         Contrafund Portfolio - Service Class:                                                   
            Tax qualified                                    94,143                9.954885            937,183             0%
            Non-tax qualified                               137,715                9.954885          1,370,937             0%
</TABLE>



<PAGE>   14

<TABLE>
<S>                                                         <C>                   <C>           <C>                  <C>    
         Fidelity VIP-III - Growth Opportunities
         Portfolio - Service Class:
            Tax qualified                                    65,917               10.400464       685,567             4%
            Non-tax qualified                                74,836               10.400464       778,329             4%

         Morgan Stanley -
         Emerging Markets Debt Portfolio:
            Tax qualified                                     3,325               10.425451        34,665             4%
            Non-tax qualified                                 5,093               10.425451        53,097             4%

         Nationwide SAT - Balanced Fund:
            Tax qualified                                    20,941               10.130674       212,146             1%
            Non-tax qualified                                23,584               10.130674       238,922             1%

         Nationwide SAT -
         Capital Appreciation Fund:
            Tax qualified                                    76,048               10.385596       789,804             4%
            Non-tax qualified                                74,609               10.385596       774,859             4%

         Nationwide SAT - Equity Income Fund:
            Tax qualified                                    10,838               10.161693       110,132             2%
            Non-tax qualified                                27,331               10.161693       277,729             2%

         Nationwide SAT - Global Equity Fund:
            Tax qualified                                    15,788               10.102208       159,494             1%
            Non-tax qualified                                12,998               10.102208       131,308             1%

         Nationwide SAT - Government Bond Fund:
            Tax qualified                                    67,127               10.143182       680,881             1%
            Non-tax qualified                               138,589               10.143182     1,405,733             1%

         Nationwide SAT - High Income Bond Fund:
            Tax qualified                                    15,004               10.212505       153,228             2%
            Non-tax qualified                                33,703               10.212505       344,192             2%

         Nationwide SAT - Money Market Fund:
            Tax qualified                                   155,902               10.074129     1,570,577             1%
            Non-tax qualified                               581,682               10.074129     5,859,940             1%

         Nationwide SAT - Multi Sector Bond Fund:
            Tax qualified                                    13,658               10.088793       137,793             1%
            Non-tax qualified                                41,385               10.088793       417,525             1%

         Nationwide SAT -
         Select Advisers Mid Cap Fund:
            Tax qualified                                     3,322                9.949100        33,051            (1)%
            Non-tax qualified                                 5,540                9.949100        55,118            (1)%

         Nationwide SAT - Small Cap Value Fund:
            Tax qualified                                    29,661                9.823904       291,387            (2)%
            Non-tax qualified                                42,125                9.823904       413,832            (2)%

         Nationwide SAT - Small Company Fund:
            Tax qualified                                    26,226                9.613184       252,115            (4)%
            Non-tax qualified                                60,510                9.613184       581,694            (4)%

         Nationwide SAT - Strategic Growth Fund:
            Tax qualified                                     7,333               10.204129        74,827             2%
            Non-tax qualified                                14,559               10.204129       148,562             2%

         Nationwide SAT - Strategic Value Fund:
            Tax qualified                                    12,123               10.147459       123,018             1%
            Non-tax qualified                                13,612               10.147459       138,127             1%
</TABLE>

                                                                     (Continued)


<PAGE>   15

<TABLE>
<S>                                                         <C>                   <C>           <C>                 <C>    
         Nationwide SAT - Total Return Fund:
            Tax qualified                                   182,146               10.242940     1,865,711             2%
            Non-tax qualified                               197,787               10.242940     2,025,920             2%

         Neuberger & Berman AMT -
         Guardian Portfolio:
            Tax qualified                                     5,387               10.504106        56,586             5%
            Non-tax qualified                                 9,331               10.504106        98,014             5%

         Neuberger & Berman AMT -
         Mid-Cap Growth Portfolio:
            Tax qualified                                    24,058               11.702355       281,535            17%
            Non-tax qualified                                27,997               11.702355       327,631            17%

         Neuberger & Berman AMT -
         Partners Portfolio:
            Tax qualified                                   123,308               10.132434     1,249,410             1%
            Non-tax qualified                               816,409               10.132434     8,272,210             1%

         Oppenheimer VAF -
         Capital Appreciation Fund:
            Tax qualified                                    17,204                9.533314       164,011            (5)%
            Non-tax qualified                                22,088                9.533314       210,572            (5)%

         Oppenheimer VAF - Growth Fund:
            Tax qualified                                    32,359                9.827325       318,002            (2)%
            Non-tax qualified                                11,808                9.827325       116,041            (2)%

         Oppenheimer VAF -
         Growth & Income Fund:
            Tax qualified                                    18,417               10.259486       188,949             3%
            Non-tax qualified                                39,986               10.259486       410,236             3%

         Van Eck WIT -
         Worldwide Emerging Markets Fund:
            Tax qualified                                     9,145                8.814851        80,612           (12)%
            Non-tax qualified                                18,343                8.814851       161,691           (12)%

         Van Eck WIT -
         Worldwide Hard Assets Fund:
            Tax qualified                                    10,008                8.979477        89,867           (10)%
            Non-tax qualified                                 7,257                8.979477        65,164           (10)%

         Van Kampen American Capital LIT -
         Morgan Stanley Real Estate
         Securities Portfolio:
            Tax qualified                                    32,778               10.338661       338,881             3%
            Non-tax qualified                                27,341               10.338661       282,669             3%

         Warburg Pincus Trust -
         Growth & Income Portfolio:
            Tax qualified                                    11,884               10.373620       123,280             4%
            Non-tax qualified                                 1,514               10.373620        15,706             4%

         Warburg Pincus Trust -
         International Equity Portfolio:
            Tax qualified                                    23,146                9.454794       218,841            (5)%
            Non-tax qualified                                35,372                9.454794       334,435            (5)%

         Warburg Pincus Trust -
         Post Venture Capital Portfolio:
            Tax qualified                                     1,213                9.852750        11,951            (1)%
            Non-tax qualified                                 7,662                9.852750        75,492            (1)%
</TABLE>



<PAGE>   16

<TABLE>
<S>                                                         <C>                   <C>           <C>                  <C>    
      The BEST of AMERICA(R)
      America's FUTURE Annuity(SM) (Rider Option 1):

         American Century VP -
         American Century VP Income & Growth:
            Tax qualified                                    11,674               10.408936       121,514             4%
            Non-tax qualified                                 5,571               10.408936        57,988             4%

         American Century VP -
         American Century VP International:
            Tax qualified                                     3,170               10.087297        31,977             1%
            Non-tax qualified                                 9,299               10.087297        93,802             1%

         American Century VP -
         American Century VP Value:
            Tax qualified                                    42,338               10.296077       435,915             3%
            Non-tax qualified                                22,796               10.296077       234,709             3%

         The Dreyfus Socially Responsible
         Growth Fund, Inc.:
            Tax qualified                                    21,267               10.170317       216,292             2%
            Non-tax qualified                                13,946               10.170317       141,835             2%

         Dreyfus Stock Index Fund:
            Tax qualified                                    79,005               10.342909       817,142             3%
            Non-tax qualified                               103,007               10.342909     1,065,392             3%

         Dreyfus VIF -
         Capital Appreciation Portfolio:
            Tax qualified                                    16,809               10.249171       172,278             2%
            Non-tax qualified                                10,034               10.249171       102,840             2%

         Fidelity VIP -
         Equity-Income Portfolio - Service Class:
            Tax qualified                                    80,230               10.337608       829,386             3%
            Non-tax qualified                               101,670               10.337608     1,051,025             3%

         Fidelity VIP -
         Growth Portfolio - Service Class:
            Tax qualified                                    26,495               10.030041       265,746             0%
            Non-tax qualified                                42,184               10.030041       423,107             0%

         Fidelity VIP -
         High Income Portfolio - Service Class:
            Tax qualified                                    28,809               10.125825       291,715             1%
            Non-tax qualified                                38,172               10.125825       386,523             1%

         Fidelity VIP -
         Overseas Portfolio - Service Class:
            Tax qualified                                     6,886                9.901549        68,182            (1)%
            Non-tax qualified                                13,646                9.901549       135,117            (1)%

         Fidelity VIP-II -
         Contrafund Portfolio - Service Class:
            Tax qualified                                    52,859                9.954090       526,163             0%
            Non-tax qualified                                61,145                9.954090       608,643             0%

         Fidelity VIP-III - Growth Opportunities
         Portfolio - Service Class:
            Tax qualified                                    50,299               10.399630       523,091             4%
            Non-tax qualified                                34,840               10.399630       362,323             4%
</TABLE>

                                                                     (Continued)


<PAGE>   17

<TABLE>
<S>                                                         <C>                   <C>           <C>                  <C>    
         Morgan Stanley -
         Emerging Markets Debt Portfolio:
            Tax qualified                                     4,517               10.424614        47,088             4%
            Non-tax qualified                                 4,151               10.424614        43,273             4%

         Nationwide SAT - Balanced Fund:
            Tax qualified                                    18,660               10.129864       189,023             1%
            Non-tax qualified                                 7,268               10.129864        73,624             1%

         Nationwide SAT -
         Capital Appreciation Fund:
            Tax qualified                                    42,993               10.384765       446,472             4%
            Non-tax qualified                                34,299               10.384765       356,187             4%

         Nationwide SAT - Equity Income Fund:
            Tax qualified                                    10,109               10.160882       102,716             2%
            Non-tax qualified                                 4,986               10.160882        50,662             2%

         Nationwide SAT - Global Equity Fund:
            Tax qualified                                    10,785               10.101401       108,944             1%
            Non-tax qualified                                 5,708               10.101401        57,659             1%

         Nationwide SAT - Government Bond Fund:
            Tax qualified                                    35,843               10.142367       363,533             1%
            Non-tax qualified                                31,348               10.142367       317,943             1%

         Nationwide SAT - High Income Bond Fund:
            Tax qualified                                    15,211               10.211688       155,330             2%
            Non-tax qualified                                 7,868               10.211688        80,346             2%

         Nationwide SAT - Money Market Fund:
            Tax qualified                                   172,291               10.073279     1,735,535             1%
            Non-tax qualified                               228,200               10.073279     2,298,722             1%

         Nationwide SAT - Multi Sector Bond Fund:
            Tax qualified                                    22,440               10.087985       226,374             1%
            Non-tax qualified                                12,227               10.087985       123,346             1%

         Nationwide SAT -
         Select Advisers Mid Cap Fund:
            Tax qualified                                     5,466                9.948304        54,377            (1)%
            Non-tax qualified                                 4,072                9.948304        40,509            (1)%

         Nationwide SAT - Small Cap Value Fund:
            Tax qualified                                    16,510                9.823118       162,180            (2)%
            Non-tax qualified                                20,577                9.823118       202,130            (2)%

         Nationwide SAT - Small Company Fund:
            Tax qualified                                    30,320                9.612411       291,448            (4)%
            Non-tax qualified                                32,541                9.612411       312,797            (4)%

         Nationwide SAT - Strategic Growth Fund:
            Tax qualified                                     3,708               10.203313        37,834             2%
            Non-tax qualified                                 2,921               10.203313        29,804             2%

         Nationwide SAT - Strategic Value Fund:
            Tax qualified                                     3,022               10.146650        30,663             1%
            Non-tax qualified                                13,153               10.146650       133,459             1%

         Nationwide SAT - Total Return Fund:
            Tax qualified                                    84,236               10.242118       862,755             2%
            Non-tax qualified                                76,652               10.242118       785,079             2%
</TABLE>


<PAGE>   18

<TABLE>
<S>                                                         <C>                   <C>           <C>                 <C>    
         Neuberger & Berman AMT -
         Guardian Portfolio:
            Tax qualified                                     8,001               10.503269        84,037             5%
            Non-tax qualified                                14,929               10.503269       156,803             5%

         Neuberger & Berman AMT -
         Mid-Cap Growth Portfolio:
            Tax qualified                                    56,145               11.701424       656,976            17%
            Non-tax qualified                                16,768               11.701424       196,209            17%

         Neuberger & Berman AMT -
         Partners Portfolio:
            Tax qualified                                   195,515               10.131623     1,980,884             1%
            Non-tax qualified                               133,165               10.131623     1,349,178             1%

         Oppenheimer VAF -
         Capital Appreciation Fund:
            Tax qualified                                    11,021                9.532548       105,058            (5)%
            Non-tax qualified                                10,675                9.532548       101,760            (5)%

         Oppenheimer VAF - Growth Fund:
            Tax qualified                                    26,012                9.826536       255,608            (2)%
            Non-tax qualified                                16,143                9.826536       158,630            (2)%

         Oppenheimer VAF -
         Growth & Income Fund:
            Tax qualified                                    15,547               10.258664       159,491             3%
            Non-tax qualified                                15,661               10.258664       160,661             3%

         Van Eck WIT -
         Worldwide Emerging Markets Fund:
            Tax qualified                                    30,479                8.814146       268,646           (12)%
            Non-tax qualified                                15,119                8.814146       133,261           (12)%

         Van Eck WIT -
         Worldwide Hard Assets Fund:
            Tax qualified                                       765                8.978753         6,869           (10)%
            Non-tax qualified                                 4,496                8.978753        40,368           (10)%

         Van Kampen American Capital LIT -
         Morgan Stanley Real Estate
         Securities Portfolio:
            Tax qualified                                     8,443               10.337835        87,282             3%
            Non-tax qualified                                23,459               10.337835       242,515             3%

         Warburg Pincus Trust -
         Growth & Income Portfolio:
            Tax qualified                                    10,462               10.372788       108,520             4%
            Non-tax qualified                                11,043               10.372788       114,547             4%

         Warburg Pincus Trust -
         International Equity Portfolio:
            Tax qualified                                     9,501                9.454036        89,823            (5)%
            Non-tax qualified                                11,346                9.454036       107,265            (5)%

         Warburg Pincus Trust -
         Post Venture Capital Portfolio:
            Tax qualified                                     1,263                9.851960        12,443            (1)%
            Non-tax qualified                                 1,127                9.851960        11,103            (1)%
</TABLE>

                                                                     (Continued)

<PAGE>   19

<TABLE>
<S>                                                         <C>                   <C>           <C>                  <C>    
      The BEST of AMERICA(R)
      America's FUTURE Annuity(SM) (Rider Option 2): 

         American Century VP -
         American Century VP Income & Growth:
            Tax qualified                                       832               10.408098         8,660             4%
            Non-tax qualified                                 5,236               10.408098        54,497             4%

         American Century VP -
         American Century VP International:
            Tax qualified                                       698               10.086493         7,040             1%
            Non-tax qualified                                 2,265               10.086493        22,846             1%

         American Century VP -
         American Century VP Value:
            Tax qualified                                     1,336               10.295249        13,754             3%
            Non-tax qualified                                 8,217               10.295249        84,596             3%

         The Dreyfus Socially Responsible
         Growth Fund, Inc.:
            Tax qualified                                     4,821               10.169503        49,027             2%
            Non-tax qualified                                 2,598               10.169503        26,420             2%

         Dreyfus Stock Index Fund:
            Tax qualified                                     9,203               10.342079        95,178             3%
            Non-tax qualified                                13,090               10.342079       135,378             3%

         Dreyfus VIF -
         Capital Appreciation Portfolio:
            Tax qualified                                     3,777               10.248351        38,708             2%
            Non-tax qualified                                   706               10.248351         7,235             2%

         Fidelity VIP -
         Equity-Income Portfolio - Service Class:
            Tax qualified                                    18,611               10.336779       192,378             3%
            Non-tax qualified                                36,514               10.336779       377,437             3%

         Fidelity VIP -
         Growth Portfolio - Service Class:
            Tax qualified                                     4,718               10.029235        47,318             0%
            Non-tax qualified                                 9,713               10.029235        97,414             0%

         Fidelity VIP -
         High Income Portfolio - Service Class:
            Tax qualified                                     2,418               10.125013        24,482             1%
            Non-tax qualified                                12,697               10.125013       128,557             1%

         Fidelity VIP -
         Overseas Portfolio - Service Class:
            Tax qualified                                       887                9.900760         8,782            (1)%
            Non-tax qualified                                 9,071                9.900760        89,810            (1)%

         Fidelity VIP-II -
         Contrafund Portfolio - Service Class:
            Tax qualified                                    12,678                9.953285       126,188             0%
            Non-tax qualified                                14,306                9.953285       142,392             0%

         Fidelity VIP-III - Growth Opportunities
         Portfolio - Service Class:
            Tax qualified                                     8,419               10.398800        87,547             4%
            Non-tax qualified                                13,599               10.398800       141,413             4%
</TABLE>

<PAGE>   20

<TABLE>
<S>                                                         <C>                   <C>           <C>                  <C>    
         Morgan Stanley -
         Emerging Markets Debt Portfolio:
            Tax qualified                                       204               10.423780         2,126             4%
            Non-tax qualified                                 1,531               10.423780        15,959             4%

         Nationwide SAT - Balanced Fund:
            Tax qualified                                     4,261               10.129053        43,160             1%
            Non-tax qualified                                13,393               10.129053       135,658             1%

         Nationwide SAT -
         Capital Appreciation Fund:
            Tax qualified                                     4,967               10.383931        51,577             4%
            Non-tax qualified                                23,354               10.383931       242,506             4%

         Nationwide SAT - Equity Income Fund:
            Tax qualified                                     2,466               10.160070        25,055             2%
            Non-tax qualified                                 2,603               10.160070        26,447             2%

         Nationwide SAT - Global Equity Fund:
            Tax qualified                                     1,682               10.100588        16,989             1%
            Non-tax qualified                                 3,870               10.100588        39,089             1%

         Nationwide SAT - Government Bond Fund:
            Tax qualified                                    17,678               10.141552       179,282             1%
            Non-tax qualified                                21,953               10.141552       222,637             1%

         Nationwide SAT - High Income Bond Fund:
            Tax qualified                                     2,543               10.210867        25,966             2%
            Non-tax qualified                                15,172               10.210867       154,919             2%

         Nationwide SAT - Money Market Fund:
            Tax qualified                                   109,198               10.072429     1,099,889             1%
            Non-tax qualified                                61,681               10.072429       621,277             1%

         Nationwide SAT - Multi Sector Bond Fund:
            Tax qualified                                     2,097               10.087176        21,153             1%
            Non-tax qualified                                11,411               10.087176       115,105             1%

         Nationwide SAT -
         Select Advisers Mid Cap Fund:
            Tax qualified                                     2,671                9.947507        26,570            (1)%
            Non-tax qualified                                 1,954                9.947507        19,437            (1)%

         Nationwide SAT - Small Cap Value Fund:
            Tax qualified                                     3,373                9.822329        33,131            (2)%
            Non-tax qualified                                 5,548                9.822329        54,494            (2)%

         Nationwide SAT - Small Company Fund:
            Tax qualified                                       453                9.611642         4,354            (4)%
            Non-tax qualified                                12,059                9.611642       115,907            (4)%

         Nationwide SAT - Strategic Growth Fund:
            Tax qualified                                       201               10.202497         2,051             2%
            Non-tax qualified                                 3,231               10.202497        32,964             2%

         Nationwide SAT - Strategic Value Fund:
            Tax qualified                                       227               10.145838         2,303             1%
            Non-tax qualified                                 5,509               10.145838        55,893             1%

         Nationwide SAT - Total Return Fund:
            Tax qualified                                    13,269               10.241300       135,892             2%
            Non-tax qualified                                37,377               10.241300       382,789             2%
</TABLE>

                                                                     (Continued)


<PAGE>   21

<TABLE>
<S>                                                         <C>                   <C>           <C>                 <C>    
         Neuberger & Berman AMT -
         Guardian Portfolio:
            Tax qualified                                       590               10.502434         6,196             5%
            Non-tax qualified                                 5,754               10.502434        60,431             5%

         Neuberger & Berman AMT -
         Mid-Cap Growth Portfolio:
            Tax qualified                                     3,696               11.700489        43,245            17%
            Non-tax qualified                                 6,472               11.700489        75,726            17%

         Neuberger & Berman AMT -
         Partners Portfolio:
            Tax qualified                                     9,975               10.130813       101,055             1%
            Non-tax qualified                                40,357               10.130813       408,849             1%

         Oppenheimer VAF -
         Capital Appreciation Fund:
            Tax qualified                                     3,437                9.531780        32,761            (5)%
            Non-tax qualified                                11,150                9.531780       106,279            (5)%

         Oppenheimer VAF - Growth Fund:
            Tax qualified                                     2,404                9.825746        23,621            (2)%
            Non-tax qualified                                 7,972                9.825746        78,331            (2)%

         Oppenheimer VAF -
         Growth & Income Fund:
            Tax qualified                                     1,064               10.257840        10,914             3%
            Non-tax qualified                                15,025               10.257840       154,124             3%

         Van Eck WIT -
         Worldwide Emerging Markets Fund:
            Tax qualified                                       733                8.813437         6,460           (12)%
            Non-tax qualified                                   779                8.813437         6,866           (12)%

         Van Eck WIT -
         Worldwide Hard Assets Fund:
            Tax qualified                                       206                8.978030         1,849           (10)%
            Non-tax qualified                                 1,789                8.978030        16,062           (10)%

         Van Kampen American Capital LIT -
         Morgan Stanley Real Estate
         Securities Portfolio:
            Tax qualified                                       416               10.337004         4,300             3%
            Non-tax qualified                                10,121               10.337004       104,621             3%

         Warburg Pincus Trust -
         Growth & Income Portfolio:
            Tax qualified                                     2,908               10.371958        30,162             4%
            Non-tax qualified                                 4,127               10.371958        42,805             4%

         Warburg Pincus Trust -
         International Equity Portfolio:
            Tax qualified                                       866                9.453278         8,187            (5)%
            Non-tax qualified                                 5,787                9.453278        54,706            (5)%

         Warburg Pincus Trust -
         Post Venture Capital Portfolio:
            Tax qualified                                       830                9.851173         8,176            (1)%
            Non-tax qualified                                 2,366                9.851173        23,308            (1)%
                                                           ========               =========   -----------
                                                                                              $82,185,672
                                                                                              ===========
</TABLE>





<PAGE>   63

<PAGE>   1
                          INDEPENDENT AUDITORS' REPORT


The Board of Directors
Nationwide Life Insurance Company:


We have audited the accompanying consolidated balance sheets of Nationwide Life
Insurance Company and subsidiaries (collectively the Company), a wholly owned
subsidiary of Nationwide Financial Services, Inc., as of December 31, 1997 and
1996, and the related consolidated statements of income, shareholder's equity
and cash flows for each of the years in the three-year period ended December 31,
1997. These consolidated financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
consolidated financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Nationwide Life
Insurance Company and subsidiaries as of December 31, 1997 and 1996, and the
results of their operations and their cash flows for each of the years in the
three-year period ended December 31, 1997, in conformity with generally accepted
accounting principles.



                                                    KPMG Peat Marwick LLP


Columbus, Ohio
January 30, 1998

<PAGE>   2



               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

                           Consolidated Balance Sheets

                            (in millions of dollars)

<TABLE>
<CAPTION>

                                                                                                   December 31,
                                                                                        -----------------------------------
                                        ASSETS                                                1997               1996
                                        ------
                                                                                        -----------------   ---------------
<S>                                                                                        <C>                 <C>  
Investments:
  Securities available-for-sale, at fair value:
    Fixed maturity securities                                                               $13,204.1           $12,304.6
    Equity securities                                                                            80.4                59.1
  Mortgage loans on real estate, net                                                          5,181.6             5,272.1
  Real estate, net                                                                              311.4               265.8
  Policy loans                                                                                  415.3               371.8
  Other long-term investments                                                                    25.2                28.7
  Short-term investments                                                                        358.4                 4.8
                                                                                           ----------           ---------
                                                                                             19,576.4            18,306.9
                                                                                           ----------           ---------

Cash                                                                                            175.6                43.8
Accrued investment income                                                                       210.5               210.2
Deferred policy acquisition costs                                                             1,665.4             1,366.5
Investment in subsidiaries classified as discontinued operations                                  -                 485.7
Other assets                                                                                    438.4               426.5
Assets held in Separate Accounts                                                             37,724.4            26,926.7
                                                                                           ----------           ---------
                                                                                            $59,790.7           $47,766.3
                                                                                           ==========           =========

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

Future policy benefits and claims                                                           $18,702.8           $17,600.6
Other liabilities                                                                               885.6             1,101.1
Liabilities related to Separate Accounts                                                     37,724.4            26,926.7
                                                                                           ----------           ---------
                                                                                             57,312.8            45,628.4
                                                                                           ----------           ---------

Commitments and contingencies (notes 7 and 13)

Shareholder's equity:
  Common stock, $1 par value.  Authorized 5.0 million shares;
    3.8 million shares issued and outstanding                                                     3.8                 3.8
  Additional paid-in capital                                                                    914.7               527.9
  Retained earnings                                                                           1,312.3             1,432.6
  Unrealized gains on securities available-for-sale, net                                        247.1               173.6
                                                                                           ----------           ---------
                                                                                              2,477.9             2,137.9
                                                                                           ----------           ---------
                                                                                            $59,790.7           $47,766.3
                                                                                           ==========           =========

</TABLE>


See accompanying notes to consolidated financial statements.





<PAGE>   3


               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

                        Consolidated Statements of Income

                            (in millions of dollars)


<TABLE>
<CAPTION>
                                                                                        Years ended December 31,
                                                                              ---------------------------------------------
                                                                                  1997            1996           1995
                                                                              -------------   -------------  --------------

<S>                                                                            <C>             <C>            <C>      
Revenues:
  Investment product and universal life insurance product policy charges       $   545.2       $   400.9      $   286.6
  Traditional life insurance premiums                                              205.4           198.6          199.1
  Net investment income                                                          1,409.2         1,357.8        1,294.0
  Realized gains (losses) on investments                                            11.1            (0.3)          (1.7)
  Other                                                                             46.5            35.9           20.7
                                                                              ----------      ----------     ----------
                                                                                 2,217.4         1,992.9        1,798.7
                                                                              ----------      ----------     ----------
Benefits and expenses:
  Interest credited to policyholder account balances                             1,016.6           982.3          950.3
  Other benefits and claims                                                        178.2           178.3          165.2
  Policyholder dividends on participating policies                                  40.6            41.0           39.9
  Amortization of deferred policy acquisition costs                                167.2           133.4           82.7
  Other operating expenses                                                         384.9           342.4          273.0
                                                                              ----------      ----------     ----------
                                                                                 1,787.5         1,677.4        1,511.1
                                                                              ----------      ----------     ----------

    Income from continuing operations before federal income tax expense            429.9           315.5          287.6

Federal income tax expense                                                         150.2           110.9           99.8
                                                                              ----------      ----------     ----------

    Income from continuing operations                                              279.7           204.6          187.8

Income from discontinued operations (less federal income tax expense
  of $4.5 and $7.4 in 1996 and 1995, respectively)                                   -              11.3           24.7
                                                                              ----------      ----------     ----------

    Net income                                                                 $   279.7       $   215.9      $   212.5
                                                                              ==========      ==========     ==========
</TABLE>

See accompanying notes to consolidated financial statements.





<PAGE>   4


               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

                 Consolidated Statements of Shareholder's Equity

                            (in millions of dollars)


<TABLE>
<CAPTION>
                                                                                          Unrealized
                                                                                            gains
                                                                                           (losses)
                                                           Additional                   on securities       Total
                                                Common       paid-in       Retained       available-    shareholder's
                                                 stock       capital       earnings     for-sale, net       equity
                                              ----------- ------------- -------------- ---------------- -------------
<S>                                           <C>           <C>           <C>              <C>            <C>
December 31, 1994                                 $3.8       $ 606.2       $1,378.2         $(119.7)       $1,868.5

  Capital contribution                             -            51.0            -              (4.1)           46.9
  Net income                                       -             -            212.5             -             212.5
  Dividends to shareholder                         -             -             (7.5)            -              (7.5)
  Unrealized gains on securities available-
    for-sale, net                                  -             -              -             508.1           508.1
                                              --------      --------       --------        --------       ---------
December 31, 1995                                  3.8         657.2        1,583.2           384.3          2628.5

  Net income                                       -             -            215.9             -             215.9
  Dividends to shareholder                         -          (129.3)        (366.5)          (39.8)         (535.6)
  Unrealized losses on securities available-
    for-sale, net                                  -             -              -            (170.9)         (170.9)
                                              --------      --------       --------        --------       ---------
December 31, 1996                                  3.8         527.9        1,432.6           173.6         2,137.9

  Capital contribution                             -           836.8            -               -             836.8
  Net income                                       -             -            279.7             -             279.7
  Dividends to shareholder                         -          (450.0)        (400.0)            -            (850.0)
  Unrealized gains on securities available-
    for-sale, net                                  -             -              -              73.5            73.5
                                              --------      --------       --------        --------       ---------
December 31, 1997                                 $3.8       $ 914.7       $1,312.3         $ 247.1        $2,477.9
                                              ========      ========       ========        ========       =========

</TABLE>



See accompanying notes to consolidated financial statements.





<PAGE>   5


               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

                      Consolidated Statements of Cash Flows

                            (in millions of dollars)

<TABLE>
<CAPTION>

                                                                                           Years ended December 31,
                                                                                ----------------------------------------------
                                                                                     1997           1996            1995
                                                                                ------------------------------ ---------------
<S>                                                                                  <C>            <C>             <C>    

Cash flows from operating activities:
  Net income                                                                     $    279.7      $   215.9       $   212.5
  Adjustments to reconcile net income to net cash provided by operating
    activities:
      Interest credited to policyholder account balances                            1,016.6          982.3           950.3
      Capitalization of deferred policy acquisition costs                            (487.9)        (422.6)         (321.3)
      Amortization of deferred policy acquisition costs                               167.2          133.4            82.7
      Amortization and depreciation                                                    (2.0)           7.0            10.2
      Realized (gains) losses on invested assets, net                                 (11.1)          (0.3)            3.3
      (Increase) decrease in accrued investment income                                 (0.3)           2.8           (16.9)
      (Increase) decrease in other assets                                             (12.7)         (38.9)           39.9
      (Decrease) increase in policy liabilities                                       (23.1)        (151.0)          123.9
      Increase in other liabilities                                                   230.6          191.4            27.0
      Other, net                                                                      (10.9)         (61.7)            1.8
                                                                                -----------      ---------        --------
        Net cash provided by operating activities                                   1,146.1          858.3         1,113.4
                                                                                -----------      ---------        --------

Cash flows from investing activities:
  Proceeds from maturity of securities available-for-sale                             993.4        1,162.8           634.6
  Proceeds from sale of securities available-for-sale                                 574.5          299.6           107.3
  Proceeds from maturity of fixed maturity securities held-to-maturity                  -              -             564.4
  Proceeds from repayments of mortgage loans on real estate                           437.3          309.0           207.8
  Proceeds from sale of real estate                                                    34.8           18.5            48.3
  Proceeds from repayments of policy loans and sale of other invested assets           22.7           22.8            53.6
  Cost of securities available-for-sale acquired                                   (2,828.1)      (1,573.6)       (1,942.4)
  Cost of fixed maturity securities held-to-maturity acquired                           -              -            (593.6)
  Cost of mortgage loans on real estate acquired                                     (752.2)        (972.8)         (796.0)
  Cost of real estate acquired                                                        (24.9)          (7.9)          (10.9)
  Policy loans issued and other invested assets acquired                              (62.5)         (57.7)          (75.9)
  Short-term investments, net                                                        (354.8)          28.0            77.8
                                                                                -----------      ---------        --------
        Net cash used in investing activities                                      (1,959.8)        (771.3)       (1,725.0)
                                                                                -----------      ---------        --------

Cash flows from financing activities:
  Proceeds from capital contributions                                                 836.8            -               -
  Cash dividends paid                                                                   -            (50.0)           (7.5)
  Increase in investment product and universal life insurance
    product account balances                                                        2,488.5        1,781.8         1,883.7
  Decrease in investment product and universal life insurance
    product account balances                                                       (2,379.8)      (1,784.5)       (1,258.7)
                                                                                -----------      ---------        --------
        Net cash provided by (used in) financing activities                           945.5          (52.7)          617.5
                                                                                -----------      ---------        --------
Net increase in cash                                                                  131.8           34.3             5.9

Cash, beginning of year                                                                43.8            9.5             3.6
                                                                                -----------      ---------        --------

Cash, end of year                                                                $    175.6      $    43.8       $     9.5
                                                                                ===========      =========       =========
</TABLE>

See accompanying notes to consolidated financial statements.





<PAGE>   6

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

                   Notes to Consolidated Financial Statements

                        December 31, 1997, 1996 and 1995


(1)      ORGANIZATION AND DESCRIPTION OF BUSINESS

         Prior to January 27, 1997, Nationwide Life Insurance Company (NLIC) was
         wholly owned by Nationwide Corporation (Nationwide Corp.). On that
         date, Nationwide Corp. contributed the outstanding shares of NLIC's
         common stock to Nationwide Financial Services, Inc. (NFS), a holding
         company formed by Nationwide Corp. in November 1996 for NLIC and the
         other companies within the Nationwide Insurance Enterprise that offer
         or distribute long-term savings and retirement products. On March 11
         1997, NFS completed an initial public offering of its Class A common
         stock.

         During 1996 and 1997, Nationwide Corp. and NFS completed certain
         transactions in anticipation of the initial public offering that
         focused the business of NFS on long-term savings and retirement
         products. On September 24, 1996, NLIC declared a dividend payable to
         Nationwide Corp. on January 1, 1997 consisting of the outstanding
         shares of common stock of certain subsidiaries that do not offer or
         distribute long-term savings or retirement products. In addition,
         during 1996, NLIC entered into two reinsurance agreements whereby all
         of NLIC's accident and health and group life insurance business was
         ceded to two affiliates effective January 1, 1996. These subsidiaries,
         through December 31, 1996, and all accident and health and group life
         insurance business have been accounted for as discontinued operations
         for all periods presented. See notes 11 and 15. Additionally, NLIC paid
         $900.0 million of dividends, $50.0 million to Nationwide Corp. on
         December 31, 1996 and $850.0 million to NFS, which then made an
         equivalent dividend to Nationwide Corp., on February 24, 1997.

         NFS contributed $836.8 million to the capital of NLIC during March
         1997.

         Wholly owned subsidiaries of NLIC include Nationwide Life and Annuity
         Insurance Company (NLAIC), Nationwide Advisory Services, Inc.,
         Nationwide Investment Services Corporation and NWE, Inc. NLIC and its
         subsidiaries are collectively referred to as "the Company."

         The Company is a leading provider of long-term savings and retirement
         products. The Company is subject to regulation by the Insurance
         Departments of states in which it is licensed, and undergoes periodic
         examinations by those departments.

(2)      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         The significant accounting policies followed by the Company that
         materially affect financial reporting are summarized below. The
         accompanying consolidated financial statements have been prepared in
         accordance with generally accepted accounting principles, which differ
         from statutory accounting practices prescribed or permitted by
         regulatory authorities. Annual Statements for NLIC and NLAIC, filed
         with the Department of Insurance of the State of Ohio (the Department),
         are prepared on the basis of accounting practices prescribed or
         permitted by the Department. Prescribed statutory accounting practices
         include a variety of publications of the National Association of
         Insurance Commissioners (NAIC), as well as state laws, regulations and
         general administrative rules. Permitted statutory accounting practices
         encompass all accounting practices not so prescribed. The Company has
         no material permitted statutory accounting practices.



<PAGE>   7


               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued

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

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

         (a)  CONSOLIDATION POLICY

              The consolidated financial statements include the accounts of NLIC
              and its wholly owned subsidiaries. Subsidiaries that are
              classified and reported as discontinued operations are not
              consolidated but rather are reported as "Investment in
              subsidiaries classified as discontinued operations" in the
              accompanying consolidated balance sheets and "Income from
              discontinued operations" in the accompanying consolidated
              statements of income. All significant intercompany balances and
              transactions have been eliminated.

         (b)  VALUATION OF INVESTMENTS AND RELATED GAINS AND LOSSES

              The Company is required to classify its fixed maturity securities
              and equity securities as either held-to-maturity,
              available-for-sale or trading. Fixed maturity securities are
              classified as held-to-maturity when the Company has the positive
              intent and ability to hold the securities to maturity and are
              stated at amortized cost. Fixed maturity securities not classified
              as held-to-maturity and all equity securities are classified as
              available-for-sale and are stated at fair value, with the
              unrealized gains and losses, net of adjustments to deferred policy
              acquisition costs and deferred federal income tax, reported as a
              separate component of shareholder's equity. The adjustment to
              deferred policy acquisition costs represents the change in
              amortization of deferred policy acquisition costs that would have
              been required as a charge or credit to operations had such
              unrealized amounts been realized. The Company has no fixed
              maturity securities classified as held-to-maturity or trading as
              of December 31, 1997 or 1996.

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

              Real estate is carried at cost less accumulated depreciation and
              valuation allowances. Other long-term investments are carried on
              the equity basis, adjusted for valuation allowances. Impairment
              losses are recorded on long-lived assets used in operations when
              indicators of impairment are present and the undiscounted cash
              flows estimated to be generated by those assets are less than the
              assets' carrying amount.

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


<PAGE>   8



               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         (c)  REVENUES AND BENEFITS

              INVESTMENT PRODUCTS AND UNIVERSAL LIFE INSURANCE PRODUCTS:
              Investment products consist primarily of individual and group
              variable and fixed annuities. Universal life insurance products
              include universal life insurance, variable universal life
              insurance and other interest-sensitive life insurance policies.
              Revenues for investment products and universal life insurance
              products consist of net investment income, asset fees, cost of
              insurance, policy administration and surrender charges that have
              been earned and assessed against policy account balances during
              the period. Policy benefits and claims that are charged to expense
              include interest credited to policy account balances and benefits
              and claims incurred in the period in excess of related policy
              account balances.

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

         (d)  DEFERRED POLICY ACQUISITION COSTS

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

         (e)  SEPARATE ACCOUNTS

              Separate Account assets and liabilities represent contractholders'
              funds which have been segregated into accounts with specific
              investment objectives. For all but $365.5 million of separate
              account assets, the investment income and gains or losses of these
              accounts accrue directly to the contractholders. The activity of
              the Separate Accounts is not reflected in the consolidated
              statements of income and cash flows except for the fees the
              Company receives.

         (f)  FUTURE POLICY BENEFITS

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

              Future policy benefits for traditional life insurance policies
              have been calculated using a net level premium method based on
              estimates of mortality, morbidity, investment yields and
              withdrawals which were used or which were being experienced at the
              time the policies were issued, rather than the assumptions
              prescribed by state regulatory authorities. See note 4.


<PAGE>   9


               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         (g)  PARTICIPATING BUSINESS

              Participating business represents approximately 50% in 1997 (52%
              in 1996 and 54% in 1995) of the Company's life insurance in force,
              77% in 1997 (78% in 1996 and 79% in 1995) of the number of life
              insurance policies in force, and 27% in 1997 (40% in 1996 and 47%
              in 1995) of life insurance statutory premiums. The provision for
              policyholder dividends is based on current dividend scales and is
              included in "Future policy benefits and claims" in the
              accompanying consolidated balance sheets.

         (h)  FEDERAL INCOME TAX

              The Company files a consolidated federal income tax return with
              Nationwide Mutual Insurance Company (NMIC), the majority
              shareholder of Nationwide Corp. The members of the consolidated
              tax return group have a tax sharing arrangement which provides, in
              effect, for each member to bear essentially the same federal
              income tax liability as if separate tax returns were filed.

              The Company utilizes the asset and liability method of accounting
              for income tax. Under this method, deferred tax assets and
              liabilities are recognized for the future tax consequences
              attributable to differences between the financial statement
              carrying amounts of existing assets and liabilities and their
              respective tax bases and operating loss and tax credit
              carryforwards. Deferred tax assets and liabilities are measured
              using enacted tax rates expected to apply to taxable income in the
              years in which those temporary differences are expected to be
              recovered or settled. Under this method, the effect on deferred
              tax assets and liabilities of a change in tax rates is recognized
              in income in the period that includes the enactment date.
              Valuation allowances are established when necessary to reduce the
              deferred tax assets to the amounts expected to be realized.

         (i)  REINSURANCE CEDED

              Reinsurance premiums ceded and reinsurance recoveries on benefits
              and claims incurred are deducted from the respective income and
              expense accounts. Assets and liabilities related to reinsurance
              ceded are reported on a gross basis. All of the Company's accident
              and health and group life insurance business is ceded to
              affiliates and is accounted for as discontinued operations. See
              notes 11 and 15.

         (j)  RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

              STATEMENT OF FINANCIAL ACCOUNTING STANDARDS NO. 130 - REPORTING
              COMPREHENSIVE INCOME was issued in June 1997 and is effective for
              fiscal years beginning after December 15, 1997. The statement
              establishes standards for reporting and display of comprehensive
              income and its components in a full set of financial statements.
              Comprehensive income includes all changes in equity during a
              period except those resulting from investments by shareholders and
              distributions to shareholders and includes net income.
              Comprehensive income would be reported in addition to earnings
              amounts currently presented. The Company will adopt the statement
              and begin reporting comprehensive income in the first quarter of
              1998.

         (k)  RECLASSIFICATION

              Certain items in the 1996 and 1995 consolidated financial
              statements have been reclassified to conform to the 1997
              presentation.


<PAGE>   10


               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued




(3)      INVESTMENTS

         The amortized cost, gross unrealized gains and losses and estimated
         fair value of securities available-for-sale as of December 31, 1997 and
         1996 were:
<TABLE>
<CAPTION>

                                                                                     Gross         Gross
                                                                    Amortized     unrealized    unrealized     Estimated
             (in millions of dollars)                                 cost           gains        losses       fair value
                                                                 --------------  ------------  -------------  ------------
<S>                                                                 <C>           <C>          <C>              <C> 
             December 31, 1997:
               Fixed maturity securities:
                 U.S. Treasury securities and obligations of U.S.
                   government corporations and agencies            $     305.1    $     8.6      $    -        $     313.7
                 Obligations of states and political subdivisions          1.6          -             -                1.6
                 Debt securities issued by foreign governments            93.3          2.7          (0.2)            95.8
                 Corporate securities                                  8,698.7        355.5         (11.5)         9,042.7
                 Mortgage-backed securities                            3,634.2        118.6          (2.5)         3,750.3
                                                                  ------------    ---------     ---------      -----------
                     Total fixed maturity securities                  12,732.9        485.4         (14.2)        13,204.1
               Equity securities                                          67.8         12.9          (0.3)            80.4
                                                                  ------------    ---------     ---------      -----------
                                                                   $  12,800.7    $   498.3      $  (14.5)     $  13,284.5
                                                                  ============    =========     =========      ===========

             December 31, 1996:
               Fixed maturity securities:
                 U.S. Treasury securities and obligations of U.S.
                   government corporations and agencies            $     275.7    $     4.8      $   (1.3)     $     279.2
                 Obligations of states and political subdivisions          6.2          0.5           -                6.7
                 Debt securities issued by foreign governments           100.7          2.1          (0.9)           101.9
                 Corporate securities                                  7,999.3        285.9         (33.7)         8,251.5
                 Mortgage-backed securities                            3,589.0         91.4         (15.1)         3,665.3
                                                                  ------------    ---------     ---------      -----------
                     Total fixed maturity securities                  11,970.9        384.7         (51.0)        12,304.6
               Equity securities                                          43.9         15.6          (0.4)            59.1
                                                                  ------------    ---------     ---------      -----------
                                                                   $  12,014.8    $   400.3      $  (51.4)     $  12,363.7
                                                                  ============    =========     =========      ===========
</TABLE>


         The amortized cost and estimated fair value of fixed maturity
         securities available-for-sale as of December 31, 1997, by contractual
         maturity, are shown below. Expected maturities will differ from
         contractual maturities because borrowers may have the right to call or
         prepay obligations with or without call or prepayment penalties.

<TABLE>
<CAPTION>

                                                                                 Amortized        Estimated
             (in millions of dollars)                                               cost          fair value
                                                                              --------------      ----------
<S>                                                                               <C>              <C>        
             Fixed maturity securities available for sale:
               Due in one year or less                                            $     419.2      $     422.1
               Due after one year through five years                                  4,573.5          4,708.4
               Due after five years through ten years                                 2,772.6          2,879.7
               Due after ten years                                                    1,333.4          1,443.6
                                                                                  -----------      -----------
                                                                                      9,098.7          9,453.8
             Mortgage-backed securities                                               3,634.2          3,750.3
                                                                                  -----------      -----------
                                                                                  $  12,732.9      $  13,204.1
                                                                                  ===========      ===========
</TABLE>


<PAGE>   11

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


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

<TABLE>
<CAPTION>

             (in millions of dollars)                                                1997          1996
                                                                                 -----------     ----------
<S>                                                                                  <C>            <C>   
             Gross unrealized gains                                                 $ 483.8        $349.0
             Adjustment to deferred policy acquisition costs                         (103.7)        (81.9)
             Deferred federal income tax                                             (133.0)        (93.5)
                                                                                   --------       -------
                                                                                    $ 247.1        $173.6
                                                                                   ========       =======
</TABLE>

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


             (in millions of dollars)                                         1997          1996           1995
                                                                          -----------   -------------   -----------
<S>                                                                          <C>           <C>            <C>
             Securities available-for-sale:
               Fixed maturity securities                                      $137.5       $(289.2)       $876.3
               Equity securities                                                (2.7)          8.9           -
             Fixed maturity securities held-to-maturity                          -             -            75.6
                                                                             -------       -------       -------
                                                                              $134.8       $(280.3)      $ 951.9
                                                                             =======       =======       =======
</TABLE>

         Proceeds from the sale of securities available-for-sale during 1997,
         1996 and 1995 were $574.5 million, $299.6 million and $107.3 million,
         respectively. During 1997, gross gains of $9.9 million ($6.6 million
         and $4.8 million in 1996 and 1995, respectively) and gross losses of
         $18.0 million ($6.9 million and $2.1 million in 1996 and 1995,
         respectively) were realized on those sales. In addition, gross gains of
         $15.1 million and gross losses of $0.7 million were realized in 1997
         when the Company paid a dividend to NFS, which then made an equivalent
         dividend to Nationwide Corp., consisting of securities having an
         aggregate fair value of $850.0 million.

         During 1995, the Company transferred fixed maturity securities
         classified as held-to-maturity with amortized cost of $25.4 million to
         available-for-sale securities due to evidence of a significant
         deterioration in the issuer's creditworthiness. The transfer of those
         fixed maturity securities resulted in a gross unrealized loss of $3.5
         million.

         As permitted by the Financial Accounting Standards Board's Special
         Report, A GUIDE TO IMPLEMENTATION OF STATEMENT 115 ON ACCOUNTING FOR
         CERTAIN INVESTMENTS IN DEBT AND EQUITY SECURITIES, issued in November
         1995, the Company transferred nearly all of its fixed maturity
         securities previously classified as held-to-maturity to
         available-for-sale. As of December 14, 1995, the date of transfer, the
         fixed maturity securities had amortized cost of $3.32 billion,
         resulting in a gross unrealized gain of $155.9 million.

         The recorded investment of mortgage loans on real estate considered to
         be impaired as of December 31, 1997 was $19.9 million ($51.8 million as
         of December 31, 1996), which includes $3.9 million ($41.7 million as of
         December 31, 1996) of impaired mortgage loans on real estate for which
         the related valuation allowance was $0.1 million ($8.5 million as of
         December 31, 1996) and $16.0 million ($10.1 million as of December 31,
         1996) of impaired mortgage loans on real estate for which there was no
         valuation allowance. During 1997, the average recorded investment in
         impaired mortgage loans on real estate was approximately $31.8 million
         ($39.7 million in 1996) and interest income recognized on those loans
         was $1.0 million ($2.1 million in 1996), which is equal to interest
         income recognized using a cash-basis method of income recognition.


<PAGE>   12


               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


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

             (in millions of dollars)                                               1997          1996
                                                                                ------------- -------------
<S>                                                                                <C>            <C>
             Allowance, beginning of year                                            $51.0         $49.1
               (Reductions) additions charged to operations                           (1.2)          4.5
               Direct write-downs charged against the allowance                       (7.3)         (2.6)
                                                                                    ------        ------
             Allowance, end of year                                                  $42.5         $51.0
                                                                                    ======        ======
</TABLE>

         Real estate is presented at cost less accumulated depreciation of $45.1
         million as of December 31, 1997 ($30.3 million as of December 31, 1996)
         and valuation allowances of $11.1 million as of December 31, 1997
         ($15.2 million as of December 31, 1996).

         Investments that were non-income producing for the twelve month period
         preceding December 31, 1997 amounted to $19.4 million ($26.8 million
         for 1996) and consisted of $3.0 million ($0.2 million in 1996) in
         securities available-for-sale, $16.4 million ($20.6 million in 1996) in
         real estate and none ($5.9 million in 1996) in other long-term
         investments.

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

<TABLE>
<CAPTION>
             (in millions of dollars)                                      1997             1996           1995
                                                                        -----------      ---------      ---------   
<S>                                                                      <C>             <C>            <C>      
             Gross investment income:
               Securities available-for-sale:
                 Fixed maturity securities                                $  911.6        $  917.1       $  685.8
                 Equity securities                                             0.8             1.3            1.3
               Fixed maturity securities held-to-maturity                      -               -            201.8
               Mortgage loans on real estate                                 457.7           432.8          395.5
               Real estate                                                    42.9            44.3           38.3
               Short-term investments                                         22.7             4.2           10.6
               Other                                                          21.0             4.0            7.2
                                                                          --------        --------       --------
                   Total investment income                                 1,456.7         1,403.7        1,340.5
             Less investment expenses                                         47.5            45.9           46.5
                                                                          --------        --------       --------
                   Net investment income                                  $1,409.2        $1,357.8       $1,294.0
                                                                          ========        ========       ========
</TABLE>

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

             (in millions of dollars)                                       1997            1996           1995
                                                                         ---------       ---------       --------    
<S>                                                                           <C>            <C>            <C>  
             Securities available-for-sale:
               Fixed maturity securities                                    $ 3.6           $(3.5)         $ 4.2
               Equity securities                                              2.7             3.2            3.4
             Mortgage loans on real estate                                    1.6            (4.1)          (7.1)
             Real estate and other                                            3.2             4.1           (2.2)
                                                                           ------          ------         ------
                                                                            $11.1           $(0.3)         $(1.7)
                                                                           ======          ======         ======
</TABLE>

         Fixed  maturity securities with an amortized cost of $6.2 million as 
         of  December  31,  1997 and 1996 were on deposit with various
         regulatory agencies as required by law.


<PAGE>   13



               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


(4)      FUTURE POLICY BENEFITS AND CLAIMS

         The liability for future policy benefits for investment contracts
         represents approximately 86% and 87% of the total liability for future
         policy benefits as of December 31, 1997 and 1996, respectively. The
         average interest rate credited on investment product policies was
         approximately 6.1%, 6.3% and 6.6% for the years ended December 31,
         1997, 1996 and 1995, respectively.

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

              INTEREST RATES: Interest rates vary by issue year and were 6.9%
              and 6.6% in 1997 and 1996, respectively. Interest rates have
              generally ranged from 6.0% to 10.5% for previous issue years.

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

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

         The Company has entered into a reinsurance contract to cede a portion
         of its general account individual annuity business to The Franklin Life
         Insurance Company (Franklin). Total recoveries due from Franklin were
         $220.2 million and $240.5 million as of December 31, 1997 and 1996,
         respectively. The contract is immaterial to the Company's results of
         operations. The ceding of risk does not discharge the original insurer
         from its primary obligation to the policyholder. Under the terms of the
         contract, Franklin has established a trust as collateral for the
         recoveries. The trust assets are invested in investment grade
         securities, the market value of which must at all times be greater than
         or equal to 102% of the reinsured reserves.

         The Company has reinsurance agreements with certain affiliates as
         described in note 11. All other reinsurance agreements are not material
         to either premiums or reinsurance recoverables.


(5)      FEDERAL INCOME TAX

         The  Company's current federal income tax liability was $60.1 million 
         and $30.2 million as of December 31, 1997 and 1996, respectively.


<PAGE>   14


               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         The tax effects of temporary differences that give rise to significant
         components of the net deferred tax liability as of December 31, 1997
         and 1996 are as follows:
<TABLE>
<CAPTION>

             (in millions of dollars)                                        1997            1996
                                                                          ----------      ----------  
<S>                                                                        <C>             <C>  
             Deferred tax assets:
               Future policy benefits                                       $200.1          $183.0
               Liabilities in Separate Accounts                              242.0           188.4
               Mortgage loans on real estate and real estate                  19.0            23.4
               Other assets and other liabilities                             59.2            53.7
                                                                           -------          ------
                 Total gross deferred tax assets                             520.3           448.5
                 Less valuation allowance                                     (7.0)           (7.0)
                                                                           -------          ------
                 Net deferred tax assets                                     513.3           441.5
                                                                           -------          ------

             Deferred tax liabilities:
               Deferred policy acquisition costs                             480.5           399.3
               Fixed maturity securities                                     193.3           133.2
               Deferred tax on realized investment gains                      40.1            37.6
               Equity securities and other long-term investments               7.5             8.2
               Other                                                          22.2            25.4
                                                                           -------          ------
                 Total gross deferred tax liabilities                        743.6           603.7
                                                                           -------          ------
                 Net deferred tax liability                                 $230.3          $162.2
                                                                           =======          ======
</TABLE>

         In assessing the realizability of deferred tax assets, management
         considers whether it is more likely than not that some portion of the
         total gross deferred tax assets will not be realized. Nearly all future
         deductible amounts can be offset by future taxable amounts or recovery
         of federal income tax paid within the statutory carryback period. There
         has been no change in the valuation allowance for the years ended
         December 31, 1997, 1996 and 1995.

         Federal income tax expense attributable to income from continuing
         operations for the years ended December 31 was as follows:

<TABLE>
<CAPTION>
           (in millions of dollars)                                   1997            1996            1995
                                                                   ---------       ---------       ---------  
<S>                                                                 <C>             <C>             <C> 
           Currently payable                                         $121.7          $116.5           $88.7
           Deferred tax expense (benefit)                              28.5            (5.6)           11.1
                                                                     ------          ------          ------
                                                                     $150.2          $110.9           $99.8
                                                                     ======          ======          ======
</TABLE>

         Total federal income tax expense for the years ended December 31, 1997,
         1996 and 1995 differs from the amount computed by applying the U.S.
         federal income tax rate to income before tax as follows:
<TABLE>
<CAPTION>

                                                           1997                     1996                     1995
                                                   ----------------------   ----------------------   ----------------------
         (in millions of dollars)                     Amount        %          Amount        %          Amount        %
                                                   ----------------------   ------------- --------   ------------- --------
<S>                                                   <C>         <C>          <C>         <C>          <C>         <C> 
         Computed (expected) tax expense               $150.5      35.0         $110.4      35.0         $100.6      35.0
         Tax exempt interest and dividends
           received deduction                             -         0.0           (0.2)     (0.1)           -         0.0
         Other, net                                      (0.3)     (0.1)           0.7       0.3           (0.8)     (0.3)
                                                       ------      ----         ------      ----         ------      ----
             Total (effective rate of each year)       $150.2      34.9         $110.9      35.2         $ 99.8      34.7
                                                       ======      ====         ======      ====         ======      ====
</TABLE>

         Total federal income tax paid was $91.8 million,  $115.8 million and 
         $51.8 million during the years ended December 31, 1997, 1996 and 1995,
         respectively.



<PAGE>   15


               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


(6)      FAIR VALUE OF FINANCIAL INSTRUMENTS

         The following disclosures summarize the carrying amount and estimated
         fair value of the Company's financial instruments. Certain assets and
         liabilities are specifically excluded from the disclosure requirements
         of financial instruments. Accordingly, the aggregate fair value amounts
         presented do not represent the underlying value of the Company.

         The fair value of a financial instrument is defined as the amount at
         which the financial instrument could be exchanged in a current
         transaction between willing parties. In cases where quoted market
         prices are not available, fair value is to be based on estimates using
         present value or other valuation techniques. Many of the Company's
         assets and liabilities subject to the disclosure requirements are not
         actively traded, requiring fair values to be estimated by management
         using present value or other valuation techniques. These techniques are
         significantly affected by the assumptions used, including the discount
         rate and estimates of future cash flows. Although fair value estimates
         are calculated using assumptions that management believes are
         appropriate, changes in assumptions could cause these estimates to vary
         materially. In that regard, the derived fair value estimates cannot be
         substantiated by comparison to independent markets and, in many cases,
         could not be realized in the immediate settlement of the instruments.

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

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

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

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

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

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

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

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


<PAGE>   16

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


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

              COMMITMENTS TO EXTEND CREDIT: Commitments to extend credit have
              nominal fair value because of the short-term nature of such
              commitments. See note 13.

           Carrying amount and estimated fair value of financial instruments
           subject to disclosure requirements and policy reserves on life
           insurance contracts were as follows as of December 31:
<TABLE>
<CAPTION>


                                                                         1997                              1996
                                                             ------------------------------   -------------------------------
                                                                Carrying      Estimated          Carrying       Estimated
               (in millions of dollars)                          amount       fair value          amount        fair value
                                                             ------------------------------   --------------- ---------------

<S>                                                             <C>            <C>               <C>             <C>    
               Assets:
                 Investments:
                   Securities available-for-sale:
                     Fixed maturity securities                  $13,204.1      $13,204.1         $12,304.6       $12,304.6
                     Equity securities                               80.4           80.4              59.1            59.1
                   Mortgage loans on real estate, net             5,181.6        5,509.7           5,272.1         5,397.9
                   Policy loans                                     415.3          415.3             371.8           371.8
                   Short-term investments                           358.4          358.4               4.8             4.8
                 Cash                                               175.6          175.6              43.8            43.8
                 Assets held in Separate Accounts                37,724.4       37,724.4          26,926.7        26,926.7

               Liabilities:
                 Investment contracts                            14,708.2       14,322.1          13,914.4        13,484.5
                 Policy reserves on life insurance contracts      3,345.4        3,182.4           3,392.8         3,197.5
                 Liabilities related to Separate Accounts        37,724.4       36,747.0          26,926.7        26,164.2


</TABLE>


(7)      RISK DISCLOSURES

         The following is a description of the most significant risks facing
         life insurers and how the Company mitigates those risks:

         LEGAL/REGULATORY RISK: The risk that changes in the legal or regulatory
         environment in which an insurer operates will result in increased
         competition, reduce demand for a company's products, or create
         additional expenses not anticipated by the insurer in pricing its
         products. The Company mitigates this risk by offering a wide range of
         products and by operating throughout the United States, thus reducing
         its exposure to any single product or jurisdiction, and also by
         employing underwriting practices which identify and minimize the
         adverse impact of this risk.

         CREDIT RISK: The risk that issuers of securities owned by the Company
         or mortgagors on mortgage loans on real estate owned by the Company
         will default or that other parties, including reinsurers, which owe the
         Company money, will not pay. The Company minimizes this risk by
         adhering to a conservative investment strategy, by maintaining
         reinsurance and credit and collection policies and by providing for any
         amounts deemed uncollectible.


<PAGE>   17

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         INTEREST RATE RISK: The risk that interest rates will change and cause
         a decrease in the value of an insurer's investments. This change in
         rates may cause certain interest-sensitive products to become
         uncompetitive or may cause disintermediation. The Company mitigates
         this risk by charging fees for non-conformance with certain policy
         provisions, by offering products that transfer this risk to the
         purchaser, and/or by attempting to match the maturity schedule of its
         assets with the expected payouts of its liabilities. To the extent that
         liabilities come due more quickly than assets mature, an insurer would
         have to borrow funds or sell assets prior to maturity and potentially
         recognize a gain or loss.

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

         Commitments to fund fixed rate mortgage loans on real estate are
         agreements to lend to a borrower, and are subject to conditions
         established in the contract. Commitments generally have fixed
         expiration dates or other termination clauses and may require payment
         of a deposit. Commitments extended by the Company are based on
         management's case-by-case credit evaluation of the borrower and the
         borrower's loan collateral. The underlying mortgage property represents
         the collateral if the commitment is funded. The Company's policy for
         new mortgage loans on real estate is to lend no more than 75% of
         collateral value. Should the commitment be funded, the Company's
         exposure to credit loss in the event of nonperformance by the borrower
         is represented by the contractual amounts of these commitments less the
         net realizable value of the collateral. The contractual amounts also
         represent the cash requirements for all unfunded commitments.
         Commitments on mortgage loans on real estate of $341.4 million
         extending into 1998 were outstanding as of December 31, 1997. The
         Company also had $63.9 million of commitments to purchase fixed
         maturity securities outstanding as of December 31, 1997.

         SIGNIFICANT CONCENTRATIONS OF CREDIT RISK: The Company grants mainly
         commercial mortgage loans on real estate to customers throughout the
         United States. The Company has a diversified portfolio with no more
         than 20% (21% in 1996) in any geographic area and no more than 2% (2%
         in 1996) with any one borrower as of December 31, 1997. As of December
         31, 1997, 46% (44% in 1996) of the remaining principal balance of the
         Company's commercial mortgage loan portfolio financed retail
         properties.

         The Company had a significant reinsurance recoverable balance from one
         reinsurer as of December 31, 1997 and 1996. See note 4.

(8)      PENSION PLAN

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

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


<PAGE>   18

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


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

         Pension costs charged to operations by the Company  during the years
         ended  December 31, 1997,  1996 and 1995 were $7.5 million, $7.4
         million and $10.5 million, respectively.

         The Company had no net accrued pension expense as of December 31, 1997
         ($1.1 million as of December 31, 1996).

         The net periodic pension cost for the Retirement Plan as a whole for
         the years ended December 31, 1997 and 1996 and for the Nationwide
         Insurance Companies and Affiliates Retirement Plan as a whole for the
         year ended December 31, 1995 follows:
<TABLE>
<CAPTION>

              (in millions of dollars)                                   1997             1996              1995
                                                                     -----------      -----------       -----------  

<S>                                                                   <C>              <C>               <C>     
              Service cost (benefits earned during the period)        $   77.3         $   75.5          $   64.5
              Interest cost on projected benefit obligation              118.6            105.5              95.3
              Actual return on plan assets                              (328.0)          (210.6)           (249.3)
              Net amortization and deferral                              196.4            101.8             143.4
                                                                      --------         --------          --------
                                                                      $   64.3         $   72.2          $   53.9
                                                                      ========         ========          ========
</TABLE>

         Basis for measurements, net periodic pension cost:

<TABLE>
<CAPTION>

                                                                        1997             1996              1995
                                                                    -----------      -----------       -----------  

<S>                                                                    <C>              <C>               <C>  
              Weighted average discount rate                           6.50%            6.00%             7.50%
              Rate of increase in future compensation levels           4.75%            4.25%             6.25%
              Expected long-term rate of return on plan assets         7.25%            6.75%             8.75%
</TABLE>

         Information regarding the funded status of the Retirement Plan as a 
         whole as of  December  31,  1997 and 1996 follows:
<TABLE>
<CAPTION>

              (in millions of dollars)                                           1997              1996
                                                                             -----------       -----------  
<S>                                                                           <C>               <C> 
              Accumulated benefit obligation:
                Vested                                                         $1,547.5          $1,338.6
                Nonvested                                                          13.5              11.1
                                                                               --------         ---------
                                                                               $1,561.0          $1,349.7
                                                                               ========         =========

              Net accrued pension expense:
                Projected benefit obligation for services rendered to date     $2,033.8          $1,847.8
                Plan assets at fair value                                       2,212.9           1,947.9
                                                                              ---------         ---------
                  Plan assets in excess of projected benefit obligation           179.1             100.1
                Unrecognized prior service cost                                    34.7              37.9
                Unrecognized net gains                                           (330.7)           (202.0)
                Unrecognized net asset at transition                               33.3              37.2
                                                                              ---------         ---------
                                                                              $   (83.6)        $   (26.8)
                                                                              =========         =========
</TABLE>

<PAGE>   19


               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         Basis for measurements, funded status of plan:
<TABLE>
<CAPTION>

                                                                                1997              1996
                                                                             -----------       -----------  

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

</TABLE>
         Assets of the Retirement Plan are invested in group annuity contracts
         of NLIC and Employers Life Insurance Company of Wausau (ELICW).

(9)      POSTRETIREMENT BENEFITS OTHER THAN PENSIONS

         In addition to the defined benefit pension plan, the Company, together
         with other affiliated companies, participates in life and health care
         defined benefit plans for qualifying retirees. Postretirement life and
         health care benefits are contributory and generally available to full
         time employees who have attained age 55 and have accumulated 15 years
         of service with the Company after reaching age 40. Postretirement
         health care benefit contributions are adjusted annually and contain
         cost-sharing features such as deductibles and coinsurance. In addition,
         there are caps on the Company's portion of the per-participant cost of
         the postretirement health care benefits. These caps can increase
         annually, but not more than three percent. The Company's policy is to
         fund the cost of health care benefits in amounts determined at the
         discretion of management. Plan assets are invested primarily in group
         annuity contracts of NLIC.

         The Company elected to immediately recognize its estimated accumulated
         postretirement benefit obligation (APBO), however, certain affiliated
         companies elected to amortize their initial transition obligation over
         periods ranging from 10 to 20 years.

         The Company's accrued postretirement benefit expense as of December 31,
         1997 and 1996 was $36.5 million and $34.9 million, respectively, and
         the net periodic postretirement benefit cost (NPPBC) for 1997, 1996 and
         1995 was $3.0 million, $3.3 million and $3.1 million, respectively.

         Information regarding the funded status of the plan as a whole as of
         December 31, 1997 and 1996 follows:

<TABLE>
<CAPTION>

             (in millions of dollars)                                                         1997             1996
                                                                                          -----------       -----------  
<S>                                                                                        <C>               <C>    
             Accrued postretirement benefit expense:
               Retirees                                                                    $   93.3          $   93.0
               Fully eligible, active plan participants                                        31.6              23.7
               Other active plan participants                                                 113.0              84.0
                                                                                           --------          --------
                 Accumulated postretirement benefit obligation                                237.9             200.7
               Plan assets at fair value                                                       69.2              63.0
                                                                                           --------          --------
                 Plan assets less than accumulated postretirement benefit obligation         (168.7)           (137.7)
               Unrecognized transition obligation of affiliates                                 1.5               1.7
               Unrecognized net losses (gains)                                                  1.6             (23.2)
                                                                                           --------          --------
                                                                                            $(165.6)          $(159.2)
                                                                                           ========          ========
</TABLE>


<PAGE>   20


               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         The amount of NPPBC for the plan as a whole for the years ended
         December 31, 1997, 1996 and 1995 was as follows:
<TABLE>
<CAPTION>
             (in millions of dollars)                            1997          1996          1995
                                                              -----------   ------------  ------------
<S>                                                                <C>           <C>           <C>  
             Service cost (benefits attributed to employee
               service during the year)                          $  7.0        $  6.5        $  6.2
             Interest cost on accumulated postretirement
               benefit obligation                                  14.0          13.7          14.2
             Actual return on plan assets                          (3.6)         (4.3)         (2.7)
             Amortization of unrecognized transition
               obligation of affiliates                             0.2           0.2           3.0
             Net amortization and deferral                         (0.5)          1.8          (1.6)
                                                                -------        ------        ------
                                                                  $17.1         $17.9         $19.1
                                                                =======        ======        ======
</TABLE>

         Actuarial assumptions used for the measurement of the APBO and the
         NPPBC for 1997, 1996 and 1995 were as follows:
<TABLE>
<CAPTION>

                                                                 1997          1996          1995
                                                              -----------   -----------   -----------
<S>                                                           <C>           <C>           <C>     
             APBO:
               Discount rate                                  6.70%         7.25%         6.75%
               Assumed health care cost trend rate:
                 Initial rate                                12.13%        11.00%        11.00%
                 Ultimate rate                                6.12%         6.00%         6.00%
                 Uniform declining period                   12 Years      12 Years      12 Years

             NPPBC:
               Discount rate                                  7.25%         6.65%         8.00%
               Long term rate of return on plan
                 assets, net of tax                           5.89%         4.80%         8.00%
               Assumed health care cost trend rate:
                 Initial rate                                11.00%        11.00%        10.00%
                 Ultimate rate                                6.00%         6.00%         6.00%
                 Uniform declining period                    12 Years      12 Years      12 Years
</TABLE>

         For the plan as a whole, a one percentage point increase in the assumed
         health care cost trend rate would increase the APBO as of December 31,
         1997 by $0.4 million and have no impact on the NPPBC for the year ended
         December 31, 1997.

(10)     SHAREHOLDER'S EQUITY, REGULATORY RISK-BASED CAPITAL, RETAINED EARNINGS
         AND DIVIDEND RESTRICTIONS

         Ohio, NLIC's and NLAIC's state of domicile, imposes minimum risk-based
         capital requirements that were developed by the NAIC. The formulas for
         determining the amount of risk-based capital specify various weighting
         factors that are applied to financial balances or various levels of
         activity based on the perceived degree of risk. Regulatory compliance
         is determined by a ratio of the company's regulatory total adjusted
         capital, as defined by the NAIC, to its authorized control level
         risk-based capital, as defined by the NAIC. Companies below specific
         trigger points or ratios are classified within certain levels, each of
         which requires specified corrective action. NLIC and NLAIC each exceed
         the minimum risk-based capital requirements.


<PAGE>   21


               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         The statutory capital and surplus of NLIC as of December 31, 1997, 1996
         and 1995 was $1.13 billion, $1.00 billion and $1.36 billion,
         respectively. The statutory net income of NLIC for the years ended
         December 31, 1997, 1996 and 1995 was $111.7 million, $73.2 million and
         $86.5 million, respectively.

         As a result of the $850.0 million dividend paid on February 24, 1997,
         any dividend paid by NLIC during the twelve-month period immediately
         following the $850.0 million dividend would be an extraordinary
         dividend under Ohio insurance laws. Accordingly, no such dividend could
         be paid without prior regulatory approval. The Company has no reason to
         believe that any reasonably foreseeable dividend to be paid by NLIC
         would not receive the required approval.

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

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

(11)     TRANSACTIONS WITH AFFILIATES

         As part of the restructuring described in note 1, NLIC paid a dividend
         valued at $485.7 million to Nationwide Corp. on January 1, 1997
         consisting of the outstanding shares of common stock of ELICW, National
         Casualty Company (NCC) and West Coast Life Insurance Company (WCLIC).
         Also, on February 24, 1997, NLIC paid a dividend to NFS, and NFS paid
         an equivalent dividend to Nationwide Corp., consisting of securities
         having an aggregate fair value of $850.0 million. The Company
         recognized a gain of $14.4 million on the transfer of securities.

         The Company leases office space from NMIC and certain of its
         subsidiaries. For the years ended December 31, 1997, 1996 and 1995, the
         Company made lease payments to NMIC and its subsidiaries of $8.4
         million, $9.1 million and $9.0 million, respectively.

         Pursuant to a cost sharing agreement among NMIC and certain of its
         direct and indirect subsidiaries, including the Company, NMIC provides
         certain operational and administrative services, such as sales support,
         advertising, personnel and general management services, to those
         subsidiaries. Expenses covered by this agreement are subject to
         allocation among NMIC, the Company and other affiliates. Amounts
         allocated to the Company were $85.8 million, $101.6 million and $107.1
         million in 1997, 1996 and 1995, respectively. The allocations are based
         on techniques and procedures in accordance with insurance regulatory
         guidelines. Measures used to allocate expenses among companies include
         individual employee estimates of time spent, special cost studies,
         salary expense, commissions expense and other methods agreed to by the
         participating companies that are within industry guidelines and
         practices. The Company believes these allocation methods are
         reasonable. In addition, the Company does not believe that expenses
         recognized under the inter-company agreements are materially different
         than expenses that would have been recognized had the Company operated
         on a stand alone basis. Amounts payable to NMIC from the Company under
         the cost sharing agreement were $20.5 million and $15.1 million as of
         December 31, 1997 and 1996, respectively.

         The Company also participates in intercompany repurchase agreements
         with affiliates whereby the seller will transfer securities to the
         buyer at a stated value. Upon demand or a stated period, the securities
         will be repurchased by the seller at the original sales price plus a
         price differential. Transactions under the agreements during 1997 and
         1996 were not material. The Company believes that the terms of the
         repurchase agreements are materially consistent with what the Company
         could have obtained with unaffiliated parties.


<PAGE>   22

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         Intercompany reinsurance agreements exist between NLIC and,
         respectively, NMIC and ELICW whereby all of NLIC's accident and health
         and group life insurance business is ceded on a modified coinsurance
         basis. NLIC entered into the reinsurance agreements during 1996 because
         the accident and health and group life insurance business was unrelated
         to the Company's long-term savings and retirement products.
         Accordingly, the accident and health and group life insurance business
         has been accounted for as discontinued operations for all periods
         presented. Under modified coinsurance agreements, invested assets are
         retained by the ceding company and investment earnings are paid to the
         reinsurer. Under the terms of the Company's agreements, the investment
         risk associated with changes in interest rates is borne by ELICW or
         NMIC, as the case may be. Risk of asset default is retained by the
         Company, although a fee is paid by ELICW or NMIC, as the case may be,
         to the Company for the Company's retention of such risk. The agreements
         will remain in force until all policy obligations are settled. However,
         with respect to the agreement between NLIC and NMIC, either party may
         terminate the contract on January 1 of any year with prior notice. The
         ceding of risk does not discharge the original insurer from its primary
         obligation to the policyholder. The Company believes that the terms of
         the modified coinsurance agreements are consistent in all material
         respects with what the Company could have obtained with unaffiliated
         parties. Amounts ceded to NMIC and ELICW for the years ended December
         31, 1997 and 1996 were:

<TABLE>
<CAPTION>

                                                                   1997                          1996
                                                        ----------------------------  ----------------------------
             (in millions of dollars)                       NMIC          ELICW           NMIC          ELICW
                                                        -------------- -------------  ----------------------------
<S>                                                        <C>            <C>            <C>           <C>    
             Premiums                                       $ 91.4         $199.8         $ 97.3        $224.2
             Net investment income and other revenue        $ 10.7         $ 13.4         $ 10.9        $ 14.8
             Benefits, claims and other expenses            $100.7         $225.9         $100.5        $246.6

</TABLE>

         The Company and various affiliates entered into agreements with
         Nationwide Cash Management Company (NCMC), an affiliate, under which
         NCMC acts as a common agent in handling the purchase and sale of
         short-term securities for the respective accounts of the participants.
         Amounts on deposit with NCMC were $211.0 million and $4.8 million as of
         December 31, 1997 and 1996, respectively, and are included in
         short-term investments on the accompanying consolidated balance sheets.

         On March 1, 1995, Nationwide Corp. contributed all of the outstanding
         shares of common stock of Farmland Life Insurance Company (Farmland) to
         NLIC. Farmland merged into WCLIC effective June 30, 1995. The
         contribution resulted in a direct increase to consolidated
         shareholder's equity of $46.9 million. As discussed in note 15, WCLIC
         is accounted for as discontinued operations.

         Certain annuity products are sold through three affiliated companies,
         which are also subsidiaries of NFS. Total commissions and fees paid to
         these affiliates for the three years ended December 31, 1997 were $66.1
         million, $76.9 million and $57.3 million, respectively.

(12)     BANK LINES OF CREDIT

         In August 1996, NLIC, along with NMIC, entered into a $600.0 million
         revolving credit facility which provides for a $600.0 million loan over
         a five year term on a fully revolving basis with a group of national
         financial institutions. The credit facility provides for several and
         not joint liability with respect to any amount drawn by either NLIC or
         NMIC. NLIC and NMIC pay facility and usage fees to the financial
         institutions to maintain the revolving credit facility. All previously
         existing line of credit agreements were canceled. In September 1997,
         the credit agreement was amended to include NFS as a party to and
         borrower under the agreement.


<PAGE>   23

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


(13)     CONTINGENCIES

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

(14)     SEGMENT INFORMATION

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

         The following table summarizes revenues and income from continuing
         operations before federal income tax expense for the years ended
         December 31, 1997, 1996 and 1995 and assets as of December 31, 1997,
         1996 and 1995, by segment.
<TABLE>
<CAPTION>

              (in millions of dollars)                                         1997               1996             1995
                                                                           -------------      ------------     ------------   
<S>                                                                         <C>               <C>              <C>  
              Revenues:
                  Variable Annuities                                         $    404.0        $    284.6       $    189.1
                  Fixed Annuities                                               1,141.4           1,092.6          1,052.0
                  Life Insurance                                                  473.1             435.6            409.1
                  Corporate and Other                                             198.9             180.1            148.5
                                                                            -----------        ----------       ----------
                                                                             $  2,217.4        $  1,992.9       $  1,798.7
                                                                            ===========        ==========       ==========

              Income from continuing operations before federal income tax
                expense:
                  Variable Annuities                                         $    150.9        $     90.3       $     50.8
                  Fixed Annuities                                                 169.5             135.4            137.0
                  Life Insurance                                                   70.9              67.2             67.6
                  Corporate and Other                                              38.6              22.6             32.2
                                                                            -----------        ----------       ----------
                                                                             $    429.9        $    315.5       $    287.6
                                                                            ===========        ==========       ==========

              Assets:
                  Variable Annuities                                         $ 35,278.7        $ 25,069.7       $ 17,333.0
                  Fixed Annuities                                              14,436.3          13,994.7         13,250.4
                  Life Insurance                                                3,901.4           3,353.3          3,027.4
                  Corporate and Other                                           6,174.3           5,348.6          4,896.8
                                                                            -----------        ----------       ----------
                                                                             $ 59,790.7        $ 47,766.3       $ 38,507.6
                                                                            ===========        ==========       ==========
</TABLE>


<PAGE>   24



               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


(15)     DISCONTINUED OPERATIONS

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

         On September 24, 1996, NLIC's Board of Directors declared a dividend
         payable to Nationwide Corp. on January 1, 1997 consisting of the
         outstanding shares of common stock of three subsidiaries: ELICW, NCC
         and WCLIC. ELICW writes group accident and health and group life
         insurance business and maintains it offices in Wausau, Wisconsin. NCC
         is a property and casualty company with offices in Scottsdale, Arizona
         that serves as a fronting company for a property and casualty
         subsidiary of NMIC. WCLIC writes high dollar term life insurance
         policies and is located in San Francisco, California. ELICW, NCC and
         WCLIC have been accounted for as discontinued operations in the
         accompanying consolidated financial statements through December 31,
         1996. The Company did not recognize any gain or loss on the disposal of
         these subsidiaries.

         Also, during 1996, NLIC entered into two reinsurance agreements whereby
         all of NLIC's accident and health and group life insurance business was
         ceded to ELICW and NMIC, effective January 1, 1996. See note 11 for a
         complete discussion of the reinsurance agreements. The Company has
         discontinued its accident and health and group life insurance business
         and in connection therewith has entered into reinsurance agreements to
         cede all existing and any future writings to other affiliated
         companies. NLIC's accident and health and group life insurance business
         is accounted for as discontinued operations for all periods presented.
         The Company did not recognize any gain or loss on the disposal of the
         accident and health and group life insurance business. The assets,
         liabilities, results of operations and activities of discontinued
         operations are distinguished physically, operationally and for
         financial reporting purposes from the remaining assets, liabilities,
         results of operations and activities of the Company.

         A summary of the results of operations of discontinued operations for
         the years ended December 31, 1997, 1996 and 1995 is as follows:

<TABLE>
<CAPTION>

             (in millions of dollars)                                               1997           1996          1995
                                                                                -------------- ------------- ------------

<S>                                                                               <C>            <C>           <C>
             Revenues                                                             $    -         $   668.9     $   776.9
             Net income                                                           $    -         $    11.3     $    24.7
</TABLE>

         A summary of the assets and liabilities of discontinued operations as 
         of December 31, 1997, 1996 and 1995 is as follows:
<TABLE>
<CAPTION>

             (in millions of dollars)                                               1997           1996          1995
                                                                                -------------- ------------- -------------

<S>                                                                                 <C>           <C>           <C> 
             Assets, consisting primarily of investments                            $247.3        $3,288.5      $3,206.7
             Liabilities, consisting primarily of policy benefits and claims        $247.3        $2,802.8      $2,700.0
</TABLE>




<PAGE>   64
PART C. OTHER INFORMATION

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

              (a) Financial Statements:                                                          PAGE

                  (1) Financial statements included in Prospectus (Part A):

                  (2) Financial statements included in Part B as required:

              Nationwide Variable Account-9:

                      Independent Auditors' Report.

                      Statement of Assets, Liabilities and Contract
                      Owners' Equity as of December 31, 1997

                      Statement of Operations and Changes in Contract Owners'
                      Equity for the period November 3, 1997 (commencement of
                      operations) through December 31, 1997.

                      Notes to Financial Statements.


              Nationwide Life Insurance Company:

                      Independent Auditors' Report.

                      Balance Sheets as of December 31, 1997 and 1996.

                      Statements of Income for the years ended December 31,
                      1997, 1996 and 1995.

                      Statements of Shareholder's Equity for the years ended
                      December 31, 1997, 1996 and 1995.

                      Statements of Cash Flows for the years ended December 31,
                      1997, 1996 and 1995.

                      Notes to Financial Statements.
</TABLE>
<PAGE>   65
Item 24. (b) Exhibits

<TABLE>
<S>                                                                 <C>
                 (1)  Resolution of the Depositor's Board of        Filed previously
                      Directors authorizing the                     with this Registration
                      establishment of                              Statement and incorporated by reference
                      the Registrant (333-52579).

                 (2)  Not Applicable


                 (3)  Underwriting or Distribution of               Filed previously with this Registration
                      contracts between the Registrant and          Statement and incorporated by reference
                      Principal Underwriter                         (333-52579).

                 (4)  The form of the variable annuity              Filed previously with this Registration
                      contract                                      Statement and incorporated by reference
                                                                    (333-52579).

                 (5)  Variable Annuity Application                  Filed previously with this Registration
                                                                    Statement and incorporated by reference
                                                                    (333-52579).

                 (6)  Articles of Incorporation of                  Filed previously with this Registration
                      Depositor                                     Statement and incorporated by reference
                                                                    (333-52579).
                 (7)  Not Applicable

                 (8)  Not Applicable

                 (9)  Opinion of Counsel                            Filed previously with this Registration
                                                                    Statement and incorporated by reference
                                                                    (333-52579).

                 (10) Not Applicable

                 (11) Not Applicable

                 (12) Not Applicable

                 (13) Performance Advertising Calculation           Filed previously with this Registration
                      Schedule                                      Statement and incorporated by reference
                                                                    (333-52579).
</TABLE>
<PAGE>   66
Item 25.      DIRECTORS AND OFFICERS OF THE DEPOSITOR

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

          A. I. Bell                                             Director
          4121 North River Road West
          Zanesville, OH 43701

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

          Willard J. Engel                                       Director
          300 East Marshall Street
          Marshall, MN 56258

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

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

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

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

          David O. Miller                           Chairman of the Board and Director
          115 Sprague Drive
          Hebron, OH 43025

          Yvonne L. Montgomery                                   Director
          2859 Paces Ferry Road
          Atlanta, GA 30339

          James F. Patterson                                     Director
          8765 Mulberry Road
          Chesterland, OH  44026
</TABLE>
<PAGE>   67
<TABLE>
<CAPTION>
             NAME AND PRINCIPAL                             POSITIONS AND OFFICES
              BUSINESS ADDRESS                                 WITH DEPOSITOR
<S>                                                <C>
            Arden L. Shisler                                       Director
            1356 North Wenger Road
            Dalton, OH  44618

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

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

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

            Dennis W. Click                              Vice President and Secretary
            One Nationwide Plaza
            Columbus, OH  43215

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

            Robert J. Woodward Jr.                         Executive Vice President
            One Nationwide Plaza                           Chief Investment Officer
            Columbus, OH 43215

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

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

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

            Susan A. Wolken                              Senior Vice President - Life
            One Nationwide Plaza                              Company Operations
            Columbus, OH 43215

            Michael D. Bleiweiss                                Vice President-
            One Nationwide Plaza                         Individual Annuity Operations
            Columbus, OH  43215
</TABLE>
<PAGE>   68
<TABLE>
<CAPTION>
             NAME AND PRINCIPAL                             POSITIONS AND OFFICES
              BUSINESS ADDRESS                                 WITH DEPOSITOR
<S>                                               <C>
            Matthew S. Easley                                  Vice President -
            One Nationwide Plaza                  Life Marketing and Administrative Services
            Columbus, OH  43215

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

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

            Joseph P. Rath
            One Nationwide Plaza                                Vice President
            Columbus, OH  43215
</TABLE>
Item 26. PERSONS CONTROLLED BY OR UNDER COMMON CONTROL WITH THE DEPOSITOR OR
REGISTRANT.

               *    Subsidiaries for which separate financial statements are
                    filed

               **   Subsidiaries included in the respective consolidated
                    financial statements

               ***  Subsidiaries included in the respective group financial
                    statements filed for unconsolidated subsidiaries

               **** other subsidiaries
<PAGE>   69
<TABLE>
<CAPTION>
                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE                   PRINCIPAL BUSINESS
                                                                         INDICATED
<S>                                               <C>                  <C>             <C>
         Affiliate Agency, Inc.                      Delaware                          Life Insurance Agency
         Affiliate Agency of Ohio, Inc.                Ohio                            Life Insurance Agency
         Allnations, Inc.                              Ohio                            Promotes cooperative insurance corporations
                                                                                       worldwide
         American Marine Underwriters, Inc.           Florida                          Underwriting Manager
         Auto Direkt Insurance Company                Germany                          Insurance Company
         The Beak and Wire Corporation                 Ohio                            Radio Tower Joint Venture
         California Cash Management Company         California                         Inactive
         Colonial County Mutual Insurance              Texas                           Insurance Company
         Company
         Colonial Insurance Company of               Wisconsin                         Insurance Company
         Wisconsin
         Columbus Insurance Brokerage and             Germany                          Insurance Broker
         Service GMBH
         Companies Agency, Inc.                      Wisconsin                         Insurance Broker
         Companies Agency Insurance Services        California                         Insurance  Broker
         of California
         Companies Agency of Alabama, Inc.            Alabama                          Insurance Broker
         Companies Agency of Georgia, Inc.            Georgia                          Insurance Broker
         Companies Agency of Idaho, Inc.               Idaho                           Insurance Broker
         Companies Agency of Kentucky, Inc.          Kentucky                          Insurance Broker
         Companies Agency of Massachusetts,        Massachusetts                       Insurance Broker
         Inc.
         Companies Agency of New York, Inc.          New York                          Insurance Broker
         Companies Agency of Pennsylvania,         Pennsylvania                        Insurance Broker
         Inc.
         Companies Agency of Phoenix, Inc.            Arizona                          Insurance Broker
         Companies Agency of Texas, Inc.               Texas                           Local Recording Agent (P&C)
         Companies Annuity Agency of Texas,            Texas                           Group and Variable Contract Agent
         Inc.
         Cooperative Service Company                 Nebraska                          Insurance Agency
         Countrywide Services Corporation            Delaware                          Products Liability, Investigative and Claims
                                                                                       Management Services
</TABLE>
<PAGE>   70
<TABLE>
<CAPTION>
                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE                   PRINCIPAL BUSINESS
                                                                         INDICATED
<S>                                               <C>                   <C>            <C>
         EMPLOYERS INSURANCE OF WAUSAU A             Wisconsin                         Mutual Insurance Company
         Mutual Company
     **  Employers Life Insurance Company of         Wisconsin                         Life Insurance Company
         Wausau
         F & B, Inc.                                   Iowa                            Insurance Agency
         Farmland Mutual Insurance Company             Iowa                            Mutual Insurance Company
         Financial Horizons Distributors              Alabama                          Life Insurance Agency
         Agency of Alabama, Inc.
         Financial Horizons Distributors               Ohio                            Life Insurance Agency
         Agency of Ohio, Inc.
         Financial Horizons Distributors             Oklahoma                          Life Insurance Agency
         Agency of Oklahoma, Inc.
         Financial Horizons Distributors               Texas                           Life Insurance Agency
         Agency of Texas, Inc.
     *   Financial Horizons Investment Trust       Massachusetts                       Investment Company
         Financial Horizons Securities               Oklahoma                          Broker Dealer
         Corporation
         Gates, McDonald & Company                     Ohio                            Cost Control Business
         Gates, McDonald & Company of Nevada          Nevada                           Self-Insurance Administration Claims
                                                                                       Examinations and Data Processing Services
         Gates, McDonald & Company of New            New York                          Workers Compensation Claims Administration
         York, Inc.
         Gates McDonald Health Plus, Inc.              Ohio                            Managed Care Organization
         Greater La Crosse Health Plans, Inc.        Wisconsin                         Commercial Health and Medicare Supplement
                                                                                       Insurance
         Insurance Intermediaries, Inc.                Ohio                            Insurance Broker and Insurance Agency
         Irvin L. Schwartz and Associates,             Ohio                            Insurance Agency
         Inc.
         Key Health Plan, Inc.                      California                         Pre-paid Health Plans
         Landmark Financial Services of New          New York                          Life Insurance Agency
         York, Inc.
         Leben Direkt Insurance Company               Germany                          Life Insurance Company
         Lone Star General Agency, Inc.                Texas                           Insurance Agency
     **  MRM Investments, Inc.                         Ohio                            Owns and Operates a Recreational Ski Facility
     **  National Casualty Company                   Wisconsin                         Insurance Company
         National Casualty Company of              Great Britain                       Insurance Company
         America, Ltd.
     **  National Premium and Benefit                Delaware                          Insurance Administrative Services
         Administration Company
</TABLE>
<PAGE>   71
<TABLE>
<CAPTION>

                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE                   PRINCIPAL BUSINESS
                                                                         INDICATED
<S>                                               <C>                  <C>             <C>
     **  Nationwide Advisory Services, Inc.            Ohio                            Registered Broker-Dealer, Investment Manager
                                                                                       and Administrator
         Nationwide Agency, Inc.                       Ohio                            Insurance Agency
         Nationwide Agribusiness Insurance             Iowa                            Insurance Company
         Company
         Nationwide Asset Allocation Trust         Massachusetts                       Investment Company
         Nationwide Cash Management Company            Ohio                            Investment Securities Agent
         Nationwide Community Urban                    Ohio                            Redevelopment of blighted areas within the
         Redevelopment Corporation                                                     City of Columbus, Ohio
         Nationwide Corporation                        Ohio                            Organized for the purpose of acquiring,
                                                                                       holding, encumbering, transferring, or
                                                                                       otherwise disposing of shares, bonds, and
                                                                                       other evidences of indebtedness,
                                                                                       securities, and contracts of other
                                                                                       persons, associations, corporations,
                                                                                       domestic or foreign and to form or acquire
                                                                                       the control of other corporations

         Nationwide/Dispatch LLC                       Ohio                            Engaged in related Arena development Activity
         Nationwide Financial Institution            Delaware                          Insurance Agency
         Distributors Agency, Inc.
         Nationwide Financial Services               Delaware                          Statutory Business Trust
         Capital Trust
         Nationwide Financial Services, Inc.         Delaware                          Organized for the purpose of acquiring,
                                                                                       holding, encumbering, transferring, or
                                                                                       otherwise disposing of shares, bonds, and
                                                                                       other evidences of indebtedness,
                                                                                       securities, and contracts of other
                                                                                       persons, associations, corporations,
                                                                                       domestic or foreign and to form or acquire
                                                                                       the control of other corporations

         Nationwide General Insurance Company          Ohio                            Insurance Company
         Nationwide Global Holdings, Inc.              Ohio                            Holding Company for Enterprise International
                                                                                       Operations
         Nationwide Health Plans, Inc.                 Ohio                            Health Maintenance Organization
     *   Nationwide Indemnity Company                  Ohio                            Reinsurance Company
         Nationwide Insurance Enterprise               Ohio                            Membership Non-Profit Corporation
         Foundation
         Nationwide Insurance Enterprise               Ohio                            Performs shares services functions for the
         Services, Ltd.                                                                Enterprise
         Nationwide Insurance Golf Charities,          Ohio                            Membership Non-Profit Corporation
         Inc.
         Nationwide Investing Foundation             Michigan                          Investment Company
</TABLE>
<PAGE>   72
<TABLE>
<CAPTION>
                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE                   PRINCIPAL BUSINESS
                                                                         INDICATED
<S>                                                <C>                 <C>             <C>
     *   Nationwide Investing                      Massachusetts                       Investment Company
         Foundation II
         Nationwide Investing Foundation III           Ohio                            Investment Company
         Nationwide Investment Services              Oklahoma                          Registered Broker-Dealer in Deferred
         Corporation                                                                   Compensation Market
         Nationwide Investors Services, Inc.           Ohio                            Stock Transfer Agent
     **  Nationwide Life and Annuity                   Ohio                            Life Insurance Company
         Insurance Company
     **  Nationwide Life Insurance Company             Ohio                            Life Insurance Company
         Nationwide Lloyds                             Texas                           Texas Lloyds Company
         Nationwide  Management Systems, Inc.          Ohio                            Offers Preferred Provider Organization and
                                                                                       Other Related Products and Services
         Nationwide Mutual Fire Insurance              Ohio                            Mutual Insurance Company
         Company
         Nationwide Mutual Insurance Company           Ohio                            Mutual Insurance Company
         Nationwide Properties, Ltd.                   Ohio                            Develops, owns and operates real estate and
                                                                                       real estate investments
         Nationwide Property and Casualty              Ohio                            Insurance Company
         Insurance Company
         Nationwide Realty Investors, Ltd.             Ohio                            Develops, owns and operates real estate and
                                                                                       real estate investments
     *   Nationwide Separate Account Trust         Massachusetts                       Investment Company
         NEA Valuebuilder Investor Services,         Delaware                          Life Insurance Agency
         Inc.
         NEA Valuebuilder Investor Services           Alabama                          Life Insurance Agency
         of Alabama, Inc.
         NEA Valuebuilder Investor Services           Arizona                          Life Insurance Agency
         of Arizona, Inc.
         NEA Valuebuilder Investor Services           Montana                          Life Insurance Agency
         of Montana, Inc.
         NEA Valuebuilder Investor Services           Nevada                           Life Insurance Agency
         of Nevada, Inc.
         NEA Valuebuilder Investor Services            Ohio                            Life Insurance Agency
         of Ohio, Inc.
         NEA Valuebuilder Investor Services          Oklahoma                          Life Insurance Agency
         of Oklahoma, Inc.
</TABLE>
<PAGE>   73
<TABLE>
<CAPTION>
                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE                   PRINCIPAL BUSINESS
                                                                         INDICATED
<S>                                               <C>                  <C>             <C>
         NEA Valuebuilder Investor Services            Texas                           Life Insurance Agency
         of Texas, Inc.
         NEA Valuebuilder Investor Services           Wyoming                          Life Insurance Agency
         of Wyoming, Inc.
         NEA Valuebuilder Services Insurance       Massachusetts                       Life Insurance Agency
         Agency, Inc.
         Neckura General Insurance Company            Germany                          Insurance Company
         Neckura Holding Company                      Germany                          Administrative Service for Neckura Insurance
                                                                                       Group
         Neckura Insurance Company                    Germany                          Insurance Company
         Neckura Life Insurance Company               Germany                          Life Insurance Company
         NWE, Inc.                                     Ohio                            Special Investments
         PEBSCO of Massachusetts Insurance         Massachusetts                       Markets and Administers Deferred Compensation
         Agency, Inc.                                                                  Plans for Public Employees
         PEBSCO of Texas, Inc.                         Texas                           Markets and Administers Deferred Compensation
                                                                                       Plans for Public Employees
         Pension Associates of Wausau, Inc.          Wisconsin                         Pension plan administration, record keeping
                                                                                       and consulting and compensation consulting
         Physicians Plus Insurance Corporation       Wisconsin                         Health Maintenance Organization
         Prevea Health Insurance Plan, Inc.          Wisconsin                         Health Maintenance Organization
         Public Employees Benefit Services           Delaware                          Markets and Administers Deferred Compensation
         Corporation                                                                   Plans for Public Employees
         Public Employees Benefit Services            Alabama                          Markets and Administers Deferred Compensation
         Corporation of Alabama                                                        Plans for Public Employees
         Public Employees Benefit Services           Arkansas                          Markets and Administers Deferred Compensation
         Corporation of Arkansas                                                       Plans for Public Employees
         Public Employees Benefit Services            Montana                          Markets and Administers Deferred Compensation
         Corporation of Montana                                                        Plans for Public Employees
         Public Employees Benefit Services          New Mexico                         Markets and Administers Deferred Compensation
         Corporation of New Mexico                                                     Plans for Public Employees
         Scottsdale Indemnity Company                  Ohio                            Insurance Company
         Scottsdale Insurance Company                  Ohio                            Insurance Company
         Scottsdale Surplus Lines Insurance           Arizona                          Excess and Surplus Lines Insurance Company
         Company
         SVM Sales GmbH, Neckura Insurance            Germany                          Sales support for Neckura Insurance Group
         Group
         TIG Countrywide Insurance Group            California                         Independent Agency Personal Lines Underwriter
         Wausau (Bermuda) Ltd.                        Bermuda                          Rent-a-captive Reinsurer
</TABLE>
<PAGE>   74
<TABLE>
<CAPTION>
                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE                   PRINCIPAL BUSINESS
                                                                         INDICATED
<S>                                               <C>                  <C>             <C>
         Wausau Business Insurance Company           Wisconsin                         Insurance Company
         Wausau General Insurance Company            Illinois                          Insurance Company
         Wausau Insurance Company (U.K.)          United Kingdom                       Insurance and Reinsurance Company
         Limited
         Wausau International Underwriters          California                         Special Risks, Excess and Surplus Lines
                                                                                       Insurance Underwriting Manager
    **   Wausau Preferred Health Insurance           Wisconsin                         Insurance and Reinsurance Company
         Company
         Wausau Service Corporation                  Wisconsin                         Holding Company
         Wausau Underwriters Insurance Company       Wisconsin                         Insurance Company
</TABLE>
<PAGE>   75
<TABLE>
<CAPTION>
                                                                     NO. VOTING SECURITIES
                                                    STATE           (SEE ATTACHED CHART) UNLESS
                                              OF ORGANIZATION          OTHERWISE INDICATED
              COMPANY                                                                                 PRINCIPAL BUSINESS
<S>                                           <C>                 <C>                             <C>
  *   MFS Variable Account                          Ohio          Nationwide Life Separate        Issuer of Annuity Contracts
                                                                  Account
  *   NACo Variable Account                         Ohio          Nationwide Life Separate        Issuer of Annuity Contracts
                                                                  Account
  *   Nationwide DC Variable Account                Ohio          Nationwide Life Separate        Issuer of Annuity Contracts
                                                                  Account
      Nationwide DCVA II                            Ohio          Nationwide Life Separate        Issuer of Annuity Contracts
                                                                  Account
  *   Separate Account No. 1                        Ohio          Nationwide Life Separate        Issuer of Annuity Contracts
                                                                  Account
  *   Nationwide Multi-Flex Variable                Ohio          Nationwide Life Separate        Issuer of Annuity Contracts
      Account                                                     Account
  *   Nationwide VA Separate Account-A              Ohio          Nationwide Life and Annuity     Issuer of Annuity Contracts
                                                                  Separate Account
  *   Nationwide VA Separate Account-B              Ohio          Nationwide Life and Annuity     Issuer of Annuity Contracts
                                                                  Separate Account
  *   Nationwide VA Separate Account-C              Ohio          Nationwide Life and Annuity     Issuer of Annuity Contracts
                                                                  Separate Account
  *   Nationwide Variable Account                   Ohio          Nationwide Life Separate        Issuer of Annuity Contracts
                                                                  Account
  *   Nationwide Variable Account-II                Ohio          Nationwide Life Separate        Issuer of Annuity Contracts
                                                                  Account
  *   Nationwide Variable Account-3                 Ohio          Nationwide Life Separate        Issuer of Annuity Contracts
                                                                  Account
  *   Nationwide Variable Account-4                 Ohio          Nationwide Life Separate        Issuer of Annuity Contracts
                                                                  Account
  *   Nationwide Variable Account-5                 Ohio          Nationwide Life Separate        Issuer of Annuity Contracts
                                                                  Account
  *   Nationwide Fidelity Advisor Variable          Ohio          Nationwide Life Separate        Issuer of Annuity Contracts
      Account                                                     Account
  *   Nationwide Variable Account-6                 Ohio          Nationwide Life Separate        Issuer of Annuity Contracts
                                                                  Account
      Nationwide Variable Account-8                 Ohio          Nationwide Life Separate        Issuer of Annuity Contracts
                                                                  Account
  *   Nationwide Variable Account-9                 Ohio          Nationwide Life Separate        Issuer of Annuity Contracts
                                                                  Account
  *   Nationwide VL Separate                        Ohio          Nationwide Life and Annuity     Issuer of Life Insurance Policies
      Account-A                                                   Separate Account
      Nationwide VL Separate  Account-B             Ohio          Nationwide Life and Annuity     Issuer of Life Insurance Policies
                                                                  Separate Account
      Nationwide VL Separate                        Ohio          Nationwide Life and Annuity     Issuer of Life Insurance Policies
      Account-C                                                   Separate Account
</TABLE>
<PAGE>   76
<TABLE>
<CAPTION>
                                                                          NO. VOTING SECURITIES
                                                       STATE           (SEE ATTACHED CHART) UNLESS
                                                  OF ORGANIZATION          OTHERWISE INDICATED
                        COMPANY                                                                             PRINCIPAL BUSINESS
<S>                                               <C>            <C>                             <C>
      Nationwide VL Separate                        Ohio          Nationwide Life and Annuity     Issuer of Life Insurance Policies
      Account-D                                                   Separate Account
  *   Nationwide VLI Separate Account               Ohio          Nationwide Life Separate        Issuer of Life Insurance Policies
                                                                  Account
  *   Nationwide VLI Separate Account-2             Ohio          Nationwide Life Separate        Issuer of Life Insurance Policies
                                                                  Account
  *   Nationwide VLI Separate Account-3             Ohio          Nationwide Life Separate        Issuer of Life Insurance Policies
                                                                  Account
      Nationwide VLI Separate                       Ohio          Nationwide Life Separate        Issuer of Life Insurance Policies
      Account-4                                                   Account
      Nationwide VLI Separate Account-5            Ohio          Nationwide Life Separate        Issuer of Life Insurance Policies
                                                                  Account
</TABLE>
<PAGE>   77
<TABLE>
<CAPTION>
                                                                                                                         (left side)
<S>                               <C>                               <C>                                  <C>
- ------------------------
| NATIONWIDE INSURANCE |
| GOLF CHARITIES, INC. |
|                      |
|      MEMBERSHIP      |
|      NONPROFIT       |
|     CORPORATION      |
- ------------------------
                                                  ------------------------------------------
                                                  |      EMPLOYERS INSURANCE OF WAUSAU     |
                                                  |           A MUTUAL COMPANY             |
                                                  |             (EMPLOYERS)                |
                                                  |                                        |========================================
                                                  | Contribution Note         Cost         |
                                                  | -----------------         ----         |
                                                  | Casualty                  $400,000,000 |
                                                  ------------------------------------------
                                                                |
           -----------------------------------------------------------------------
           |                                  |                                  |
- ---------------------------       ---------------------------       ----------------------------         ---------------------------
|  KEY HEALTH PLAN, INC.  |       |   WAUSAU INSURANCE CO.  |       |      WAUSAU SERVICE      |         |                         |
|                         |       |      (U.K.) LIMITED     |       |     CORPORATION (WSC)    |         |    NATIONWIDE LLOYDS    |
|Common Stock: 1,000      |       |Common Stock: 8,506,800  |       |Common Stock: 1,000 Shares|         |                         |
|------------  Shares     |       |------------  Shares     |       |------------              |         |                         |
|                         |       |                         |       |                          |=========|                         |
|              Cost       |       |              Cost       |       |              Cost        |     ||  |      A TEXAS LLOYDS     |
|              ----       |       |              ----       |       |              ----        |     ||  |                         |
|Employers-               |       |Employers-               |       |Employers-                |     ||  |                         |
| 80%          $1,828,478 |       |100%          $18,683,300|       |100%          $176,763,000|     ||  |                         |
- ---------------------------       ---------------------------       ----------------------------     ||  ---------------------------
                                                                                 |                   ||
                              ---------------------------------------------------------------------  ||
                              |                                 |                                 |  ||
- ---------------------------   |   ---------------------------   |   ----------------------------  |  ||  ---------------------------
|     WAUSAU BUSINESS     |   |   |    COMPANIES AGENCY     |   |   |   COUNTRYWIDE SERVICES   |  |  ||  |                         |
|    INSURANCE COMPANY    |   |   |    OF KENTUCKY, INC.    |   |   |        CORPORATION       |  |  ||  |                         |
|Common Stock: 10,900,000 |   |   |Common Stock: 1,000      |   |   |Common Stock: 100 Shares  |  |  ||  |        COMPANIES        |
|------------  Shares     |   |   |------------  Shares     |   |   |------------              |  |  ||  |        AGENCY OF        |
|                         |---|---|                         |   |---|                          |  |  ||==|        TEXAS, INC.      |
|              Cost       |   |   |              Cost       |   |   |              Cost        |  |  ||  |                         |
|              ----       |   |   |              ----       |   |   |              ----        |  |  ||  |                         |
|WSC-100%      $33,800,000|   |   |WSC-100%      $1,000     |   |   |WSC-100%      $145,852    |  |  ||  |                         |
- ---------------------------   |   ---------------------------   |   ----------------------------  |  ||  ---------------------------
                              |                                 |                                 |  ||
- ---------------------------   |   ---------------------------   |   ----------------------------  |  ||  ---------------------------
|   WAUSAU UNDERWRITERS   |   |   |    COMPANIES AGENCY     |   |   |      WAUSAU GENERAL      |  |  ||  |                         |
|    INSURANCE COMPANY    |   |   | OF MASSACHUSETTS, INC.  |   |   |     INSURANCE COMPANY    |  |  ||  |                         |
|Common Stock: 8,750      |   |   |Common Stock: 1,000      |   |   |Common Stock: 200,000     |  |  ||  |     COMPANIES ANNUITY   |
|------------  Shares     |   |   |------------  Shares     |   |   |------------  Shares      |  |  ||  |         AGENCY OF       |
|                         |---|---|                         |   |---|                          |  |  ====|         TEXAS, INC.     |
|              Cost       |   |   |              Cost       |   |   |              Cost        |  |      |                         |
|              ----       |   |   |              ----       |   |   |              ----        |  |      |                         |
|WSC-100%      $69,560,006|   |   |WSC-100%      $1,000     |   |   |WSC-100%      $39,000,000 |  |      |                         |
- ---------------------------   |   ---------------------------   |   ----------------------------  |      ---------------------------
                              |                                 |                                 |      
- ---------------------------   |   ---------------------------   |   ----------------------------  |      ---------------------------
|   GREATER LA CROSSE     |   |   |    COMPANIES AGENCY     |   |   |   WAUSAU INTERNATIONAL   |  |      |     AMERICAN MARINE     |
|   HEALTH PLANS, INC.    |   |   |    OF NEW YORK, INC.    |   |   |       UNDERWRITERS       |  |      |    UNDERWRITERS, INC.   |
|Common Stock: 3,000      |   |   |Common Stock: 1,000      |   |   |Common Stock: 1,000       |  |      |Common Stock: 20         |
|------------  Shares     |   |   |------------  Shares     |   |   |------------  Shares      |  |      |------------  Shares     |
|                         |---|---|                         |   |---|                          |  |------|                         |
|              Cost       |   |   |              Cost       |   |   |              Cost        |  |      |              Cost       |
|              ----       |   |   |              ----       |   |   |              ----        |  |      |              ----       |
|WSC-33.3%     $1,461,761 |   |   |WSC-100%      $1,000     |   |   |WSC-100%      $10,000     |  |      |WSC-100%      $248,222   |
- ---------------------------   |   ---------------------------   |   ----------------------------  |      ---------------------------
                              |                                 |                                 |      
- ---------------------------   |   ---------------------------   |   ----------------------------  |      ---------------------------
|    COMPANIES AGENCY     |   |   |    COMPANIES AGENCY     |   |   |     COMPANIES AGENCY     |  |      |         COMPANIES       |
|    OF ALABAMA, INC.     |   |   |  OF PENNSYLVANIA, INC.  |   |   |    INSURANCE SERVICES    |  |      |        AGENCY, INC.     |
|                         |   |   |                         |   |   |       OF CALIFORNIA      |  |      |                         |
|Common Stock: 1,000      |   |   |Common Stock: 1,000      |   |   |Common Stock: 1,000       |  |      |Common Stock: 100        |
|------------  Shares     |   |   |------------  Shares     |   |---|------------  Shares      |  |------|------------  Shares     |
|                         |---|---|                         |   |   |                          |         |                         |
|              Cost       |   |   |              Cost       |   |   |              Cost        |         |              Cost       |
|              ----       |   |   |              ----       |   |   |              ----        |         |              ----       |
|WSC-100%      $100       |   |   |WSC-100%      $100       |   |   |WSC-100%      $1,000      |         |WSC-100%      $10,000    |
- ---------------------------   |   ---------------------------   |   ----------------------------         ---------------------------
                              |                                 |                                                     |
- ---------------------------   |   ---------------------------   |   ----------------------------         ---------------------------
|    COMPANIES AGENCY     |   |   |   COMPANIES AGENCY      |   |   |      PHYSICIANS PLUS     |         |    PENSION ASSOCIATES   |
|     OF IDAHO, INC.      |   |   |     OF PHOENIX, INC.    |   |   |         INSURANCE        |         |      OF WAUSAU, INC.    |
|                         |   |   |                         |   |   |        CORPORATION       |         |Common Stock: 1,000      |
|Common Stock: 1,000      |   |   |Common Stock: 1,000      |   |   |Common Stock:    7,150    |         |------------  Shares     |
|------------  Shares     |   |   |------------  Shares     |   |   |------------     Shares   |         |                         |
|                         |-------|                         |   |---|Preferred Stock: 11,540   |         |                         |
|                         |   |   |                         |   |   |---------------  Shares   |         |Companies        Cost    |
|                         |   |   |                         |   |   |                          |         |Agency, Inc.     ----    |
|              Cost       |   |   |              Cost       |   |   |                Cost      |         |(Wisconsin)-100% $10,000 |
|              ----       |   |   |              ----       |   |   |                ----      |         |                         |
|WSC-100%      $1,000     |   |   |WSC-100%      $1,000     |   |   |WSC-33-1/3%     $6,215,459|         |                         |
- ---------------------------   |   ---------------------------   |   ----------------------------         ---------------------------
                              |                                 |                                        
                              |   ---------------------------   |   ----------------------------                                    
                              |   |         WAUSAU          |   |   |      PREVEA HEALTH       |                                    
                              |   |     (BERMUDA) LTD.      |   |   |  INSURANCE PLAN, INC.    |                                    
                              |   | Common Stock:  120,000  |   |   |Common Stock: 3,000 Shares|                                    
                              |   | -------------  Shares   |   |   |------------              |                                    
                              ----|                         |   ----|                          |                                    
                                  |                         |       |                          |                                    
                                  |                Cost     |       |              Cost        |                                    
                                  |                ----     |       |              ----        |                                    
                                  | WSC-100%      $5,000,000|       |WSC-33-1/3%   $500,000    |                                    
                                  ---------------------------       ----------------------------                                    
</TABLE>

<PAGE>   78
<TABLE>
<CAPTION>
                                        NATIONWIDE INSURANCE ENTERPRISE(R)                                                  (middle)
<S>                                               <C>                                               <C>         
       -----------------------------------------------------------------------------
       |                                                                           |
       |                                                                           |
       |                           NATIONWIDE MUTUAL                               |
=======|                           INSURANCE COMPANY                               |================================================
       |                              (CASUALTY)                                   |
       |                                                                           |
       |                                                                           |
       -----------------------------------------------------------------------------
              |                        ||                              |
              |                        ||                              -------------------------------------------------------------
              |                        ||    ---------------------------------------------------------------------------------------
              |                        ||    |                                                                      |
- --------------------------------       ||    |    --------------------------------                  --------------------------------
|      ALLNATIONS, INC.        |       ||    |    |      NATIONWIDE GENERAL      |                  |        NECKURA HOLDING       |
|Common Stock:   10,330 Shares |       ||    |    |      INSURANCE COMPANY       |                  |       COMPANY (NECKURA)      |
|------------                  |       ||    |    |                              |                  |                              |
|                 Cost         |       ||    |    |Common Stock:    20,000       |                  |Common Stock:    10,000       |
|                 ----         |       ||    |    |------------     Shares       |                  |------------     Shares       |
|Casualty-18.6%   $88,320      |       ||    |    |                 Cost         |                  |                 Cost         |
|Fire-18.6%       $88,463      |       ||    |    |                 ----         |                  |                 ----         |
|Preferred Stock: 1,466 Shares |       ||    |----|Casualty-100%    $5,944,422   |         ---------|Casualty-100%    $87,943,140  |
|---------------               |       ||    |    |                              |         |        |                              |
|                 Cost         |       ||    |    |                              |         |        |                              |
|                 ----         |       ||    |    |                              |         |        |                              |
|Casualty-6.8%    $100,000     |       ||    |    |                              |         |        |                              |
|Fire-6.8%        $100,000     |       ||    |    |                              |         |        |                              |
- --------------------------------       ||    |    --------------------------------         |        --------------------------------
                                       ||    |                                             |    
- --------------------------------       ||    |    --------------------------------         |        --------------------------------
|       FARMLAND MUTUAL        |       ||    |    |      NATIONWIDE PROPERTY     |         |        |           NECKURA            |
|      INSURANCE COMPANY       |       ||    |    |         AND CASUALTY         |         |        |       INSURANCE COMPANY      |
|Guaranty Fund                 |       ||    |    |       INSURANCE COMPANY      |         |        |                              |
|------------                  |=========    |----|Common Stock:    60,000       |         |--------|Common Stock:    6,000        |
|Certificate                   |--------     |    |------------     Shares       |         |        |------------     Shares       |
|-----------      Cost         |       |     |    |                 Cost         |         |        |                 Cost         |
|                 ----         |       |     |    |                 ----         |         |        |Neckura-         ----         |
|Casualty         $500,000     |       |     |    |Casualty-100%    $6,000,000   |         |        |100%             DM 6,000,000 |
- --------------------------------       |     |    --------------------------------         |        --------------------------------
              |                        |     |                                             |    
- --------------------------------       |     |    --------------------------------         |        --------------------------------
|        F & B, INC.           |       |     |    |      COLONIAL INSURANCE      |         |        |         NECKURA LIFE         |
|                              |       |     |    |     COMPANY OF WINCONSIN     |         |        |       INSURANCE COMPANY      |
|Common Stock:    1 Share      |       |     |    |          (COLONIAL)          |         |        |                              |
|------------                  | ------|     |----|Common Stock:    1,750        |         |--------|Common Stock:   4,000         |
|                 Cost         |       |     |    |------------     Shares       |         |        |------------    Shares        |
|                 ----         |       |     |    |                 Cost         |         |        |                Cost          |
|Farmland                      |       |     |    |                 ----         |         |        |                ----          |
|Mutual-100%      $10          |       |     |    |Casualty-100%    $41,750,000  |         |        |Neckura-100%    DM 15,825,681 |
- --------------------------------       |     |    --------------------------------         |        --------------------------------
                                       |     |                                             |        
- --------------------------------       |     |    --------------------------------         |        --------------------------------
|    COOPERATIVE SERVICE       |       |     |    |         SCOTTSDALE           |         |        |        NECKURA GENERAL       |
|          COMPANY             |       |     |    |      INSURANCE COMPANY       |         |        |       INSURANCE COMPANY      |
|Common Stock:    600 Shares   |       |     |    |            (SIC)             |         |        |                              |
|------------                  |       |     |    |Common Stock:    30,136       |         |        |Common Stock:    1,500        |
|                 Cost         |--------     |----|------------     Shares       | ----    |--------|------------     Shares       |
|                 ----         |             |    |                 Cost         |    |    |        |                 Cost         |
|Farmland         $3,506,173   |             |    |                 ----         |    |    |        |                 ----         |
|Mutual-100%                   |             |    |Casualty-100%    $150,000,000 |    |    |        |Neckura-100%     DM 1,656,925 |
|                              |             |    |                              |    |    |        |                              |
|                              |             |    |                              |    |    |        |                              |
- --------------------------------             |    --------------------------------    |    |        --------------------------------
                                             |                                        |    |        
- --------------------------------             |    --------------------------------    |    |        --------------------------------
| NATIONWIDE AGRIBUSINESS      |             |    |          SCOTTSDALE          |    |    |        |       COLUMBUS INSURANCE     |
|    INSURANCE COMPANY         |             |    |        SURPLUS LINES         |    |    |        |      BROKERAGE AND SERVICE   |
|Common Stock:    1,000,000    |             |    |       INSURANCE COMPANY      |    |    |        |              GmbH            |
|------------     Shares       |------------ |    | Common Stock:    100,000     |    |    |        |Common Stock:    1 Share      |
|                              |             |    | ------------     Shares      | ---|    |--------|------------                  |
|                    Cost      |             |    |                              |    |    |        |                 Cost         |
|Casualty-99.9%      ----      |             |    |                   Cost       |    |    |        |                 ----         |
|Other Capital:   $26,714,335  |             |    |                   ----       |    |    |        |Neckura-100%     DM 51,639    |
|-------------                 |             |    | SIC-100%          $6,000,000 |    |    |        |                              |
|Casualty-Ptd.    $   713,576  |             |    |                              |    |    |        |                              |
- --------------------------------             |    --------------------------------    |    |        --------------------------------
                                             |                                        |    |        
- --------------------------------             |    --------------------------------    |    |        --------------------------------
|    NATIONAL CASUALTY         |             |    |      NATIONAL PREMIUM &      |    |    |        |          LEBEN DIREKT        |
|          COMPANY             |             |    |    BENEFIT ADMINISTRATION    |    |    |        |        INSURANCE COMPANY     |
|           (NC)               |             |    |           COMPANY            |    |    |        |                              |
|Common Stock:    100 Shares   |             |    |Common Stock:    10,000       |    |    |        |Common Stock:    4,000 Shares |
|------------                  |-------------     |------------     Shares       |-----    ---------|------------                  |
|                 Cost         |                  |                 Cost         |         |        |                 Cost         |
|                 ----         |                  |                 ----         |         |        |                 ----         |
|Casualty-100%    $67,442,439  |                  |Scottsdale-100%  $10,000      |         |        |Neckura-100%     DM 4,000,000 |
|                              |                  |                              |         |        |                              |
|                              |                  |                              |         |        |                              |
- --------------------------------                  --------------------------------         |        --------------------------------
              |                                                                            |
- --------------------------------                  --------------------------------         |        --------------------------------
|    NCC OF AMERICA, LTD.      |                  |         SVM SALES            |         |        |          AUTO DIREKT         |
|        (INACTIVE)            |                  |            GmbH              |         |        |       INSURANCE COMPANY      |
|                              |                  |                              |         |        |                              |
|                              |                  |Common Stock:    50 Shares    |         |        |Common Stock:    1,500 Shares |
|                              |                  |------------                  |----------------- |------------                  |
|                              |                  |                 Cost         |                  |                 Cost         |
|NC-100%                       |                  |                 ----         |                  |                 ----         |
|                              |                  |Neckura-100%     DM 50,000    |                  |Neckura-100%     DM 1,643,149 |
|                              |                  |                              |                  |                              |
|                              |                  |                              |                  |                              |
- --------------------------------                  --------------------------------                  --------------------------------
                                
</TABLE>

<PAGE>   79
<TABLE>
<CAPTION>
                                                                                                                        (right side)
<S>     <C>                                       <C>                                              <C>         
                                                                                                            ------------------------
                                                                                                            | NATIONWIDE INSURANCE |
                                                                                                            | ENTERPRISE FOUNDATION|
                                                                                                            |                      |
                                                                                                            |      MEMBERSHIP      |
                                                                                                            |      NONPROFIT       |
                                                                                                            |     CORPORATION      |
                                                                                                            ------------------------
       -----------------------------------------------------------------------------
       |                                                                           |
       |                                                                           |
       |                           NATIONWIDE MUTUAL                               |
=======|                         FIRE INSURANCE COMPANY                            |
       |                                (FIRE)                                     |
       |                                                                           |
       |                                                                           |
       -----------------------------------------------------------------------------
                                                                       |
- ---------------                                                        --------------------------------------------------
              |                                                                                                         |
- -----------------------------------------------------------------------------------------------------------------       |
  |                                          |                                                                  |       |
  |     --------------------------------     |    --------------------------------                ----------------------------------
  |     |         SCOTTSDALE           |     |    |         NATIONWIDE           |                |          NATIONWIDE            |
  |     |      INDEMNITY COMPANY       |     |    |      COMMUNITY URBAN         |                |          CORPORATION           |
  |     |                              |     |    |       REDEVELOPMENT          |                |                                |
  |     |                              |     |    |        CORPORATION           |                |Common Stock:    Control:       |
  |     |Common Stock:    50,000       |     |    |Common Stock:    10 Shares    |                |------------     -------        |
  |-----|------------     Shares       |     |----|------------                  |                |$13,642,432      100%           |
  |     |                 Cost         |     |    |                 Cost         |                |         Shares     Cost        |
  |     |                 ----         |     |    |                 ----         |                |         ------     ----        |
  |     |Casualty-100%    $8,800,000   |     |    |Casualty-100%    $1,000       |                |Casualty 12,992,922 $751,352,485|
  |     |                              |     |    |                              |                |Fire        649,510   24,007,936|
  |     |                              |     |    |                              |                |          (See Page 2)          |
  |     --------------------------------     |    --------------------------------                ----------------------------------
  |                                          |                                                      
  |     --------------------------------     |    --------------------------------                                                  
  |     |         NATIONWIDE           |     |    |          INSURANCE           |                                                  
  |     |      INDEMNITY COMPANY       |     |    |     INTERMEDIARIES, INC.     |                                                  
  |     |                              |     |    |                              |                                                  
  |-----|Common Stock:    28,000       |     |----|Common Stock:    1,615        |                                                  
  |     |------------     Shares       |     |    |------------     Shares       |                                                  
  |     |                 Cost         |     |    |                 Cost         |                                                  
  |     |                 ----         |     |    |                 ----         |                                                  
  |     |Casualty-100%    $294,529,000 |     |    |Casualty-100%    $1,615,000   |                                                  
  |     --------------------------------     |    --------------------------------                                                  
  |                                          |                                                                                      
  |     --------------------------------     |    --------------------------------                                                  
  |     |          LONE STAR           |     |    |       NATIONWIDE CASH        |                                                  
  |     |     GENERAL AGENCY, INC.     |     |    |      MANAGEMENT COMPANY      |                                                  
  |     |                              |     |    |Common Stock:    100 Shares   |                                                  
  ------|Common Stock:    1,000        |     |----|------------                  |                                                  
  |     |------------     Shares       |     |    |                 Cost         |                                                  
  |     |                 Cost         |     |    |                 ----         |                                                  
  |     |                 ----         |     |    |Casualty-90%     $9,000       |                                                  
  |     |Casualty-100%    $5,000,000   |     |    |NW Adv. Serv.     1,000       |                                                  
  |     --------------------------------     |    --------------------------------                                                  
  |                   ||                     |                                                                                      
  |     --------------------------------     |    --------------------------------                                                  
  |     |   COLONIAL COUNTY MUTUAL     |     |    |       CALIFORNIA CASH        |                                                  
  |     |      INSURANCE COMPANY       |     |    |          MANAGEMENT          |                                                  
  |     |                              |     |    |          (Inactive)          |
  |     |Surplus Debentures            |     |    |                              |                                                  
  |     |------------------            |     |----|                              |                                                  
  |     |                 Cost         |     |    |                              |                                                  
  |     |                 ----         |     |    |                              |                                                  
  |     |Colonial         $500,000     |     |    |Casualty-100%                 |                                                  
  |     |Lone Star         150,000     |     |    |                              |                                                  
  |     --------------------------------     |    --------------------------------                                                  
  |                                          |                                                      
  |     --------------------------------     |    --------------------------------                                                  
  |     |       TIG COUNTRYWIDE        |     |    |         THE BEAK AND         |                                                  
  |     |      INSURANCE COMPANY       |     |    |       WIRE CORPORATION       |                                                  
  |     |Common Stock     12,500       |     |    |                              |                                                  
   -----|------------     Shares       |     |    |Common Stock:    750 Shares   |                                                  
  |     |                              |     -----|------------                  |                                                  
  |     |                 Cost         |     |    |                 Cost         |                                                  
  |     |                 ----         |     |    |                 ----         |                                                  
  |     |Casualty-100%    $215,273,000 |     |    |Casualty-100%    $1,419,000   |                                                  
  |     |                              |     |    |                              |                                                  
  |     --------------------------------     |    |                              |                                                  
  |                                          |    --------------------------------                                                  
  |                                          |
  |     --------------------------------     |    --------------------------------
  |     |     NATIONWIDE INSURANCE     |     |    |  NATIONWIDE/DISPATCH LLC     |
  |     |   ENTERPRISE SERVICES, LTD.  |     |    |                              |
  |     |                              |     |    |                              |
  |     |Single Member Limited         |     |    |                              |
  - - - |Liability Company             |     - - -|                              |
        |                              |          |                              |
        |                              |          |                              |
        |Casualty-100%                 |          |Casualty-90%                  |
        |                              |          |                              |
        --------------------------------          |                              |
                                                  --------------------------------

Subsidiary Companies      -- Solid Line
Contractual Association   -- Double Lines
Limited Liability Company -- Dotted Line

December 31, 1997
</TABLE>
<PAGE>   80
<TABLE>
<CAPTION>
                                                                                                                        (Left Side)

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



























<S>            <C>                <C>             <C>               <C>              <C>               <C>
                              ------------------------------------------------------------------------------------------------------
                             |                                  |                                   |
                ---------------------------        ---------------------------        ---------------------------
               | NATIONWIDE LIFE INSURANCE |      |        NATIONWIDE         |      |   NATIONWIDE FINANCIAL    |
               |     COMPANY (NW LIFE)     |      |    FINANCIAL SERVICES     |      | INSTITUTION DISTRIBUTORS  |
               |                           |      |      CAPITAL TRUST        |      |   AGENCY, INC. (NFIDAI)   |
               | Common Stock: 3,814,779   |      | Preferred Stock:          |      | Common Stock:     1,000   |
               | ------------  Shares      |      | ---------------           |      | ------------      Shares  |
               |                           |      |                           |      |                           |
               | NFS--100%                 |      | NFS--100%                 |      | NFS--100%                 |
                ---------------------------        ---------------------------        ---------------------------
                               |                                                                    ||  
 ---------------------------   |   ---------------------------        ---------------------------   ||   -------------------------- 
|    NATIONWIDE LIFE AND    |  |  |         NATIONWIDE        |      |     FINANCIAL HORIZONS    |  ||  |                          |
| ANNUITY INSURANCE COMPANY |  |  |  ADVISORY SERVICES, INC.  |      |    DISTRIBUTORS AGENCY    |  ||  |                          |
|                           |  |  |      (NW ADV. SERV.)      |      |      OF ALABAMA, INC.     |  ||  |                          |
| Common Stock: 66,000      |  |  | Common Stock: 7,676       |      | Common Stock: 10,000      |  ||  |    FINANCIAL HORIZONS    |
| ------------  Shares      |--|--| ------------  Shares      |==||  | ------------  Shares      |--||==|    DISTRIBUTORS AGENCY   |
|                           |  |  |                           |  ||  |                           |  ||  |       OF OHIO, INC.      |
|               Cost        |  |  |               Cost        |  ||  |               Cost        |  ||  |                          |
|               ----        |  |  |               ----        |  ||  |               ----        |  ||  |                          |
| NW Life -100% $58,070,003 |  |  | NW Life -100% $5,996,261  |  ||  | NFIDAI -100% $100         |  ||  |                          |
 ---------------------------   |   ---------------------------   ||   ---------------------------   ||   -------------------------- 
                               |                                 ||                                 ||                              
 ---------------------------   |   ---------------------------   ||   ---------------------------   ||   --------------------------
|         NWE, INC.         |  |  |        NATIONWIDE         |  ||  |    LANDMARK FINANCIAL     |  ||  |                          |
|                           |  |  |  INVESTORS SERVICES, INC. |  ||  |        SERVICES OF        |  ||  |                          |
|                           |  |  |                           |  ||  |       NEW YORK, INC.      |  ||  |                          |
| Common Stock: 100         |  |  | Common Stock: 5 Shares    |  ||  | Common Stock: 10,000      |  ||  |    FINANCIAL HORIZONS    |
| ------------  Shares      |--|  | ------------              |==||  | ------------  Shares      |--||==|    DISTRIBUTORS AGENCY   |
|                           |  |  |                           |  ||  |                           |  ||  |     OF OKLAHOMA, INC.    |
|               Cost        |  |  |                     Cost  |  ||  |               Cost        |  ||  |                          |
|               ----        |  |  |                     ----  |  ||  |               ----        |  ||  |                          |
| NW Life -100% $35,971,375 |  |  | NW Adv. Serv. -100% $5,000|  ||  | NFIDAI -100% $10,100      |  ||  |                          |
 ---------------------------   |   ---------------------------   ||   ---------------------------   ||   --------------------------
                               |                                 ||                                 ||    
 ---------------------------   |   ---------------------------   ||   ---------------------------   ||   --------------------------
|   NATIONWIDE INVESTMENT   |  |  |    FINANCIAL HORIZONS     |  ||  |     FINANCIAL HORIZONS    |  ||  |                          |
|   SERVICES CORPORATION    |  |  |     INVESTMENT TRUST      |  ||  |      SECURITIES CORP.     |  ||  |                          |
|                           |  |  |                           |  ||  |                           |  ||  |                          |
| Common Stock: 5,000       |  |  |                           |  ||  | Common Stock: 10,000      |  ||  |    FINANCIAL HORIZONS    |
| ------------  Shares      |--|  |                           |==||  | ------------  Shares      |--||==|    DISTRIBUTORS AGENCY   |
|                           |  |  |                           |  ||  |                           |  ||  |       OF TEXAS, INC.     |
|               Cost        |  |  |                           |  ||  |               Cost        |  ||  |                          |
|               ----        |  |  |                           |  ||  |               ----        |  ||  |                          |
| NW Life -100% $529,728    |  |  |      COMMON LAW TRUST     |  ||  | NFIDAI -100% $153,000     |  ||  |                          |
 ---------------------------   |   ---------------------------   ||   ---------------------------   ||   --------------------------
                               |                                 ||                                 ||                    
 ---------------------------   |   ---------------------------   ||   ---------------------------   ||   --------------------------
|     NATIONWIDE REALTY     |  |  |         NATIONWIDE        |  ||  |   AFFILIATE AGENCY, INC.  |  ||  |                          |
|      PROPERTIES, LTD.     |  |  |         INVESTING         |  ||  |                           |  ||  |                          |
|                           |  |  |         FOUNDATION        |  ||  |                           |  ||  |                          |
| Units:                    |  |  |                           |  ||  | Common Stock: 100         |  ||  |          AFFILIATE       |
| ------                    - -|  |                           |==||  | ------------  Shares      |--||==|          AGENCY OF       |
|                           |  |  |                           |  ||  |                           |      |          OHIO, INC.      |
|                           |  |  |                           |  ||  |               Cost        |      |                          |
| NW Life -90%              |  |  |                           |  ||  |               ----        |      |                          |
| NW Mutual-10%             |  |  |      COMMON LAW TRUST     |  ||  | NFIDAI -100% $100         |      |                          |
 ---------------------------   |   ---------------------------   ||   ---------------------------        --------------------------
                               |                                 ||                                                                
 ---------------------------   |   ---------------------------   ||                               
|        NATIONWIDE         |  |  |         NATIONWIDE        |  ||                               
|       PROPERTIES, LTD.    |  |  |          INVESTING        |  ||                               
|                           |  |  |        FOUNDATION II      |  ||                               
| Units:                    - -|  |                           |  ||                               
| ------                    |     |                           |==||                               
|                           |     |                           |  ||                               
|                           |     |                           |  ||                               
| NW Life -97.6%            |     |                           |  ||                               
| NW Mutual -2.4%           |     |      COMMON LAW TRUST     |  ||                               
 ---------------------------       ---------------------------   ||                               
                                                                 ||                               
                                   ---------------------------   ||                               
                                  |         NATIONWIDE        |  ||                               
                                  |      SEPARATE ACCOUNT     |  ||                               
                                  |            TRUST          |  ||                               
                                  |                           |  ||                               
                                  |                           |__||                               
                                  |                           |                                   
                                  |                           |                                   
                                  |                           |                                   
                                  |      COMMON LAW TRUST     |                                   
                                   ---------------------------                                    
</TABLE>                           
<PAGE>   81
<TABLE>
<CAPTION>
                                                                                                                           (Center)
                                               NATIONWIDE INSURANCE ENTERPRISE (R)
<S>            <C>                <C>             <C>               <C>              <C>               <C>
                                         ------------------------------------------------
                                        |               NATIONWIDE MUTUAL                |
========================================|               INSURANCE COMPANY                |==========================================
                                        |                  (CASUALTY)                    |
                                         ------------------------------------------------
                                                                 |
                                                                 |        ----------------------------------------------------------
                                                                 |        |     
                                               ---------------------------------------
                                              |    NATIONWIDE CORPORATION (NW CORP)   |
                                              |   Common Stock:           Control     |
                                              |   ------------            -------     |
                                              |    13,642,432               100%      |
                                              |              Shares      Cost         |
                                              |             ------      ----          |
                                              | Casualty    12,992,922   $751,352,485 |
                                              | Fire           649,510     24,007,936 |
                                               ---------------------------------------
                                                                  |-----------------------------------------------------------------
                                                    ---------------------------                      |
                                                   |    NATIONWIDE FINANCIAL   |                     |
                                                   |    SERVICES, INC. (NFS)   |                     | 
                                                   |                           |                     |
                                                   | Common Stock: Control     |                     |
                                                   | ------------  -------     |                     |
                                                   |                           |                     |
                                                   |                           |                     |
                                                   | Class A     Public--100%  |                     |
                                                   | Class B     NW Corp--100% |                     |
                                                    ---------------------------                      |
                                                                  |                                  |     
              ----------------------------------------------------------------------                 | 
              |                               |                                    |                 |
 ---------------------------    ---------------------------         ---------------------------      |   ------------------------- 
|    IRVIN L. SCHWARTZ      |  | PUBLIC EMPLOYEES BENEFIT  |       |      NEA VALUEBUILDER     |     |  |    NATIONWIDE GLOBAL    |
|       & ASSOCIATES        |  |   SERVICES CORPORATION    |       |   INVESTOR SERVICES, INC. |     |  |      HOLDINGS, INC.     |
|                           |  |         (PEBSCO)          |       |             (NEA)         |     |  |                         | 
| Common Stock: Control     |  | Common Stock: 236,494     |==||   | Common Stock: 500         |= || |  | Common Stock: 1 Share   | 
| ------------  -------     |  | ------------  Shares      |  ||   | ------------  Shares      |  || |--| ------------            | 
|                           |  |                           |  ||   |                           |  || |  |                         | 
|                           |  |                           |  ||   |                           |  || |  |             Cost        | 
| Class A     Other -100%   |  |                           |  ||   |                           |  || |  |             ----        | 
| Class B     NFS -100%     |  | NFS -100%                 |  ||   | NFS -100%                 |  || |  | NW Corp-100%  $7,000,00 | 
- ----------------------------   ----------------------------   ||   ----------------------------   || |  --------------------------  
                                ---------------------------   ||    ---------------------------   || |                              
                               |         PEBSCO OF         |  ||   |     NEA VALUEBUILDER      |  || |  --------------------------  
                               |          ALABAMA          |  ||   |     INVESTOR SERVICES     |  || |  |   MRM INVESTMENT, INC.  | 
                               |                           |  ||   |     OF ALABAMA, INC.      |  || |  |                         | 
                               | Common Stock: 100,000     |  ||   | Common Stock: 500         |  || |  |                         | 
                               | ------------  Shares      |--||   | ------------  Shares      |--|| __ | Common Stock: 1 Share   | 
                               |                           |  ||   |                           |  ||    | -----------             | 
                               |               Cost        |  ||   |               Cost        |  ||    |                         | 
                               |               ----        |  ||   |               ----        |  ||    |             Cost        | 
                               | PEBSCO -100%  $1,000      |  ||   | NEA -100%      $5,000     |  ||    |             ----        | 
                                ---------------------------   ||    ---------------------------   ||    | NW Corp.-100% $7,000,000| 
                                                              ||                                  ||    --------------------------  
                                ---------------------------   ||    ---------------------------   ||                                
                               |         PEBSCO OF         |  ||   |     NEA VALUEBUILDER      |  ||                                
                               |         ARKANSAS          |  ||   |     INVESTOR SERVICES     |  ||                                
                               |                           |  ||   |      OF ARIZONA, INC.     |  ||                                
                               | Common Stock: 50,000      |  ||   | Common Stock: 100         |  ||                                
                               | ------------  Shares      |--||   | ------------  Shares      |--||                                
                               |                           |  ||   |                           |  ||                                
                               |               Cost        |  ||   |               Cost        |  ||                                
                               |               ----        |  ||   |               ----        |  ||                                
                               | PEBSCO -100%  $500        |  ||   | NEA -100%     $1,000      |  ||                                
                                ---------------------------   ||    ---------------------------   ||                                
                                                              ||                                  ||                                
                                ---------------------------   ||    ---------------------------   ||                                
                               |  PEBSCO OF MASSACHUSETTS  |  ||   |     NEA VALUEBUILDER      |  ||                                
                               |  INSURANCE AGENCY, INC.   |  ||   |     INVESTOR SERVICES     |  ||                                
                               |                           |  ||   |      OF MONTANA, INC.     |  ||                                
                               | Common Stock: 1,000       |  ||   | Common Stock: 500         |  ||                                
                               | ------------  Shares      |--||   | ------------  Shares      |--||                                
                               |                           |  ||   |                           |  ||                                
                               |               Cost        |  ||   |               Cost        |  ||                                
                               |               ----        |  ||   |               ----        |  ||                                
                               | PEBSCO -100%  $1,000      |  ||   | NEA -100%     $500        |  ||                                
                                ---------------------------   ||    ---------------------------   ||                                
                                                              ||                                  ||                                
                                ---------------------------   ||    ---------------------------   ||     -------------------------  
                               |         PEBSCO OF         |  ||   |     NEA VALUEBUILDER      |  ||    |    NEA VALUEBUILDER     | 
                               |          MONTANA          |  ||   |     INVESTOR SERVICES     |  ||    |    INVESTOR SERVICES    | 
                               |                           |  ||   |      OF NEVADA, INC.      |  ||    |      OF OHIO, INC.      | 
                               | Common Stock: 500         |  ||   | Common Stock: 500         |  ||    |                         | 
                               | ------------  Shares      |--||   | ------------  Shares      |--||====|                         | 
                               |                           |  ||   |                           |  ||    |                         | 
                               |               Cost        |  ||   |               Cost        |  ||    |                         |
                               |               ----        |  ||   |               ----        |  ||    |                         | 
                               | PEBSCO -100%  $500        |  ||   | NEA -100%     $500        |  ||    |                         | 
                                ---------------------------   ||    ---------------------------   ||    --------------------------  
                                                              ||                                  ||                                
                                ---------------------------   ||    ---------------------------   ||     -------------------------  
                               |         PEBSCO OF         |  ||   |     NEA VALUEBUILDER      |  ||    |    NEA VALUEBUILDER     | 
                               |        NEW MEXICO         |  ||   |     INVESTOR SERVICES     |  ||    |    INVESTOR SERVICES    | 
                               |                           |  ||   |      OF WYOMING, INC.     |  ||    |    OF OKLAHOMA, INC.    | 
                               | Common Stock: 1,000       |  ||   | Common Stock: 500         |  ||    |                         | 
                               | ------------  Shares      |--||   | ------------  Shares      |--||====|                         | 
                               |                           |  ||   |                           |  ||    |                         | 
                               |               Cost        |  ||   |               Cost        |  ||    |                         | 
                               |               ----        |  ||   |               ----        |  ||    |                         | 
                               | PEBSCO -100%  $1,000      |  ||   | NEA -100%     $500        |  ||    |                         | 
                                ---------------------------   ||    ---------------------------   ||    --------------------------  
                                                              ||                                  ||                                
                                ---------------------------   ||    ---------------------------   ||    --------------------------  
                               |                           |  ||   |     NEA VALUEBUILDER      |  ||    |    NEA VALUEBUILDER     | 
                               |                           |  ||   |    SERVICES INSURANCE     |  ||    |   INVESTOR SERVICES     | 
                               |         PEBSCO OF         |  ||   |       AGENCY, INC.        |  ||    |     OF TEXAS, INC.      | 
                               |        TEXAS, INC.        |  ||   | Common Stock: 100         |  ||    |                         | 
                               |                           |==||   | ------------  Shares      |--||=== |                         |
                               |                           |       |                           |        |                         | 
                               |                           |       |               Cost        |        |                         | 
                               |                           |       |               ----        |        |                         | 
                               |                           |       | NEA -100%     $1,000      |        |                         | 
                                ---------------------------         ---------------------------         --------------------------  
</TABLE>
<PAGE>   82
<TABLE>
<CAPTION>
                                                                                                                            (Right)

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












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









                                                                                Subsidiary Companies    --   Solid Line

                                                                                Contractual Association  --  Double Line
                                                                                
                                                                                Limited Liability Company -- Dotted Line




     
                                                                                                         December 31, 1997

                                                                                                                    Page 2
</TABLE>
                                                
                                                                              
<PAGE>   83
Item 27.      NUMBER OF CONTRACT OWNERS

              Not Applicable.

Item 28.      INDEMNIFICATION

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

              Insofar as indemnification for liabilities arising under the
              Securities Act of 1933 ("Act") may be permitted to directors,
              officers or persons controlling the Company pursuant to the
              foregoing provisions, the Company has been informed that in the
              opinion of the Securities and Exchange Commission such
              indemnification is against public policy as expressed in the Act
              and is, therefore, unenforceable. In the event that a claim for
              indemnification against such liabilities (other than the payment
              by the registrant of expenses incurred or paid by a director,
              officer or controlling person of the registrant in the successful
              defense of any action, suit or proceeding) is asserted by such
              director, officer or controlling person in connection with the
              securities being registered, the registrant will, unless in the
              opinion of its counsel the matter has been settled by controlling
              precedent, submit to a court of appropriate jurisdiction the
              question whether such indemnification by it is against public
              policy as expressed in the Act and will be governed by the final
              adjudication of such issue.

Item 29.      PRINCIPAL UNDERWRITER

              (a)  Nationwide Advisory Services, Inc. ("NAS") acts as principal
                   underwriter and general distributor for the Nationwide
                   Multi-Flex Variable Account, Nationwide DC Variable Account,
                   Nationwide DCVA II, Nationwide Variable Account-II,
                   Nationwide Variable Account-5, Nationwide Variable
                   Account-6, Nationwide Variable Account-8, Nationwide
                   Variable Account-9, Nationwide VA Separate Account-A,
                   Nationwide VA Separate Account-B, Nationwide VA Separate
                   Account-C, Nationwide VL Separate Account-A, Nationwide VL
                   Separate Account-B, Nationwide VL Separate Account-C,
                   Nationwide VL Separate Account-D, Nationwide VLI Separate
                   Account-2, Nationwide VLI Separate Account-3, Nationwide VLI
                   Separate Account-4, Nationwide VLI Separate Account-5, NACo
                   Variable Account and the Nationwide Variable Account, all of
                   which are separate investment accounts of the Company or its
                   affiliates.

                   NAS also acts as principal underwriter for Nationwide
                   Investing Foundation, Nationwide Separate Account Trust,
                   Financial Horizons Investment Trust, Nationwide Asset
                   Allocation Trust and Nationwide Investing Foundation II, and
                   Nationwide Investing Foundation III which are open-end
                   management investment companies.
<PAGE>   84
         (b)           NATIONWIDE ADVISORY SERVICES, INC.
                           DIRECTORS AND OFFICERS

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------
                                                                       POSITIONS AND OFFICES
         NAME AND BUSINESS ADDRESS                                        WITH UNDERWRITER
- ---------------------------------------------------------------------------------------------------------
<S>                                                     <C>
Joseph J. Gasper                                                       President and Director
One Nationwide Plaza
Columbus, OH  43215
- ---------------------------------------------------------------------------------------------------------
Dimon R. McFerson                                              Chairman of the Board of Directors and
One Nationwide Plaza                                                Chairman and Chief Executive
Columbus, OH  43215                                           Officer--Nationwide Insurance Enterprise
                                                                            and Director
- ---------------------------------------------------------------------------------------------------------
Robert A. Oakley                                             Executive Vice President - Chief Financial
One Nationwide Plaza                                                    Officer and Director
Columbus, OH  43215
- ---------------------------------------------------------------------------------------------------------
Susan A. Wolken                                                               Director
One Nationwide Plaza
Columbus, OH 43215
- ---------------------------------------------------------------------------------------------------------
Robert J. Woodward, Jr.                                     Executive Vice President - Chief Investment
One Nationwide Plaza                                                    Officer and Director
Columbus, OH 43215
- ---------------------------------------------------------------------------------------------------------
Elizabeth A. Davin                                                      Assistant Secretary
One Nationwide Plaza
Columbus, OH 43215
- ---------------------------------------------------------------------------------------------------------
W. Sidney Druen                                              Senior Vice President and General Counsel
One Nationwide Plaza                                                  and Assistant Secretary
Columbus, OH  43215
- ---------------------------------------------------------------------------------------------------------
Dennis W. Click                                                              Secretary
One Nationwide Plaza
Columbus, OH  43215
- ---------------------------------------------------------------------------------------------------------
James F. Laird, Jr.                                                  Vice President and General
One Nationwide Plaza                                                          Manager
Columbus, OH  43215
- ---------------------------------------------------------------------------------------------------------
Edwin P. Mc Causland                                             Senior Vice President-Fixed Income
One Nationwide Plaza                                                         Securities
Columbus, OH 43215
- ---------------------------------------------------------------------------------------------------------
William G. Goslee                                                          Vice President
One Nationwide Plaza
Columbus, OH  43215
- ---------------------------------------------------------------------------------------------------------
Charles Bath                                                        Vice President - Investments
One Nationwide Plaza
Columbus, OH  43215
- ---------------------------------------------------------------------------------------------------------
Joseph P. Rath                                                      Vice President - Compliance
One Nationwide Plaza
Columbus, OH 43215
- ---------------------------------------------------------------------------------------------------------
Christopher A. Cray                                                          Treasurer
One Nationwide Plaza
Columbus, OH 43215
- ---------------------------------------------------------------------------------------------------------
David E. Simaitis                                                       Assistant Secretary
One Nationwide Plaza
Columbus, OH 43215
- ---------------------------------------------------------------------------------------------------------
Patricia J. Smith                                                       Assistant Secretary
One Nationwide Plaza
Columbus, OH 43215
- ---------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>   85
<TABLE>
<CAPTION>
              (c) NAME OF       NET UNDERWRITING       COMPENSATION ON
                 PRINCIPAL         DISCOUNTS AND          REDEMPTION OR         BROKERAGE
                UNDERWRITER        COMMISSIONS            ANNUITIZATION         COMMISSIONS         COMPENSATION
<S>             <C>             <C>                    <C>                      <C>                 <C>
                 Nationwide            N/A                      N/A                N/A                N/A
                  Advisory
                  Services,
                    Inc.


</TABLE>

Item 30.      LOCATION OF ACCOUNTS AND RECORDS

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

Item 31.      MANAGEMENT SERVICES

              Not Applicable

Item 32.      UNDERTAKINGS

              The Registrant hereby undertakes to:

              (a)   file a post-effective amendment to this registration
                    statement as frequently as is necessary to ensure that the
                    audited financial statements in the registration statement
                    are never more than 16 months old for so long as payments
                    under the variable annuity contracts may be accepted;
              (b)   include either (1) as part of any application to purchase a
                    contract offered by the prospectus, a space that an
                    applicant can check to request a Statement of Additional
                    Information, or (2) a post card or similar written
                    communication affixed to or included in the prospectus that
                    the applicant can remove to send for a Statement of
                    Additional Information; and
              (c)   deliver any Statement of Additional Information and any
                    financial statements required to be made available under
                    this form promptly upon written or oral request.

              The Registrant represents that any of the Contracts which are
              issued pursuant to Section 403(b) of the Code is issued by the
              Company through the Registrant in reliance upon, and in compliance
              with, a no-action letter issued by the Staff of the Securities and
              Exchange Commission to the American Council of Life Insurance
              (publicly available November 28, 1988) permitting withdrawal
              restrictions to the extent necessary to comply with Section
              403(b)(11) of the Code.

              The Company represents that the fees and charges deducted under
              the Contract in the aggregate are reasonable in relation to the
              services rendered, the expenses expected to be incurred and risks
              assumed by the Company.
<PAGE>   86
                                   Offered by
                        Nationwide Life Insurance Company





                        NATIONWIDE LIFE INSURANCE COMPANY




                          Nationwide Variable Account-9

                       Deferred Variable Annuity Contracts




                                   PROSPECTUS




   
                                   May 1, 1999
    
<PAGE>   87
    INDEPENDENT AUDITORS' CONSENT AND REPORT ON FINANCIAL STATEMENT SCHEDULES

The Board of Directors of Nationwide Life Insurance Company and Contract Owners
of the Nationwide Variable Account-9:



The audits referred to in our report on Nationwide Life Insurance Company (the
Company) dated January 30, 1998 included the related financial statement
schedules as of December 31, 1997, and for each of the years in the three-year
period ended December 31, 1997, included in the registration statement. These
financial statement schedules are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statement schedules based on our audits. In our opinion, such financial
statement schedules, when considered in relation to the basic consolidated
financial statements taken as a whole, present fairly in all material respects
the information set forth therein.

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



                                                           KPMG Peat Marwick LLP


Columbus, Ohio
September 18, 1998
<PAGE>   88
                                   SIGNATURES

   
As required by the Securities Act of 1933, and the Investment Company Act of
1940, has caused this Post-Effective Amendment No. 1 to the Registration
Statement to be signed on its behalf in the City of Columbus, and State of Ohio,
on this 26th day of February, 1999.
    

                                  NATIONWIDE VARIABLE ACCOUNT-9
                           ---------------------------------------
                                          (Registrant)

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


                                     By/s/JOSEPH P. RATH
                           ---------------------------------------
                                       Joseph P. Rath

                        Vice President - Office of Product and Market Compliance

   
As required by the Securities Act of 1933, this Post-Effective Amendment No. 1
to the Registration Statement has been signed by the following persons in the
capacities indicated on the 26th day of February, 1999.
    

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

A. I. BELL                                             Director
- ----------------------------------------
A. I. Bell

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

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

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

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

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

DIMON R. MCFERSON                            Chairman and Chief Executive
- ----------------------------------------     Officer Nationwide Insurance
Dimon R. McFerson                               Enterprise and Director
                                                                         
DAVID O. MILLER                                Chairman of the Board and
- ----------------------------------------               Director
David O. Miller                                                

YVONNE L. MONTGOMERY                                   Director
- ----------------------------------------
Yvonne L. Montgomery

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

JAMES F. PATTERSON                                     Director
- ----------------------------------------
James F. Patterson

ARDEN L. SHISLER                                       Director                         By /s/ JOSEPH P. RATH
- ----------------------------------------                                                ----------------------
Arden L. Shisler                                                                           Joseph P. Rath

ROBERT L. STEWART                                      Director                           Attorney-in-Fact
- ----------------------------------------
Robert L. Stewart

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

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


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