NATIONWIDE VARIABLE ACCOUNT 9
485BPOS, 1999-09-24
Previous: NATIONWIDE VARIABLE ACCOUNT 9, 485BPOS, 1999-09-24
Next: NATIONWIDE VARIABLE ACCOUNT 9, 485BPOS, 1999-09-24



<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. 3              [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


[ x ]  on September 24, 1999 pursuant to paragraph (b) of Rule 485


[  ] 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.


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









                                    1 of 164
<PAGE>   2





<TABLE>
<CAPTION>


                          NATIONWIDE VARIABLE ACCOUNT-9
                     REFERENCE TO ITEMS REQUIRED BY FORM N-4

N-4 ITEM                                                                                             PAGE
Part A     INFORMATION REQUIRED IN A PROSPECTUS
<S>        <C>                                                                                        <C>
    Item    1. Cover Page...............................................................................6
    Item    2. Definitions..............................................................................8
    Item    3. Synopsis or Highlights..................................................................17
    Item    4. Condensed Financial Information.........................................................18
    Item    5. General Description of Registrant, Depositor, and Portfolio Companies...................18
    Item    6. Deductions and Expenses.................................................................20
    Item    7. General Description of Variable Annuity Contracts.......................................22
    Item    8. Annuity Period..........................................................................29
    Item    9. Death Benefit and Distributions.........................................................34
    Item   10.  Purchases and Contract Value...........................................................22
    Item   11.  Redemptions............................................................................25
    Item   12.  Taxes..................................................................................38
    Item   13.  Legal Proceedings......................................................................45
    Item   14.  Table of Contents of the Statement of Additional Information...........................51

Part B     INFORMATION REQUIRED IN A STATEMENT OF ADDITIONAL INFORMATION
    Item   15.  Cover Page.............................................................................76
    Item   16.  Table of Contents......................................................................76
    Item   17.  General Information and History........................................................76
    Item   18.  Services...............................................................................76
    Item   19.  Purchase of Securities Being Offered...................................................77
    Item   20.  Underwriters...........................................................................77
    Item   21.  Calculation of Performance Information.................................................77
    Item   22.  Annuity Payments.......................................................................78
    Item   23.  Financial Statements...................................................................79

Part C     OTHER INFORMATION
    Item   24.  Financial Statements and Exhibits.....................................................142
    Item   25.  Directors and Officers of the Depositor...............................................144
    Item   26.  Persons Controlled by or Under Common Control with the Depositor or Registrant........146
    Item   27.  Number of Contract Owners.............................................................158
    Item   28.  Indemnification.......................................................................158
    Item   29.  Principal Underwriter.................................................................158
    Item   30.  Location of Accounts and Records......................................................160
    Item   31.  Management Services...................................................................160
    Item   32.  Undertakings..........................................................................161
</TABLE>




                                    2 of 164
<PAGE>   3







                     SUPPLEMENT DATED SEPTEMBER 24, 1999 TO

                        PROSPECTUS DATED MAY 1, 1999 FOR

           MODIFIED SINGLE PREMIUM DEFERRED VARIABLE ANNUITY CONTRACTS

                                    ISSUED BY

                        NATIONWIDE LIFE INSURANCE COMPANY

                                   THROUGH ITS

                         NATIONWIDE VARIABLE ACCOUNT - 9

THIS SUPPLEMENT UPDATES CERTAIN INFORMATION CONTAINED IN YOUR PROSPECTUS. PLEASE
READ IT AND KEEP IT WITH YOUR PROSPECTUS FOR FUTURE REFERENCE.

1.   EFFECTIVE JULY 6, 1999, ALL REFERENCES TO WARBURG PINCUS ASSET MANAGEMENT,
     INC. IN YOUR PROSPECTUS CHANGED TO:

                       Credit Suisse Asset Management, LLC

2.   EFFECTIVE SEPTEMBER 27, 1999, ALL REFERENCES TO NATIONWIDE SEPARATE ACCOUNT
     TRUST - NATIONWIDE SELECT ADVISERS MID CAP FUND IN YOUR PROSPECTUS ARE
     CHANGED TO:

        Nationwide Separate Account Trust - Nationwide Mid Cap Index Fund

        AND THE SUBADVISER FOR THIS UNDERLYING MUTUAL FUND IS CHANGED TO:

                             The Dreyfus Corporation

3.   THE FOLLOWING UNDERLYING MUTUAL FUNDS WILL NOT BE AVAILABLE FOR NEW ANNUITY
     APPLICATIONS RECEIVED ON OR AFTER SEPTEMBER 27, 1999, OR APPLICATIONS
     RECEIVED BY NATIONWIDE'S HOME OFFICE PRIOR TO SEPTEMBER 27, 1999 THAT WERE
     NOT IN GOOD ORDER:

              Warburg Pincus Trust - International Equity Portfolio
              Warburg Pincus Trust - Post-Venture Capital Portfolio

     CURRENT CONTRACTS ARE NOT AFFECTED BY THIS CHANGE.

4.   EFFECTIVE SEPTEMBER 27, 1999 PAGE 1 OF YOUR PROSPECTUS IS AMENDED TO
     INCLUDE THE FOLLOWING UNDERLYING MUTUAL FUND AS AN INVESTMENT OPTION FOR
     ALL CONTRACTS:

            Dreyfus Investment Portfolios - European Equity Portfolio

5.   EFFECTIVE SEPTEMBER 27, 1999 THE "UNDERLYING MUTUAL FUND ANNUAL EXPENSES"
     TABLE LOCATED ON PAGES 7 THROUGH 8 OF YOUR PROSPECTUS, IS AMENDED AS
     FOLLOWS:

<TABLE>
<CAPTION>

                     UNDERLYING MUTUAL FUND ANNUAL EXPENSES
 (AS A PERCENTAGE OF UNDERLYING MUTUAL FUND AVERAGE NET ASSETS, AFTER EXPENSE REIMBURSEMENT)
                                                                                                     Total Underlying
                                                           Management       Other         12b-1         Mutual Fund
                                                              Fees         Expenses       Fees          Expenses
   ----------------------------------------------------------------------------------------------------------------------
<S>                                                           <C>           <C>            <C>             <C>
   Dreyfus Investment Portfolios - European Equity            1.00%         0.50%          0.00%           1.50%
   Portfolio
   ----------------------------------------------------------------------------------------------------------------------
   NSAT Nationwide Mid Cap Index Fund                         0.15%         0.50%          0.00%           0.65%
   ----------------------------------------------------------------------------------------------------------------------
</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


                                    3 of 164
<PAGE>   4


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>
   ----------------------------------------------------------------------------------------------------------------------
                                                                                                     Total Underlying
                                                           Management       Other         12b-1         Mutual Fund
                                                              Fees         Expenses       Fees           Expenses
   ----------------------------------------------------------------------------------------------------------------------
  <S>                                                        <C>            <C>           <C>             <C>
   Dreyfus Investment Portfolios - European Equity            1.00%         2.67%          0.00%           3.67%
   Portfolio
   ----------------------------------------------------------------------------------------------------------------------
   NSAT Nationwide Mid Cap Index Fund                         0.50%         0.50%          0.00%           1.00%
   ----------------------------------------------------------------------------------------------------------------------
</TABLE>

6.   EFFECTIVE SEPTEMBER 27, 1999 THE "EXAMPLE" CHART LOCATED ON PAGES 9 THROUGH
     11 OF YOUR PROSPECTUS IS AMENDED AS FOLLOWS:

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 variable account charges of 1.80%, which is the
maximum variable account charges 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 contract
                              at the end of the applicable       contract at the end of the       at the end of the applicable
                                     time period                   applicable time period                  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>
Dreyfus Investment              35     106    179     371         35    106    179     371        *     106    179      371
Portfolios - European Equity
Portfolio
- -------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Mid Cap         26     79     135     287      26    79     135     287           *     79     135      287
Index Fund
- -------------------------------------------------------------------------------------------------------------------------------
</TABLE>

7.   EFFECTIVE SEPTEMBER 1, 1999 "APPENDIX A: OBJECTIVES FOR UNDERLYING MUTUAL
     FUNDS" LOCATED ON PAGES 46 THROUGH 55 OF YOUR PROSPECTUS IS AMENDED AS
     FOLLOWS:

     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. Effective
     September 1, 1999, the investment advisory services previously performed by
     Nationwide Advisory Services ("NAS") were transferred to Villanova Mutual
     Fund Capital Trust ("VMF"), an affiliate of NAS and an indirect subsidiary
     of Nationwide Financial Services, Inc. The portfolio managers and
     subadvisers for each of the Funds continue to manage the Funds after the
     transfer to VMF.




                                    4 of 164
<PAGE>   5

8.   EFFECTIVE SEPTEMBER 27, 1999 "APPENDIX A: OBJECTIVES FOR UNDERLYING MUTUAL
     FUNDS" LOCATED ON PAGES 46 THROUGH 55 OF YOUR PROSPECTUS IS AMENDED AS
     FOLLOWS:

     DREYFUS INVESTMENT PORTFOLIOS
     Dreyfus Investment Portfolios (the "Fund") is an open-end, management
     investment company known as a mutual fund. Shares are offered only to
     variable annuity and variable life insurance separate accounts established
     by insurance companies to fund variable annuity contracts and variable life
     insurance policies and to qualified pension and retirement plans.
     Individuals may not purchase shares directly from the Fund. The Dreyfus
     Corporation serves as the Fund's investment adviser.

         EUROPEAN EQUITY PORTFOLIO
         Investment Objective: The Portfolio seeks long-term capital growth. To
         pursue this goal, the Portfolio generally invests at least 80% of its
         total assets in stocks included within the universe of the 300 largest
         European companies. The Portfolio may invest up to 10% of its total
         assets in the stocks of non-European companies. The Portfolio's stock
         investments may include common stocks, preferred stocks and convertible
         securities.

     NATIONWIDE SEPARATE ACCOUNT TRUST

     SUBADVISED NATIONWIDE FUNDS

         NATIONWIDE MID CAP INDEX FUND (FORMERLY NATIONWIDE SELECT ADVISERS MID
         CAP FUND)
         Investment Objective: Capital appreciation. The Fund seeks to
         match the performance of the Standard & Poor's MidCap 400 Index. To
         pursue this goal, the Fund generally is fully invested in all 400
         stocks included in this index in proportion to their weighting in the
         index, and in futures whose performance is tied to the index. The Fund
         is neither sponsored by nor affiliated with Standard & Poor's
         Corporation.




                                    5 of 164
<PAGE>   6





                        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

FEDERATED INSURANCE SERIES
  -    Federated Quality Bond Fund II

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 Dean Witter 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 (subadviser: Salomon Brothers Asset
       Management, Inc.)
  -    Nationwide Equity Income Fund (subadviser: Federated Investment
       Counseling)
  -    Nationwide Global Equity Fund (subadviser: J.P. Morgan Investment
       Management, Inc.)
  -    Nationwide High Income Bond Fund (subadviser: Federated Investment
  -    Counseling)
  -    Nationwide Multi Sector Bond Fund (subadviser: Salomon Brothers Asset
       Management, Inc. with Salomon Brothers Asset Management Limited)
  -    Nationwide Select Advisers Mid Cap Fund (subadvisers: First Pacific
       Advisors, Inc., Pilgrim Baxter & Associates, Ltd., and Rice, Hall, James
       & Associates)
  -    Nationwide Select Advisers Small Cap Growth Fund (subadvisers: Franklin
       Advisers, Inc., Miller Anderson & Sherrerd, LLP, and Neuberger
       Berman, LLC.)
  -    Nationwide Small Cap Value Fund (subadviser: The Dreyfus Corporation)
  -    Nationwide Small Company Fund (subadvisers: The Dreyfus Corporation,
       Neuberger Berman, LLC, Lazard Asset Management, Strong Capital
       Management, Inc. and Warburg Pincus Asset Management, Inc.)
  -    Nationwide Strategic Growth Fund (subadviser: Strong Capital
       Management Inc.)


                                    6 of 164
<PAGE>   7

  -    Nationwide Strategic Value Fund (subadviser: Strong Capital Management
       Inc./Schafer Capital Management Inc.)

NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST
  -    AMT Guardian Portfolio
  -    AMT Mid-Cap Growth Portfolio
  -    AMT Partners Portfolio

OPPENHEIMER VARIABLE ACCOUNT FUNDS
  -    Oppenheimer Aggressive Growth Fund/VA (formerly "Oppenheimer Capital
       Appreciation Fund")
  -    Oppenheimer Capital Appreciation Fund/VA (formerly "Oppenheimer
       Growth Fund")
  -    Oppenheimer Main Street Growth & Income Fund/VA (formerly "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 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 (dated May 1, 1999) which contains
additional information about the contracts and the variable account, has been
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 46.

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; or
   -   required Nationwide forms,

call:         1-800-848-6331
        TDD   1-800-238-3035

or write:

       NATIONWIDE LIFE INSURANCE COMPANY
       P.O. BOX 16609
       COLUMBUS, OHIO 43216-6609

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 OR     -  AVAILABLE IN EVERY
     GOVERNMENT AGENCY            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

                                    7 of 164
<PAGE>   8





GLOSSARY OF SPECIAL TERMS

ACCUMULATION UNIT- An accounting unit of measure 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 PERIOD- Each day the New York Stock Exchange is open for business.

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

                                    8 of 164
<PAGE>   9





TABLE OF CONTENTS


GLOSSARY OF SPECIAL TERMS.........................3

SUMMARY OF STANDARD CONTRACT
     EXPENSES.....................................6

ADDITIONAL CONTRACT OPTIONS.......................6

UNDERLYING MUTUAL FUND ANNUAL EXPENSES............7

EXAMPLE...........................................9

SYNOPSIS OF THE CONTRACTS........................11

FINANCIAL STATEMENTS.............................12

CONDENSED FINANCIAL INFORMATION..................12

NATIONWIDE LIFE INSURANCE COMPANY................12

NATIONWIDE ADVISORY SERVICES, INC................12

INVESTING IN THE CONTRACT........................12
     The Variable Account and Underlying Mutual
       Funds
     Guaranteed Term Options

STANDARD CHARGES AND DEDUCTIONS..................14
     Mortality and Expense Risk Charge
     Premium Taxes

OPTIONAL CONTRACT BENEFITS, CHARGES AND
  DEDUCTIONS ....................................15
     Death Benefit Options
     Guaranteed Minimum Income Benefit Option

CONTRACT OWNERSHIP...............................15
     Joint Ownership
     Contingent Ownership
     Annuitant
     Beneficiary and Contingent Beneficiary

OPERATION OF THE CONTRACT........................17
     Minimum Initial and Subsequent Purchase
       Payments
     Pricing
     Allocation of Purchase Payments
     Determining the Contract Value
     Transfers

RIGHT TO REVOKE..................................19

SURRENDER (REDEMPTION)...........................19
     Partial Surrenders (Partial Redemptions)
     Full Surrenders (Full Redemptions)
     Surrenders Under a Texas Optional Retirement
       Program or a Louisiana Optional Retirement
       Plan
     Surrenders Under a Tax Sheltered Annuity

LOAN PRIVILEGE...................................21
     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.......................................22

CONTRACT OWNER SERVICES..........................23
     Asset Rebalancing
     Dollar Cost Averaging
     Systematic Withdrawals

ANNUITY COMMENCEMENT DATE........................24

ANNUITIZING THE CONTRACT.........................24
     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...................................28
     Death of Contract Owner - Non-Qualified
       Contracts
     Death of Annuitant - Non-Qualified Contracts
     Death of Contract Owner/Annuitant
     Death Benefit Payment

REQUIRED DISTRIBUTIONS...........................30
     Required Distributions for Non-Qualified
       Contracts


                                       4

                                    9 of 164
<PAGE>   10

     Required Distributions for Tax Sheltered
       Annuities
     Required Distributions for IRAs and
       SEP IRAs
     Required Distributions for Roth IRAs

FEDERAL TAX CONSIDERATIONS.......................32
     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...........................38

YEAR 2000 COMPLIANCE ISSUES......................38

LEGAL PROCEEDINGS................................39

ADVERTISING AND SUB-ACCOUNT PERFORMANCE SUMMARY..41

TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL
  INFORMATION ...................................45

APPENDIX A: OBJECTIVES FOR UNDERLYING MUTUAL
  FUNDS .........................................46

APPENDIX B: CONDENSED FINANCIAL INFORMATION......56




                                       5


                                   10 of 164
<PAGE>   11






SUMMARY OF STANDARD CONTRACT EXPENSES

The expenses listed below are charged to all contracts unless a contract owner
has replaced a standard benefit with an available option for an additional
charge.

VARIABLE ACCOUNT CHARGES1
(as a percentage of average account value)

Mortality and Expense Risk Charge.............1.20%
     Total Variable Account Charges...........1.20%(2)

(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 a daily
   basis at the annual rate noted above.

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

Nationwide may assess a loan processing fee at the time each new loan is
processed. Loans are only available for contracts issued as Tax Sheltered
Annuities. Loans are not available in all states. In addition, some states may
not allow Nationwide to assess a loan processing fee (see "Loan Privilege").

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. They are charged on a daily
basis at the annual rate noted below. 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:

   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%

GUARANTEED MINIMUM INCOME BENEFIT OPTION

For an additional 0.45% 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").

   Guaranteed Minimum Income Benefit Option.....0.45%
     Total Variable Account Charges
     (including the Guaranteed Minimum
     Income Benefit option).....................1.65%




                                       6


                                   11 of 164
<PAGE>   12

<TABLE>
<CAPTION>


                                      UNDERLYING MUTUAL FUND ANNUAL EXPENSES
                (AS A PERCENTAGE OF UNDERLYING MUTUAL FUND NET ASSETS, AFTER EXPENSE REIMBURSEMENT)

        -------------------------------------------------------------------------------------------------------------------
                                                                 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      1.47%           0.00%         0.00%          1.47%
        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%           0.05%         0.00%          0.80%
        -------------------------------------------------------------------------------------------------------------------
        Dreyfus Stock Index Fund, Inc.                             0.25%           0.01%         0.00%          0.26%
        -------------------------------------------------------------------------------------------------------------------
        Dreyfus Variable Investment Fund - Capital                 0.75%           0.05%         0.00%          0.80%
        Appreciation Portfolio
        -------------------------------------------------------------------------------------------------------------------
        Federated Insurance Series - Federated Quality Bond        0.23%           0.47%         0.00%          0.70%
        Fund II
        -------------------------------------------------------------------------------------------------------------------
        Fidelity VIP Equity-Income Portfolio:  Service Class,      0.49%           0.08%         0.10%          0.67%
        -------------------------------------------------------------------------------------------------------------------
        Fidelity VIP Growth Portfolio:  Service Class              0.59%           0.06%         0.10%          0.75%
        -------------------------------------------------------------------------------------------------------------------
        Fidelity VIP  High Income Portfolio:  Service Class        0.58%           0.14%         0.10%          0.82%
        -------------------------------------------------------------------------------------------------------------------
        Fidelity VIP Overseas Portfolio:  Service Class            0.74%           0.13%         0.10%          0.97%
        -------------------------------------------------------------------------------------------------------------------
        Fidelity VIP II Contrafund Portfolio:  Service Class       0.59%           0.06%         0.10%          0.75%
        -------------------------------------------------------------------------------------------------------------------
        Fidelity VIP III Growth Opportunities Portfolio:           0.59%           0.10%         0.10%          0.79%
        Service Class
        -------------------------------------------------------------------------------------------------------------------
        Morgan Stanley Dean Witter Universal Funds, Inc. -         0.27%           1.25%         0.00%          1.52%
        Emerging Markets Debt Portfolio
        -------------------------------------------------------------------------------------------------------------------
        NSAT Capital Appreciation Fund                             0.60%           0.07%         0.00%          0.67%
        -------------------------------------------------------------------------------------------------------------------
        NSAT Government Bond Fund                                  0.50%           0.07%         0.00%          0.57%
        -------------------------------------------------------------------------------------------------------------------
        NSAT Money Market Fund                                     0.40%           0.06%         0.00%          0.46%
        -------------------------------------------------------------------------------------------------------------------
        NSAT Total Return Fund                                     0.59%           0.06%         0.00%          0.65%
        -------------------------------------------------------------------------------------------------------------------
        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 Select Advisers Small Cap Growth Fund      1.10%           0.20%         0.00%          1.30%
        -------------------------------------------------------------------------------------------------------------------
        NSAT Nationwide Small Cap Value Fund                       0.90%           0.15%         0.00%          1.05%
        -------------------------------------------------------------------------------------------------------------------
        NSAT Nationwide Small Company Fund                         1.00%           0.07%         0.00%          1.07%
        -------------------------------------------------------------------------------------------------------------------
        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                    0.85%           0.15%         0.00%          1.00%
        -------------------------------------------------------------------------------------------------------------------
        Neuberger Berman AMT Mid-Cap Growth Portfolio              0.85%           0.15%         0.00%          1.00%
        -------------------------------------------------------------------------------------------------------------------
        Neuberger Berman AMT Partners Portfolio                    0.78%           0.06%         0.00%          0.84%
        -------------------------------------------------------------------------------------------------------------------
        Oppenheimer Variable Account Funds - Oppenheimer           0.69%           0.02%         0.00%          0.71%
        Aggressive Growth Fund/VA
        -------------------------------------------------------------------------------------------------------------------
        Oppenheimer Variable Account Funds - Oppenheimer           0.72%           0.03%         0.00%          0.75%
        Capital Appreciation Fund/VA
        -------------------------------------------------------------------------------------------------------------------
        Oppenheimer Variable Account Funds - Oppenheimer Main      0.74%           0.05%         0.00%          0.79%
        Street Growth & Income Fund/VA
        -------------------------------------------------------------------------------------------------------------------
</TABLE>
                                       7

                                   12 of 164

<PAGE>   13
<TABLE>
<CAPTION>



        -------------------------------------------------------------------------------------------------------------------
                                                                 Management        Other         12b-1      Total Mutual
                                                                    Fees         Expenses         Fees      Fund Expenses
        -------------------------------------------------------------------------------------------------------------------
<S>                                                                <C>             <C>           <C>            <C>
        Van Eck Worldwide Insurance Trust - Worldwide              1.00%           0.50%         0.00%          1.50%
        Emerging Markets Fund
        -------------------------------------------------------------------------------------------------------------------
        Van Eck Worldwide Insurance Trust - Worldwide Hard         1.00%           0.16%         0.00%          1.16%
        Assets Fund
        -------------------------------------------------------------------------------------------------------------------
        Van Kampen Life Investment Trust - Morgan Stanley          1.20%           0.00%         0.00%          1.20%
        Real Estate Securities Portfolio
        -------------------------------------------------------------------------------------------------------------------
        Warburg Pincus Trust - Growth & Income Portfolio           0.51%           0.49%         0.00%          1.00%
        -------------------------------------------------------------------------------------------------------------------
        Warburg Pincus Trust - International Equity Portfolio      1.00%           0.33%         0.00%          1.33%
        -------------------------------------------------------------------------------------------------------------------
        Warburg Pincus Trust - Post-Venture Capital Portfolio      1.08%           0.32%         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                       Total Underlying
                                                       Fees        Expenses     12b-1 Fees    Mutual Fund Expenses
- -------------------------------------------------- ------------- ------------- -------------- ----------------------
<S>                                                   <C>           <C>            <C>                <C>
Fidelity VIP Equity-Income Portfolio: Service         0.49%         0.09%          0.10%              0.68%
Class
- -------------------------------------------------- ------------- ------------- -------------- ----------------------
Fidelity VIP Growth Portfolio: Service Class          0.59%         0.11%          0.10%              0.80%
- -------------------------------------------------- ------------- ------------- -------------- ----------------------
Fidelity VIP Overseas Portfolio: Service Class        0.74%         0.17%          0.10%              1.01%
- -------------------------------------------------- ------------- ------------- -------------- ----------------------
Fidelity VIP II Contrafund Portfolio: Service         0.59%         0.11%          0.10%              0.80%
Class
- -------------------------------------------------- ------------- ------------- -------------- ----------------------
Fidelity VIP III Growth Opportunities Portfolio:      0.59%         0.11%          0.10%              0.80%
Service Class
- -------------------------------------------------- ------------- ------------- -------------- ----------------------
Morgan Stanley Dean Witter Universal Funds, Inc.      0.80%         1.25%          0.00%              2.05%
- - Emerging Markets Debt Portfolio
- -------------------------------------------------- ------------- ------------- -------------- ----------------------
NSAT Nationwide Balanced Fund                         0.75%         0.21%          0.00%              0.96%
- -------------------------------------------------- ------------- ------------- -------------- ----------------------
NSAT Nationwide Equity Income Fund                    0.80%         0.35%          0.00%              1.15%
- -------------------------------------------------- ------------- ------------- -------------- ----------------------
NSAT Nationwide Global Equity Fund                    1.00%         0.46%          0.00%              1.46%
- -------------------------------------------------- ------------- ------------- -------------- ----------------------
NSAT Nationwide High Income Bond Fund                 0.80%         0.32%          0.00%              1.12%
- -------------------------------------------------- ------------- ------------- -------------- ----------------------
NSAT Nationwide Multi-Sector Bond Fund                0.75%         0.21%          0.00%              0.96%
- -------------------------------------------------- ------------- ------------- -------------- ----------------------
NSAT Nationwide Select Advisers Mid Cap Fund          1.05%         0.49%          0.00%              1.54%
- -------------------------------------------------- ------------- ------------- -------------- ----------------------
NSAT Nationwide Select Advisers Small Cap Growth      1.10%         0.58%          0.00%              1.68%
Fund
- -------------------------------------------------- ------------- ------------- -------------- ----------------------
NSAT Nationwide Small Cap Value Fund                  0.90%         0.43%          0.00%              1.33%
- -------------------------------------------------- ------------- ------------- -------------- ----------------------
NSAT Nationwide Strategic Growth Fund                 0.90%         0.65%          0.00%              1.55%
- -------------------------------------------------- ------------- ------------- -------------- ----------------------
NSAT Nationwide Strategic Value Fund                  0.90%         0.33%          0.00%              1.23%
- -------------------------------------------------- ------------- ------------- -------------- ----------------------
Van Eck Worldwide Insurance Trust - Worldwide         1.00%         0.61%          0.00%              1.61%
Emerging Markets Fund
- -------------------------------------------------- ------------- ------------- -------------- ----------------------
Van Eck Worldwide Insurance Trust - Worldwide         1.00%         0.20%          0.00%              1.20%
Hard Assets Fund
- -------------------------------------------------- ------------- ------------- -------------- ----------------------
</TABLE>


                                       8


                                   13 of 164
<PAGE>   14

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 variable account charges of 1.80%, which is the
maximum variable account charges 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 contract
                             at the end of the applicable       contract at the end of the     at the end of the applicable
                                     time period                  applicable time period                 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       26     81     138     292        26    81     138     292         *     81     138      292
Portfolios, Inc. - American
Century VP Income & Growth
- ------------------------------------------------------------------------------------------------------------------------------
American Century Variable       34     105    177     369        34    105    177     369         *     105    177      369
Portfolios, Inc. - American
Century VP International
- ------------------------------------------------------------------------------------------------------------------------------
American Century Variable       29     90     153     323        29    90     153     323         *     90     153      323
Portfolios, Inc. - American
Century VP Value
- ------------------------------------------------------------------------------------------------------------------------------
The Dreyfus Socially            27     84     143     303        27    84     143     303         *     84     143      303
Responsible Growth Fund, Inc.
- ------------------------------------------------------------------------------------------------------------------------------
Dreyfus Stock Index Fund,       22     67     114     246        22    67     114     246         *     67     114      246
Inc.
- ------------------------------------------------------------------------------------------------------------------------------
Dreyfus Variable Investment     27     84     143     303        27    84     143     303         *     84     143      303
Fund - Capital Appreciation
Portfolio
- ------------------------------------------------------------------------------------------------------------------------------
Federated Insurance Series -    26     81     138     292        26    81     138     292         *     81     138      292
Federated Quality Bond
Fund II
- ------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income      26     80     136     289        26    80     136     289         *     80     136      289
Portfolio:  Service Class
- ------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth             27     82     140     298        27    82     140     298         *     82     140      298
Portfolio:  Service Class
- ------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP  High Income       28     84     144     305        28    84     144     305         *     84     144      305
Portfolio:  Service Class
- ------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas           29     89     152     320        29    89     152     320         *     89     152      320
Portfolio:  Service Class
- ------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund      27     82     140     298        27    82     140     298         *     82     140      298
Portfolio:  Service Class
- ------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP III Growth         27     83     142     302        27    83     142     302         *     83     142      302
Opportunities Portfolio:
Service Class
- ------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                       9

                                   14 of 164
<PAGE>   15

<TABLE>
<CAPTION>


- --------------------------------------------------------------------------------------------------------------------------
                            If you surrender your contract     If you do not surrender your    If you annuitize your contract
                             at the end of the applicable       contract at the end of the     at the end of the applicable
                                     time period                  applicable time period                 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>
Morgan Stanley Dean Witter      35     106    180     373       35    106    180     373        *     106    180      373
Universal Funds, Inc. -
Emerging Markets Debt
Portfolio
- --------------------------------------------------------------------------------------------------------------------------
NSAT Capital Appreciation       26     80     136     289       26    80     136     289        *     80     136      289
Fund
- --------------------------------------------------------------------------------------------------------------------------
NSAT Government Bond Fund       25     77     131     279       25    77     131     279        *     77     131      279
- --------------------------------------------------------------------------------------------------------------------------
NSAT Money Market Fund          24     73     125     267       24    73     125     267        *     73     125      267
- --------------------------------------------------------------------------------------------------------------------------
NSAT Total Return Fund          26     79     135     287       26    79     135     287        *     79     135      287
- --------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Balanced Fund   28     87     148     313       28    87     148     313        *     87     148      313
- --------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Equity          29     88     151     318       29    88     151     318        *     88     151      318
Income Fund
- --------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Global          32     96     163     343       32    96     163     343        *     96     163      343
Equity Fund
- --------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide High Income     29     88     151     318       29    88     151     318        *     88     151      318
Bond Fund
- --------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Multi Sector    28     87     148     313       28    87     148     313        *     87     148      313
Bond Fund
- --------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Select          32     96     163     343       32    96     163     343        *     96     163      343
Advisers Mid-Cap Fund
- --------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Select          33     99     169     352       33    99     169     352              99     169      352
Advisers Small Cap Growth
Fund
- --------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Small Cap       30     92     156     328       30    92     156     328        *     92     156      328
Value Fund
- --------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Small           30     92     157     330       30    92     157     330        *     92     157      330
Company Fund
- --------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Strategic       29     90     153     323       29    90     153     323        *     90     153      323
Growth Fund
- --------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Strategic       29     90     153     323       29    90     153     323        *     90     153      323
Value Fund
- --------------------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT-           29     90     153     323       29    90     153     323        *     90     153      323
Guardian Portfolio
- --------------------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT-           29     90     153     323       29    90     153     323        *     90     153      323
Mid-Cap Growth Portfolio
- --------------------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT-           28     85     145     307       28    85     145     307        *     85     145      307
Partners Portfolio
- --------------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account    26     81     138     293       26    81     138     293        *     81     138      293
Funds - Oppenheimer
Aggressive Growth Fund/VA
- --------------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account    27     82     140     298       27    82     140     298        *     82     140      298
Funds - Oppenheimer Capital
Appreciation Fund/VA
- --------------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account    27     83     142     302       27    83     142     302        *     83     142      302
Funds - Oppenheimer Main
Street Growth & Income
Fund/VA
- --------------------------------------------------------------------------------------------------------------------------
</TABLE>




                                       10

                                   15 of 164
<PAGE>   16
<TABLE>
<CAPTION>

- ----------------------------------------------------------------------------------------------------------------------------
                            If you surrender your contract     If you do not surrender your    If you annuitize your contract
                             at the end of the applicable       contract at the end of the     at the end of the applicable
                                     time period                  applicable time period                 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     35     106    179     371      35    106    179     371      *     106    179      371
Trust - Worldwide Emerging
Markets Fund
- ----------------------------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance     31     95     161     339      31    95     161     339      *     95     161      339
Trust - Worldwide Hard
Assets Fund
- ----------------------------------------------------------------------------------------------------------------------------
Van Kampen Life Investment      32     96     163     343      32    96     163     343      *     96     163      343
Trust - Morgan Stanley Real
Estate Securities Portfolio
- ----------------------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust -          29     90     153     323      29    90     153     323      *     90     153      323
Growth & Income Portfolio
- ----------------------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust -          33     100    170     355      33    100    170     355      *     100    170      355
International Equity
Portfolio
- ----------------------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust -          34     102    174     362      34    102    174     362      *     102    174      362
Post-Venture Capital
Portfolio
- ----------------------------------------------------------------------------------------------------------------------------
<FN>

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

</TABLE>





                                       11


                                   16 of 164
<PAGE>   17

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)" and
"contract owner" will mean "participant".

The contracts can be categorized as:

   -   Non-Qualified;
   -   Investment-only Contracts;
   -   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

- ------------------- ----------------- -----------------
                    MINIMUM INITIAL       MINIMUM
     CONTRACT       PURCHASE PAYMENT     SUBSEQUENT
       TYPE                               PAYMENTS
- ------------------- ----------------- -----------------
Non-Qualified           $ 15,000           $ 1,000
- ------------------- ----------------- -----------------
Investment-only         $100,000           $15,000
Contracts
- ------------------- ----------------- -----------------
IRA                     $ 15,000            $1,000
- ------------------- ----------------- -----------------
Roth IRA                $ 15,000            $1,000
- ------------------- ----------------- -----------------
SEP IRA                 $ 15,000            $1,000
- ------------------- ----------------- -----------------
Tax Sheltered           $ 15,000            $1,000
Annuity
- ------------------- ----------------- -----------------

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 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
this charge in return for bearing certain mortality and expense risks, and for
administrative expenses.

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

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 0.45% 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


                                   17 of 164
<PAGE>   18



CONDENSED FINANCIAL INFORMATION

The value of an accumulation unit is determined on the basis of changes in the
per share value of the underlying mutual funds and the assessment of a variable
account charge which may vary from contract to contract (for more information on
the calculation of accumulation unit values, see "Determining Variable Account
Value - Valuing an Accumulation Unit"). Please refer to Appendix B for
information regarding each class of accumulation units.

NATIONWIDE LIFE INSURANCE COMPANY

Nationwide is a stock life insurance company organized under Ohio law in March,
1929 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 Annuities,
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 the 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.


                                       13

                                   18 of 164
<PAGE>   19

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 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.




                                       14

                                   19 of 164
<PAGE>   20

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.

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

The maximum commissions payable on the sale of a contract described in this
prospectus is 1.5% of purchase payments.

MORTALITY AND EXPENSE RISK CHARGE

Nationwide deducts a Mortality and Expense Risk Charge 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 (0.80%) 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 (0.40%) compensate Nationwide for guaranteeing that
administration charges will not increase regardless of actual expenses.

If the Mortality and Expense Risk Charge is 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.
Premium taxes may be deducted from death benefit proceeds.

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.




                                       15

                                   20 of 164
<PAGE>   21

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.

GUARANTEED MINIMUM INCOME BENEFIT OPTION

For an additional charge of 0.45% 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 (e.g. a trust or corporation) 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.

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 generally 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; and




                                       16

                                   21 of 164
<PAGE>   22

   -  An election in writing signed by both contract owners must be made to
      authorize Nationwide to allow the exercise of ownership rights
      independently by 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.

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(ies) 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. Multiple beneficiaries
will share the death benefit equally, unless otherwise specified.

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

- ------------------- ----------------- -----------------
                    MINIMUM INITIAL       MINIMUM
     CONTRACT       PURCHASE PAYMENT     SUBSEQUENT
       TYPE                               PAYMENTS
- ------------------- ----------------- -----------------
Non-Qualified           $15,000            $1,000
- ------------------- ----------------- -----------------
Investment-only         $100,000          $15,000
Contracts
- ------------------- ----------------- -----------------
IRA                     $15,000            $1,000
- ------------------- ----------------- -----------------
Roth IRA                $15,000            $1,000
- ------------------- ----------------- -----------------
SEP IRA                 $15,000            $1,000
- ------------------- ----------------- -----------------
Tax Sheltered           $15,000            $1,000
Annuity
- ------------------- ----------------- -----------------

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 at the
accumulation unit value determined 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 cumulative total of
all purchase payments under contracts on the life of any one annuitant cannot



                                       17

                                   22 of 164
<PAGE>   23

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 closed on days when the New York Stock
Exchange is open, contract value may be affected since the contract owner would
not have access to their account.

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 underlying mutual
funds allocated to 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. However, no
change may be made that would result in an amount less than 1% of the purchase
payment being allocated. Certain transactions may be subject to conditions
imposed by the underlying mutual funds, as well as those set forth in the
contract.



DETERMINING THE CONTRACT VALUE

The contract value is the sum of:

    1)  the value of amounts allocated to the sub-accounts of the variable
        account; and

    2)  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
accounted for in accumulation units. Accumulation unit values (for each
sub-account) are determined by calculating the net investment factor for the
underlying mutual fund for the current valuation period and multiplying that
result with the accumulation unit values 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 shows the investment performance of the
underlying mutual fund in which a particular sub-account invests, including the
charges assessed against that sub-account for a valuation period.

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

    (a) is:

        (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); and




                                       18

                                   23 of 164
<PAGE>   24

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

    (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 1.80% 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, minus
        amounts previously transferred or withdrawn (which may be subject to a
        market value adjustment); and

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

    3)  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 next determined after the transfers request is received.

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 and will not be liable for
following telephone instructions that it reasonably determined to be genuine.
Nationwide may withdraw the telephone exchange privilege upon 30 days written
notice to contract owners.

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 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


                                       19

                                   24 of 164
<PAGE>   25

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. The refunded contract value will reflect the deduction of any contract
charges, unless otherwise 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:

    -   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


                                       20

                                   25 of 164
<PAGE>   26

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.

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.



                                       21

                                   26 of 164
<PAGE>   27



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:

- --------------- ------------ --------------------------
                CONTRACT     MAXIMUM OUTSTANDING LOAN
                VALUES       BALANCE ALLOWED
- --------------- ------------ --------------------------
NON-ERISA       up to        up to 80% of contract
PLANS           $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*)
- --------------- ------------ --------------------------
*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 at the time each new loan is
processed. If assessed, 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 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.



                                       23

                                   27 of 164
<PAGE>   28

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 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


                                       23

                                   28 of 164
<PAGE>   29

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: Federated Insurance Series -
Federated Quality Bond Fund II, 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.

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.

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


                                       24

                                   29 of 164
<PAGE>   30

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%.

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.




                                       25

                                   30 of 164
<PAGE>   31

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 immediately 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

                                   31 of 164
<PAGE>   32


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 is made to the contract and
        allocated to the variable account;

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

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


<TABLE>
<CAPTION>

                                              7 Years in Accumulation
                                       $140,710.04 for GMIB at Annuitization
- ----------------------------- ----------------------------- ---------------------------- ----------------------------
     Male Age at Issue         Male Age at Annuitization        GMIB Purchase Rate*             Monthly GMIB
- ----------------------------- ----------------------------- ---------------------------- ----------------------------
<S>          <C>                           <C>                        <C>                           <C>
             55                            62                         $4.72                         $664.15
- ----------------------------- ----------------------------- ---------------------------- ----------------------------
             65                            72                         $5.96                         $838.63
- ----------------------------- ----------------------------- ---------------------------- ----------------------------
             70                            77                         $5.79                         $955.42
- ----------------------------- ----------------------------- ---------------------------- ----------------------------

<CAPTION>

                                             10 Years in Accumulation
                                       $162,889.46 for GMIB at Annuitization
- ----------------------------- ----------------------------- ---------------------------- ----------------------------
     Male Age at Issue         Male Age at Annuitization        GMIB Purchase Rate*             Monthly GMIB
- ----------------------------- ----------------------------- ---------------------------- ----------------------------
<S>          <C>                           <C>                        <C>                           <C>
             55                            65                         $5.03                         $819.33
- ----------------------------- ----------------------------- ---------------------------- ----------------------------
             65                            75                         $6.44                       $1,049.01
- ----------------------------- ----------------------------- ---------------------------- ----------------------------
             70                            80                         $7.32                       $1,192.35
- ----------------------------- ----------------------------- ---------------------------- ----------------------------

<CAPTION>

                                             15 Years in Accumulation
                                       $200,000.00 for GMIB at Annuitization
- ----------------------------- ----------------------------- ---------------------------- ----------------------------
     Male Age at Issue         Male Age at Annuitization        GMIB Purchase Rate*             Monthly GMIB
- ----------------------------- ----------------------------- ---------------------------- ----------------------------
<S>          <C>                           <C>                        <C>                         <C>
             55                            70                         $5.66                       $1,132.00
- ----------------------------- ----------------------------- ---------------------------- ----------------------------
             65                            80                         $7.32                       $1,464.00
- ----------------------------- ----------------------------- ---------------------------- ----------------------------
             70                            85                         $8.18                       $1,636.00
- ----------------------------- ----------------------------- ---------------------------- ----------------------------
*Guaranteed Monthly Benefit per $1,000 applied
</TABLE>


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 will also apply for females, for males who annuitize
at ages other than the ages shown above or for annuitizations under other
annuity payment options. Where different guaranteed purchase rates apply, GMIB
amounts shown above will be different. In all cases, the guaranteed purchase
rates used to calculate the GMIB will be the same as the purchase rates
guaranteed in the contract for fixed annuitizations without the GMIB.

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.



                                       27

                                   32 of 164
<PAGE>   33


When May the Guaranteed Annuitization Value be Used?

The contract owner may use the Guaranteed Annuitization Value by 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; and

    -   Life Annuity with 120 or 240 Monthly Payments Guaranteed.

Other GMIB Terms and Conditions

                            **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; and

    -   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 the
        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.

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

    -   GMIB may not be approved in all state jurisdictions.

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




                                       28

                                   33 of 164
<PAGE>   34




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 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.

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.

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




                                       29

                                   34 of 164
<PAGE>   35

If no beneficiary(ies) or contingent beneficiary(ies) 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.

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.

A joint owner will receive a death benefit if a contract owner/annuitant dies
before the annuitization date.

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.

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:

    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.

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


                                       30

                                   35 of 164
<PAGE>   36

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:

        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; and

        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.

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 ("MDIB") 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:




                                       31

                                   36 of 164
<PAGE>   37

    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.

Distribution commencing on the required distribution date must satisfy minimum
distribution and incidental benefit provisions set forth in the Internal Revenue
Code. Those provisions require that distributions cannot be less than the amount
determined by dividing the annuitant's interest in the Tax Sheltered Annuity
determined by the end of the previous calendar year by (a) the annuitant's life
expectancy; or, if applicable, (b) the joint and survivor life expectancy of the
annuitant and the annuitant's beneficiary. The life expectancies and joint life
expectancies are determined by reference to Treasury Regulation 1.72-9.

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. Distributions 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



                                       32

                                   37 of 164
<PAGE>   38

    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.

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 "non-qualified distributions" (see
"Federal Tax Considerations").

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.




                                       33

                                   38 of 164
<PAGE>   39

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) Tax Sheltered
Annuities; and (5) 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 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 "non-qualified
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 non-qualified 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 non-qualified 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
non-qualified 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.




                                       34

                                   39 of 164
<PAGE>   40

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 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 and no additional payments are due
after his or her death, then he or she may be entitled to a deduction for the
balance of the investment on his or her final income 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


                                       35

                                   40 of 164
<PAGE>   41

          payment under the annuity payment option selected by the contract
          owner),

     4)   is for the purchase of an immediate annuity; or

     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.

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 as an agent for 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

                                   41 of 164
<PAGE>   42

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; and/or

        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 from Individual Retirement Accounts or Individual Retirement
Annuities, 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
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), or if it is
an eligible rollover distribution.





                                       37

                                   42 of 164
<PAGE>   43

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 be 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. 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


                                       38

                                   43 of 164
<PAGE>   44

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 statements and reports. 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;

    -   annual and semi-annual reports containing all applicable information and
        financial statements or their equivalent, which must be sent to the
        underlying mutual fund beneficial shareholders as required by the rules
        under the Investment Company Act of 1940 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 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


                                       39

                                   44 of 164
<PAGE>   45

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 implemented a plan to renovate or replace all applications that were
identified as not Year 2000 compliant. Nationwide has renovated all applications
that required renovation. Testing of the renovated programs included running
each application in a Year 2000 environment and was completed as planned during
1998. For applications being replaced, Nationwide had all replacement systems in
place and functioning as planned by year-end 1998. Conversions of existing
traditional life policies will continue through second quarter, 1999. In
addition, the shareholder services system that supports our mutual fund products
will be fully deployed in the first quarter of 1999.

Nationwide has completed an inventory and assessment of all vendor products and
has tested and certified that each vendor product is Year 2000 compliant. Any
vendor products that could not be certified as Year 2000 compliant were replaced
or eliminated in 1998.

Nationwide has also addressed issues associated with the exchange of electronic
data with external organizations. Nationwide has completed an inventory and
assessment of all business partners including electronic interfaces. Processes
have been put into place and programs initiated to process data irrespective of
the format by converting non-compliant data into a Year 2000 compliant format.

Systems supporting Nationwide's infrastructure such as telecommunications, voice
and networks will be compliant by March 1999. Nationwide's assessment of Year
2000 issues has also included non-information technology systems with embedded
computer chips. Nationwide's building systems such as fire, security, elevators
and escalators supporting facilities in Columbus, Ohio have been tested and are
Year 2000 compliant.

In addition to resolving internal Year 2000 readiness issues, Nationwide is
surveying significant external organizations (business partners) to assess if
they will be Year 2000 compliant and be in a position to do business in the Year
2000 and beyond. Specifically, Nationwide has contacted mutual fund
organizations that provide funds for our variable annuity and life products. The
same action will continue during the first quarter of 1999 with wholesale
producers. Nationwide continues its efforts to identify external risk factors
and is planning to develop contingency plans as part of its ongoing risk
management strategy.

Operating expenses in 1998 and 1997 included approximately $44.7 million and
$45.4 million, respectively, for technology projects, including costs related to
Year 2000. Nationwide anticipates spending approximately $5 million on Year 2000
activities in 1999. These expenses do not have an effect on the assets of the
variable account and are not charged through to the contract owner.

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.

LEGAL PROCEEDINGS

Nationwide Life Insurance Company ("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 was named as a defendant in a lawsuit filed in New
York state court related to the sale of whole life policies on



                                       40

                                   45 of 164
<PAGE>   46

a "vanishing premium" basis (John H. Snyder v. Nationwide Life Insurance Co.).
In April 1998, Nationwide was named as a defendant in a lawsuit filed in Ohio
state court similar to the Snyder case (David and Joan Mishler v. Nationwide
Life Insurance Co.). In August 1998, Nationwide Mutual Insurance Company and
Nationwide and the plaintiffs executed a stipulation of settlement and submitted
it to the New York state court for approval. On August 20, 1998, the court in
the Snyder case signed an order preliminarily approving a class for settlement
purposes (which would include the Mishler case) and scheduled a fairness hearing
for December 17, 1998. At that hearing, the court reviewed the fairness and
reasonableness of the proposed settlement and issued a final order and judgment.
The approved settlement provides for dismissal of both the Snyder and Mishler
cases, bars class members from pursuing litigation against Nationwide Mutual
Insurance Company and its affiliates, including Nationwide and its subsidiaries,
relating to the allegations in the Snyder case, and provides class members with
a potential value of approximately $100 million in policy adjustments,
discounted premiums and discounted products.

In November 1997, two plaintiffs, one who was the owner of a variable life
insurance policy and the other who was the owner of a variable annuity contract,
commenced a lawsuit in a federal court in Texas against Nationwide and the
American Century group of defendants (Robert Young and David D. Distad v.
Nationwide Life Insurance Company et al.). In this lawsuit, plaintiffs seek to
represent a class of variable life insurance policy owners and variable annuity
contract owners whom they claim were allegedly misled when purchasing these
variable contracts into believing that the performance of their underlying
mutual fund option managed by American Century, whose shares may only be
purchased by insurance companies, would track the performance of a mutual fund,
also managed by American Century, whose shares are publicly traded. The amended
complaint seeks unspecified compensatory and punitive damages. On April 27,
1998, the district court denied, in part, and granted, in part, Nationwide and
American Century's motions to dismiss the complaint. The remaining claims
against Nationwide allege securities fraud, common law fraud, civil conspiracy
and breach of contract. On December 2, 1998, the district court issued an order
denying plaintiffs' motion for class certification. On December 10, 1998, the
district court stayed the lawsuit pending plaintiffs' petition to the federal
appeals court for interlocutory review of the order denying class certification.
On December 14, 1998, plaintiffs filed their petition for interlocutory review,
on which the federal appeals court has not yet ruled. Nationwide intends to
defend the case vigorously.

On October 29, 1998, Nationwide and certain of its subsidiaries were named in a
lawsuit filed in Ohio state court related to the sale of deferred annuity
products for use as investments in tax-deferred contributory retirement plans
(Mercedes Castillo v. Nationwide Financial Services, Inc., Nationwide Life
Insurance Company and Nationwide Life and Annuity Insurance Company). The
plaintiff in such lawsuit seeks to represent a national class of Nationwide's
customers and seeks unspecified compensatory and punitive damages. Nationwide
currently is evaluating this lawsuit, which has not been certified as a class.
Nationwide intends to defend this lawsuit 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.

The general distributor, Nationwide Advisory Services, Inc., is not a party to
any litigation of any material nature.



                                       41

                                   46 of 164
<PAGE>   47





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;
  -    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; and
      - 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.



                                       42

                                   47 of 164
<PAGE>   48

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
("standardized return") calculated in a manner prescribed by the SEC, and
non-standardized total return ("non-standardized return").

Standardized 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 charges that could be assessed to a
contract if the maximum rider options are chosen as of December 31, 1998
(1.35%). Standardized return does not reflect the deduction of state premium
taxes, which may be imposed by certain states.

Non-standardized return is calculated similarly to standardized return except
non-standardized return assumes an initial investment of $25,000, with base
contract variable account charges of 1.35%. An assumed initial investment of
$25,000 is used because that amount more accurately reflects the average
contract size.

Both methods of calculation reflect total return 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 had they been available in the variable account for
one of the periods.

The standardized average annual total return and nonstandardized total return
quotations are calculated using data for the period ended December 31, 1998.
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.

<TABLE>
<CAPTION>


                                          SUB-ACCOUNT PERFORMANCE SUMMARY

       STANDARDIZED AVERAGE ANNUAL TOTAL RETURN
       ------------------------------------------------------------------------------------------------------------------
                                                                                              10 Years
                                                                                            or Date Fund
                                                                                            Available in       Date Fund
                                                                                            the Variable      Available in
                                                                 1 Year         5 Years        Account        the Variable
                        Sub-Account Option                     to 12/31/98    to 12/31/98    to 12/31/98         Account
       ------------------------------------------------------------------------------------------------------------------
<S>                                                              <C>             <C>             <C>           <C>
       American Century Variable Portfolios, Inc. -              25.16%           N/A            25.60%        11/03/97
       American Century VP Income & Growth
       ------------------------------------------------------------------------------------------------------------------
       American Century Variable Portfolios, Inc. -              17.15%           N/A            15.45%        11/03/97
       American Century VP International
       ------------------------------------------------------------------------------------------------------------------
       American Century Variable Portfolios, Inc. -              3.40%            N/A             5.51%        11/03/97
       American Century VP Value
       ------------------------------------------------------------------------------------------------------------------
       The Dreyfus Socially Responsible Growth Fund, Inc.        27.64%           N/A            25.21%        11/03/97
       ------------------------------------------------------------------------------------------------------------------
       Dreyfus Stock Index Fund, Inc.                            26.49%           N/A            26.05%        11/03/97
       ------------------------------------------------------------------------------------------------------------------
       Dreyfus Variable Investment Fund - Capital                28.47%           N/A            26.75%        11/03/97
       Appreciation Portfolio
       ------------------------------------------------------------------------------------------------------------------

</TABLE>


                                       43

                                   48 of 164
<PAGE>   49
<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 12/31/98    to 12/31/98     to 12/31/98       Account
       ------------------------------------------------------------------------------------------------------------------
<S>                                                              <C>              <C>           <C>           <C>
       Fidelity VIP Equity-Income Portfolio:  Service Class      10.04%           N/A            11.72%        11/03/97
       ------------------------------------------------------------------------------------------------------------------
       Fidelity VIP Growth Portfolio:  Service Class             37.51%           N/A            31.94%        11/03/97
       ------------------------------------------------------------------------------------------------------------------
       Fidelity VIP  High Income Portfolio:  Service Class       -5.72%           N/A            -3.97%        11/03/97
       ------------------------------------------------------------------------------------------------------------------
       Fidelity VIP Overseas Portfolio:  Service Class           11.12%           N/A             8.55%        11/03/97
       ------------------------------------------------------------------------------------------------------------------
       Fidelity VIP II Contrafund Portfolio:  Service Class      28.19%           N/A            23.37%        11/03/97
       ------------------------------------------------------------------------------------------------------------------
       Fidelity VIP III Growth Opportunities Portfolio:          22.83%           N/A            23.48%        11/03/97
       Service Class
       ------------------------------------------------------------------------------------------------------------------
       Morgan Stanley Dean Witter Universal Funds, Inc. -       -29.34%           N/A           -23.24%        11/03/97
       Emerging Markets Debt Portfolio
       ------------------------------------------------------------------------------------------------------------------
       NSAT Capital Appreciation Fund                            28.22%           N/A            27.99%        11/03/97
       ------------------------------------------------------------------------------------------------------------------
       NSAT Government Bond Fund                                  7.44%           N/A             7.65%        11/03/97
       ------------------------------------------------------------------------------------------------------------------
       NSAT Money Market Fund                                     3.85%           N/A             3.86%        10/31/97
       ------------------------------------------------------------------------------------------------------------------
       NSAT Total Return Fund                                    16.49%           N/A            16.41%        11/03/97
       ------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide Balanced Fund                              6.61%           N/A             6.82%        11/03/97
       ------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide Equity Income Fund                        13.59%           N/A            13.12%        11/03/97
       ------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide Global Equity Fund                        17.53%           N/A            15.92%        11/03/97
       ------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide High Income Bond Fund                      4.37%           N/A             5.61%        11/03/97
       ------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide Multi-Sector Bond Fund                     1.22%           N/A             1.77%        11/03/97
       ------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide Select Advisers Mid Cap Fund               9.32%           N/A             7.46%        11/03/97
       ------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide Small Cap Value Fund                      -4.37%           N/A            -5.30%        11/03/97
       ------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide Small Company Fund                        -0.35%           N/A            -3.70%        11/03/97
       ------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide Strategic Growth Fund                     13.05%           N/A            13.07%        11/03/97
       ------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide Strategic Value Fund                      -0.96%           N/A             0.37%        11/03/97
       ------------------------------------------------------------------------------------------------------------------
       Neuberger Berman AMT Guardian Portfolio                   29.89%           N/A            30.70%        11/03/97
       ------------------------------------------------------------------------------------------------------------------
       Neuberger Berman AMT Mid-Cap Growth Portfolio             37.41%           N/A            50.62%        11/03/97
       ------------------------------------------------------------------------------------------------------------------
       Neuberger Berman AMT Partners Portfolio                    2.81%           N/A             3.53%        11/03/97
       ------------------------------------------------------------------------------------------------------------------
       Oppenheimer Variable Account Funds - Oppenheimer          10.85%           N/A             4.83%        11/03/97
       Aggressive Growth Fund/VA
       ------------------------------------------------------------------------------------------------------------------
       Oppenheimer Variable Account Funds - Oppenheimer          22.33%           N/A            17.17%        11/03/97
       Capital Appreciation Fund/VA
       ------------------------------------------------------------------------------------------------------------------
       Oppenheimer Variable Account Funds - Oppenheimer           3.29%           N/A             5.08%        11/03/97
       Main Street Growth & Income Fund/VA
       ------------------------------------------------------------------------------------------------------------------
       Van Eck Worldwide Insurance Trust - Worldwide            -35.02%           N/A           -38.23%        11/03/97
       Emerging Markets Fund
       ------------------------------------------------------------------------------------------------------------------
       Van Eck Worldwide Insurance Trust - Worldwide Hard       -31.90%           N/A           -34.64%        11/03/97
       Assets Fund
       ------------------------------------------------------------------------------------------------------------------
       Van Kampen Life Investment Trust - Morgan Stanley        -12.82%           N/A            -8.63%        11/03/97
       Real Estate Securities Portfolio
       ------------------------------------------------------------------------------------------------------------------
       Warburg Pincus Trust - Growth & Income Portfolio          10.62%           N/A            12.55%        11/03/97
       ------------------------------------------------------------------------------------------------------------------
       Warburg Pincus Trust - International Equity Portfolio      3.92%           N/A            -1.56%        11/03/97
       ------------------------------------------------------------------------------------------------------------------
       Warburg Pincus Trust - Post-Venture Capital Portfolio      5.08%           N/A             2.99%        11/03/97
       ------------------------------------------------------------------------------------------------------------------
</TABLE>


                                       44

                                   49 of 164
<PAGE>   50






NON-STANDARDIZED AVERAGE ANNUAL TOTAL RETURN
$25,000 INITIAL INVESTMENT, VARIABLE ACCOUNT CHARGES OF 1.35%


PLEASE NOTE: THE PERFORMANCE NUMBERS BELOW REFLECT THE DEDUCTION OF THE AMOUNT
ASSESSED FOR THE BASE CONTRACT OF 1.35% (A CONTRACT WITH NO RIDER OPTIONS). FOR
CONTRACT OWNERS WHICH HAVE CHOSEN ONE OR MORE RIDER OPTIONS, THE FUND
PERFORMANCE AS SHOWN BELOW WOULD BE REDUCED IN ACCORDANCE TO THE COSTS OF THE
RIDER OPTIONS SELECTED.
<TABLE>
<CAPTION>

       ------------------------------------------------------------------------------------------------------------------
                                                                                              10 Years
                                                                                            to 12/31/98
                                                                 1 Year        5 Years       or Life of     Date Fund
                        Sub-Account Option                     to 12/31/98   to 12/31/98        Fund        Effective
       ------------------------------------------------------------------------------------------------------------------
<S>                                                              <C>            <C>             <C>            <C>
       American Century Variable Portfolios, Inc. -              25.16%          N/A            28.95%         10/30/97
       American Century VP Income & Growth
       ------------------------------------------------------------------------------------------------------------------
       American Century Variable Portfolios, Inc. -              17.15%          N/A            10.78%         05/02/94
       American Century VP International
       ------------------------------------------------------------------------------------------------------------------
       American Century Variable Portfolios, Inc. -               3.40%          N/A            14.39%         05/01/96
       American Century VP Value
       ------------------------------------------------------------------------------------------------------------------
       The Dreyfus Socially Responsible Growth Fund, Inc.        27.64%         20.78%          21.32%         10/06/93
       ------------------------------------------------------------------------------------------------------------------
       Dreyfus Stock Index Fund, Inc.                            26.49%         21.91%          15.56%         09/29/89
       ------------------------------------------------------------------------------------------------------------------
       Dreyfus Variable Investment Fund - Capital                28.47%         21.92%          20.00%         04/05/93
       Appreciation Portfolio
       ------------------------------------------------------------------------------------------------------------------
       Fidelity VIP Equity-Income Portfolio:  Service Class      10.04%         17.15%          14.05%         10/09/86
       ------------------------------------------------------------------------------------------------------------------
       Fidelity VIP Growth Portfolio:  Service Class             37.51%         20.07%          17.78%         10/09/86
       ------------------------------------------------------------------------------------------------------------------
       Fidelity VIP  High Income Portfolio:  Service Class       -5.72%          7.29%           9.63%         09/19/85
       ------------------------------------------------------------------------------------------------------------------
       Fidelity VIP Overseas Portfolio:  Service Class           11.12%          8.20%           8.58%         01/28/87
       ------------------------------------------------------------------------------------------------------------------
       Fidelity VIP II Contrafund Portfolio:  Service Class      28.19%          N/A            26.89%         01/03/95
       ------------------------------------------------------------------------------------------------------------------
       Fidelity VIP III Growth Opportunities Portfolio:          22.83%          N/A            24.55%         01/03/95
       Service Class
       ------------------------------------------------------------------------------------------------------------------
       Morgan Stanley Dean Witter Universal Funds, Inc. -       -29.34%          N/A           -20.16%         01/16/97
       Emerging Markets Debt Portfolio
       ------------------------------------------------------------------------------------------------------------------
       NSAT Capital Appreciation Fund                            28.22%         21.44%          17.74%         04/15/92
       ------------------------------------------------------------------------------------------------------------------
       NSAT Government Bond Fund                                  7.44%          5.82%           7.87%         11/08/82
       ------------------------------------------------------------------------------------------------------------------
       NSAT Money Market Fund                                     3.85%          3.62%           3.99%         11/30/81
       ------------------------------------------------------------------------------------------------------------------
       NSAT Total Return Fund                                    16.49%         17.82%          13.88%         11/08/82
       ------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide Balanced Fund                              6.61%          N/A             6.76%         10/31/97
       ------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide Equity Income Fund                        13.59%          N/A            13.01%         10/31/97
       ------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide Global Equity Fund                        17.53%          N/A            15.79%         10/31/97
       ------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide High Income Bond Fund                      4.37%          N/A             5.55%         10/31/97
       ------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide Multi-Sector Bond Fund                     1.22%          N/A             1.75%         10/31/97
       ------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide Select Advisers Mid Cap Fund               9.32%          N/A             7.40%         10/31/97
       ------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide Small Cap Value Fund                      -4.37%          N/A            -5.28%         10/31/97
       ------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide Small Company Fund                        -0.35%          N/A            15.76%         10/23/95
       ------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide Strategic Growth Fund                     13.05%          N/A            12.96%         10/31/97
       ------------------------------------------------------------------------------------------------------------------
       NSAT Nationwide Strategic Value Fund                      -0.96%          N/A             0.36%         10/31/97
       ------------------------------------------------------------------------------------------------------------------
       Neuberger Berman AMT Guardian Portfolio                   29.89%          N/A            30.70%         11/03/97
       ------------------------------------------------------------------------------------------------------------------
       Neuberger Berman AMT Mid-Cap Growth Portfolio             37.41%          N/A            50.62%         11/03/97
       ------------------------------------------------------------------------------------------------------------------
       Neuberger Berman AMT Partners Portfolio                    2.81%          N/A            18.11%         03/22/94
       ------------------------------------------------------------------------------------------------------------------
</TABLE>


                                       45

                                   50 of 164
<PAGE>   51

<TABLE>
<CAPTION>
       ------------------------------------------------------------------------------------------------------------------
                                                                                              10 Years
                                                                                            to 12/31/98
                                                                 1 Year        5 Years       or Life of     Date Fund
                        Sub-Account Option                     to 12/31/98   to 12/31/98        Fund        Effective
       ------------------------------------------------------------------------------------------------------------------
<S>                                                              <C>            <C>             <C>            <C>
       Oppenheimer Variable Account Funds - Oppenheimer          10.85%         11.55%          14.57%         08/15/86
       Aggressive Growth Fund/VA
       ------------------------------------------------------------------------------------------------------------------
       Oppenheimer Variable Account Funds - Oppenheimer          22.33%         20.47%          15.29%         04/03/85
       Capital Appreciation Fund/VA
       ------------------------------------------------------------------------------------------------------------------
       Oppenheimer Variable Account Funds - Oppenheimer          3.29%           N/A            25.30%         07/05/95
       Main Street Growth & Income Fund/VA
       ------------------------------------------------------------------------------------------------------------------
       Van Eck Worldwide Insurance Trust - Worldwide            -35.02%          N/A           -11.04%         12/21/95
       Emerging Markets Fund
       ------------------------------------------------------------------------------------------------------------------
       Van Eck Worldwide Insurance Trust - Worldwide Hard       -31.90%         -4.58%           0.72%         09/01/89
       Assets Fund
       ------------------------------------------------------------------------------------------------------------------
       Van Kampen Life Investment Trust - Morgan Stanley        -12.82%          N/A            13.54%         07/03/95
       Real Estate Securities Portfolio
       ------------------------------------------------------------------------------------------------------------------
       Warburg Pincus Trust - Growth & Income Portfolio          10.62%          N/A            12.45%         10/31/87
       ------------------------------------------------------------------------------------------------------------------
       Warburg Pincus Trust - International Equity Portfolio     3.92%           N/A             4.29%         06/30/95
       ------------------------------------------------------------------------------------------------------------------
       Warburg Pincus Trust - Post-Venture Capital Portfolio     5.08%           N/A             6.11%         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

                                   51 of 164
<PAGE>   52


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 CENTURYSM
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.

     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 ("Dreyfus") serves as the Fund's
manager,


                                       47

                                   52 of 164
<PAGE>   53


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.

FEDERATED INSURANCE SERIES

Federated Insurance Series (the "Trust"), an Open-End Management Investment
Company, was established as a Massachusetts business trust, under a Declaration
of Trust dated September 15, 1993. The Trust offers its shares only as
investment vehicles for variable annuity and variable life insurance products of
insurance companies. Federated Advisers serves as the investment adviser.

     FEDERATED QUALITY BOND FUND II

     Investment Objective: Current income by investing in investment grade fixed
     income securities.

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


                                       48

                                   53 of 164
<PAGE>   54


     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
     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; and

      -  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


                                       49


                                   54 of 164
<PAGE>   55


     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 its portfolios.

     VIP III GROWTH OPPORTUNITIES PORTFOLIO:  SERVICE CLASS

     Investment Objective: Capital growth by investing primarily in common
     stocks and 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 DEAN WITTER UNIVERSAL FUNDS, INC.

Morgan Stanley Dean Witter 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 Dean Witter Investment 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 capital appreciation.

     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 consistent
     with the preservation of capital and maintenance of liquidity.

     TOTAL RETURN FUND

     Investment Objective: To obtain a reasonable, long-term total return on
     invested capital.


                                       50

                                   55 of 164
<PAGE>   56



     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 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).


                                       51

                                   56 of 164
<PAGE>   57


       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 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 the 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 SELECT ADVISERS SMALL CAP GROWTH FUND

       Subadvisers: Franklin Advisers, Inc., Miller Anderson & Sherrerd, LLP,
       Neuberger Berman, LLC.

       Investment Objective: Seeks capital growth by investing in a broadly
       diversified portfolio of equity securities issued by U.S. and foreign
       companies with market capitalizations in the range of companies
       represented by the Russell 2000, known has small cap companies. Under
       normal market conditions, the Fund will invest at least 65% of its total
       assets in the equity securities of small cap companies. The balance of
       the Fund's assets may be invested in equity securities of larger cap
       companies. The Fund may also invest in foreign securities.

       NATIONWIDE SMALL CAP VALUE FUND

       Subadviser:  The Dreyfus Corporation

       Investment Objective: The Fund intends to pursue its investment objective
       by investing, under normal market conditions, at least 75% of the Fund's
       total assets in equity securities of


                                       52

                                   57 of 164
<PAGE>   58


       companies whose equity market capitalizations at the time of investments
       are similar to the market capitalizations of companies in the Russell
       2000 Small Stock Index.

       NATIONWIDE SMALL COMPANY FUND

       Subadvisers: The Dreyfus Corporation, Neuberger Berman, LLC, Lazard Asset
       Management, Strong Capital

       Management, Inc. and Warburg Pincus Asset Management, Inc. Investment
       Objective: Under normal market conditions, the Fund will invest at least
       65% of its total assets in equity securities of companies whose equity
       market capitalizations at the time of investment are similar to the
       market capitalizations of companies in the Russell 2000 Small Stock
       Index.

       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 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 ("NB AMT") is an open-end,
diversified management investment company consisting of several series. Shares
of the series of NB 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 NB AMT invest all of
their investable assets in a corresponding series of Advisers Managers Trust
managed by Neuberger Berman Management Incorporated

                                       53

                                   58 of 164
<PAGE>   59


("NB 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 NB 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.
     NB 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 NB Management believes have the
     potential for long-term, above-average capital appreciation. Medium-sized
     companies have market capitalizations from $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 NB 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/VA (FORMERLY "OPPENHEIMER CAPITAL
     APPRECIATION 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 CAPITAL APPRECIATION FUND/VA (FORMERLY "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


                                       54

                                   59 of 164
<PAGE>   60

     a secondary consideration in the selection of the Fund's portfolio
     securities.

     OPPENHEIMER MAIN STREET GROWTH & INCOME FUND/VA (FORMERLY "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 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.


                                       55


                                   60 of 164
<PAGE>   61



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 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

                                   61 of 164
<PAGE>   62


APPENDIX B: CONDENSED FINANCIAL INFORMATION

Accumulation unit values for accumulation units outstanding throughout the
period.

<TABLE>
<CAPTION>
                                            NO OPTIONAL DEATH BENEFITS
                (VARIABLE ACCOUNT CHARGES OF 1.20% OF THE DAILY NET ASSETS OF THE VARIABLE ACCOUNT)

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
UNDERLYING MUTUAL FUND   ACCUMULATION UNIT   ACCUMULATION UNIT   PERCENT CHANGE IN   NUMBER OF           YEAR
                         VALUE AT            VALUE AT END OF     ACCUMULATION UNIT   ACCUMULATION
                         BEGINNING OF        PERIOD              VALUE               UNITS AT END OF
                         PERIOD                                                      PERIOD
- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
<S>                            <C>                 <C>                <C>                  <C>           <C>
American Century               10.000000           12.431326          24.31%               1,366         1998
Variable Portfolios,     ------------------- ------------------- ------------------- ------------------- ------------
Inc. - American
Century VP Income &      ------------------- ------------------- ------------------- ------------------- ------------
Growth - Q
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
American Century               10.000000           12.431326          24.31%               1,176         1998
Variable Portfolios,     ------------------- ------------------- ------------------- ------------------- ------------
Inc. - American
Century VP Income &      ------------------- ------------------- ------------------- ------------------- ------------
Growth - NQ
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
American Century               10.000000           10.904652           9.05%                   0         1998
Variable Portfolios,     ------------------- ------------------- ------------------- ------------------- ------------
Inc. - American
Century VP               ------------------- ------------------- ------------------- ------------------- ------------
International - Q
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
American Century               10.000000           10.904652           9.05%                 223         1998
Variable Portfolios,     ------------------- ------------------- ------------------- ------------------- ------------
Inc. - American
Century VP               ------------------- ------------------- ------------------- ------------------- ------------
International - NQ
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
American Century               10.000000           11.497731          14.98%                   3         1998
Variable Portfolios,     ------------------- ------------------- ------------------- ------------------- ------------
Inc. - American
Century VP Value - Q     ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
American Century               10.000000           11.497731          14.98%               1,306         1998
Variable Portfolios,     ------------------- ------------------- ------------------- ------------------- ------------
Inc. - American
Century VP Value - NQ    ------------------- ------------------- ------------------- ------------------- ------------

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

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
The Dreyfus Socially           10.000000           12.758878          27.59%                 925         1998
Responsible Growth       ------------------- ------------------- ------------------- ------------------- ------------
Fund, Inc. - Q
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
The Dreyfus Socially           10.000000           12.758878          27.59%               2,098         1998
Responsible Growth       ------------------- ------------------- ------------------- ------------------- ------------
Fund, Inc. - NQ
                         ------------------- ------------------- ------------------- ------------------- ------------

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

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


                                       57

                                   62 of 164
<PAGE>   63



<TABLE>
<CAPTION>
- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
UNDERLYING MUTUAL FUND   ACCUMULATION UNIT   ACCUMULATION UNIT   PERCENT CHANGE IN   NUMBER OF           YEAR
                         VALUE AT            VALUE AT END OF     ACCUMULATION UNIT   ACCUMULATION
                         BEGINNING OF        PERIOD              VALUE               UNITS AT END OF
                         PERIOD                                                      PERIOD
- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
<S>                            <C>                 <C>                <C>                  <C>           <C>
Dreyfus Stock Index            10.000000           12.367188          23.67%               3,618         1998
Fund, Inc. - Q           ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Dreyfus Stock Index            10.000000           12.367188          23.67%              26,086         1998
Fund, Inc. - NQ          ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Dreyfus Variable               10.000000           12.207586          22.08%                 390         1998
Investment Fund -        ------------------- ------------------- ------------------- ------------------- ------------
Capital Appreciation
Portfolio - Q            ------------------- ------------------- ------------------- ------------------- ------------

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

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Dreyfus Variable               10.000000           12.207586          22.08%               2,910         1998
Investment Fund -        ------------------- ------------------- ------------------- ------------------- ------------
Capital Appreciation
Portfolio - NQ           ------------------- ------------------- ------------------- ------------------- ------------

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

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Fidelity VIP                   10.000000           11.850451          18.50%               3,974         1998
Equity-Income            ------------------- ------------------- ------------------- ------------------- ------------
Portfolio: Service
Class - Q                ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Fidelity VIP                   10.000000           11.850451          18.50%                 776         1998
Equity-Income            ------------------- ------------------- ------------------- ------------------- ------------
Portfolio: Service
Class - NQ               ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Fidelity VIP Growth            10.000000           13.015101          30.15%              10,429         1998
Portfolio: Service       ------------------- ------------------- ------------------- ------------------- ------------
Class - Q
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Fidelity VIP Growth                                                                                      1998
Portfolio: Service       ------------------- ------------------- ------------------- ------------------- ------------
Class - NQ                     10.000000           13.015101          30.15%                   0         1997
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Fidelity VIP High              10.000000           10.384114           3.84%                 991         1998
Income Portfolio:        ------------------- ------------------- ------------------- ------------------- ------------
Service Class - Q
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Fidelity VIP High              10.000000           10.384114           3.84%               1,251         1998
Income Portfolio:        ------------------- ------------------- ------------------- ------------------- ------------
Service Class - NQ
                         ------------------- ------------------- ------------------- ------------------- ------------

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

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

                                       58


                                   63 of 164
<PAGE>   64



<TABLE>
<CAPTION>
- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
UNDERLYING MUTUAL FUND   ACCUMULATION UNIT   ACCUMULATION UNIT   PERCENT CHANGE IN   NUMBER OF           YEAR
                         VALUE AT            VALUE AT END OF     ACCUMULATION UNIT   ACCUMULATION
                         BEGINNING OF        PERIOD              VALUE               UNITS AT END OF
                         PERIOD                                                      PERIOD
- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
<S>                            <C>                 <C>                <C>                  <C>           <C>
Fidelity VIP Overseas          10.000000           11.296846          12.97%               3,385         1998
Portfolio: Service       ------------------- ------------------- ------------------- ------------------- ------------
Class - Q
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Fidelity VIP Overseas          10.000000           11.296846          12.97%                 811         1998
Portfolio: Service       ------------------- ------------------- ------------------- ------------------- ------------
Class - NQ
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Fidelity VIP II                10.000000           12.602507          26.03%               1,641         1998
Contrafund Portfolio:    ------------------- ------------------- ------------------- ------------------- ------------
Service Class - Q
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Fidelity VIP II                10.000000           12.602507          26.03%              10,719         1998
Contrafund Portfolio:    ------------------- ------------------- ------------------- ------------------- ------------
Service Class - NQ
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Fidelity VIP III               10.000000           12.421717          24.22%                   1         1998
Growth Opportunities     ------------------- ------------------- ------------------- ------------------- ------------
Portfolio: Service
Class - Q                ------------------- ------------------- ------------------- ------------------- ------------

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

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Fidelity VIP III               10.000000           12.421717          24.22%               2,338         1998
Growth Opportunities     ------------------- ------------------- ------------------- ------------------- ------------
Portfolio: Service
Class - NQ               ------------------- ------------------- ------------------- ------------------- ------------

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

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Morgan Stanley Dean            10.000000           11.400149          14.00%                   0         1998
Witter Universal         ------------------- ------------------- ------------------- ------------------- ------------
Funds, Inc. - Emerging
Markets Debt Portfolio   ------------------- ------------------- ------------------- ------------------- ------------
- - Q
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Morgan Stanley Dean            10.000000           11.400149          14.00%                 593         1998
Witter Universal         ------------------- ------------------- ------------------- ------------------- ------------
Funds, Inc. - Emerging
Markets Debt Portfolio   ------------------- ------------------- ------------------- ------------------- ------------
- - NQ
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Capital                   10.000000           12.392954          23.93%                  35         1998
Appreciation Fund - Q    ------------------- ------------------- ------------------- ------------------- ------------

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

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

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


                                       59

                                   64 of 164
<PAGE>   65



<TABLE>
<CAPTION>
- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
UNDERLYING MUTUAL FUND   ACCUMULATION UNIT   ACCUMULATION UNIT   PERCENT CHANGE IN   NUMBER OF           YEAR
                         VALUE AT            VALUE AT END OF     ACCUMULATION UNIT   ACCUMULATION
                         BEGINNING OF        PERIOD              VALUE               UNITS AT END OF
                         PERIOD                                                      PERIOD
- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
<S>                            <C>                 <C>                <C>                  <C>           <C>
NSAT Capital                   10.000000           12.392954          23.93%               2,724         1998
Appreciation Fund - NQ   ------------------- ------------------- ------------------- ------------------- ------------

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

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Government Bond           10.000000           10.174058           1.74%                  10         1998
Fund - Q                 ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Government Bond           10.000000           10.174058           1.74%               1,172         1998
Fund - NQ                ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Money Market Fund         10.000000           10.126097           1.26%                   0         1998
- - Q*                     ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Money Market Fund         10.000000           10.126097           1.26%              48,756         1998
- - NQ*                    ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Total Return Fund         10.000000           11.968910          19.69%                 335         1998
- - Q                      ------------------- ------------------- ------------------- ------------------- ------------

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Total Return Fund         10.000000           11.968910          19.69%               2,349         1998
- - NQ                     ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Nationwide                10.000000           10.772545           7.73%                   2         1998
Balanced Fund - Q        ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Nationwide                10.000000           10.772545           7.73%                 842         1998
Balanced Fund - NQ       ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Nationwide Equity         10.000000           11.927845          19.28%                   0         1998
Income Fund - Q          ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Nationwide Equity         10.000000           11.927845          19.28%               1,552         1998
Income Fund - NQ         ------------------- ------------------- ------------------- ------------------- ------------

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

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Nationwide High           10.000000           10.558563           5.59%                  19         1998
Income Bond Fund - Q     ------------------- ------------------- ------------------- ------------------- ------------

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

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

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


                                       60

                                   65 of 164
<PAGE>   66



<TABLE>
<CAPTION>
- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
UNDERLYING MUTUAL FUND   ACCUMULATION UNIT   ACCUMULATION UNIT   PERCENT CHANGE IN   NUMBER OF           YEAR
                         VALUE AT            VALUE AT END OF     ACCUMULATION UNIT   ACCUMULATION
                         BEGINNING OF        PERIOD              VALUE               UNITS AT END OF
                         PERIOD                                                      PERIOD
- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
<S>                            <C>                 <C>                 <C>                 <C>           <C>
NSAT Nationwide High           10.000000           10.558563           5.59%               1,154         1998
Income Bond Fund - NQ    ------------------- ------------------- ------------------- ------------------- ------------

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

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Nationwide                10.000000           10.475252           4.75%                   0         1998
Multi-Sector Bond Fund   ------------------- ------------------- ------------------- ------------------- ------------
- - Q
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Nationwide                10.000000           10.475252           4.75%               1,706         1998
Multi-Sector Bond Fund   ------------------- ------------------- ------------------- ------------------- ------------
- - NQ
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Nationwide Small          10.000000           12.586199          25.86%               1,749         1998
Cap Value Fund - Q       ------------------- ------------------- ------------------- ------------------- ------------

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

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Nationwide Small          10.000000           12.586199          25.86%               1,878         1998
Cap Value Fund - NQ      ------------------- ------------------- ------------------- ------------------- ------------

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

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Nationwide Small          10.000000           12.016781          20.17%                   3         1998
Company Fund - Q         ------------------- ------------------- ------------------- ------------------- ------------

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

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Nationwide Small          10.000000           12.016781          20.17%                   0         1998
Company Fund - NQ        ------------------- ------------------- ------------------- ------------------- ------------

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

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Nationwide                10.000000           12.477330          24.77%                 853         1998
Strategic Value Fund -   ------------------- ------------------- ------------------- ------------------- ------------
Q
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Nationwide                10.000000           12.477330          24.77%                   0         1998
Strategic Value Fund -   ------------------- ------------------- ------------------- ------------------- ------------
NQ
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Neuberger Berman AMT           10.000000           12.307946          23.08%                  29         1998
Guardian Portfolio - Q   ------------------- ------------------- ------------------- ------------------- ------------

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

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

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


                                       61

                                   66 of 164
<PAGE>   67



<TABLE>
<CAPTION>
- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
UNDERLYING MUTUAL FUND   ACCUMULATION UNIT   ACCUMULATION UNIT   PERCENT CHANGE IN   NUMBER OF           YEAR
                         VALUE AT            VALUE AT END OF     ACCUMULATION UNIT   ACCUMULATION
                         BEGINNING OF        PERIOD              VALUE               UNITS AT END OF
                         PERIOD                                                      PERIOD
- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
<S>                            <C>                 <C>                <C>                      <C>       <C>
Neuberger Berman AMT           10.000000           12.307946          23.08%                   0         1998
Guardian Portfolio - NQ  ------------------- ------------------- ------------------- ------------------- ------------

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

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Neuberger Berman AMT           10.000000           13.702754          37.03%                   0         1998
Mid-Cap Growth           ------------------- ------------------- ------------------- ------------------- ------------
Portfolio - Q
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Neuberger Berman AMT           10.000000           13.702754          37.03%               1,744         1998
Mid-Cap Growth           ------------------- ------------------- ------------------- ------------------- ------------
Portfolio - NQ
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Neuberger Berman AMT           10.000000           11.821068          18.21%                 874         1998
Partners Portfolio - Q   ------------------- ------------------- ------------------- ------------------- ------------

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

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Neuberger Berman AMT           10.000000           11.821068          18.21%               1,913         1998
Partners Portfolio - NQ  ------------------- ------------------- ------------------- ------------------- ------------

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

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Oppenheimer Variable           10.000000           12.961315          29.61%                  47         1998
Account Funds -          ------------------- ------------------- ------------------- ------------------- ------------
Oppenheimer Aggressive
Growth Fund/VA - Q       ------------------- ------------------- ------------------- ------------------- ------------

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

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

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Oppenheimer Variable           10.000000           12.961315          29.61%               1,383         1998
Account Funds -          ------------------- ------------------- ------------------- ------------------- ------------
Oppenheimer Aggressive
Growth Fund/VA - NQ      ------------------- ------------------- ------------------- ------------------- ------------

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

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

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Oppenheimer Variable           10.000000           12.752843          27.53%                   1         1998
Account Funds -          ------------------- ------------------- ------------------- ------------------- ------------
Oppenheimer Capital
Appreciation Fund/VA -   ------------------- ------------------- ------------------- ------------------- ------------
Q
                         ------------------- ------------------- ------------------- ------------------- ------------

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

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Oppenheimer Variable           10.000000           12.752843          27.53%               2,543         1998
Account Funds -          ------------------- ------------------- ------------------- ------------------- ------------
Oppenheimer Capital
Appreciation Fund/VA -   ------------------- ------------------- ------------------- ------------------- ------------
NQ
                         ------------------- ------------------- ------------------- ------------------- ------------

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

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

                                       62

                                   67 of 164
<PAGE>   68



<TABLE>
<CAPTION>
- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
UNDERLYING MUTUAL FUND   ACCUMULATION UNIT   ACCUMULATION UNIT   PERCENT CHANGE IN   NUMBER OF           YEAR
                         VALUE AT            VALUE AT END OF     ACCUMULATION UNIT   ACCUMULATION
                         BEGINNING OF        PERIOD              VALUE               UNITS AT END OF
                         PERIOD                                                      PERIOD
- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
<S>                            <C>                 <C>                <C>                    <C>         <C>
Oppenheimer Variable           10.000000           12.149185          21.49%                 806         1998
Account Funds -          ------------------- ------------------- ------------------- ------------------- ------------
Oppenheimer Main
Street Growth & Income   ------------------- ------------------- ------------------- ------------------- ------------
Fund/VA - Q
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Oppenheimer Variable           10.000000           12.149185          21.49%               1,940         1998
Account Funds -          ------------------- ------------------- ------------------- ------------------- ------------
Oppenheimer Main
Street Growth & Income   ------------------- ------------------- ------------------- ------------------- ------------
Fund/VA - NQ
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Van Eck Worldwide              10.000000           12.101814          21.02%                   0         1998
Insurance Trust -        ------------------- ------------------- ------------------- ------------------- ------------
Worldwide Emerging
Markets Fund - Q         ------------------- ------------------- ------------------- ------------------- ------------

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

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Van Eck Worldwide              10.000000           12.101814          21.02%               1,018         1998
Insurance Trust -        ------------------- ------------------- ------------------- ------------------- ------------
Worldwide Emerging
Markets Fund - NQ        ------------------- ------------------- ------------------- ------------------- ------------

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

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Van Kampen Life                10.000000           10.740684           7.41%                   3         1998
Investment Trust -       ------------------- ------------------- ------------------- ------------------- ------------
Morgan Stanley Real
Estate Securities        ------------------- ------------------- ------------------- ------------------- ------------
Portfolio - Q
                         ------------------- ------------------- ------------------- ------------------- ------------

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

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Van Kampen Life                10.000000           10.740684           7.41%               2,201         1998
Investment Trust -       ------------------- ------------------- ------------------- ------------------- ------------
Morgan Stanley Real
Estate Securities        ------------------- ------------------- ------------------- ------------------- ------------
Portfolio - NQ
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Warburg Pincus Trust -         10.000000           11.688738          16.89%                  25         1998
Growth & Income          ------------------- ------------------- ------------------- ------------------- ------------
Portfolio - Q
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Warburg Pincus Trust -         10.000000           11.688738          16.89%                   0         1998
Growth & Income          ------------------- ------------------- ------------------- ------------------- ------------
Portfolio - NQ
                         ------------------- ------------------- ------------------- ------------------- ------------

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

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


                                       63

                                   68 of 164
<PAGE>   69



<TABLE>
<CAPTION>
- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
UNDERLYING MUTUAL FUND   ACCUMULATION UNIT   ACCUMULATION UNIT   PERCENT CHANGE IN   NUMBER OF           YEAR
                         VALUE AT            VALUE AT END OF     ACCUMULATION UNIT   ACCUMULATION
                         BEGINNING OF        PERIOD              VALUE               UNITS AT END OF
                         PERIOD                                                      PERIOD
- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
<S>                            <C>                 <C>                <C>                      <C>       <C>
Warburg Pincus Trust -         10.000000           12.739606          27.40%                   3         1998
Post-Venture Capital     ------------------- ------------------- ------------------- ------------------- ------------
Portfolio - Q
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Warburg Pincus Trust -         10.000000           12.739606          27.40%                   0         1998
Post-Venture Capital     ------------------- ------------------- ------------------- ------------------- ------------
Portfolio - NQ
                         ------------------- ------------------- ------------------- ------------------- ------------

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

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

*The 7 day yield for the NSAT Money Market Fund as of December 31, 1998 was
3.47%.

The Federated Insurance Series - Federated Quality Bond Fund II and NSAT
Nationwide Select Advisers Small Cap Growth Fund were added to the variable
account May 1, 1999. Therefore, no Condensed Financial Information is available.

                                       64

                                   69 of 164
<PAGE>   70


<TABLE>
<CAPTION>
                                      OPTIONAL ONE-YEAR STEP UP DEATH BENEFIT
                (VARIABLE ACCOUNT CHARGES OF 1.30% OF THE DAILY NET ASSETS OF THE VARIABLE ACCOUNT)

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
UNDERLYING MUTUAL FUND   ACCUMULATION UNIT   ACCUMULATION UNIT   PERCENT CHANGE IN   NUMBER OF           YEAR
                         VALUE AT            VALUE AT END OF     ACCUMULATION UNIT   ACCUMULATION
                         BEGINNING OF        PERIOD              VALUE               UNITS AT END OF
                         PERIOD                                                      PERIOD
- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
<S>                            <C>                 <C>                <C>                    <C>         <C>
The Dreyfus Socially           10.000000           12.754610          27.55%                 571         1998
Responsible Growth       ------------------- ------------------- ------------------- ------------------- ------------
Fund, Inc. - Q
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
The Dreyfus Socially           10.000000           12.754610          27.55%                   0         1998
Responsible Growth       ------------------- ------------------- ------------------- ------------------- ------------
Fund, Inc. - NQ
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Dreyfus Stock Index            10.000000           12.363055          23.63%               1,040         1998
Fund, Inc. - Q           ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Dreyfus Stock Index            10.000000           12.363055          23.63%                   0         1998
Fund, Inc. - NQ          ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Dreyfus Variable               10.000000           12.203505          22.04%                 343         1998
Investment Fund -        ------------------- ------------------- ------------------- ------------------- ------------
Capital Appreciation
Portfolio - Q            ------------------- ------------------- ------------------- ------------------- ------------

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

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Dreyfus Variable               10.000000           12.203505          22.04%                   0         1998
Investment Fund -        ------------------- ------------------- ------------------- ------------------- ------------
Capital Appreciation
Portfolio - NQ           ------------------- ------------------- ------------------- ------------------- ------------

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

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Fidelity VIP                   10.000000           11.846486          18.47%               2,008         1998
Equity-Income            ------------------- ------------------- ------------------- ------------------- ------------
Portfolio: Service
Class - Q                ------------------- ------------------- ------------------- ------------------- ------------

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

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Fidelity VIP                   10.000000           11.846886          18.47%                   0         1998
Equity-Income            ------------------- ------------------- ------------------- ------------------- ------------
Portfolio: Service
Class - NQ               ------------------- ------------------- ------------------- ------------------- ------------

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

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Fidelity VIP Growth            10.000000           13.010755          30.11%                 123         1998
Portfolio: Service       ------------------- ------------------- ------------------- ------------------- ------------
Class - Q
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Fidelity VIP Growth            10.000000           13.010755          30.11%                   0         1998
Portfolio: Service       ------------------- ------------------- ------------------- ------------------- ------------
Class - NQ
                         ------------------- ------------------- ------------------- ------------------- ------------

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

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

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

                                       65

                                   70 of 164
<PAGE>   71



<TABLE>
<CAPTION>
- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
UNDERLYING MUTUAL FUND   ACCUMULATION UNIT   ACCUMULATION UNIT   PERCENT CHANGE IN   NUMBER OF           YEAR
                         VALUE AT            VALUE AT END OF     ACCUMULATION UNIT   ACCUMULATION
                         BEGINNING OF        PERIOD              VALUE               UNITS AT END OF
                         PERIOD                                                      PERIOD
- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
<S>                            <C>                 <C>                <C>                    <C>         <C>
Fidelity VIP II                10.000000           12.598299          25.93%                 169         1998
Contrafund Portfolio:    ------------------- ------------------- ------------------- ------------------- ------------
Service Class - Q
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Fidelity VIP II                10.000000           12.592899          25.93%                   0         1998
Contrafund Portfolio:    ------------------- ------------------- ------------------- ------------------- ------------
Service Class - NQ
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Government Bond           10.000000           10.170644           1.71%                 144         1998
Fund - Q                 ------------------- ------------------- ------------------- ------------------- ------------

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

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Government Bond           10.000000           10.170644           1.71%                   0         1998
Fund - NQ                ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Total Return Fund         10.000000           11.964909          19.65%               1,548         1998
- - Q                      ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Total Return Fund         10.000000           11.964909          19.65%                   0         1998
- - NQ                     ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Nationwide                10.000000           10.768931           7.69%               1,074         1998
Balanced Fund - Q        ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Nationwide                10.000000           10.768931           7.69%                   0         1998
Balanced Fund - NQ       ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Nationwide                10.000000           10.471735           4.72%                 115         1998
Multi-Sector Bond Fund   ------------------- ------------------- ------------------- ------------------- ------------
- - Q
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Nationwide                10.000000           10.471735           4.72%                   0         1998
Multi-Sector Bond Fund   ------------------- ------------------- ------------------- ------------------- ------------
- - NQ
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Nationwide Small          10.000000           12.012761          20.13%                   4         1998
Company Fund - Q         ------------------- ------------------- ------------------- ------------------- ------------

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

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Nationwide Small          10.000000           12.012761          20.13%                   0         1998
Company Fund - NQ        ------------------- ------------------- ------------------- ------------------- ------------

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

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

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

                                       66


                                   71 of 164
<PAGE>   72



<TABLE>
<CAPTION>
- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
UNDERLYING MUTUAL FUND   ACCUMULATION UNIT   ACCUMULATION UNIT   PERCENT CHANGE IN   NUMBER OF           YEAR
                         VALUE AT            VALUE AT END OF     ACCUMULATION UNIT   ACCUMULATION
                         BEGINNING OF        PERIOD              VALUE               UNITS AT END OF
                         PERIOD                                                      PERIOD
- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
<S>                            <C>                 <C>                <C>                    <C>         <C>
NSAT Nationwide                10.000000           12.459415          24.59%                 134         1998
Strategic Growth Fund    ------------------- ------------------- ------------------- ------------------- ------------
- - Q
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Nationwide                10.000000           12.459415          24.59%                   0         1998
Strategic Growth Fund    ------------------- ------------------- ------------------- ------------------- ------------
- - NQ
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Nationwide                10.000000           12.473162          24.73%                   3         1998
Strategic Value Fund -   ------------------- ------------------- ------------------- ------------------- ------------
Q
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Nationwide                10.000000           12.473162          24.73%                   0         1998
Strategic Value Fund -   ------------------- ------------------- ------------------- ------------------- ------------
NQ
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Neuberger Berman AMT           10.000000           11.817120          18.17%                   3         1998
Partners Portfolio - Q   ------------------- ------------------- ------------------- ------------------- ------------

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

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Neuberger Berman AMT           10.000000           11.817120          18.17%                   0         1998
Partners Portfolio - NQ  ------------------- ------------------- ------------------- ------------------- ------------

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

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Oppenheimer Variable           10.000000           12.956986          29.57%                 415         1998
Account Funds -          ------------------- ------------------- ------------------- ------------------- ------------
Oppenheimer Aggressive
Growth Fund/VA - Q       ------------------- ------------------- ------------------- ------------------- ------------

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

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

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Oppenheimer Variable           10.000000           12.956986          29.57%                   0         1998
Account Funds -          ------------------- ------------------- ------------------- ------------------- ------------
Oppenheimer Aggressive
Growth Fund/VA - NQ      ------------------- ------------------- ------------------- ------------------- ------------

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

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

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Oppenheimer Variable           10.000000           12.748581          27.49%                 102         1998
Account Funds -          ------------------- ------------------- ------------------- ------------------- ------------
Oppenheimer Capital
Appreciation Fund/VA -   ------------------- ------------------- ------------------- ------------------- ------------
Q
                         ------------------- ------------------- ------------------- ------------------- ------------

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

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

                                       67

                                   72 of 164
<PAGE>   73



<TABLE>
<CAPTION>
- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
UNDERLYING MUTUAL FUND   ACCUMULATION UNIT   ACCUMULATION UNIT   PERCENT CHANGE IN   NUMBER OF           YEAR
                         VALUE AT            VALUE AT END OF     ACCUMULATION UNIT   ACCUMULATION
                         BEGINNING OF        PERIOD              VALUE               UNITS AT END OF
                         PERIOD                                                      PERIOD
- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
<S>                            <C>                 <C>                <C>                      <C>       <C>
Oppenheimer Variable           10.000000           12.748581          27.49%                   0         1998
Account Funds -          ------------------- ------------------- ------------------- ------------------- ------------
Oppenheimer Capital
Appreciation Fund/VA -   ------------------- ------------------- ------------------- ------------------- ------------
NQ
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Oppenheimer Variable           10.000000           12.145122          21.45%                 367         1998
Account Funds -          ------------------- ------------------- ------------------- ------------------- ------------
Oppenheimer Main
Street Growth & Income   ------------------- ------------------- ------------------- ------------------- ------------
Fund/VA - Q
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Oppenheimer Variable           10.000000           12.145122          21.45%                   0         1998
Account Funds -          ------------------- ------------------- ------------------- ------------------- ------------
Oppenheimer Main
Street Growth & Income   ------------------- ------------------- ------------------- ------------------- ------------
Fund/VA - NQ
                         ------------------- ------------------- ------------------- ------------------- ------------

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

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

The Federated Insurance Series - Federated Quality Bond Fund II and NSAT
Nationwide Select Advisers Small Cap Growth Fund were added to the variable
account May 1, 1999. Therefore, no Condensed Financial Information is available.


                                       68

                                   73 of 164
<PAGE>   74


<TABLE>
<CAPTION>
                                        OPTIONAL 5% ENHANCED DEATH BENEFIT
                (VARIABLE ACCOUNT CHARGES OF 1.35% OF THE DAILY NET ASSETS OF THE VARIABLE ACCOUNT)

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
UNDERLYING MUTUAL FUND   ACCUMULATION UNIT   ACCUMULATION UNIT   PERCENT CHANGE IN   NUMBER OF           YEAR
                         VALUE AT            VALUE AT END OF     ACCUMULATION UNIT   ACCUMULATION
                         BEGINNING OF        PERIOD              VALUE               UNITS AT END OF
                         PERIOD                                                      PERIOD
- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
<S>                            <C>                 <C>                <C>                    <C>         <C>
American Century               10.000000           12.054452          20.54%                 272         1998
Variable Portfolios,     ------------------- ------------------- ------------------- ------------------- ------------
Inc. - American
Century VP               ------------------- ------------------- ------------------- ------------------- ------------
International - Q
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
American Century               10.000000           12.054452          20.54%                   0         1998
Variable Portfolios,     ------------------- ------------------- ------------------- ------------------- ------------
Inc. - American
Century VP               ------------------- ------------------- ------------------- ------------------- ------------
International - NQ
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Dreyfus Stock Index            10.000000           12.456413          24.56%                 311         1998
Fund, Inc. - Q           ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Dreyfus Stock Index            10.000000           12.456413          24.56%                   0         1998
Fund, Inc. - NQ          ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Dreyfus Variable               10.000000           12.382184          23.82%                 259         1998
Investment Fund -        ------------------- ------------------- ------------------- ------------------- ------------
Capital Appreciation
Portfolio - Q            ------------------- ------------------- ------------------- ------------------- ------------

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

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Dreyfus Variable               10.000000           12.382184          23.82%                   0         1998
Investment Fund -        ------------------- ------------------- ------------------- ------------------- ------------
Capital Appreciation
Portfolio - NQ           ------------------- ------------------- ------------------- ------------------- ------------

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

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Fidelity VIP High              10.000000           10.523939           5.24%                 295         1998
Income Portfolio:        ------------------- ------------------- ------------------- ------------------- ------------
Service Class - Q
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
Fidelity VIP High              10.000000           10.523939           5.24%                   0         1998
Income Portfolio:        ------------------- ------------------- ------------------- ------------------- ------------
Service Class - NQ
                         ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Capital                   10.000000           12.431774          24.32%                  51         1998
Appreciation Fund - Q    ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Capital                   10.000000           12.431774          24.32%                   0         1998
Appreciation Fund - NQ   ------------------- ------------------- ------------------- ------------------- ------------

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

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

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


                                       69

                                   74 of 164
<PAGE>   75



<TABLE>
<CAPTION>
- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
UNDERLYING MUTUAL FUND   ACCUMULATION UNIT   ACCUMULATION UNIT   PERCENT CHANGE IN   NUMBER OF           YEAR
                         VALUE AT            VALUE AT END OF     ACCUMULATION UNIT   ACCUMULATION
                         BEGINNING OF        PERIOD              VALUE               UNITS AT END OF
                         PERIOD                                                      PERIOD
- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
<S>                            <C>                 <C>                 <C>                 <C>           <C>
NSAT Money Market Fund         10.000000           10.089342           0.89%               4,169         1998
- - Q*                     ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Money Market Fund         10.000000           10.089342           0.89%                   0         1998
- - NQ*                    ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Total Return Fund         10.000000           11.985762          19.86%                 265         1998
- - Q                      ------------------- ------------------- ------------------- ------------------- ------------

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

- ------------------------ ------------------- ------------------- ------------------- ------------------- ------------
NSAT Total Return Fund         10.000000           11.985762          19.86%                   0         1998
- - NQ                     ------------------- ------------------- ------------------- ------------------- ------------

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

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

*The 7 day yield for the NSAT Money Market Fund as of December 31, 1998 was
3.47%.

The Federated Insurance Series - Federated Quality Bond Fund II and NSAT
Nationwide Select Advisers Small Cap Growth Fund were added to the variable
account May 1, 1999. Therefore, no Condensed Financial Information is available.


                                       70


                                   75 of 164
<PAGE>   76






                       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>
<CAPTION>
                                TABLE OF CONTENTS
                                                                           PAGE
<S>                                                                          <C>
     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
</TABLE>

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 $98.28 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


                                   76 of 164
<PAGE>   77

The audited financial statements have been included herein in reliance upon the
reports of KPMG 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 a hypothetical pre-existing account having a balance of one
accumulation unit at the beginning of the base period, subtracting a
hypothetical charge reflecting deductions from 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 the NSAT Money Market Fund is not
guaranteed or insured. Yields of other money market funds may not be comparable
if a different base period or another method of calculation is used.

All performance advertising 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 1.80% 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

                                   77 of 164
<PAGE>   78


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 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 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 the original
cost.

ANNUITY PAYMENTS

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

                                       3


                                   78 of 164
<PAGE>   79

<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,
1998, and the related statements of operations and changes in contract owners'
equity for the year then ended and the period November 3, 1997 (commencement of
operations) through December 31, 1997. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audits.

      We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audits to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. Our procedures included
confirmation of securities owned as of December 31, 1998, by correspondence with
the transfer agents of the underlying mutual funds. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

      In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of Nationwide Variable
Account-9 as of December 31, 1998, and the results of its operations and its
changes in contract owners' equity for the year then ended and the period
November 3, 1997 (commencement of operations) through December 31, 1997, in
conformity with generally accepted accounting principles.

                                                                        KPMG LLP

Columbus, Ohio

February 5, 1999
<PAGE>   2
                          NATIONWIDE VARIABLE ACCOUNT-9
          STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS' EQUITY
                                DECEMBER 31, 1998


<TABLE>
<S>                                                                                     <C>
ASSETS:
   Investments at market value:
      American Century VP - American Century VP Income & Growth (ACVPIncGr)
         6,808,423 shares (cost $41,583,538) ........................................   $   46,161,106
      American Century VP - American Century VP International (ACVPInt)
         6,855,908 shares (cost $51,855,024) ........................................       52,242,021
      American Century VP - American Century VP Value (ACVPValue)
         3,217,095 shares (cost $21,777,436) ........................................       21,651,051
      The Dreyfus Socially Responsible Growth Fund, Inc. (DrySRGro)
         1,248,565 shares (cost $35,462,984) ........................................       38,805,415
      Dreyfus Stock Index Fund (DryStkIx)
         9,577,288 shares (cost $279,024,199) .......................................      311,453,398
      Dreyfus VIF - Capital Appreciation Portfolio (DryCapAp)
         1,589,914 shares (cost $52,116,562) ........................................       57,411,798
      Fidelity VIP - Equity-Income Portfolio - Service Class (FidVIPEIS)
         7,742,140 shares (cost $188,934,420) .......................................      196,572,937
      Fidelity VIP - Growth Portfolio - Service Class (FidVIPGrS)
         2,439,295 shares (cost $92,723,883) ........................................      109,329,206
      Fidelity VIP - High Income Portfolio - Service Class (FidVIPHIS)
         8,982,394 shares (cost $109,103,276) .......................................      103,387,351
      Fidelity VIP - Overseas Portfolio - Service Class (FidVIPOvS)
         1,311,658 shares (cost $25,776,988) ........................................       26,272,515
      Fidelity VIP-II - Contrafund Portfolio - Service Class (FidVIPConS)
         5,268,891 shares (cost $110,700,033) .......................................      128,666,318
      Fidelity VIP-III - Growth Opportunities Portfolio - Service Class (FidVIPGrOpS)
         4,400,750 shares (cost $88,712,986) ........................................      100,601,146
      Morgan Stanley - Emerging Markets Debt Portfolio (MSEmMkt)
         533,017 shares (cost $4,220,740) ...........................................        3,251,406
      Nationwide SAT - Balanced Fund (NSATBal)
         3,702,529 shares (cost $38,838,888) ........................................       39,172,762
      Nationwide SAT - Capital Appreciation Fund (NSATCapAp)
         7,353,398 shares (cost $180,569,944) .......................................      195,526,840
      Nationwide SAT - Equity Income Fund (NSATEqInc)
         1,115,255 shares (cost $11,913,630) ........................................       12,791,978
      Nationwide SAT - Global Equity Fund (NSATGlobEq)
         1,278,862 shares (cost $14,086,471) ........................................       15,026,629
      Nationwide SAT - Government Bond Fund (NSATGvtBd)
         11,611,591 shares (cost $135,670,425) ......................................      135,739,496
      Nationwide SAT - High Income Bond Fund (NSATHIncBd)
         2,988,003 shares (cost $30,639,154) ........................................       29,999,551
      Nationwide SAT - Money Market Fund (NSATMyMkt)
         190,044,189 shares (cost $190,044,189) .....................................      190,044,189
</TABLE>
<PAGE>   3
<TABLE>
<S>                                                                               <C>
      Nationwide SAT - Multi Sector Bond Fund (NSATMSecBd)
         3,559,456 shares (cost $35,711,253) ..................................       34,953,863
      Nationwide SAT - Select Advisers Mid Cap Fund (NSATMidCap)
         663,376 shares (cost $6,840,714) .....................................        7,244,064
      Nationwide SAT - Small Cap Value Fund (NSATSmCapV)
         3,132,624 shares (cost $29,764,563) ..................................       29,728,605
      Nationwide SAT - Small Company Fund (NSATSmCo)
         2,686,535 shares (cost $42,607,479) ..................................       43,011,428
      Nationwide SAT - Strategic Growth Fund (NSATStrGro)
         746,793 shares (cost $7,919,572) .....................................        8,737,474
      Nationwide SAT - Strategic Value Fund (NSATStrVal)
         1,344,546 shares (cost $13,728,595) ..................................       13,606,806
      Nationwide SAT - Total Return Fund (NSATTotRe)
         15,536,927 shares (cost $281,022,843) ................................      285,879,460
      Neuberger & Berman AMT - Guardian Portfolio (NBAMTGuard)
         2,338,020 shares (cost $31,751,426) ..................................       32,358,203
      Neuberger & Berman AMT - Mid-Cap Growth Portfolio (NBAMTMCGr)
         1,748,395 shares (cost $23,894,825) ..................................       28,358,964
      Neuberger & Berman AMT - Partners Portfolio (NBAMTPart)
         5,754,650 shares (cost $111,859,485) .................................      108,935,530
      Oppenheimer VAF - Aggressive Growth Fund (OppAggGro)
         610,901 shares (cost $25,670,049) ....................................       27,386,693
      Oppenheimer VAF - Growth Fund (OppGro)
         1,127,365 shares (cost $37,003,995) ..................................       41,340,470
      Oppenheimer VAF - Growth & Income Fund (OppGrInc)
         2,521,659 shares (cost $51,774,563) ..................................       51,643,569
      Van Eck WIT - Worldwide Emerging Markets Fund (VEWrldEMkt)
         664,975 shares (cost $5,629,404) .....................................        4,734,621
      Van Eck WIT - Worldwide Hard Assets Fund (VEWrldHAs)
         222,585 shares (cost $2,130,378) .....................................        2,047,778
      Van Kampen American Capital LIT -
      Morgan Stanley Real Estate Securities Portfolio (VKMSRESec)
         1,308,962 shares (cost $19,243,692) ..................................       18,011,317
      Warburg Pincus Trust - Growth & Income Portfolio (WPGrInc)
         1,140,740 shares (cost $12,673,239) ..................................       13,095,697
      Warburg Pincus Trust - International Equity Portfolio (WPIntEq)
         1,439,870 shares (cost $16,523,314) ..................................       15,824,169
      Warburg Pincus Trust - Post Venture Capital Portfolio (WPPVenCap)
         552,506 shares (cost $6,237,564) .....................................        6,508,526
                                                                                  --------------
            Total investments .................................................    2,587,514,350
   Accounts receivable ........................................................        1,282,585
                                                                                  --------------
            Total assets ......................................................    2,588,796,935
ACCOUNTS PAYABLE ..............................................................               --
                                                                                  --------------
CONTRACT OWNERS' EQUITY (NOTE 4) ..............................................   $2,588,796,935
                                                                                  ==============
</TABLE>


See accompanying notes to financial statements.
<PAGE>   4
                        NATIONWIDE VARIABLE ACCOUNT - 9
                      STATEMENTS OF OPERATIONS AND CHANGES
                           IN CONTRACT OWNERS' EQUITY
        Year Ended December 31, 1998 and For the Period November 3, 1997
             (commencement of operations) Through December 31, 1997


<TABLE>
<CAPTION>
                                                                 TOTAL                                ACVPIncGr
                                                   ----------------------------------    ----------------------------------
                                                         1998               1997               1998               1997
                                                   ---------------    ---------------    ---------------    ---------------

<S>                                                <C>                <C>                <C>                <C>
INVESTMENT ACTIVITY:
 Reinvested dividends ..........................   $    20,037,926            184,101            220,567                 --
 Mortality and expense risk charges (note 2):
    Asset fee @ 0.95% rate .....................        (6,687,096)           (26,321)          (104,919)              (119)
    Asset fee @ 1.00% rate .....................        (4,480,001)           (13,431)           (64,746)               (83)
    Asset fee @ 1.05% rate .....................        (1,009,646)            (4,753)           (13,006)               (29)
    Asset fee @ 1.10% rate .....................              (909)                --                (46)                --
    Asset fee @ 1.15% rate .....................              (244)                --                (14)                --
    Asset fee @ 1.20% rate .....................            (1,510)                --                (19)                --
    Asset fee @ 1.25% rate .....................              (131)                --                 --                 --
    Asset fee @ 1.30% rate .....................               (50)                --                 --                 --
    Asset fee @ 1.35% rate .....................               (37)                --                 --                 --
                                                   ---------------    ---------------    ---------------    ---------------
  Net investment activity ......................         7,858,302            139,596             37,817               (231)
                                                   ---------------    ---------------    ---------------    ---------------

 Proceeds from mutual fund shares sold .........       147,138,081          1,928,035            299,469              3,255
 Cost of mutual fund shares sold ...............      (151,277,931)        (1,932,025)          (260,801)            (3,092)
                                                   ---------------    ---------------    ---------------    ---------------
  Realized gain (loss) on investments ..........        (4,139,850)            (3,990)            38,668                163
 Change in unrealized gain (loss) on investments       121,513,304            259,323          4,570,573              6,996
                                                   ---------------    ---------------    ---------------    ---------------
  Net gain (loss) on investments ...............       117,373,454            255,333          4,609,241              7,159
                                                   ---------------    ---------------    ---------------    ---------------
 Reinvested capital gains ......................        27,066,537            478,503              9,256                 --
                                                   ---------------    ---------------    ---------------    ---------------
    Net increase (decrease) in contract owners'
      equity resulting from operations .........       152,298,293            873,432          4,656,314              6,928
                                                   ---------------    ---------------    ---------------    ---------------

EQUITY TRANSACTIONS:
 Purchase payments received from
  contract owners ..............................     2,421,579,829         81,649,336         34,231,141            389,541
 Transfers between funds .......................                --                 --          7,880,597             61,740
 Redemptions ...................................       (66,628,531)          (339,129)        (1,021,174)              (635)
 Contingent deferred sales charges (note 2) ....          (676,512)              (409)            (7,094)                --
 Adjustments to maintain reserves ..............            38,184              2,442            (27,089)                 5
                                                   ---------------    ---------------    ---------------    ---------------
    Net equity transactions ....................     2,354,312,970         81,312,240         41,056,381            450,651
                                                   ---------------    ---------------    ---------------    ---------------

NET CHANGE IN CONTRACT OWNERS' EQUITY ..........     2,506,611,263         82,185,672         45,712,695            457,579
Contract owners' equity beginning of period ....        82,185,672                 --            457,579                 --
                                                   ---------------    ---------------    ---------------    ---------------
Contract owners' equity end of period ..........   $ 2,588,796,935         82,185,672         46,170,274            457,579
                                                   ===============    ===============    ===============    ===============
</TABLE>


<TABLE>
<CAPTION>
                                                                ACVPInt                               ACVPValue
                                                   ----------------------------------    ----------------------------------
                                                         1998               1997               1998               1997
                                                   ---------------    ---------------    ---------------    ---------------

<S>                                                <C>                <C>                <C>                <C>
INVESTMENT ACTIVITY:
 Reinvested dividends ..........................            26,394                 --             28,096                 --
 Mortality and expense risk charges (note 2):
    Asset fee @ 0.95% rate .....................          (135,323)              (169)           (68,970)              (235)
    Asset fee @ 1.00% rate .....................           (74,971)               (58)           (44,443)              (348)
    Asset fee @ 1.05% rate .....................           (14,635)               (20)            (8,106)               (55)
    Asset fee @ 1.10% rate .....................                (9)                --                 (4)                --
    Asset fee @ 1.15% rate .....................                (9)                --                 --                 --
    Asset fee @ 1.20% rate .....................                (2)                --                (24)                --
    Asset fee @ 1.25% rate .....................                --                 --                 (2)                --
    Asset fee @ 1.30% rate .....................                --                 --                 --                 --
    Asset fee @ 1.35% rate .....................                (4)                --                 --                 --
                                                   ---------------    ---------------    ---------------    ---------------
  Net investment activity ......................          (198,559)              (247)           (93,453)              (638)
                                                   ---------------    ---------------    ---------------    ---------------

 Proceeds from mutual fund shares sold .........         2,580,905                 --          1,595,103                 --
 Cost of mutual fund shares sold ...............        (2,610,970)                --         (1,678,560)                --
                                                   ---------------    ---------------    ---------------    ---------------
  Realized gain (loss) on investments ..........           (30,065)                --            (83,457)                --
 Change in unrealized gain (loss) on investments           379,163              7,835           (147,770)            21,385
                                                   ---------------    ---------------    ---------------    ---------------
  Net gain (loss) on investments ...............           349,098              7,835           (231,227)            21,385
                                                   ---------------    ---------------    ---------------    ---------------
 Reinvested capital gains ......................           270,951                 --            335,441                 --
                                                   ---------------    ---------------    ---------------    ---------------
    Net increase (decrease) in contract owners'
      equity resulting from operations .........           421,490              7,588             10,761             20,747
                                                   ---------------    ---------------    ---------------    ---------------

EQUITY TRANSACTIONS:
 Purchase payments received from
  contract owners ..............................        39,680,086            451,373         19,091,612            929,382
 Transfers between funds .......................        12,597,519             90,951          1,715,026            410,117
 Redemptions ...................................        (1,031,134)               (18)          (518,275)              (856)
 Contingent deferred sales charges (note 2) ....            (7,206)                --             (7,315)                --
 Adjustments to maintain reserves ..............            31,510                  4               (218)                 8
                                                   ---------------    ---------------    ---------------    ---------------
    Net equity transactions ....................        51,270,775            542,310         20,280,830          1,338,651
                                                   ---------------    ---------------    ---------------    ---------------

NET CHANGE IN CONTRACT OWNERS' EQUITY ..........        51,692,265            549,898         20,291,591          1,359,398
Contract owners' equity beginning of period ....           549,898                 --          1,359,398                 --
                                                   ---------------    ---------------    ---------------    ---------------
Contract owners' equity end of period ..........        52,242,163            549,898         21,650,989          1,359,398
                                                   ===============    ===============    ===============    ===============
</TABLE>
<PAGE>   5
                        NATIONWIDE VARIABLE ACCOUNT - 9
                      STATEMENTS OF OPERATIONS AND CHANGES
                           IN CONTRACT OWNERS' EQUITY
        Year Ended December 31, 1998 and For the Period November 3, 1997
             (commencement of operations) Through December 31, 1997


<TABLE>
<CAPTION>
                                                             DrySRGro                       DryStkix
                                                   ----------------------------    ----------------------------
                                                       1998            1997            1998            1997
                                                   ------------    ------------    ------------    ------------
<S>                                                <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
 Reinvested dividends ..........................   $     60,373           2,537       2,203,648          19,230
 Mortality and expense risk charges (note 2):
    Asset fee @ 0.95% rate .....................        (87,632)           (245)       (736,785)         (1,875)
    Asset fee @ 1.00% rate .....................        (63,281)           (157)       (495,327)           (946)
    Asset fee @ 1.05% rate .....................        (13,367)            (30)       (102,440)           (152)
    Asset fee @ 1.10% rate .....................            (51)             --            (137)             --
    Asset fee @ 1.15% rate .....................            (15)             --             (51)             --
    Asset fee @ 1.20% rate .....................            (13)             --            (305)             --
    Asset fee @ 1.25% rate .....................            (15)             --             (30)             --
    Asset fee @ 1.30% rate .....................             (6)             --              (2)             --
    Asset fee @ 1.35% rate .....................             --              --              (5)             --
                                                   ------------    ------------    ------------    ------------
  Net investment activity ......................       (104,007)          2,105         868,566          16,257
                                                   ------------    ------------    ------------    ------------

 Proceeds from mutual fund shares sold .........        777,497              --       3,532,880          53,202
 Cost of mutual fund shares sold ...............       (725,553)             --      (3,554,666)        (55,328)
                                                   ------------    ------------    ------------    ------------
  Realized gain (loss) on investments ..........         51,944              --         (21,786)         (2,126)
 Change in unrealized gain (loss) on investments      3,346,139          (3,707)     32,439,748         (10,549)
                                                   ------------    ------------    ------------    ------------
  Net gain (loss) on investments ...............      3,398,083          (3,707)     32,417,962         (12,675)
                                                   ------------    ------------    ------------    ------------
 Reinvested capital gains ......................      1,392,227          20,741         435,046          83,330
                                                   ------------    ------------    ------------    ------------
    Net increase (decrease) in contract owners'
      equity resulting from operations .........      4,686,303          19,139      33,721,574          86,912
                                                   ------------    ------------    ------------    ------------
EQUITY TRANSACTIONS:
 Purchase payments received from
  contract owners ..............................     29,765,433         806,446     242,868,858       5,885,293
 Transfers between funds .......................      4,305,104          32,713      34,854,129         151,175
 Redemptions ...................................       (803,449)         (1,570)     (6,057,535)         (3,783)
 Contingent deferred sales charges (note 2) ....         (4,582)             --         (83,383)             --
 Adjustments to maintain reserves ..............             66              (4)         30,385           1,038
                                                   ------------    ------------    ------------    ------------
    Net equity transactions ....................     33,262,572         837,585     271,612,454       6,033,723
                                                   ------------    ------------    ------------    ------------

NET CHANGE IN CONTRACT OWNERS' EQUITY ..........     37,948,875         856,724     305,334,028       6,120,635
Contract owners' equity beginning of period ....        856,724              --       6,120,635              --
                                                   ------------    ------------    ------------    ------------
Contract owners' equity end of period ..........   $ 38,805,599         856,724     311,454,663       6,120,635
                                                   ============    ============    ============    ============
</TABLE>


<TABLE>
<CAPTION>
                                                            DryCapAp                        FidVIPEIS
                                                   ---------------------------    -----------------------------
                                                       1998            1997            1998            1997
                                                   ------------    ------------    ------------    ------------
<S>                                                <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
 Reinvested dividends ..........................        296,317           4,948         217,564              --
 Mortality and expense risk charges (note 2):
    Asset fee @ 0.95% rate .....................       (111,207)           (267)       (505,712)         (1,422)
    Asset fee @ 1.00% rate .....................        (62,252)           (133)       (395,500)           (815)
    Asset fee @ 1.05% rate .....................        (17,737)            (30)        (90,638)           (339)
    Asset fee @ 1.10% rate .....................            (62)             --             (58)             --
    Asset fee @ 1.15% rate .....................            (27)             --              (7)             --
    Asset fee @ 1.20% rate .....................            (19)             --             (41)             --
    Asset fee @ 1.25% rate .....................             --              --             (22)             --
    Asset fee @ 1.30% rate .....................             (4)             --             (14)             --
    Asset fee @ 1.35% rate .....................             (4)             --              --              --
                                                   ------------    ------------    ------------    ------------
  Net investment activity ......................        105,005           4,518        (774,428)         (2,576)
                                                   ------------    ------------    ------------    ------------

 Proceeds from mutual fund shares sold .........        692,754              --         628,613          72,868
 Cost of mutual fund shares sold ...............       (632,372)             --        (599,673)        (74,460)
                                                   ------------    ------------    ------------    ------------
  Realized gain (loss) on investments ..........         60,382              --          28,940          (1,592)
 Change in unrealized gain (loss) on investments      5,296,793          (1,557)      7,558,663          79,853
                                                   ------------    ------------    ------------    ------------
  Net gain (loss) on investments ...............      5,357,175          (1,557)      7,587,603          78,261
                                                   ------------    ------------    ------------    ------------
 Reinvested capital gains ......................          1,464             414         774,271              --
                                                   ------------    ------------    ------------    ------------
    Net increase (decrease) in contract owners'
      equity resulting from operations .........      5,463,644           3,375       7,587,446          75,685
                                                   ------------    ------------    ------------    ------------
EQUITY TRANSACTIONS:
 Purchase payments received from
  contract owners ..............................     37,281,447         894,637     175,676,909       4,978,409
 Transfers between funds .......................     14,756,161          34,011      13,491,409         268,956
 Redemptions ...................................       (999,653)             --      (5,441,684)         (7,395)
 Contingent deferred sales charges (note 2) ....        (11,014)             --         (54,879)             --
 Adjustments to maintain reserves ..............        (10,617)             (1)         (2,947)          1,150
                                                   ------------    ------------    ------------    ------------
    Net equity transactions ....................     51,016,324         928,647     183,668,808       5,241,120
                                                   ------------    ------------    ------------    ------------

NET CHANGE IN CONTRACT OWNERS' EQUITY ..........     56,479,968         932,022     191,256,254       5,316,805
Contract owners' equity beginning of period ....        932,022              --       5,316,805              --
                                                   ------------    ------------    ------------    ------------
Contract owners' equity end of period ..........     57,411,990         932,022     196,573,059       5,316,805
                                                   ============    ============    ============    ============
</TABLE>

                                                                     (Continued)
<PAGE>   6
                        NATIONWIDE VARIABLE ACCOUNT - 9
                      STATEMENTS OF OPERATIONS AND CHANGES
                           IN CONTRACT OWNERS' EQUITY
        Year Ended December 31, 1998 and For the Period November 3, 1997
             (commencement of operations) Through December 31, 1997


<TABLE>
<CAPTION>
                                                              FidVIPGrS                         FidVIPHIS
                                                   ------------------------------    ------------------------------
                                                       1998             1997             1998             1997
                                                   -------------    -------------    -------------    -------------
<S>                                                <C>              <C>              <C>              <C>
INVESTMENT ACTIVITY:
 Reinvested dividends ..........................   $      27,645               --          609,157               --
 Mortality and expense risk charges (note 2):
    Asset fee @ 0.95% rate .....................        (212,170)            (572)        (294,475)          (1,047)
    Asset fee @ 1.00% rate .....................        (166,839)            (312)        (193,581)            (382)
    Asset fee @ 1.05% rate .....................         (35,112)             (72)         (58,296)            (139)
    Asset fee @ 1.10% rate .....................             (51)              --              (22)              --
    Asset fee @ 1.15% rate .....................             (10)              --               (5)              --
    Asset fee @ 1.20% rate .....................             (99)              --              (16)              --
    Asset fee @ 1.25% rate .....................              (6)              --               --               --
    Asset fee @ 1.30% rate .....................              (1)              --               --               --
    Asset fee @ 1.35% rate .....................              --               --               (4)              --
                                                   -------------    -------------    -------------    -------------
  Net investment activity ......................        (386,643)            (956)          62,758           (1,568)
                                                   -------------    -------------    -------------    -------------

 Proceeds from mutual fund shares sold .........       1,691,790           24,231        5,911,230               --
 Cost of mutual fund shares sold ...............      (1,783,855)         (24,000)      (7,053,926)              --
                                                   -------------    -------------    -------------    -------------
  Realized gain (loss) on investments ..........         (92,065)             231       (1,142,696)              --
 Change in unrealized gain (loss) on investments      16,582,085           23,237       (5,732,014)          16,089
                                                   -------------    -------------    -------------    -------------
  Net gain (loss) on investments ...............      16,490,020           23,468       (6,874,710)          16,089
                                                   -------------    -------------    -------------    -------------
 Reinvested capital gains ......................         723,135               --          387,069               --
                                                   -------------    -------------    -------------    -------------
    Net increase (decrease) in contract owners'
      equity resulting from operations .........      16,826,512           22,512       (6,424,883)          14,521
                                                   -------------    -------------    -------------    -------------
EQUITY TRANSACTIONS:
 Purchase payments received from
  contract owners ..............................      71,107,684        1,981,907      106,687,268        2,761,595
 Transfers between funds .......................      21,283,689            1,697        3,713,555          132,705
 Redemptions ...................................      (1,868,105)            (577)      (3,477,421)            (954)
 Contingent deferred sales charges (note 2) ....         (25,533)              --          (19,045)              --
 Adjustments to maintain reserves ..............             198             (111)            (220)              (1)
                                                   -------------    -------------    -------------    -------------
    Net equity transactions ....................      90,497,933        1,982,916      106,904,137        2,893,345
                                                   -------------    -------------    -------------    -------------

NET CHANGE IN CONTRACT OWNERS' EQUITY ..........     107,324,445        2,005,428      100,479,254        2,907,866
Contract owners' equity beginning of period ....       2,005,428               --        2,907,866               --
                                                   -------------    -------------    -------------    -------------
Contract owners' equity end of period ..........   $ 109,329,873        2,005,428      103,387,120        2,907,866
                                                   =============    =============    =============    =============
</TABLE>


<TABLE>
<CAPTION>
                                                              FidVIPOvS                      FidVIPConS
                                                   ------------------------------    ------------------------------
                                                       1998              1997             1998             1997
                                                   -------------    -------------    -------------    -------------
<S>                                                <C>              <C>              <C>              <C>
INVESTMENT ACTIVITY:
 Reinvested dividends ..........................          39,473               --           56,795               --
 Mortality and expense risk charges (note 2):
    Asset fee @ 0.95% rate .....................         (70,614)            (303)        (299,506)          (1,607)
    Asset fee @ 1.00% rate .....................         (42,096)             (95)        (193,026)            (564)
    Asset fee @ 1.05% rate .....................         (13,142)             (40)         (37,910)            (160)
    Asset fee @ 1.10% rate .....................              --               --              (67)              --
    Asset fee @ 1.15% rate .....................              (2)              --              (15)              --
    Asset fee @ 1.20% rate .....................             (32)              --             (115)              --
    Asset fee @ 1.25% rate .....................              --               --               --               --
    Asset fee @ 1.30% rate .....................              --               --               (2)              --
    Asset fee @ 1.35% rate .....................              --               --               --               --
                                                   -------------    -------------    -------------    -------------
  Net investment activity ......................         (86,413)            (438)        (473,846)          (2,331)
                                                   -------------    -------------    -------------    -------------

 Proceeds from mutual fund shares sold .........       4,459,537            5,931          389,637               --
 Cost of mutual fund shares sold ...............      (4,576,878)          (5,843)        (408,471)              --
                                                   -------------    -------------    -------------    -------------
  Realized gain (loss) on investments ..........        (117,341)              88          (18,834)              --
 Change in unrealized gain (loss) on investments         489,713            5,814       17,909,633           56,652
                                                   -------------    -------------    -------------    -------------
  Net gain (loss) on investments ...............         372,372            5,902       17,890,799           56,652
                                                   -------------    -------------    -------------    -------------
 Reinvested capital gains ......................         116,340               --          417,852               --
                                                   -------------    -------------    -------------    -------------
    Net increase (decrease) in contract owners'
      equity resulting from operations .........         402,299            5,464       17,834,805           54,321
                                                   -------------    -------------    -------------    -------------
EQUITY TRANSACTIONS:
 Purchase payments received from
  contract owners ..............................      21,535,431          757,896       95,817,883        3,573,555
 Transfers between funds .......................       3,800,935          157,648       13,757,369           83,693
 Redemptions ...................................        (383,762)              --       (2,362,374)             (70)
 Contingent deferred sales charges (note 2) ....          (3,534)              --          (32,976)              --
 Adjustments to maintain reserves ..............             163               (2)         (59,196)               7
                                                   -------------    -------------    -------------    -------------
    Net equity transactions ....................      24,949,233          915,542      107,120,706        3,657,185
                                                   -------------    -------------    -------------    -------------

NET CHANGE IN CONTRACT OWNERS' EQUITY ..........      25,351,532          921,006      124,955,511        3,711,506
Contract owners' equity beginning of period ....         921,006               --        3,711,506               --
                                                   -------------    -------------    -------------    -------------
Contract owners' equity end of period ..........      26,272,538          921,006      128,667,017        3,711,506
                                                   =============    =============    =============    =============
</TABLE>
<PAGE>   7
                        NATIONWIDE VARIABLE ACCOUNT - 9
                      STATEMENTS OF OPERATIONS AND CHANGES
                           IN CONTRACT OWNERS' EQUITY
 Year Ended December 31, 1998 and For the Period November 3, 1997
             (commencement of operations) Through December 31, 1997


<TABLE>
<CAPTION>
                                                             FidVIPGrOpS                         MSEmMkt
                                                   ------------------------------    ------------------------------
                                                       1998             1997             1998             1997
                                                   -------------    -------------    -------------    -------------
<S>                                                <C>              <C>              <C>              <C>
INVESTMENT ACTIVITY:
 Reinvested dividends ..........................   $      67,013               --          387,439            3,740
 Mortality and expense risk charges (note 2):
    Asset fee @ 0.95% rate .....................        (225,407)            (596)         (13,756)             (54)
    Asset fee @ 1.00% rate .....................        (198,453)            (418)          (5,701)             (40)
    Asset fee @ 1.05% rate .....................         (34,785)            (123)          (1,939)             (16)
    Asset fee @ 1.10% rate .....................             (23)              --               --               --
    Asset fee @ 1.15% rate .....................              --               --               --               --
    Asset fee @ 1.20% rate .....................              (7)              --               (8)              --
    Asset fee @ 1.25% rate .....................              --               --               (1)              --
    Asset fee @ 1.30% rate .....................              --               --               --               --
    Asset fee @ 1.35% rate .....................              --               --               --               --
                                                   -------------    -------------    -------------    -------------
  Net investment activity ......................        (391,662)          (1,137)         366,034            3,630
                                                   -------------    -------------    -------------    -------------

 Proceeds from mutual fund shares sold .........         312,351                3        1,077,168              810
 Cost of mutual fund shares sold ...............        (318,329)              (3)      (1,547,782)            (823)
                                                   -------------    -------------    -------------    -------------
  Realized gain (loss) on investments ..........          (5,978)              --         (470,614)             (13)
 Change in unrealized gain (loss) on investments      11,843,161           44,999         (967,487)          (1,847)
                                                   -------------    -------------    -------------    -------------
  Net gain (loss) on investments ...............      11,837,183           44,999       (1,438,101)          (1,860)
                                                   -------------    -------------    -------------    -------------
 Reinvested capital gains ......................         232,948               --               --            1,623
                                                   -------------    -------------    -------------    -------------
    Net increase (decrease) in contract owners'
      equity resulting from operations .........      11,678,469           43,862       (1,072,067)           3,393
                                                   -------------    -------------    -------------    -------------
EQUITY TRANSACTIONS:
 Purchase payments received from
  contract owners ..............................      79,527,836        2,201,875        3,872,593          185,958
 Transfers between funds .......................       8,581,600          332,841          313,112            6,858
 Redemptions ...................................      (1,722,323)            (304)         (58,191)              --
 Contingent deferred sales charges (note 2) ....         (20,999)              --             (253)              --
 Adjustments to maintain reserves ..............         (21,308)              (4)             (62)              (1)
                                                   -------------    -------------    -------------    -------------
    Net equity transactions ....................      86,344,806        2,534,408        4,127,199          192,815
                                                   -------------    -------------    -------------    -------------

NET CHANGE IN CONTRACT OWNERS' EQUITY ..........      98,023,275        2,578,270        3,055,132          196,208
Contract owners' equity beginning of period ....       2,578,270               --          196,208               --
                                                   -------------    -------------    -------------    -------------
Contract owners' equity end of period ..........   $ 100,601,545        2,578,270        3,251,340          196,208
                                                   =============    =============    =============    =============
</TABLE>


<TABLE>
<CAPTION>
                                                              NSATBal                          NSATCapAp
                                                   ------------------------------    ------------------------------
                                                        1998            1997             1998              1997
                                                   -------------    -------------    -------------    -------------
<S>                                                <C>              <C>              <C>              <C>
INVESTMENT ACTIVITY:
 Reinvested dividends ..........................         683,468            3,951          750,851            5,462
 Mortality and expense risk charges (note 2):
    Asset fee @ 0.95% rate .....................         (90,403)            (195)        (465,341)            (739)
    Asset fee @ 1.00% rate .....................         (70,281)            (154)        (270,821)            (447)
    Asset fee @ 1.05% rate .....................         (15,676)            (110)         (52,969)            (244)
    Asset fee @ 1.10% rate .....................             (11)              --              (81)              --
    Asset fee @ 1.15% rate .....................              (7)              --              (20)              --
    Asset fee @ 1.20% rate .....................              (9)              --              (17)              --
    Asset fee @ 1.25% rate .....................              --               --               --               --
    Asset fee @ 1.30% rate .....................              (1)              --               --               --
    Asset fee @ 1.35% rate .....................              --               --               --               --
                                                   -------------    -------------    -------------    -------------
  Net investment activity ......................         507,080            3,492          (38,398)           4,032
                                                   -------------    -------------    -------------    -------------

 Proceeds from mutual fund shares sold .........         181,876               --        2,717,344               --
 Cost of mutual fund shares sold ...............        (178,647)              --       (2,728,836)              --
                                                   -------------    -------------    -------------    -------------
  Realized gain (loss) on investments ..........           3,229               --          (11,492)              --
 Change in unrealized gain (loss) on investments         328,826            5,048       14,966,388           (9,492)
                                                   -------------    -------------    -------------    -------------
  Net gain (loss) on investments ...............         332,055            5,048       14,954,896           (9,492)
                                                   -------------    -------------    -------------    -------------
 Reinvested capital gains ......................         115,971               --        5,341,096           52,894
                                                   -------------    -------------    -------------    -------------
    Net increase (decrease) in contract owners'
      equity resulting from operations .........         955,106            8,540       20,257,594           47,434
                                                   -------------    -------------    -------------    -------------
EQUITY TRANSACTIONS:
 Purchase payments received from
  contract owners ..............................      33,253,731          818,465      150,374,491        2,528,751
 Transfers between funds .......................       4,913,679           65,644       25,963,419           88,972
 Redemptions ...................................        (833,930)             (90)      (3,752,392)          (3,756)
 Contingent deferred sales charges (note 2) ....          (8,225)              --          (30,248)              --
 Adjustments to maintain reserves ..............             177              (26)          53,212                4
                                                   -------------    -------------    -------------    -------------
    Net equity transactions ....................      37,325,432          883,993      172,608,482        2,613,971
                                                   -------------    -------------    -------------    -------------

NET CHANGE IN CONTRACT OWNERS' EQUITY ..........      38,280,538          892,533      192,866,076        2,661,405
Contract owners' equity beginning of period ....         892,533               --        2,661,405               --
                                                   -------------    -------------    -------------    -------------
Contract owners' equity end of period ..........      39,173,071          892,533      195,527,481        2,661,405
                                                   =============    =============    =============    =============
</TABLE>

                                                                     (Continued)
<PAGE>   8
                        NATIONWIDE VARIABLE ACCOUNT - 9
                      STATEMENTS OF OPERATIONS AND CHANGES
                           IN CONTRACT OWNERS' EQUITY
        Year Ended December 31, 1998 and For the Period November 3, 1997
             (commencement of operations) Through December 31, 1997


<TABLE>
<CAPTION>
                                                             NSATEqinc                      NSATGlobEq
                                                   ----------------------------    ----------------------------
                                                       1998            1997            1998            1997
                                                   ------------    ------------    ------------    ------------
<S>                                                <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
 Reinvested dividends ..........................   $     75,504             989         141,975             871
 Mortality and expense risk charges (note 2):
    Asset fee @ 0.95% rate .....................        (34,439)           (265)        (39,570)           (165)
    Asset fee @ 1.00% rate .....................        (27,139)           (116)        (28,746)           (116)
    Asset fee @ 1.05% rate .....................         (5,129)            (30)         (8,199)            (45)
    Asset fee @ 1.10% rate .....................             --              --              (5)             --
    Asset fee @ 1.15% rate .....................             (1)             --              --              --
    Asset fee @ 1.20% rate .....................            (18)             --              --              --
    Asset fee @ 1.25% rate .....................             --              --              (2)             --
    Asset fee @ 1.30% rate .....................             --              --              --              --
    Asset fee @ 1.35% rate .....................             --              --              --              --
                                                   ------------    ------------    ------------    ------------
  Net investment activity ......................          8,778             578          65,453             545
                                                   ------------    ------------    ------------    ------------

 Proceeds from mutual fund shares sold .........        376,534               2         685,356              --
 Cost of mutual fund shares sold ...............       (366,898)             (3)       (668,251)             --
                                                   ------------    ------------    ------------    ------------
  Realized gain (loss) on investments ..........          9,636              (1)         17,105              --
 Change in unrealized gain (loss) on investments        869,248           9,100         936,891           3,267
                                                   ------------    ------------    ------------    ------------
  Net gain (loss) on investments ...............        878,884           9,099         953,996           3,267
                                                   ------------    ------------    ------------    ------------
 Reinvested capital gains ......................        137,183              --          98,132              --
                                                   ------------    ------------    ------------    ------------
    Net increase (decrease) in contract owners'
      equity resulting from operations .........      1,024,845           9,677       1,117,581           3,812
                                                   ------------    ------------    ------------    ------------
EQUITY TRANSACTIONS:
 Purchase payments received from
  contract owners ..............................     10,836,292         524,315      12,466,313         505,387
 Transfers between funds .......................        736,897          58,870       1,290,714           4,389
 Redemptions ...................................       (392,814)           (135)       (359,325)             --
 Contingent deferred sales charges (note 2) ....         (5,629)             --          (2,129)             --
 Adjustments to maintain reserves ..............           (359)             14              35            (105)
                                                   ------------    ------------    ------------    ------------
    Net equity transactions ....................     11,174,387         583,064      13,395,608         509,671
                                                   ------------    ------------    ------------    ------------

NET CHANGE IN CONTRACT OWNERS' EQUITY ..........     12,199,232         592,741      14,513,189         513,483
Contract owners' equity beginning of period ....        592,741              --         513,483              --
                                                   ------------    ------------    ------------    ------------
Contract owners' equity end of period ..........   $ 12,791,973         592,741      15,026,672         513,483
                                                   ============    ============    ============    ============
</TABLE>


<TABLE>
<CAPTION>
                                                            NSATGvtBd                       NSATHIncBd
                                                   ----------------------------    ----------------------------
                                                       1998            1997           1998             1997
                                                   ------------    ------------    ------------    ------------
<S>                                                <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
 Reinvested dividends ..........................      4,068,221          46,514       1,175,418           9,587
 Mortality and expense risk charges (note 2):
    Asset fee @ 0.95% rate .....................       (325,601)         (1,060)        (70,627)           (359)
    Asset fee @ 1.00% rate .....................       (228,102)           (369)        (51,930)           (153)
    Asset fee @ 1.05% rate .....................        (64,068)           (301)        (17,784)           (125)
    Asset fee @ 1.10% rate .....................            (51)             --              --              --
    Asset fee @ 1.15% rate .....................            (13)             --              --              --
    Asset fee @ 1.20% rate .....................            (11)             --             (14)             --
    Asset fee @ 1.25% rate .....................            (14)             --              (1)             --
    Asset fee @ 1.30% rate .....................             (1)             --              --              --
    Asset fee @ 1.35% rate .....................             --              --              --              --
                                                   ------------    ------------    ------------    ------------
  Net investment activity ......................      3,450,360          44,784       1,035,062           8,950
                                                   ------------    ------------    ------------    ------------

 Proceeds from mutual fund shares sold .........      6,875,359          24,775       1,434,798             663
 Cost of mutual fund shares sold ...............     (6,712,656)        (24,775)     (1,454,954)           (653)
                                                   ------------    ------------    ------------    ------------
  Realized gain (loss) on investments ..........        162,703              --         (20,156)             10
 Change in unrealized gain (loss) on investments         96,330         (27,259)       (637,940)         (1,663)
                                                   ------------    ------------    ------------    ------------
  Net gain (loss) on investments ...............        259,033         (27,259)       (658,096)         (1,653)
                                                   ------------    ------------    ------------    ------------
 Reinvested capital gains ......................        644,842              --              --              --
                                                   ------------    ------------    ------------    ------------
    Net increase (decrease) in contract owners'
      equity resulting from operations .........      4,354,235          17,525         376,966           7,297
                                                   ------------    ------------    ------------    ------------
EQUITY TRANSACTIONS:
 Purchase payments received from
  contract owners ..............................    135,535,861       3,147,571      26,481,762         762,946
 Transfers between funds .......................     (2,966,402)          4,912       2,932,999         144,381
 Redemptions ...................................     (4,331,237)             --        (701,614)           (643)
 Contingent deferred sales charges (note 2) ....        (23,933)             --          (4,542)             --
 Adjustments to maintain reserves ..............          1,128               1             (12)             --
                                                   ------------    ------------    ------------    ------------
    Net equity transactions ....................    128,215,417       3,152,484      28,708,593         906,684
                                                   ------------    ------------    ------------    ------------

NET CHANGE IN CONTRACT OWNERS' EQUITY ..........    132,569,652       3,170,009      29,085,559         913,981
Contract owners' equity beginning of period ....      3,170,009              --         913,981              --
                                                   ------------    ------------    ------------    ------------
Contract owners' equity end of period ..........    135,739,661       3,170,009      29,999,540         913,981
                                                   ============    ============    ============    ============
</TABLE>
<PAGE>   9
                        NATIONWIDE VARIABLE ACCOUNT - 9
                      STATEMENTS OF OPERATIONS AND CHANGES
                           IN CONTRACT OWNERS' EQUITY
        Year Ended December 31, 1998 and For the Period November 3, 1997
             (commencement of operations) Through December 31, 1997



<TABLE>
<CAPTION>
                                                              NSATMyMkt                        NSATSecBd
                                                   ------------------------------    ------------------------------
                                                       1998             1997             1998             1997
                                                   -------------    -------------    -------------    -------------
<S>                                                <C>              <C>              <C>              <C>
INVESTMENT ACTIVITY:
 Reinvested dividends ..........................   $   5,541,671           35,527        1,155,410            5,220
 Mortality and expense risk charges (note 2):
    Asset fee @ 0.95% rate .....................        (597,802)          (4,055)         (95,878)            (353)
    Asset fee @ 1.00% rate .....................        (367,633)          (1,841)         (61,058)            (186)
    Asset fee @ 1.05% rate .....................        (112,880)          (1,142)         (20,762)             (71)
    Asset fee @ 1.10% rate .....................             (56)              --               (2)              --
    Asset fee @ 1.15% rate .....................              (1)              --               --               --
    Asset fee @ 1.20% rate .....................            (530)              --              (20)              --
    Asset fee @ 1.25% rate .....................              --               --               (1)              --
    Asset fee @ 1.30% rate .....................              --               --               (1)              --
    Asset fee @ 1.35% rate .....................             (16)              --               --               --
                                                   -------------    -------------    -------------    -------------
  Net investment activity ......................       4,462,753           28,489          977,688            4,610
                                                   -------------    -------------    -------------    -------------

 Proceeds from mutual fund shares sold .........      74,592,150          772,983          474,327                3
 Cost of mutual fund shares sold ...............     (74,592,150)        (772,983)        (482,830)              (3)
                                                   -------------    -------------    -------------    -------------
  Realized gain (loss) on investments ..........              --               --           (8,503)              --
 Change in unrealized gain (loss) on investments              --               --         (757,239)            (151)
                                                   -------------    -------------    -------------    -------------
  Net gain (loss) on investments ...............              --               --         (765,742)            (151)
                                                   -------------    -------------    -------------    -------------
 Reinvested capital gains ......................              --               --           31,361               --
                                                   -------------    -------------    -------------    -------------
    Net increase (decrease) in contract owners'
      equity resulting from operations .........       4,462,753           28,489          243,307            4,459
                                                   -------------    -------------    -------------    -------------
EQUITY TRANSACTIONS:
 Purchase payments received from
  contract owners ..............................     406,622,866       16,698,066       29,533,663          862,594
 Transfers between funds .......................    (219,515,750)      (3,252,991)       4,903,909          174,229
 Redemptions ...................................     (13,347,779)        (289,851)        (761,323)              --
 Contingent deferred sales charges (note 2) ....        (133,217)            (409)          (7,092)              --
 Adjustments to maintain reserves ..............          36,549            2,636               78               14
                                                   -------------    -------------    -------------    -------------
    Net equity transactions ....................     173,662,669       13,157,451       33,669,235        1,036,837
                                                   -------------    -------------    -------------    -------------

NET CHANGE IN CONTRACT OWNERS' EQUITY ..........     178,125,422       13,185,940       33,912,542        1,041,296
Contract owners' equity beginning of period ....      13,185,940               --        1,041,296               --
                                                   -------------    -------------    -------------    -------------
Contract owners' equity end of period ..........   $ 191,311,362       13,185,940       34,953,838        1,041,296
                                                   =============    =============    =============    =============
</TABLE>


<TABLE>
<CAPTION>
                                                             NSATMidCap                       NSATSmCapV
                                                   ------------------------------    ------------------------------
                                                        1998            1997             1998              1997
                                                   -------------    -------------    -------------    -------------
<S>                                                <C>              <C>              <C>              <C>
INVESTMENT ACTIVITY:
 Reinvested dividends ..........................          40,624              535               --              590
 Mortality and expense risk charges (note 2):
    Asset fee @ 0.95% rate .....................         (20,251)             (37)         (83,736)            (376)
    Asset fee @ 1.00% rate .....................         (14,445)             (62)         (45,868)            (190)
    Asset fee @ 1.05% rate .....................          (4,536)             (22)          (9,629)             (37)
    Asset fee @ 1.10% rate .....................              (9)              --               (7)              --
    Asset fee @ 1.15% rate .....................              --               --               (4)              --
    Asset fee @ 1.20% rate .....................              --               --              (35)              --
    Asset fee @ 1.25% rate .....................              --               --               (2)              --
    Asset fee @ 1.30% rate .....................              --               --               --               --
    Asset fee @ 1.35% rate .....................              --               --               --               --
                                                   -------------    -------------    -------------    -------------
  Net investment activity ......................           1,383              414         (139,281)             (13)
                                                   -------------    -------------    -------------    -------------

 Proceeds from mutual fund shares sold .........       1,063,903               --        2,135,282               --
 Cost of mutual fund shares sold ...............      (1,093,420)              --       (2,330,458)              --
                                                   -------------    -------------    -------------    -------------
  Realized gain (loss) on investments ..........         (29,517)              --         (195,176)              --
 Change in unrealized gain (loss) on investments         397,911            5,439          (40,635)           4,678
                                                   -------------    -------------    -------------    -------------
  Net gain (loss) on investments ...............         368,394            5,439         (235,811)           4,678
                                                   -------------    -------------    -------------    -------------
 Reinvested capital gains ......................              --               --               --            4,611
                                                   -------------    -------------    -------------    -------------
    Net increase (decrease) in contract owners'
      equity resulting from operations .........         369,777            5,853         (375,092)           9,276
                                                   -------------    -------------    -------------    -------------
EQUITY TRANSACTIONS:
 Purchase payments received from
  contract owners ..............................       6,187,234          205,427       24,448,985        1,082,589
 Transfers between funds .......................         558,871           20,348        5,269,520           65,401
 Redemptions ...................................         (98,756)          (2,559)        (761,878)              --
 Contingent deferred sales charges (note 2) ....          (2,133)              --          (10,195)              --
 Adjustments to maintain reserves ..............               6               (7)              49             (112)
                                                   -------------    -------------    -------------    -------------
    Net equity transactions ....................       6,645,222          223,209       28,946,481        1,147,878
                                                   -------------    -------------    -------------    -------------

NET CHANGE IN CONTRACT OWNERS' EQUITY ..........       7,014,999          229,062       28,571,389        1,157,154
Contract owners' equity beginning of period ....         229,062               --        1,157,154               --
                                                   -------------    -------------    -------------    -------------
Contract owners' equity end of period ..........       7,244,061          229,062       29,728,543        1,157,154
                                                   =============    =============    =============    =============
</TABLE>

                                                                     (Continued)
<PAGE>   10
                        NATIONWIDE VARIABLE ACCOUNT - 9
                      STATEMENTS OF OPERATIONS AND CHANGES
                           IN CONTRACT OWNERS' EQUITY
        Year Ended December 31, 1998 and For the Period November 3, 1997
             (commencement of operations) Through December 31, 1997


<TABLE>
<CAPTION>
                                                             NSATSmCo                      NSATStrGro
                                                   ----------------------------    ----------------------------
                                                       1998            1997            1998            1997
                                                   ------------    ------------    ------------    ------------
<S>                                                <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
 Reinvested dividends ..........................   $         --              --              --             301
 Mortality and expense risk charges (note 2):
    Asset fee @ 0.95% rate .....................       (117,084)           (473)        (27,226)            (83)
    Asset fee @ 1.00% rate .....................        (81,828)           (380)        (13,699)            (44)
    Asset fee @ 1.05% rate .....................        (15,866)            (83)         (3,029)            (23)
    Asset fee @ 1.10% rate .....................             (7)             --             (12)             --
    Asset fee @ 1.15% rate .....................             --              --              --              --
    Asset fee @ 1.20% rate .....................             --              --              --              --
    Asset fee @ 1.25% rate .....................             --              --              --              --
    Asset fee @ 1.30% rate .....................             --              --              (1)             --
    Asset fee @ 1.35% rate .....................             --              --              --              --
                                                   ------------    ------------    ------------    ------------
  Net investment activity ......................       (214,785)           (936)        (43,967)            151
                                                   ------------    ------------    ------------    ------------

 Proceeds from mutual fund shares sold .........      1,735,242              --         487,613               1
 Cost of mutual fund shares sold ...............     (1,907,541)             --        (466,818)             (1)
                                                   ------------    ------------    ------------    ------------
  Realized gain (loss) on investments ..........       (172,299)             --          20,795              --
 Change in unrealized gain (loss) on investments        424,838         (20,889)        809,463           8,439
                                                   ------------    ------------    ------------    ------------
  Net gain (loss) on investments ...............        252,539         (20,889)        830,258           8,439
                                                   ------------    ------------    ------------    ------------
 Reinvested capital gains ......................             --          39,296              --              --
                                                   ------------    ------------    ------------    ------------
    Net increase (decrease) in contract owners'
      equity resulting from operations .........         37,754          17,471         786,291           8,590
                                                   ------------    ------------    ------------    ------------
EQUITY TRANSACTIONS:
 Purchase payments received from
  contract owners ..............................     35,742,935       1,396,707       7,304,155         310,341
 Transfers between funds .......................      6,599,455         144,223         441,689           7,111
 Redemptions ...................................       (919,776)            (19)       (118,200)             --
 Contingent deferred sales charges (note 2) ....         (7,264)             --          (2,477)             --
 Adjustments to maintain reserves ..............              6             (67)            (24)             --
                                                   ------------    ------------    ------------    ------------
    Net equity transactions ....................     41,415,356       1,540,844       7,625,143         317,452
                                                   ------------    ------------    ------------    ------------

NET CHANGE IN CONTRACT OWNERS' EQUITY ..........     41,453,110       1,558,315       8,411,434         326,042
Contract owners' equity beginning of period ....      1,558,315              --         326,042              --
                                                   ------------    ------------    ------------    ------------
Contract owners' equity end of period ..........   $ 43,011,425       1,558,315       8,737,476         326,042
                                                   ============    ============    ============    ============
</TABLE>


<TABLE>
<CAPTION>
                                                            NSATStrVal                      NSATTotRe
                                                   ----------------------------    ----------------------------
                                                        1998           1997            1998             1997
                                                   ------------    ------------    ------------    ------------
<S>                                                <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
 Reinvested dividends ..........................         63,791             542       1,708,752          15,396
 Mortality and expense risk charges (note 2):
    Asset fee @ 0.95% rate .....................        (41,771)           (125)       (790,615)         (2,108)
    Asset fee @ 1.00% rate .....................        (23,731)            (66)       (504,264)           (945)
    Asset fee @ 1.05% rate .....................         (7,171)            (31)        (88,737)           (369)
    Asset fee @ 1.10% rate .....................             (1)             --             (65)             --
    Asset fee @ 1.15% rate .....................             --              --             (29)             --
    Asset fee @ 1.20% rate .....................             (9)             --             (28)             --
    Asset fee @ 1.25% rate .....................             --              --              (9)             --
    Asset fee @ 1.30% rate .....................             --              --              (8)             --
    Asset fee @ 1.35% rate .....................             --              --              (4)             --
                                                   ------------    ------------    ------------    ------------
  Net investment activity ......................         (8,892)            320         324,993          11,974
                                                   ------------    ------------    ------------    ------------

 Proceeds from mutual fund shares sold .........      1,450,301              --         467,344              --
 Cost of mutual fund shares sold ...............     (1,513,062)             --        (439,529)             --
                                                   ------------    ------------    ------------    ------------
  Realized gain (loss) on investments ..........        (62,761)             --          27,815              --
 Change in unrealized gain (loss) on investments       (125,831)          4,042       4,936,630         (80,013)
                                                   ------------    ------------    ------------    ------------
  Net gain (loss) on investments ...............       (188,592)          4,042       4,964,445         (80,013)
                                                   ------------    ------------    ------------    ------------
 Reinvested capital gains ......................             --              --      11,040,291         175,028
                                                   ------------    ------------    ------------    ------------
    Net increase (decrease) in contract owners'
      equity resulting from operations .........       (197,484)          4,362      16,329,729         106,989
                                                   ------------    ------------    ------------    ------------
EQUITY TRANSACTIONS:
 Purchase payments received from
  contract owners ..............................     12,996,713         364,129     262,212,521       5,708,934
 Transfers between funds .......................        616,493         114,972       8,063,395         247,938
 Redemptions ...................................       (291,210)             --      (6,698,439)         (5,049)
 Contingent deferred sales charges (note 2) ....         (1,123)             --         (83,262)             --
 Adjustments to maintain reserves ..............           (115)             --            (796)           (666)
                                                   ------------    ------------    ------------    ------------
    Net equity transactions ....................     13,320,758         479,101     263,493,419       5,951,157
                                                   ------------    ------------    ------------    ------------

NET CHANGE IN CONTRACT OWNERS' EQUITY ..........     13,123,274         483,463     279,823,148       6,058,146
Contract owners' equity beginning of period ....        483,463              --       6,058,146              --
                                                   ------------    ------------    ------------    ------------
Contract owners' equity end of period ..........     13,606,737         483,463     285,881,294       6,058,146
                                                   ============    ============    ============    ============
</TABLE>
<PAGE>   11
                        NATIONWIDE VARIABLE ACCOUNT - 9
                      STATEMENTS OF OPERATIONS AND CHANGES
                           IN CONTRACT OWNERS' EQUITY
        Year Ended December 31, 1998 and For the Period November 3, 1997
             (commencement of operations) Through December 31, 1997


<TABLE>
<CAPTION>
                                                            NBAMTGuard                     NBAMTMCGr
                                                   ----------------------------    ----------------------------
                                                       1998            1997            1998            1997
                                                   ------------    ------------    ------------    ------------
<S>                                                <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
 Reinvested dividends ..........................   $      1,976              --           2,804              --
 Mortality and expense risk charges (note 2):
    Asset fee @ 0.95% rate .....................        (72,339)           (110)        (60,842)           (183)
    Asset fee @ 1.00% rate .....................        (65,593)           (158)        (55,230)           (427)
    Asset fee @ 1.05% rate .....................        (12,071)            (54)        (11,986)            (92)
    Asset fee @ 1.10% rate .....................            (10)             --              (1)             --
    Asset fee @ 1.15% rate .....................             --              --              --              --
    Asset fee @ 1.20% rate .....................             --              --              (4)             --
    Asset fee @ 1.25% rate .....................             --              --              --              --
    Asset fee @ 1.30% rate .....................             --              --              --              --
    Asset fee @ 1.35% rate .....................             --              --              --              --
                                                   ------------    ------------    ------------    ------------
  Net investment activity ......................       (148,037)           (322)       (125,259)           (702)
                                                   ------------    ------------    ------------    ------------

 Proceeds from mutual fund shares sold .........      3,798,426              34       2,635,124               2
 Cost of mutual fund shares sold ...............     (3,492,087)            (32)     (2,223,804)             (2)
                                                   ------------    ------------    ------------    ------------
  Realized gain (loss) on investments ..........        306,339               2         411,320              --
 Change in unrealized gain (loss) on investments        594,984          11,793       4,390,487          73,651
                                                   ------------    ------------    ------------    ------------
  Net gain (loss) on investments ...............        901,323          11,795       4,801,807          73,651
                                                   ------------    ------------    ------------    ------------
 Reinvested capital gains ......................             --              --          19,626              --
                                                   ------------    ------------    ------------    ------------
    Net increase (decrease) in contract owners'
      equity resulting from operations .........        753,286          11,473       4,696,174          72,949
                                                   ------------    ------------    ------------    ------------
EQUITY TRANSACTIONS:
 Purchase payments received from
  contract owners ..............................     24,467,744         399,649      18,933,486       1,023,027
 Transfers between funds .......................      7,388,132          51,821       3,753,367         488,359
 Redemptions ...................................       (704,350)             --        (610,060)         (3,016)
 Contingent deferred sales charges (note 2) ....         (8,663)             --          (5,247)             --
 Adjustments to maintain reserves ..............            (16)           (876)         10,095               3
                                                   ------------    ------------    ------------    ------------
    Net equity transactions ....................     31,142,847         450,594      22,081,641       1,508,373
                                                   ------------    ------------    ------------    ------------

NET CHANGE IN CONTRACT OWNERS' EQUITY ..........     31,896,133         462,067      26,777,815       1,581,322
Contract owners' equity beginning of period ....        462,067              --       1,581,322              --
                                                   ------------    ------------    ------------    ------------
Contract owners' equity end of period ..........   $ 32,358,200         462,067      28,359,137       1,581,322
                                                   ============    ============    ============    ============
</TABLE>


<TABLE>
<CAPTION>
                                                             NBAMTPart                      OppAggGro
                                                   ----------------------------    ----------------------------
                                                        1998           1997            1998             1997
                                                   ------------    ------------    ------------    ------------
<S>                                                <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
 Reinvested dividends ..........................        110,164              --           9,456              --
 Mortality and expense risk charges (note 2):
    Asset fee @ 0.95% rate .....................       (403,079)         (5,247)        (66,368)           (275)
    Asset fee @ 1.00% rate .....................       (264,681)         (1,929)        (43,278)           (120)
    Asset fee @ 1.05% rate .....................        (43,176)           (298)         (9,592)            (83)
    Asset fee @ 1.10% rate .....................            (16)             --              (7)             --
    Asset fee @ 1.15% rate .....................             (3)             --              (2)             --
    Asset fee @ 1.20% rate .....................            (17)             --             (26)             --
    Asset fee @ 1.25% rate .....................             (3)             --              (5)             --
    Asset fee @ 1.30% rate .....................             --              --              (4)             --
    Asset fee @ 1.35% rate .....................             --              --              --              --
                                                   ------------    ------------    ------------    ------------
  Net investment activity ......................       (600,811)         (7,474)       (109,826)           (478)
                                                   ------------    ------------    ------------    ------------

 Proceeds from mutual fund shares sold .........     11,129,126           8,557       1,420,396           1,564
 Cost of mutual fund shares sold ...............    (12,460,209)         (8,600)     (1,460,125)         (1,616)
                                                   ------------    ------------    ------------    ------------
  Realized gain (loss) on investments ..........     (1,331,083)            (43)        (39,729)            (52)
 Change in unrealized gain (loss) on investments     (3,000,603)         76,648       1,711,620           5,023
                                                   ------------    ------------    ------------    ------------
  Net gain (loss) on investments ...............     (4,331,686)         76,605       1,671,891           4,971
                                                   ------------    ------------    ------------    ------------
 Reinvested capital gains ......................      3,470,168              --          97,107              --
                                                   ------------    ------------    ------------    ------------
    Net increase (decrease) in contract owners'
      equity resulting from operations .........     (1,462,329)         69,131       1,659,172           4,493
                                                   ------------    ------------    ------------    ------------
EQUITY TRANSACTIONS:
 Purchase payments received from
  contract owners ..............................    107,647,557      12,820,732      21,395,189         690,779
 Transfers between funds .......................     (8,050,973)        483,875       4,014,156          25,316
 Redemptions ...................................     (2,536,518)        (12,173)       (398,429)           (192)
 Contingent deferred sales charges (note 2) ....        (22,496)             --          (3,886)             --
 Adjustments to maintain reserves ..............         (1,292)             21              66              45
                                                   ------------    ------------    ------------    ------------
    Net equity transactions ....................     97,036,278      13,292,455      25,007,096         715,948
                                                   ------------    ------------    ------------    ------------

NET CHANGE IN CONTRACT OWNERS' EQUITY ..........     95,573,949      13,361,586      26,666,268         720,441
Contract owners' equity beginning of period ....     13,361,586              --         720,441              --
                                                   ------------    ------------    ------------    ------------
Contract owners' equity end of period ..........    108,935,535      13,361,586      27,386,709         720,441
                                                   ============    ============    ============    ============
</TABLE>

                                                                     (Continued)
<PAGE>   12
                        NATIONWIDE VARIABLE ACCOUNT - 9
                      STATEMENTS OF OPERATIONS AND CHANGES
                           IN CONTRACT OWNERS' EQUITY
        Year Ended December 31, 1998 and For the Period November 3, 1997
             (commencement of operations) Through December 31, 1997


<TABLE>
<CAPTION>
                                                             OppGro                          OppGrInc
                                                   ----------------------------    ----------------------------
                                                       1998            1997            1998            1997
                                                   ------------    ------------    ------------    ------------
<S>                                                <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
 Reinvested dividends ..........................   $     37,971              --          15,499           1,975
 Mortality and expense risk charges (note 2):
    Asset fee @ 0.95% rate .....................        (97,646)           (182)       (118,139)           (341)
    Asset fee @ 1.00% rate .....................        (61,251)           (193)        (87,278)           (204)
    Asset fee @ 1.05% rate .....................        (15,113)            (94)        (21,510)           (129)
    Asset fee @ 1.10% rate .....................             (5)             --             (18)             --
    Asset fee @ 1.15% rate .....................             (2)             --              (5)             --
    Asset fee @ 1.20% rate .....................             (6)             --             (26)             --
    Asset fee @ 1.25% rate .....................             (6)             --              --              --
    Asset fee @ 1.30% rate .....................             (1)             --              (4)             --
    Asset fee @ 1.35% rate .....................             --              --              --              --
                                                   ------------    ------------    ------------    ------------
  Net investment activity ......................       (136,059)           (469)       (211,481)          1,301
                                                   ------------    ------------    ------------    ------------

 Proceeds from mutual fund shares sold .........        597,638              --       1,051,542               8
 Cost of mutual fund shares sold ...............       (673,390)             --      (1,137,377)             (8)
                                                   ------------    ------------    ------------    ------------
  Realized gain (loss) on investments ..........        (75,752)             --         (85,835)             --
 Change in unrealized gain (loss) on investments      4,326,733           9,743        (156,268)         25,274
                                                   ------------    ------------    ------------    ------------
  Net gain (loss) on investments ...............      4,250,981           9,743        (242,103)         25,274
                                                   ------------    ------------    ------------    ------------
 Reinvested capital gains ......................        458,139              --         341,298              --
                                                   ------------    ------------    ------------    ------------
    Net increase (decrease) in contract owners'
      equity resulting from operations .........      4,573,061           9,274        (112,286)         26,575
                                                   ------------    ------------    ------------    ------------
EQUITY TRANSACTIONS:
 Purchase payments received from
  contract owners ..............................     34,076,956         933,456      47,098,256         953,722
 Transfers between funds .......................      2,552,479           7,668       4,855,602         104,635
 Redemptions ...................................       (796,810)            (27)     (1,267,689)           (199)
 Contingent deferred sales charges (note 2) ....        (15,293)             --         (14,711)             --
 Adjustments to maintain reserves ..............             (7)           (138)              6            (358)
                                                   ------------    ------------    ------------    ------------
    Net equity transactions ....................     35,817,325         940,959      50,671,464       1,057,800
                                                   ------------    ------------    ------------    ------------

NET CHANGE IN CONTRACT OWNERS' EQUITY ..........     40,390,386         950,233      50,559,178       1,084,375
Contract owners' equity beginning of period ....        950,233              --       1,084,375              --
                                                   ------------    ------------    ------------    ------------
Contract owners' equity end of period ..........   $ 41,340,619         950,233      51,643,553       1,084,375
                                                   ============    ============    ============    ============
</TABLE>


<TABLE>
<CAPTION>
                                                             VEWrldEMkt                     VEWrldHAs
                                                   ----------------------------    ----------------------------
                                                        1998           1997            1998             1997
                                                   ------------    ------------    ------------    ------------
<S>                                                <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
 Reinvested dividends ..........................         10,120              --           2,513              --
 Mortality and expense risk charges (note 2):
    Asset fee @ 0.95% rate .....................        (15,766)           (204)         (8,058)            (79)
    Asset fee @ 1.00% rate .....................        (11,953)           (380)         (3,644)            (15)
    Asset fee @ 1.05% rate .....................         (2,830)             (6)         (1,503)            (17)
    Asset fee @ 1.10% rate .....................             --              --              (5)             --
    Asset fee @ 1.15% rate .....................             --              --              --              --
    Asset fee @ 1.20% rate .....................            (14)             --              --              --
    Asset fee @ 1.25% rate .....................             --              --              --              --
    Asset fee @ 1.30% rate .....................             --              --              --              --
    Asset fee @ 1.35% rate .....................             --              --              --              --
                                                   ------------    ------------    ------------    ------------
  Net investment activity ......................        (20,443)           (590)        (10,697)           (111)
                                                   ------------    ------------    ------------    ------------

 Proceeds from mutual fund shares sold .........      1,437,687         505,309       1,320,656              --
 Cost of mutual fund shares sold ...............     (1,801,946)       (492,562)     (1,839,705)             --
                                                   ------------    ------------    ------------    ------------
  Realized gain (loss) on investments ..........       (364,259)         12,747        (519,049)             --
 Change in unrealized gain (loss) on investments       (898,926)          4,143         (85,920)          3,319
                                                   ------------    ------------    ------------    ------------
  Net gain (loss) on investments ...............     (1,263,185)         16,890        (604,969)          3,319
                                                   ------------    ------------    ------------    ------------
 Reinvested capital gains ......................          8,995              --          61,720              --
                                                   ------------    ------------    ------------    ------------
    Net increase (decrease) in contract owners'
      equity resulting from operations .........     (1,274,633)         16,300        (553,946)          3,208
                                                   ------------    ------------    ------------    ------------
EQUITY TRANSACTIONS:
 Purchase payments received from
  contract owners ..............................      5,631,777       1,193,031       2,371,551         178,412
 Transfers between funds .......................       (119,473)       (549,841)        111,448          38,553
 Redemptions ...................................       (159,609)         (1,956)       (100,995)             --
 Contingent deferred sales charges (note 2) ....           (976)             --            (454)             --
 Adjustments to maintain reserves ..............            120               2            (228)              6
                                                   ------------    ------------    ------------    ------------
    Net equity transactions ....................      5,351,839         641,236       2,381,322         216,971
                                                   ------------    ------------    ------------    ------------

NET CHANGE IN CONTRACT OWNERS' EQUITY ..........      4,077,206         657,536       1,827,376         220,179
Contract owners' equity beginning of period ....        657,536              --         220,179              --
                                                   ------------    ------------    ------------    ------------
Contract owners' equity end of period ..........      4,734,742         657,536       2,047,555         220,179
                                                   ============    ============    ============    ============
</TABLE>
<PAGE>   13
                        NATIONWIDE VARIABLE ACCOUNT - 9
                      STATEMENTS OF OPERATIONS AND CHANGES
                           IN CONTRACT OWNERS' EQUITY
        Year Ended December 31, 1998 and For the Period November 3, 1997
             (commencement of operations) Through December 31, 1997


<TABLE>
<CAPTION>
                                                            VKMSRESec                         WPGrinc
                                                   ----------------------------    ----------------------------
                                                       1998            1997            1998            1997
                                                   ------------    ------------    ------------    ------------
<S>                                                <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
 Reinvested dividends ..........................   $     10,631          19,701         108,063           1,508
 Mortality and expense risk charges (note 2):
    Asset fee @ 0.95% rate .....................        (67,026)           (302)        (39,367)            (61)
    Asset fee @ 1.00% rate .....................        (39,789)           (166)        (19,708)           (130)
    Asset fee @ 1.05% rate .....................         (7,635)            (77)         (6,454)            (28)
    Asset fee @ 1.10% rate .....................             (8)             --              (2)             --
    Asset fee @ 1.15% rate .....................             (2)             --              --              --
    Asset fee @ 1.20% rate .....................            (26)             --              --              --
    Asset fee @ 1.25% rate .....................             --              --              (6)             --
    Asset fee @ 1.30% rate .....................             --              --              --              --
    Asset fee @ 1.35% rate .....................             --              --              --              --
                                                   ------------    ------------    ------------    ------------
  Net investment activity ......................       (103,855)         19,156          42,526           1,289
                                                   ------------    ------------    ------------    ------------

 Proceeds from mutual fund shares sold .........      1,342,798              --         492,211              --
 Cost of mutual fund shares sold ...............     (1,619,581)             --        (462,324)             --
                                                   ------------    ------------    ------------    ------------
  Realized gain (loss) on investments ..........       (276,783)             --          29,887              --
 Change in unrealized gain (loss) on investments     (1,172,272)        (60,104)        416,403           6,055
                                                   ------------    ------------    ------------    ------------
  Net gain (loss) on investments ...............     (1,449,055)        (60,104)        446,290           6,055
                                                   ------------    ------------    ------------    ------------
 Reinvested capital gains ......................        104,608          66,235              --              --
                                                   ------------    ------------    ------------    ------------
    Net increase (decrease) in contract owners'
      equity resulting from operations .........     (1,448,302)         25,287         488,816           7,344
                                                   ------------    ------------    ------------    ------------
EQUITY TRANSACTIONS:
 Purchase payments received from
  contract owners ..............................     17,955,980         917,137      11,279,862         402,032
 Transfers between funds .......................        861,422         117,890       1,072,048          25,646
 Redemptions ...................................       (416,792)             --        (178,134)             --
 Contingent deferred sales charges (note 2) ....         (1,112)             --          (1,134)             --
 Adjustments to maintain reserves ..............           (276)            (46)           (786)             (2)
                                                   ------------    ------------    ------------    ------------
    Net equity transactions ....................     18,399,222       1,034,981      12,171,856         427,676
                                                   ------------    ------------    ------------    ------------

NET CHANGE IN CONTRACT OWNERS' EQUITY ..........     16,950,920       1,060,268      12,660,672         435,020
Contract owners' equity beginning of period ....      1,060,268              --         435,020              --
                                                   ------------    ------------    ------------    ------------
Contract owners' equity end of period ..........   $ 18,011,188       1,060,268      13,095,692         435,020
                                                   ============    ============    ============    ============
</TABLE>


<TABLE>
<CAPTION>
                                                              WPIntEq                        WPPVenCap
                                                   ----------------------------    ----------------------------
                                                        1998           1997            1998             1997
                                                   ------------    ------------    ------------    ------------
<S>                                                <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
 Reinvested dividends ..........................         82,563           4,961              --              16
 Mortality and expense risk charges (note 2):
    Asset fee @ 0.95% rate .....................        (53,651)           (325)        (17,995)           (108)
    Asset fee @ 1.00% rate .....................        (28,614)           (112)         (9,221)           (177)
    Asset fee @ 1.05% rate .....................         (7,209)            (32)         (3,019)             (5)
    Asset fee @ 1.10% rate .....................             --              --              --              --
    Asset fee @ 1.15% rate .....................             --              --              --              --
    Asset fee @ 1.20% rate .....................             --              --              --              --
    Asset fee @ 1.25% rate .....................             --              --              (6)             --
    Asset fee @ 1.30% rate .....................             --              --              --              --
    Asset fee @ 1.35% rate .....................             --              --              --              --
                                                   ------------    ------------    ------------    ------------
  Net investment activity ......................         (6,911)          4,492         (30,241)           (274)
                                                   ------------    ------------    ------------    ------------

 Proceeds from mutual fund shares sold .........      2,101,509           5,961       1,184,605         447,873
 Cost of mutual fund shares sold ...............     (2,099,792)         (6,534)     (1,319,705)       (460,704)
                                                   ------------    ------------    ------------    ------------
  Realized gain (loss) on investments ..........          1,717            (573)       (135,100)        (12,831)
 Change in unrealized gain (loss) on investments       (655,153)        (43,991)        268,939           2,023
                                                   ------------    ------------    ------------    ------------
  Net gain (loss) on investments ...............       (653,436)        (44,564)        133,839         (10,808)
                                                   ------------    ------------    ------------    ------------
 Reinvested capital gains ......................             --          34,331              --              --
                                                   ------------    ------------    ------------    ------------
    Net increase (decrease) in contract owners'
      equity resulting from operations .........       (660,347)         (5,741)        103,598         (11,082)
                                                   ------------    ------------    ------------    ------------
EQUITY TRANSACTIONS:
 Purchase payments received from
  contract owners ..............................     14,240,840         838,600       5,338,928         584,670
 Transfers between funds .......................      1,644,029         (19,613)      1,058,670        (427,813)
 Redemptions ...................................       (211,060)             --        (134,332)         (3,302)
 Contingent deferred sales charges (note 2) ....         (2,448)             --            (810)             --
 Adjustments to maintain reserves ..............           (112)             11              15              --
                                                   ------------    ------------    ------------    ------------
    Net equity transactions ....................     15,671,249         818,998       6,262,471         153,555
                                                   ------------    ------------    ------------    ------------

NET CHANGE IN CONTRACT OWNERS' EQUITY ..........     15,010,902         813,257       6,366,069         142,473
Contract owners' equity beginning of period ....        813,257              --         142,473              --
                                                   ------------    ------------    ------------    ------------
Contract owners' equity end of period ..........     15,824,159         813,257       6,508,542         142,473
                                                   ============    ============    ============    ============
</TABLE>



See accompanying notes to financial statements.
<PAGE>   14
                          NATIONWIDE VARIABLE ACCOUNT-9

                          NOTES TO FINANCIAL STATEMENTS

                           DECEMBER 31, 1998 AND 1997

1)   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     (a) Organization and Nature of Operations

         The Nationwide Variable Account-9 (the Account) was established
         pursuant to a resolution of the Board of Directors of Nationwide Life
         Insurance Company (the Company) on May 22, 1997. The Account has been
         registered as a unit investment trust under the Investment Company Act
         of 1940.

         The Company offers tax qualified and non-tax qualified Modified Single
         Premium Deferred Variable Annuity Contracts through the Account. The
         primary distribution for the contracts is through the brokerage
         community; however, other distributors are utilized.

     (b) The Contracts

         Only contracts without a front-end sales charge, but with a contingent
         deferred sales charge and certain other fees are offered for purchase.
         See note 2 for a discussion of contract expenses.

         With certain exceptions, contract owners in either the accumulation or
         the payout phase may invest in the following:

              Portfolios of the American Century Variable Portfolios, Inc.
                (American Century VP);
                American Century VP - American Century VP Income & Growth
                  (ACVPIncGr)
                American Century VP - American Century VP International
                  (ACVPInt)
                American Century VP - American Century VP Value (ACVPValue)

              The Dreyfus Socially Responsible Growth Fund, Inc. (DrySRGro)

              Dreyfus Stock Index Fund (DryStkIx)

              Portfolio of the Dreyfus Variable Investment Fund (Dreyfus VIF);
                Dreyfus VIF - Capital Appreciation Portfolio (DryCapAp)

              Portfolios of the Fidelity Variable Insurance Products Fund
                (Fidelity VIPS);
                Fidelity VIP - Equity-Income Portfolio - Service Class
                  (FidVIPEIS)
                Fidelity VIP - Growth Portfolio - Service Class (FidVIPGrS)
                Fidelity VIP - High Income Portfolio - Service Class
                  (FidVIPHIS)
                Fidelity VIP - Overseas Portfolio - Service Class (FidVIPOvS)

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

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

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

              Funds of the Nationwide Separate Account Trust (Nationwide SAT)
              (managed for a fee by an affiliated investment advisor);
                Nationwide SAT - Balanced Fund (NSATBal)
                Nationwide SAT - Capital Appreciation Fund (NSATCapAp)
                Nationwide SAT - Equity Income Fund (NSATEqInc)
                Nationwide SAT - Global Equity Fund (NSATGlobEq)
                Nationwide SAT - Government Bond Fund (NSATGvtBd)
                Nationwide SAT - High Income Bond Fund (NSATHIncBd)
                Nationwide SAT - Money Market Fund (NSATMyMkt)
                Nationwide SAT - Multi Sector Bond Fund (NSATMSecBd)
                Nationwide SAT - Select Advisers Mid Cap Fund (NSATMidCap)

<PAGE>   15
                Nationwide SAT - Small Cap Value Fund (NSATSmCapV)
                Nationwide SAT - Small Company Fund (NSATSmCo)
                Nationwide SAT - Strategic Growth Fund (NSATStrGro)
                Nationwide SAT - Strategic Value Fund (NSATStrVal)
                Nationwide SAT - Total Return Fund (NSATTotRe)

              Portfolios of the Neuberger & Berman Advisers Management Trust
              (Neuberger &Berman AMT);
                Neuberger & Berman AMT - Guardian Portfolio (NBAMTGuard)
                Neuberger & Berman AMT - Mid-Cap Growth Portfolio (NBAMTMCGr)
                Neuberger & Berman AMT - Partners Portfolio (NBAMTPart)

              Funds of the Oppenheimer Variable Account Funds (Oppenheimer VAF);
                Oppenheimer VAF - Aggressive Growth Fund (OppAggGro)
                  (formerly Oppenheimer VAF - Capital Appreciation Fund)
                Oppenheimer VAF - Growth Fund (OppGro)
                Oppenheimer VAF - Growth & Income Fund (OppGrInc)

              Funds of the Van Eck Worldwide Insurance Trust (Van Eck WIT);
                Van Eck WIT - Worldwide Emerging Markets Fund (VEWrldEMkt)
                Van Eck WIT - Worldwide Hard Assets Fund (VEWrldHAs)

              Portfolio of the Van Kampen American Capital Life Investment Trust
              (Van Kampen American Capital LIT);
                Van Kampen American Capital LIT - Morgan Stanley Real Estate
                  Securities Portfolio (VKMSRESec)

              Portfolios of the Warburg Pincus Trust;
                Warburg Pincus Trust - Growth & Income Portfolio (WPGrInc)
                Warburg Pincus Trust - International Equity Portfolio (WPIntEq)
                Warburg Pincus Trust - Post Venture Capital Portfolio
                  (WPPVenCap)

         At December 31, 1998, contract owners have invested in all of the above
         funds. The contract owners' equity is affected by the investment
         results of each fund, equity transactions by contract owners and
         certain contract expenses (see note 2).

         The accompanying financial statements include only contract owners'
         purchase payments pertaining to the variable portions of their
         contracts and exclude any purchase payments for fixed dollar benefits,
         the latter being included in the accounts of the Company.

         A contract owner may choose from among a number of different underlying
         mutual fund options. The underlying mutual fund options are not
         available to the general public directly. The underlying mutual funds
         are available as investment options in variable life insurance policies
         or variable annuity contracts issued by life insurance companies or, in
         some cases, through participation in certain qualified pension or
         retirement plans.

         Some of the underlying mutual funds have been established by investment
         advisers which manage publicly traded mutual funds having similar names
         and investment objectives. While some of the underlying mutual funds
         may be similar to, and may in fact be modeled after, publicly traded
         mutual funds, the underlying mutual funds are not otherwise directly
         related to any publicly traded mutual fund. Consequently, the
         investment performance of publicly traded mutual funds and any
         corresponding underlying mutual funds may differ substantially.

     (c) Security Valuation, Transactions and Related Investment Income

         The market value of the underlying mutual funds is based on the closing
         net asset value per share at December 31, 1998. The cost of investments
         sold is determined on the specific identification basis. Investment
         transactions are accounted for on the trade date (date the order to buy
         or sell is executed) and dividend income is recorded on the ex-dividend
         date.

     (d) Federal Income Taxes

         Operations of the Account form a part of, and are taxed with,
         operations of the Company which is taxed as a life insurance company
         under the Internal Revenue Code.

         The Company does not provide for income taxes within the Account. Taxes
         are the responsibility of the contract owner upon termination or
         withdrawal.

<PAGE>   16
     (e) Use of Estimates in the Preparation of Financial Statements

         The preparation of financial statements in conformity with generally
         accepted accounting principles may require management to make estimates
         and assumptions that affect the reported amounts of assets and
         liabilities and disclosure of contingent assets and liabilities, if
         any, at the date of the financial statements and the reported amounts
         of revenues and expenses during the reporting period. Actual results
         could differ from those estimates.

(2)  EXPENSES

     (a) Sales Charges

         The Company does not deduct a sales charge from purchase payments
         received from the contract owners. However, if any part of the contract
         value of such contracts is surrendered the Company will, with certain
         exceptions, deduct from a contract owner's contract value a contingent
         deferred sales charge not to exceed 7% of the lesser of purchase
         payments or the amount surrendered, such charge declining 1% per year,
         to 0% after the purchase payment has been held in the contract for 84
         months. On NEA Valuebuilder Select Roth IRA and BOA V Roth IRA
         contracts, for an additional charge of 0.15% of the daily net assets,
         such charge will decline to 0%, after the purchases payment has been
         held in the contract for 60 months.

         For all contracts, except BOA Exclusive II, which have elected a death
         benefit option at the time of application, the following long term care
         facility provisions also apply. Beginning at the third contract
         anniversary, surrender charges on withdrawals will not apply if a
         contract owner is diagnosed with a terminal illness or has been
         confined to a long term care facility or hospital for a continuous 90
         day period which has commenced any time after the date of issue.

         No sales charges are deducted on BOA Exclusive II contracts and no
         sales charges are deducted on redemptions used to purchase units in the
         fixed investment options of the Company.

     (b) Mortality and Expense Risk Charges

         The Company deducts a mortality and expense risk charge assessed
         through the daily unit value calculation. Refer to the following table
         to determine the mortality and risk expense associated with each of the
         products offered in the Account:

<TABLE>
<CAPTION>
                                                                      ASSET FEE RATE
                                          -----------------------------------------------------------------------
                                          0.95%   1.00%    1.05%   1.10%   1.15%   1.20%    1.25%   1.30%   1.35%
                                          -----   -----    -----   -----   -----   -----    -----   -----   -----
<S>                                       <C>     <C>      <C>     <C>     <C>     <C>      <C>     <C>     <C>
BOA Future/NEA Valuebuilder Future .......  X
  Optional long term care facility
  with a stepped up death benefit ................  X
  Optional long term care facility
  with a 5% enhanced death benefit ........................  X

BOA V/NEA Valuebuilder Select .....................................  X
  Optional long term care facility
  with a stepped up death benefit .........................................  X
  Optional long term care facility
  with a 5% enhanced death benefit ................................................  X

BOA Choice/BOA Vision II ..........................................................  X
  Optional long term care facility
  with a 5% enhanced death benefit .........................................................  X

BOA Exclusive II ..................................................................  X
  Optional long term care facility
  with a stepped up death benefit ..................................................................  X
  Optional long term care facility
  with a 5% enhanced death benefit ........................................................................  X
</TABLE>
<PAGE>   17
(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>   18
(4)  COMPONENTS OF CONTRACT OWNERS' EQUITY

     The following is a summary of contract owners' equity at December 31, 1998.

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

      Asset fee @ 0.95% rate:
         American Century VP -
         American Century VP Income & Growth:
            Tax qualified ........................................      954,865    $13.081019       $12,490,607     26%
            Non-tax qualified ....................................    1,156,159     13.081019        15,123,738     26%
         American Century VP -
         American Century VP International:
            Tax qualified ........................................    1,231,761     11.866841        14,617,112     18%
            Non-tax qualified ....................................    1,439,143     11.866841        17,078,081     18%
         American Century VP -
         American Century VP Value:
            Tax qualified ........................................      628,798     10.689857         6,721,761      4%
            Non-tax qualified ....................................      591,188     10.689857         6,319,715      4%
         The Dreyfus Socially Responsible
         Growth Fund, Inc.:
            Tax qualified ........................................      897,734     13.034607        11,701,610     28%
            Non-tax qualified ....................................      729,174     13.034607         9,504,497     28%
         Dreyfus Stock Index Fund:
            Tax qualified ........................................    6,530,360     13.135997        85,782,789     27%
            Non-tax qualified ....................................    6,930,101     13.135997        91,033,786     27%
         Dreyfus VIF -
         Capital Appreciation Portfolio:
            Tax qualified ........................................      994,159     13.220513        13,143,292     29%
            Non-tax qualified ....................................    1,635,130     13.220513        21,617,257     29%
         Fidelity VIP - Equity-Income Portfolio -
         Service Class:
            Tax qualified ........................................    4,652,014     11.422130        53,135,909     10%
            Non-tax qualified ....................................    4,431,491     11.422130        50,617,066     10%
         Fidelity VIP - Growth Portfolio -
         Service Class:
            Tax qualified ........................................    2,225,770     13.848033        30,822,536     38%
            Non-tax qualified ....................................    1,962,518     13.848033        27,177,014     38%
         Fidelity VIP - High Income Portfolio -
         Service Class:
            Tax qualified ........................................    3,021,525      9.586675        28,966,378     (5)%
            Non-tax qualified ....................................    3,109,107      9.586675        29,805,998     (5)%
         Fidelity VIP - Overseas Portfolio -
         Service Class:
            Tax qualified ........................................      630,058     11.047878         6,960,804     12%
            Non-tax qualified ....................................      759,889     11.047878         8,395,161     12%
         Fidelity VIP-II - Contrafund Portfolio -
         Service Class:
            Tax qualified ........................................    2,868,661     12.812355        36,754,303     29%
            Non-tax qualified ....................................    2,993,987     12.812355        38,360,024     29%
</TABLE>
<PAGE>   19
<TABLE>
<S>                                                  <C>          <C>          <C>            <C>
         Fidelity VIP-III - Growth Opportunities
         Portfolio - Service Class:
            Tax qualified .......................    2,015,088    12.826216    25,845,954     23%
            Non-tax qualified ...................    2,029,092    12.826216    26,025,572     23%
         Morgan Stanley -
         Emerging Markets Debt Portfolio:
            Tax qualified .......................      148,936     7.395794     1,101,500    (29)%
            Non-tax qualified ...................      152,995     7.395794     1,131,520    (29)%
         Nationwide SAT - Balanced Fund:
            Tax qualified .......................    1,042,085    10.844036    11,300,407      7%
            Non-tax qualified ...................      927,751    10.844036    10,060,565      7%
         Nationwide SAT -
         Capital Appreciation Fund:
            Tax qualified .......................    4,235,753    13.369463    56,629,743     29%
            Non-tax qualified ...................    4,697,136    13.369463    62,798,186     29%
         Nationwide SAT - Equity Income Fund:
            Tax qualified .......................      237,366    11.588459     2,750,706     14%
            Non-tax qualified ...................      340,149    11.588459     3,941,803     14%
         Nationwide SAT - Global Equity Fund:
            Tax qualified .......................      296,907    11.921445     3,539,560     18%
            Non-tax qualified ...................      382,578    11.921445     4,560,883     18%
         Nationwide SAT - Government Bond Fund:
            Tax qualified .......................    3,607,650    10.941842    39,474,336      8%
            Non-tax qualified ...................    3,232,045    10.941842    35,364,526      8%
         Nationwide SAT - High Income Bond Fund:
            Tax qualified .......................      656,370    10.701912     7,024,414      5%
            Non-tax qualified ...................      709,535    10.701912     7,593,381      5%
         Nationwide SAT - Money Market Fund:
            Tax qualified .......................    4,931,150    10.504509    51,799,310      4%
            Non-tax qualified ...................    5,513,782    10.504509    57,919,573      4%
         Nationwide SAT - Multi Sector Bond Fund:
            Tax qualified .......................      915,760    10.252876     9,389,174      2%
            Non-tax qualified ...................      934,096    10.252876     9,577,170      2%
         Nationwide SAT -
         Select Advisers Mid Cap Fund:
            Tax qualified .......................      171,632    10.919701     1,874,170     10%
            Non-tax qualified ...................      185,246    10.919701     2,022,831     10%
         Nationwide SAT - Small Cap Value Fund:
            Tax qualified .......................      930,565     9.432351     8,777,416     (4)%
            Non-tax qualified ...................    1,021,664     9.432351     9,636,693     (4)%
         Nationwide SAT - Small Company Fund:
            Tax qualified .......................    1,269,546     9.617964    12,210,448      0%
            Non-tax qualified ...................    1,253,383     9.617964    12,054,993      0%
         Nationwide SAT - Strategic Growth Fund:
            Tax qualified .......................      265,377    11.582258     3,073,665     14%
            Non-tax qualified ...................      223,704    11.582258     2,590,997     14%
         Nationwide SAT - Strategic Value Fund:
            Tax qualified .......................      345,847    10.090240     3,489,679     (1)%
            Non-tax qualified ...................      505,486    10.090240     5,100,475     (1)%
</TABLE>

                                                                     (Continued)
<PAGE>   20
<TABLE>
<S>                                             <C>          <C>          <C>            <C>
         Nationwide SAT - Total Return Fund:
            Tax qualified ..................    8,225,066    11.979444    98,531,718     17%
            Non-tax qualified ..............    5,639,031    11.979444    67,552,456     17%
         Neuberger & Berman AMT -
         Guardian Portfolio:
            Tax qualified ..................      578,032    13.699229     7,918,593     30%
            Non-tax qualified ..............      609,746    13.699229     8,353,050     30%
         Neuberger & Berman AMT -
         Mid-Cap Growth Portfolio:
            Tax qualified ..................      436,579    16.144809     7,048,485     38%
            Non-tax qualified ..............      449,661    16.144809     7,259,691     38%
         Neuberger & Berman AMT -
         Partners Portfolio:
            Tax qualified ..................    3,020,772    10.458607    31,593,067      3%
            Non-tax qualified ..............    2,842,880    10.458607    29,732,565      3%
         Oppenheimer VAF -
         Aggressive Growth Fund:
            Tax qualified ..................      787,398    10.609896     8,354,211     11%
            Non-tax qualified ..............      753,325    10.609896     7,992,700     11%
         Oppenheimer VAF - Growth Fund:
            Tax qualified ..................      916,203    12.070167    11,058,723     23%
            Non-tax qualified ..............    1,094,091    12.070167    13,205,861     23%
         Oppenheimer VAF -
         Growth & Income Fund:
            Tax qualified ..................    1,242,544    10.639805    13,220,426      4%
            Non-tax qualified ..............    1,352,028    10.639805    14,385,314      4%
         Van Eck WIT -
         Worldwide Emerging Markets Fund:
            Tax qualified ..................      217,873     5.751082     1,253,005    (35)%
            Non-tax qualified ..............      279,325     5.751082     1,606,421    (35)%
         Van Eck WIT -
         Worldwide Hard Assets Fund:
            Tax qualified ..................       82,690     6.139717       507,693    (32)%
            Non-tax qualified ..............      115,681     6.139717       710,249    (32)%
         Van Kampen American Capital LIT -
         Morgan Stanley Real Estate
         Securities Portfolio:
            Tax qualified ..................      646,017     9.050353     5,846,682    (12)%
            Non-tax qualified ..............      606,338     9.050353     5,487,573    (12)%
         Warburg Pincus Trust -
         Growth & Income Portfolio:
            Tax qualified ..................      373,962    11.521372     4,308,555     11%
            Non-tax qualified ..............      328,455    11.521372     3,784,252     11%
         Warburg Pincus Trust -
         International Equity Portfolio:
            Tax qualified ..................      479,917     9.865775     4,734,753      4%
            Non-tax qualified ..............      496,472     9.865775     4,898,081      4%
         Warburg Pincus Trust -
         Post Venture Capital Portfolio:
            Tax qualified ..................      192,595    10.394476     2,001,924      5%
            Non-tax qualified ..............      209,056    10.394476     2,173,028      5%
</TABLE>
<PAGE>   21
      Asset fee @ 1.00% rate:

<TABLE>
<S>                                                  <C>          <C>           <C>           <C>
         American Century VP -
         American Century VP Income & Growth:
            Tax qualified .......................      583,554    13.073386     7,629,027     26%
            Non-tax qualified ...................      612,111    13.073386     8,002,363     26%
         American Century VP -
         American Century VP International:
            Tax qualified .......................      667,671    11.859906     7,918,515     18%
            Non-tax qualified ...................      795,739    11.859906     9,437,390     18%
         American Century VP -
         American Century VP Value:
            Tax qualified .......................      355,592    10.683601     3,799,003      4%
            Non-tax qualified ...................      298,758    10.683601     3,191,811      4%
         The Dreyfus Socially Responsible
         Growth Fund, Inc.:
            Tax qualified .......................      570,245    13.026995     7,428,579     28%
            Non-tax qualified ...................      538,134    13.026995     7,010,269     28%
         Dreyfus Stock Index Fund:
            Tax qualified .......................    4,403,681    13.128325    57,812,955     27%
            Non-tax qualified ...................    4,086,832    13.128325    53,653,259     27%
         Dreyfus VIF -
         Capital Appreciation Portfolio:
            Tax qualified .......................      620,733    13.212796     8,201,618     29%
            Non-tax qualified ...................      689,993    13.212796     9,116,737     29%
         Fidelity VIP - Equity-Income Portfolio -
         Service Class:
            Tax qualified .......................    3,163,281    11.415454    36,110,289     10%
            Non-tax qualified ...................    3,558,258    11.415454    40,619,131     10%
         Fidelity VIP - Growth Portfolio -
         Service Class:
            Tax qualified .......................    1,633,140    13.839948    22,602,573     38%
            Non-tax qualified ...................    1,450,527    13.839948    20,075,218     38%
         Fidelity VIP - High Income Portfolio -
         Service Class:
            Tax qualified .......................    1,716,342     9.581067    16,444,388     (5)%
            Non-tax qualified ...................    1,953,504     9.581067    18,716,653     (5)%
         Fidelity VIP - Overseas Portfolio -
         Service Class:
            Tax qualified .......................      390,759    11.041416     4,314,533     12%
            Non-tax qualified ...................      364,389    11.041416     4,023,371     12%
         Fidelity VIP-II - Contrafund Portfolio -
         Service Class:
            Tax qualified .......................    1,744,153    12.804877    22,333,665     29%
            Non-tax qualified ...................    1,750,402    12.804877    22,413,682     29%
         Fidelity VIP-III - Growth Opportunities
         Portfolio - Service Class:
            Tax qualified .......................    1,566,691    12.818700    20,082,942     23%
            Non-tax qualified ...................    1,701,741    12.818700    21,814,107     23%
</TABLE>

                                                                     (Continued)
<PAGE>   22
<TABLE>
<S>                                                   <C>          <C>          <C>          <C>
         Morgan Stanley -
         Emerging Markets Debt Portfolio:
            Tax qualified .......................        50,958     7.391460      376,654    (29)%
            Non-tax qualified ...................        56,822     7.391460      419,998    (29)%
         Nationwide SAT - Balanced Fund:
            Tax qualified .......................       724,101    10.837697    7,847,587      7%
            Non-tax qualified ...................       641,839    10.837697    6,956,057      7%
         Nationwide SAT -
         Capital Appreciation Fund:
            Tax qualified .......................     2,719,427    13.361662   36,336,064     29%
            Non-tax qualified ...................     2,067,286    13.361662   27,622,377     29%
         Nationwide SAT - Equity Income Fund:
            Tax qualified .......................       182,603    11.581699    2,114,853     14%
            Non-tax qualified ...................       263,284    11.581699    3,049,276     14%
         Nationwide SAT - Global Equity Fund:
            Tax qualified .......................       209,682    11.914478    2,498,252     18%
            Non-tax qualified ...................       265,967    11.914478    3,168,858     18%
         Nationwide SAT - Government Bond Fund:
            Tax qualified .......................     2,389,465    10.935440   26,129,851      8%
            Non-tax qualified ...................     2,162,208    10.935440   23,644,696      8%
         Nationwide SAT - High Income Bond Fund:
            Tax qualified .......................       563,880    10.695657    6,031,067      5%
            Non-tax qualified ...................       507,316    10.695657    5,426,078      5%
         Nationwide SAT - Money Market Fund:
            Tax qualified .......................     3,146,947    10.498325   33,037,672      4%
            Non-tax qualified ...................     2,859,923    10.498325   30,024,401      4%
         Nationwide SAT - Multi Sector Bond Fund:
            Tax qualified .......................       628,805    10.246882    6,443,291      2%
            Non-tax qualified ...................       548,001    10.246882    5,615,302      2%
         Nationwide SAT -
         Select Advisers Mid Cap Fund:
            Tax qualified .......................       124,451    10.913315    1,358,173     10%
            Non-tax qualified ...................       125,175    10.913315    1,366,074     10%
         Nationwide SAT - Small Cap Value Fund:
            Tax qualified .......................       502,680     9.426837    4,738,682     (4)%
            Non-tax qualified ...................       467,220     9.426837    4,404,407     (4)%
         Nationwide SAT - Small Company Fund:
            Tax qualified .......................       832,015     9.612340    7,997,611      0%
            Non-tax qualified ...................       830,194     9.612340    7,980,107      0%
         Nationwide SAT - Strategic Growth Fund:
            Tax qualified .......................       105,819    11.575478    1,224,906     13%
            Non-tax qualified ...................       115,940    11.575478    1,342,061     13%
         Nationwide SAT - Strategic Value Fund:
            Tax qualified .......................       134,335    10.084334    1,354,679     (1)%
            Non-tax qualified ...................       239,315    10.084334    2,413,332     (1)%
         Nationwide SAT - Total Return Fund:
            Tax qualified .......................     4,784,644    11.972436   57,283,844     17%
            Non-tax qualified ...................     3,784,283    11.972436   45,307,086     17%
</TABLE>
<PAGE>   23
<TABLE>
<S>                                           <C>          <C>          <C>            <C>
         Neuberger & Berman AMT -
         Guardian Portfolio:
            Tax qualified ................      519,550    13.691238     7,113,283     30%
            Non-tax qualified ............      425,826    13.691238     5,830,085     30%
         Neuberger & Berman AMT -
         Mid-Cap Growth Portfolio:
            Tax qualified ................      347,143    16.135377     5,601,283     38%
            Non-tax qualified ............      372,662    16.135377     6,013,042     38%
         Neuberger & Berman AMT -
         Partners Portfolio:
            Tax qualified ................    1,949,091    10.452498    20,372,870      3%
            Non-tax qualified ............    1,997,553    10.452498    20,879,419      3%
         Oppenheimer VAF -
         Aggressive Growth Fund:
            Tax qualified ................      395,607    10.603692     4,194,895     11%
            Non-tax qualified ............      446,338    10.603692     4,732,831     11%
         Oppenheimer VAF - Growth Fund:
            Tax qualified ................      587,304    12.063121     7,084,719     23%
            Non-tax qualified ............      591,561    12.063121     7,136,072     23%
         Oppenheimer VAF -
         Growth & Income Fund:
            Tax qualified ................      825,742    10.633592     8,780,604      4%
            Non-tax qualified ............    1,013,404    10.633592    10,776,125      4%
         Van Eck WIT -
         Worldwide Emerging Markets Fund:
            Tax qualified ................      141,469     5.747723       813,125    (35)%
            Non-tax qualified ............      104,323     5.747723       599,620    (35)%
         Van Eck WIT -
         Worldwide Hard Assets Fund:
            Tax qualified ................       69,784     6.136113       428,203    (32)%
            Non-tax qualified ............       36,296     6.136113       222,716    (32)%
         Van Kampen American Capital LIT -
         Morgan Stanley Real Estate
         Securities Portfolio:
            Tax qualified ................      372,172     9.045055     3,366,316    (13)%
            Non-tax qualified ............      250,104     9.045055     2,262,204    (13)%
         Warburg Pincus Trust -
         Growth & Income Portfolio:
            Tax qualified ................      150,366    11.514627     1,731,408     11%
            Non-tax qualified ............      193,659    11.514627     2,229,911     11%
         Warburg Pincus Trust -
         International Equity Portfolio:
            Tax qualified ................      216,678     9.860001     2,136,445      4%
            Non-tax qualified ............      284,936     9.860001     2,809,469      4%
         Warburg Pincus Trust -
         Post Venture Capital Portfolio:
            Tax qualified ................       92,766    10.388404       963,691      5%
            Non-tax qualified ............       59,430    10.388404       617,383      5%
</TABLE>

                                                                     (Continued)
<PAGE>   24
      Asset fee @ 1.05% rate:

<TABLE>
<S>                                         <C>        <C>           <C>           <C>
American Century VP -
American Century VP Income & Growth:
   Tax qualified .......................     81,928    13.065728     1,070,449     26%
   Non-tax qualified ...................    128,629    13.065728     1,680,632     26%
American Century VP -
American Century VP International:
   Tax qualified .......................     99,298    11.852979     1,176,977     18%
   Non-tax qualified ...................    165,809    11.852979     1,965,331     18%
American Century VP -
American Century VP Value:
   Tax qualified .......................     77,126    10.677353       823,502      4%
   Non-tax qualified ...................     72,329    10.677353       772,282      4%
The Dreyfus Socially Responsible
Growth Fund, Inc.:
   Tax qualified .......................     89,640    13.019372     1,167,057     28%
   Non-tax qualified ...................    135,100    13.019372     1,758,917     28%
Dreyfus Stock Index Fund:
   Tax qualified .......................    783,466    13.120640    10,279,575     27%
   Non-tax qualified ...................    913,818    13.120640    11,989,877     27%
Dreyfus VIF -
Capital Appreciation Portfolio:
   Tax qualified .......................    131,684    13.205079     1,738,898     29%
   Non-tax qualified ...................    246,123    13.205079     3,250,074     29%
Fidelity VIP - Equity-Income Portfolio -
Service Class:
   Tax qualified .......................    524,588    11.408770     5,984,904     10%
   Non-tax qualified ...................    864,765    11.408770     9,865,905     10%
Fidelity VIP - Growth Portfolio -
Service Class:
   Tax qualified .......................    253,263    13.831860     3,503,098     38%
   Non-tax qualified ...................    343,224    13.831860     4,747,426     38%
Fidelity VIP - High Income Portfolio -
Service Class:
   Tax qualified .......................    376,294     9.575458     3,603,187     (5)%
   Non-tax qualified ...................    598,620     9.575458     5,732,061     (5)%
Fidelity VIP - Overseas Portfolio -
Service Class:
   Tax qualified .......................     91,010    11.034969     1,004,293     11%
   Non-tax qualified ...................    137,943    11.034969     1,522,197     11%
Fidelity VIP-II - Contrafund Portfolio -
Service Class:
   Tax qualified .......................    214,618    12.797393     2,746,551     29%
   Non-tax qualified ...................    446,178    12.797393     5,709,915     29%
Fidelity VIP-III - Growth Opportunities
Portfolio - Service Class:
   Tax qualified .......................    231,845    12.811215     2,970,216     23%
   Non-tax qualified ...................    295,189    12.811215     3,781,730     23%
</TABLE>
<PAGE>   25
<TABLE>
<S>                                                  <C>        <C>          <C>          <C>
         Morgan Stanley -
         Emerging Markets Debt Portfolio:
            Tax qualified .......................      9,703     7.387124       71,677    (29)%
            Non-tax qualified ...................     19,124     7.387124      141,271    (29)%
         Nationwide SAT - Balanced Fund:
            Tax qualified .......................    123,286    10.831355    1,335,354      7%
            Non-tax qualified ...................    149,449    10.831355    1,618,735      7%
         Nationwide SAT -
         Capital Appreciation Fund:
            Tax qualified .......................    391,203    13.353842    5,224,063     29%
            Non-tax qualified ...................    499,622    13.353842    6,671,873     29%
         Nationwide SAT - Equity Income Fund:
            Tax qualified .......................     32,573    11.574924      377,030     14%
            Non-tax qualified ...................     46,558    11.574924      538,905     14%
         Nationwide SAT - Global Equity Fund:
            Tax qualified .......................     52,138    11.907510      620,834     18%
            Non-tax qualified ...................     52,521    11.907510      625,394     18%
         Nationwide SAT - Government Bond Fund:
            Tax qualified .......................    425,444    10.929045    4,649,697      8%
            Non-tax qualified ...................    578,467    10.929045    6,322,092      8%
         Nationwide SAT - High Income Bond Fund:
            Tax qualified .......................    168,923    10.689393    1,805,684      5%
            Non-tax qualified ...................    196,834    10.689393    2,104,036      5%
         Nationwide SAT - Money Market Fund:
            Tax qualified .......................    773,874    10.492136    8,119,591      4%
            Non-tax qualified ...................    932,153    10.492136    9,780,276      4%
         Nationwide SAT - Multi Sector Bond Fund:
            Tax qualified .......................    180,699    10.240891    1,850,519      2%
            Non-tax qualified ...................    200,225    10.240891    2,050,482      2%
         Nationwide SAT -
         Select Advisers Mid Cap Fund:
            Tax qualified .......................     20,280    10.906928      221,192     10%
            Non-tax qualified ...................     35,289    10.906928      384,895     10%
         Nationwide SAT - Small Cap Value Fund:
            Tax qualified .......................     73,139     9.421309      689,065     (4)%
            Non-tax qualified ...................    149,068     9.421309    1,404,416     (4)%
         Nationwide SAT - Small Company Fund:
            Tax qualified .......................    103,212     9.606706      991,527      0%
            Non-tax qualified ...................    182,983     9.606706    1,757,864      0%
         Nationwide SAT - Strategic Growth Fund:
            Tax qualified .......................     28,004    11.568711      323,970     13%
            Non-tax qualified ...................     14,539    11.568711      168,197     13%
         Nationwide SAT - Strategic Value Fund:
            Tax qualified .......................     36,418    10.078441      367,037     (1)%
            Non-tax qualified ...................     85,804    10.078441      864,771     (1)%
         Nationwide SAT - Total Return Fund:
            Tax qualified .......................    705,982    11.965436    8,447,382     17%
            Non-tax qualified ...................    695,165    11.965436    8,317,952     17%
</TABLE>

                                                                     (Continued)
<PAGE>   26
<TABLE>
<S>                                  <C>        <C>          <C>           <C>
Neuberger & Berman AMT -
Guardian Portfolio:
   Tax qualified ................     66,839    13.683246      914,574     30%
   Non-tax qualified ............    161,709    13.683246    2,212,704     30%
Neuberger & Berman AMT -
Mid-Cap Growth Portfolio:
   Tax qualified ................     41,741    16.125954      673,113     38%
   Non-tax qualified ............    107,495    16.125954    1,733,459     38%
Neuberger & Berman AMT -
Partners Portfolio:
   Tax qualified ................    269,744    10.446379    2,817,848      3%
   Non-tax qualified ............    330,876    10.446379    3,456,456      3%
Oppenheimer VAF -
Aggressive Growth Fund:
   Tax qualified ................     75,188    10.597477      796,803     11%
   Non-tax qualified ............    118,302    10.597477    1,253,703     11%
Oppenheimer VAF - Growth Fund:
   Tax qualified ................    110,392    12.056049    1,330,891     23%
   Non-tax qualified ............    122,036    12.056049    1,471,272     23%
Oppenheimer VAF -
Growth & Income Fund:
   Tax qualified ................    155,966    10.627355    1,657,506      4%
   Non-tax qualified ............    254,947    10.627355    2,709,412      4%
Van Eck WIT -
Worldwide Emerging Markets Fund:
   Tax qualified ................     31,317     5.744349      179,896    (35)%
   Non-tax qualified ............     46,981     5.744349      269,875    (35)%
Van Eck WIT -
Worldwide Hard Assets Fund:
   Tax qualified ................     10,468     6.132522       64,195    (32)%
   Non-tax qualified ............     17,880     6.132522      109,649    (32)%
Van Kampen American Capital LIT -
Morgan Stanley Real Estate
Securities Portfolio:
   Tax qualified ................     40,468     9.039759      365,821    (13)%
   Non-tax qualified ............     71,613     9.039759      647,364    (13)%
Warburg Pincus Trust -
Growth & Income Portfolio:
   Tax qualified ................     18,436    11.507907      212,160     11%
   Non-tax qualified ............     71,280    11.507907      820,284     11%
Warburg Pincus Trust -
International Equity Portfolio:
   Tax qualified ................     43,919     9.854235      432,788      4%
   Non-tax qualified ............     82,462     9.854235      812,600      4%
Warburg Pincus Trust -
Post Venture Capital Portfolio:
   Tax qualified ................     32,373    10.382320      336,107      5%
   Non-tax qualified ............     39,431    10.382320      409,385      5%
</TABLE>
<PAGE>   27
      Asset fee @ 1.10% rate:

<TABLE>
<S>                                                  <C>       <C>          <C>        <C>
         American Century VP -
         American Century VP Income & Growth:
            Tax qualified .......................     7,515    12.515499     94,054    25%(a)
            Non-tax qualified ...................       411    12.515499      5,144    25%(a)
         American Century VP -
         American Century VP International:
            Non-tax qualified ...................     1,791    12.062037     21,603    21%(a)
         American Century VP -
         American Century VP Value:
            Tax qualified .......................       360    11.279817      4,061    13%(a)
         The Dreyfus Socially Responsible
         Growth Fund, Inc.:
            Tax qualified .......................    10,035    12.784895    128,296    28%(a)
            Non-tax qualified ...................       706    12.784895      9,026    28%(a)
         Dreyfus Stock Index Fund:
            Tax qualified .......................    29,563    12.464249    368,481    25%(a)
            Non-tax qualified ...................     1,760    12.464249     21,937    25%(a)
         Dreyfus VIF -
         Capital Appreciation Portfolio:
            Tax qualified .......................    19,433    12.389971    240,774    24%(a)
            Non-tax qualified ...................       366    12.389971      4,535    24%(a)
         Fidelity VIP - Equity-Income Portfolio -
         Service Class:
            Tax qualified .......................     8,946    11.809798    105,650    18%(a)
            Non-tax qualified ...................       384    11.809798      4,535    18%(a)
         Fidelity VIP - Growth Portfolio -
         Service Class:
            Tax qualified .......................    17,524    12.914475    226,313    29%(a)
            Non-tax qualified ...................       382    12.914475      4,933    29%(a)
         Fidelity VIP - High Income Portfolio -
         Service Class:
            Tax qualified .......................     7,652    10.530579     80,580     5%(a)
            Non-tax qualified ...................        71    10.530579        748     5%(a)
         Fidelity VIP - Overseas Portfolio -
         Service Class:
            Tax qualified .......................       171    12.187321      2,084    22%(a)
         Fidelity VIP-II - Contrafund Portfolio -
         Service Class:
            Tax qualified .......................    12,351    12.797152    158,058    28%(a)
            Non-tax qualified ...................        54    12.797152        691    28%(a)
         Fidelity VIP-III - Growth Opportunities
         Portfolio - Service Class:
            Tax qualified .......................     3,636    12.309512     44,757    23%(a)
            Non-tax qualified ...................       534    12.309512      6,573    23%(a)
         Morgan Stanley -
         Emerging Markets Debt Portfolio:
            Tax qualified .......................        18    11.395495        205    14%(a)
         Nationwide SAT - Balanced Fund:
            Tax qualified .......................     2,359    10.677473     25,188     7%(a)
</TABLE>

                                                                     (Continued)
<PAGE>   28
<TABLE>
<S>                                                  <C>       <C>          <C>        <C>
         Nationwide SAT -
         Capital Appreciation Fund:
            Tax qualified .......................    12,023    12.439602    149,561    24%(a)
            Non-tax qualified ...................     1,118    12.439602     13,907    24%(a)
         Nationwide SAT - Equity Income Fund:
            Tax qualified .......................        17    11.846282        201    18%(a)
         Nationwide SAT - Global Equity Fund:
            Tax qualified .......................       586    12.212250      7,156    22%(a)
            Non-tax qualified ...................        86    12.212250      1,050    22%(a)
         Nationwide SAT - Government Bond Fund:
            Tax qualified .......................     9,774     9.853072     96,304    (1)%(a)
            Non-tax qualified ...................       345     9.853072      3,399    (1)%(a)
         Nationwide SAT - High Income Bond Fund:
            Tax qualified .......................        85    10.339812        879     3%(a)
         Nationwide SAT - Money Market Fund:
            Tax qualified .......................     9,288    10.095781     93,770     1%(a)
         Nationwide SAT - Multi Sector Bond Fund:
            Tax qualified .......................       338    10.245831      3,463     2%(a)
         Nationwide SAT -
         Select Advisers Mid Cap Fund:
            Tax qualified .......................     1,248    12.253848     15,293    23%(a)
            Non-tax qualified ...................        36    12.253848        441    23%(a)
         Nationwide SAT - Small Cap Value Fund:
            Tax qualified .......................     1,427    12.964349     18,500    30%(a)
         Nationwide SAT - Small Company Fund:
            Tax qualified .......................     1,394    12.123056     16,900    21%(a)
            Non-tax qualified ...................        89    12.123056      1,079    21%(a)
         Nationwide SAT - Strategic Growth Fund:
            Tax qualified .......................       896    12.668723     11,351    27%(a)
         Nationwide SAT - Strategic Value Fund:
            Tax qualified .......................       184    13.028676      2,397    30%(a)
         Nationwide SAT - Total Return Fund:
            Tax qualified .......................    24,285    11.993303    291,257    20%(a)
            Non-tax qualified ...................     1,477    11.993303     17,714    20%(a)
         Neuberger & Berman AMT -
         Guardian Portfolio:
            Tax qualified .......................     1,095    12.887023     14,111    29%(a)
         Neuberger & Berman AMT -
         Mid-Cap Growth Portfolio:
            Tax qualified .......................       318    14.077949      4,477    41%(a)
         Neuberger & Berman AMT -
         Partners Portfolio:
            Tax qualified .......................     2,949    11.858021     34,969    19%(a)
         Oppenheimer VAF -
         Aggressive Growth Fund:
            Tax qualified .......................     1,583    13.191805     20,883    32%(a)
         Oppenheimer VAF - Growth Fund:
            Tax qualified .......................       591    13.244991      7,828    32%(a)
            Non-tax qualified ...................       199    13.244991      2,636    32%(a)
</TABLE>
<PAGE>   29
<TABLE>
<S>                                                  <C>      <C>          <C>       <C>
         Oppenheimer VAF -
         Growth & Income Fund:
            Tax qualified .......................    4,829    12.340636    59,593    23%(a)
            Non-tax qualified ...................      274    12.340636     3,381    23%(a)
         Van Eck WIT -
         Worldwide Emerging Markets Fund:
            Tax qualified .......................       18    12.634284       227    26%(a)
         Van Eck WIT -
         Worldwide Hard Assets Fund:
            Tax qualified .......................      489     9.918535     4,850    (1)%(a)
         Van Kampen American Capital LIT -
         Morgan Stanley Real Estate
         Securities Portfolio:
            Tax qualified .......................      883    10.411332     9,193     4%(a)
         Warburg Pincus Trust -
         Growth & Income Portfolio:
            Tax qualified .......................      252    11.896081     2,998    19%(a)
         Warburg Pincus Trust -
         International Equity Portfolio:
            Tax qualified .......................        2    11.551939        23    16%(a)
         Warburg Pincus Trust -
         Post Venture Capital Portfolio:
            Tax qualified .......................       61    12.839012       783    28%(a)
      Asset fee @ 1.15% rate:
         American Century VP -
         American Century VP Income & Growth:
            Tax qualified .......................    1,887    12.513926    23,614    25%(a)
            Non-tax qualified ...................    1,522    12.513926    19,046    25%(a)
         American Century VP -
         American Century VP International:
            Tax qualified .......................    1,080    12.060517    13,025    21%(a)
            Non-tax qualified ...................      698    12.060517     8,418    21%(a)
         American Century VP -
         American Century VP Value:
            Tax qualified .......................        9    11.278389       102    13%(a)
         The Dreyfus Socially Responsible
         Growth Fund, Inc.:
            Tax qualified .......................    2,027    12.783289    25,912    28%(a)
            Non-tax qualified ...................      662    12.783289     8,463    28%(a)
         Dreyfus Stock Index Fund:
            Tax qualified .......................    6,396    12.462691    79,711    25%(a)
            Non-tax qualified ...................      964    12.462691    12,014    25%(a)
         Dreyfus VIF -
         Capital Appreciation Portfolio:
            Tax qualified .......................    2,784    12.388419    34,489    24%(a)
            Non-tax qualified ...................    1,343    12.388419    16,638    24%(a)
         Fidelity VIP - Equity-Income Portfolio -
         Service Class:
            Tax qualified .......................    1,580    11.808307    18,657    18%(a)
            Non-tax qualified ...................      324    11.808307     3,826    18%(a)
</TABLE>

                                                                     (Continued)
<PAGE>   30
<TABLE>
<S>                                                  <C>      <C>          <C>       <C>
         Fidelity VIP - Growth Portfolio -
         Service Class:
            Tax qualified .......................      667    12.912859     8,613    29%(a)
            Non-tax qualified ...................      670    12.912859     8,652    29%(a)
         Fidelity VIP - High Income Portfolio -
         Service Class:
            Tax qualified .......................      852    10.529250     8,971     5%(a)
            Non-tax qualified ...................      168    10.529250     1,769     5%(a)
         Fidelity VIP - Overseas Portfolio -
         Service Class:
            Tax qualified .......................      221    12.185792     2,693    22%(a)
         Fidelity VIP-II - Contrafund Portfolio -
         Service Class:
            Tax qualified .......................    1,632    12.795546    20,882    28%(a)
            Non-tax qualified ...................      887    12.795546    11,350    28%(a)
         Fidelity VIP-III - Growth Opportunities
         Portfolio - Service Class:
            Tax qualified .......................       52    12.307964       640    23%(a)
         Nationwide SAT - Balanced Fund:
            Tax qualified .......................      798    10.676123     8,520     7%(a)
         Nationwide SAT -
         Capital Appreciation Fund:
            Tax qualified .......................    2,994    12.438039    37,239    24%(a)
            Non-tax qualified ...................      573    12.438039     7,127    24%(a)
         Nationwide SAT - Equity Income Fund:
            Tax qualified .......................       58    11.844786       687    18%(a)
         Nationwide SAT - Global Equity Fund:
            Tax qualified .......................       97    12.210713     1,184    22%(a)
         Nationwide SAT - Government Bond Fund:
            Tax qualified .......................    2,196     9.851828    21,635    (1)%(a)
            Non-tax qualified ...................      346     9.851828     3,409    (1)%(a)
         Nationwide SAT - High Income Bond Fund:
            Tax qualified .......................        2    10.338506        21     3%(a)
         Nationwide SAT - Money Market Fund:
            Tax qualified .......................       99    10.094495       999     1%(a)
         Nationwide SAT - Multi Sector Bond Fund:
            Tax qualified .......................      367    10.244538     3,760     2%(a)
         Nationwide SAT -
         Select Advisers Mid Cap Fund:
            Tax qualified .......................       81    12.252304       992    23%(a)
         Nationwide SAT - Small Cap Value Fund:
            Tax qualified .......................      757    12.962717     9,813    30%(a)
         Nationwide SAT - Small Company Fund:
            Tax qualified .......................       67    12.121529       812    21%(a)
         Nationwide SAT - Strategic Growth Fund:
            Tax qualified .......................       52    12.667131       659    27%(a)
         Nationwide SAT - Strategic Value Fund:
            Tax qualified .......................      283    13.027042     3,687    30%(a)
</TABLE>
<PAGE>   31
<TABLE>
<S>                                               <C>      <C>           <C>       <C>
         Nationwide SAT - Total Return Fund:
            Tax qualified ...................     4,692    11.991803     56,266    20%(a)
            Non-tax qualified ...............       645    11.991803      7,735    20%(a)
         Neuberger & Berman AMT -
         Guardian Portfolio:
            Tax qualified ...................       110    12.885403      1,417    29%(a)
            Non-tax qualified ...............         2    12.885403         26    29%(a)
         Neuberger & Berman AMT -
         Mid-Cap Growth Portfolio:
            Tax qualified ...................       120    14.076184      1,689    41%(a)
         Neuberger & Berman AMT -
         Partners Portfolio:
            Tax qualified ...................       392    11.856528      4,648    19%(a)
            Non-tax qualified ...............       110    11.856528      1,304    19%(a)
         Oppenheimer VAF -
         Aggressive Growth Fund:
            Tax qualified ...................       461    13.190143      6,081    32%(a)
         Oppenheimer VAF - Growth Fund:
            Tax qualified ...................       206    13.243332      2,728    32%(a)
         Oppenheimer VAF -
         Growth & Income Fund:
            Tax qualified ...................     1,075    12.339083     13,265    23%(a)
         Van Eck WIT -
         Worldwide Emerging Markets Fund:
            Tax qualified ...................        20    12.632701        253    26%(a)
         Van Kampen American Capital LIT -
         Morgan Stanley Real Estate
         Securities Portfolio:
            Tax qualified ...................       227    10.410018      2,363     4%(a)
      Asset fee @ 1.20% rate:
         American Century VP -
         American Century VP Income & Growth:
            Tax qualified ...................     1,366    12.431326     16,981    24%(a)
            Non-tax qualified ...............     1,176    12.431326     14,619    24%(a)
         American Century VP -
         American Century VP International:
            Non-tax qualified ...............       223    10.904652      2,432     9%(a)
         American Century VP -
         American Century VP Value:
            Tax qualified ...................         3    11.497731         34    15%(a)
            Non-tax qualified ...............     1,306    11.497731     15,016    15%(a)
         The Dreyfus Socially Responsible
         Growth Fund, Inc.:
            Tax qualified ...................       925    12.758878     11,802    28%(a)
            Non-tax qualified ...............     2,098    12.758878     26,768    28%(a)
         Dreyfus Stock Index Fund:
            Tax qualified ...................     3,618    12.367188     44,744    24%(a)
            Non-tax qualified ...............    26,086    12.367188    322,610    24%(a)
</TABLE>

                                                                     (Continued)
<PAGE>   32
<TABLE>
<S>                                                   <C>      <C>          <C>        <C>
         Dreyfus VIF --
         Capital Appreciation Portfolio:
            Tax qualified .......................       390    12.207586      4,761    22%(a)
            Non-tax qualified ...................     2,910    12.207586     35,524    22%(a)
         Fidelity VIP - Equity-Income Portfolio -
         Service Class:
            Tax qualified .......................     3,974    11.850451     47,094    19%(a)
            Non-tax qualified ...................       776    11.850451      9,196    19%(a)
         Fidelity VIP - Growth Portfolio -
         Service Class:
            Tax qualified .......................    10,429    13.015101    135,734    30%(a)
         Fidelity VIP - High Income Portfolio -
         Service Class:
            Tax qualified .......................       991    10.384114     10,291     4%(a)
            Non-tax qualified ...................     1,251    10.384114     12,991     4%(a)
         Fidelity VIP - Overseas Portfolio -
         Service Class:
            Tax qualified .......................     3,385    11.296846     38,240    13%(a)
            Non-tax qualified ...................       811    11.296846      9,162    13%(a)
         Fidelity VIP-II - Contrafund Portfolio -
         Service Class:
            Tax qualified .......................     1,641    12.602507     20,681    26%(a)
            Non-tax qualified ...................    10,719    12.602507    135,086    26%(a)
         Fidelity VIP-III - Growth Opportunities
         Portfolio - Service Class:
            Tax qualified .......................         1    12.421717         12    24%(a)
            Non-tax qualified ...................     2,338    12.421717     29,042    24%(a)
         Morgan Stanley -
         Emerging Markets Debt Portfolio:
            Non-tax qualified ...................       593    11.400149      6,760    14%(a)
         Nationwide SAT - Balanced Fund:
            Tax qualified .......................         2    10.772545         22     8%(a)
            Non-tax qualified ...................       842    10.772545      9,070     8%(a)
         Nationwide SAT -
         Capital Appreciation Fund:
            Tax qualified .......................        35    12.392954        434    24%(a)
            Non-tax qualified ...................     2,724    12.392954     33,758    24%(a)
         Nationwide SAT - Equity Income Fund:
            Non-tax qualified ...................     1,552    11.927845     18,512    19%(a)
         Nationwide SAT - Government Bond Fund:
            Tax qualified .......................        10    10.174058        102     2%(a)
            Non-tax qualified ...................     1,172    10.174058     11,924     2%(a)
         Nationwide SAT - High Income Bond Fund:
            Tax qualified .......................        19    10.558563        201     6%(a)
            Non-tax qualified ...................     1,154    10.558563     12,185     6%(a)
         Nationwide SAT - Money Market Fund:
            Non-tax qualified ...................    48,756    10.126097    493,708     1%(a)
         Nationwide SAT - Multi Sector Bond Fund:
            Non-tax qualified ...................     1,706    10.475252     17,871     5%(a)
</TABLE>
<PAGE>   33
<TABLE>
<S>                                                <C>      <C>          <C>       <C>
         Nationwide SAT - Small Cap Value Fund:
            Tax qualified .....................    1,749    12.586199    22,013    26%(a)
            Non-tax qualified .................    1,878    12.586199    23,637    26%(a)
         Nationwide SAT - Small Company Fund:
            Tax qualified .....................        3    12.016781        36    20%(a)
         Nationwide SAT - Strategic Value Fund:
            Tax qualified .....................      853    12.477330    10,643    25%(a)
         Nationwide SAT - Total Return Fund:
            Tax qualified .....................      335    11.968910     4,010    20%(a)
            Non-tax qualified .................    2,349    11.968910    28,115    20%(a)
         Neuberger & Berman AMT -
         Guardian Portfolio:
            Tax qualified .....................       29    12.307946       357    23%(a)
         Neuberger & Berman AMT -
         Mid-Cap Growth Portfolio:
            Non-tax qualified .................    1,744    13.702754    23,898    37%(a)
         Neuberger & Berman AMT -
         Partners Portfolio:
            Tax qualified .....................      874    11.821068    10,332    18%(a)
            Non-tax qualified .................    1,913    11.821068    22,614    18%(a)
         Oppenheimer VAF -
         Aggressive Growth Fund:
            Tax qualified .....................       47    12.961315       609    30%(a)
            Non-tax qualified .................    1,383    12.961315    17,925    30%(a)
         Oppenheimer VAF - Growth Fund:
            Tax qualified .....................        1    12.752843        13    28%(a)
            Non-tax qualified .................    2,543    12.752843    32,430    28%(a)
         Oppenheimer VAF -
         Growth & Income Fund:
            Tax qualified .....................      806    12.149185     9,792    21%(a)
            Non-tax qualified .................    1,940    12.149185    23,569    21%(a)
         Van Eck WIT -
         Worldwide Emerging Markets Fund:
            Non-tax qualified .................    1,018    12.101814    12,320    21%(a)
         Van Kampen American Capital LIT -
         Morgan Stanley Real Estate
         Securities Portfolio:
            Tax qualified .....................        3    10.740684        32     7%(a)
            Non-tax qualified .................    2,201    10.740684    23,640     7%(a)
         Warburg Pincus Trust -
         Growth & Income Portfolio:
            Tax qualified .....................       25    11.688738       292    17%(a)
         Warburg Pincus Trust -
         Post Venture Capital Portfolio:
            Tax qualified .....................        3    12.739606        38    27%(a)
</TABLE>

                                                                     (Continued)
<PAGE>   34
<TABLE>
<S>                                            <C>      <C>          <C>       <C>
Asset fee @ 1.25% rate:
   American Century VP --
   American Century VP Value:
      Non-tax qualified ...................      322    11.495807     3,702    15%(a)
   The Dreyfus Socially Responsible
   Growth Fund, Inc.:
      Tax qualified .......................    1,342    12.756741    17,120    28%(a)
   Dreyfus Stock Index Fund:
      Tax qualified .......................    1,241    12.365124    15,345    24%(a)
      Non-tax qualified ...................    1,686    12.365124    20,848    24%(a)
   Fidelity VIP - Equity-Income Portfolio -
   Service Class:
      Tax qualified .......................      739    11.848469     8,756    18%(a)
      Non-tax qualified ...................    1,549    11.848469    18,353    18%(a)
   Fidelity VIP - Growth Portfolio -
   Service Class:
      Tax qualified .......................       41    13.012933       534    30%(a)
      Non-tax qualified ...................    1,201    13.012933    15,629    30%(a)
   Morgan Stanley -
   Emerging Markets Debt Portfolio:
      Tax qualified .......................      154    11.398245     1,755    14%(a)
   Nationwide SAT -
   Capital Appreciation Fund:
      Tax qualified .......................      203    12.390885     2,515    24%(a)
   Nationwide SAT - Global Equity Fund:
      Tax qualified .......................      155    11.745400     1,821    17%(a)
      Non-tax qualified ...................      143    11.745400     1,680    17%(a)
   Nationwide SAT - Government Bond Fund:
      Tax qualified .......................      997    10.172348    10,142     2%(a)
      Non-tax qualified ...................      598    10.172348     6,083     2%(a)
   Nationwide SAT - High Income Bond Fund:
      Non-tax qualified ...................      151    10.556787     1,594     6%(a)
   Nationwide SAT - Multi Sector Bond Fund:
      Non-tax qualified ...................      153    10.473496     1,602     5%(a)
   Nationwide SAT - Small Cap Value Fund:
      Non-tax qualified ...................      310    12.584102     3,901    26%(a)
   Nationwide SAT - Total Return Fund:
      Tax qualified .......................    1,038    11.966903    12,422    20%(a)
      Non-tax qualified ...................      137    11.966903     1,639    20%(a)
   Neuberger & Berman AMT -
   Partners Portfolio:
      Tax qualified .......................        7    11.819096        83    18%(a)
      Non-tax qualified ...................      789    11.819096     9,325    18%(a)
   Oppenheimer VAF -
   Aggressive Growth Fund:
      Tax qualified .......................      147    12.959156     1,905    30%(a)
      Non-tax qualified ...................      678    12.959156     8,786    30%(a)
   Oppenheimer VAF - Growth Fund:
      Tax qualified .......................      482    12.750719     6,146    28%(a)
</TABLE>
<PAGE>   35
<TABLE>
<S>                                                  <C>      <C>          <C>       <C>
         Oppenheimer VAF -
         Growth & Income Fund:
            Tax qualified .......................        9    12.147153       109    21%(a)
         Warburg Pincus Trust -
         Growth & Income Portfolio:
            Tax qualified .......................      499    11.686779     5,832    17%(a)
         Warburg Pincus Trust -
         Post Venture Capital Portfolio:
            Tax qualified .......................      487    12.737475     6,203    27%(a)
      Asset fee @ 1.30% rate:
         The Dreyfus Socially Responsible
         Growth Fund, Inc.:
            Tax qualified .......................      571    12.754610     7,283    28%(a)
         Dreyfus Stock Index Fund:
            Tax qualified .......................    1,040    12.363055    12,858    24%(a)
         Dreyfus VIF  -
         Capital Appreciation Portfolio:
            Tax qualified .......................      343    12.203505     4,186    22%(a)
         Fidelity VIP - Equity-Income Portfolio -
         Service Class:
            Tax qualified .......................    2,008    11.846486    23,788    18%(a)
         Fidelity VIP - Growth Portfolio -
         Service Class:
            Tax qualified .......................      123    13.010755     1,600    30%(a)
         Fidelity VIP-II - Contrafund Portfolio -
         Service Class:
            Tax qualified .......................      169    12.598299     2,129    26%(a)
         Nationwide SAT - Balanced Fund:
            Tax qualified .......................    1,074    10.768931    11,566     8%(a)
         Nationwide SAT - Government Bond Fund:
            Tax qualified .......................      144    10.170644     1,465     2%(a)
         Nationwide SAT - Multi Sector Bond Fund:
            Tax qualified .......................      115    10.471735     1,204     5%(a)
         Nationwide SAT - Small Company Fund:
            Tax qualified .......................        4    12.012761        48    20%(a)
         Nationwide SAT - Strategic Growth Fund:
            Tax qualified .......................      134    12.459415     1,670    25%(a)
         Nationwide SAT - Strategic Value Fund:
            Tax qualified .......................        3    12.473162        37    25%(a)
         Nationwide SAT - Total Return Fund:
            Tax qualified .......................    1,548    11.964909    18,522    20%(a)
         Neuberger & Berman AMT -
         Partners Portfolio:
            Tax qualified .......................        3    11.817120        35    18%(a)
         Oppenheimer VAF -
         Aggressive Growth Fund:
            Tax qualified .......................      415    12.956986     5,377    30%(a)
</TABLE>

                                                                     (Continued)
<PAGE>   36
<TABLE>
<S>                                                <C>             <C>             <C>                  <C>
         Oppenheimer VAF - Growth Fund:
            Tax qualified .....................      102           12.748581                1,300       27%(a)
         Oppenheimer VAF -
         Growth & Income Fund:
            Tax qualified .....................      367           12.145122                4,457       21%(a)
      Asset fee @ 1.35% rate:
         American Century VP -
         American Century VP International:
            Tax qualified .....................      272           12.054452                3,279       21%(a)
         Dreyfus Stock Index Fund:
            Tax qualified .....................      311           12.456413                3,874       25%(a)
         Dreyfus VIF -
         Capital Appreciation Portfolio:
            Tax qualified .....................      259           12.382184                3,207       24%(a)
         Fidelity VIP - High Income Portfolio -
         Service Class:
            Tax qualified .....................      295           10.523939                3,105        5%(a)
         Nationwide SAT -
         Capital Appreciation Fund:
            Tax qualified .....................       51           12.431774                  634       24%(a)
         Nationwide SAT - Money Market Fund:
            Tax qualified .....................    4,169           10.089342               42,062        1%(a)
         Nationwide SAT - Total Return Fund:
            Tax qualified .....................      265           11.985762                3,176       20%(a)
                                                   =====           =========
                                                                                   $2,588,796,935
                                                                                   ==============
</TABLE>

(a)  This investment option was not being utilized for the entire period.
     Accordingly, the annual return was computed for such period as the
     investment option was utilized.

(b) The annual return does not include contract charges satisfied by
    surrendering units.

<PAGE>   80

<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, 1998 and
1997, 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,
1998. 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, 1998 and 1997, and the
results of their operations and their cash flows for each of the years in the
three-year period ended December 31, 1998, in conformity with generally accepted
accounting principles.


                                                                        KPMG LLP


Columbus, Ohio
January 29, 1999




<PAGE>   2

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

                                 Consolidated Balance Sheets

                     (in millions of dollars, except per share amounts)


                                                                          December 31,
                                                                    -----------------------
                                        Assets                        1998          1997
                                        ------                      ---------     ---------
<S>                                                                 <C>           <C>
Investments:
  Securities available-for-sale, at fair value:
    Fixed maturity securities                                       $14,245.1     $13,204.1
    Equity securities                                                   127.2          80.4
  Mortgage loans on real estate, net                                  5,328.4       5,181.6
  Real estate, net                                                      243.6         311.4
  Policy loans                                                          464.3         415.3
  Other long-term investments                                            44.0          25.2
  Short-term investments                                                289.1         358.4
                                                                    ---------     ---------
                                                                     20,741.7      19,576.4
                                                                    ---------     ---------

Cash                                                                      3.4         175.6
Accrued investment income                                               218.7         210.5
Deferred policy acquisition costs                                     2,022.2       1,665.4
Other assets                                                            420.3         438.4
Assets held in separate accounts                                     50,935.8      37,724.4
                                                                    ---------     ---------
                                                                    $74,342.1     $59,790.7
                                                                    =========     =========

                         Liabilities and Shareholder's Equity
                         ------------------------------------
Future policy benefits and claims                                   $19,767.1     $18,702.8
Other liabilities                                                       866.1         885.6
Liabilities related to separate accounts                             50,935.8      37,724.4
                                                                    ---------     ---------
                                                                     71,569.0      57,312.8
                                                                    ---------     ---------

Commitments and contingencies (notes 7 and 12)

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         914.7
  Retained earnings                                                   1,579.0       1,312.3
  Accumulated other comprehensive income                                275.6         247.1
                                                                    ---------     ---------
                                                                      2,773.1       2,477.9
                                                                    ---------     ---------
                                                                    $74,342.1     $59,790.7
                                                                    =========     =========
</TABLE>

See accompanying notes to consolidated financial statements.




<PAGE>   3

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

                                         Consolidated Statements of Income

                                             (in millions of dollars)


                                                                                    Years ended December 31,
                                                                              -----------------------------------
                                                                                 1998         1997        1996
                                                                              --------     --------     ---------
<S>                                                                           <C>          <C>          <C>
Revenues:
  Policy charges                                                              $  698.9     $  545.2     $  400.9
  Life insurance premiums                                                        200.0        205.4        198.6
  Net investment income                                                        1,481.6      1,409.2      1,357.8
  Realized gains (losses) on investments                                          28.4         11.1         (0.3)
  Other                                                                           66.8         46.5         35.9
                                                                              --------     --------     --------
                                                                               2,475.7      2,217.4      1,992.9
                                                                              --------     --------     --------
Benefits and expenses:
  Interest credited to policyholder account balances                           1,069.0      1,016.6        982.3
  Other benefits and claims                                                      175.8        178.2        178.3
  Policyholder dividends on participating policies                                39.6         40.6         41.0
  Amortization of deferred policy acquisition costs                              214.5        167.2        133.4
  Other operating expenses                                                       419.7        384.9        342.4
                                                                              --------     --------     --------
                                                                               1,918.6      1,787.5      1,677.4
                                                                              --------     --------     --------

    Income from continuing operations before federal income tax expense          557.1        429.9        315.5

Federal income tax expense                                                       190.4        150.2        110.9
                                                                              --------     --------     --------

    Income from continuing operations                                            366.7        279.7        204.6

Income from discontinued operations (less federal income tax expense
  of $4.5 in 1996)                                                                --           --           11.3
                                                                              --------     --------     --------

    Net income                                                                $  366.7     $  279.7     $  215.9
                                                                              ========     ========     ========
</TABLE>

See accompanying notes to consolidated financial statements.




<PAGE>   4

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

                              Consolidated Statements of Shareholder's Equity

                                Years ended December 31, 1998, 1997 and 1996
                                         (in millions of dollars)


                                                                                  Accumulated
                                                         Additional                  other         Total
                                              Common      paid-in      Retained  comprehensive  shareholder's
                                              stock       capital      earnings      income        equity
                                              -----       -------      --------      ------        ------
<S>                                           <C>        <C>          <C>           <C>          <C>
December 31, 1995                             $  3.8     $ 657.2      $1,583.2      $ 384.3      $2,628.5

Comprehensive income:
    Net income                                  --          --           215.9         --           215.9
    Net unrealized losses on securities
      available-for-sale arising during
      the year                                  --          --            --         (170.9)       (170.9)
                                                                                                 --------
  Total comprehensive income                                                                         45.0
                                                                                                 --------
Dividends to shareholder                        --        (129.3)       (366.5)       (39.8)       (535.6)
                                              ------     -------      --------      -------      --------
December 31, 1996                                3.8       527.9       1,432.6        173.6       2,137.9

Comprehensive income:
    Net income                                  --          --           279.7         --           279.7
    Net unrealized gains on securities
      available-for-sale arising during
      the year                                  --          --            --           73.5          73.5
                                                                                                 --------
  Total comprehensive income                                                                        353.2
                                                                                                 --------
Capital contribution                            --         836.8          --           --           836.8
Dividend to shareholder                         --        (450.0)       (400.0)        --          (850.0)
                                              ------     -------      --------      -------      --------
December 31, 1997                                3.8       914.7       1,312.3        247.1       2,477.9

Comprehensive income:
    Net income                                  --          --           366.7         --           366.7
    Net unrealized gains on securities
      available-for-sale arising during
      the year                                  --          --            --           28.5          28.5
                                                                                                 --------
  Total comprehensive income                                                                        395.2
                                                                                                 --------
Dividend to shareholder                         --          --          (100.0)        --          (100.0)
                                              ------     -------      --------      -------      --------
December 31, 1998                             $  3.8     $ 914.7      $1,579.0      $ 275.6      $2,773.1
                                              ======     =======      ========      =======      ========

</TABLE>

See accompanying notes to consolidated financial statements.





<PAGE>   5

<TABLE>
<CAPTION>

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

                                           Consolidated Statements of Cash Flows

                                                  (in millions of dollars)


                                                                                           Years ended December 31,
                                                                                   ---------------------------------------
                                                                                     1998           1997            1996
                                                                                   ---------      ---------      ---------
<S>                                                                                <C>            <C>            <C>
Cash flows from operating activities:
  Net income                                                                       $   366.7      $   279.7      $   215.9
  Adjustments to reconcile net income to net cash provided by operating
    activities:
      Interest credited to policyholder account balances                             1,069.0        1,016.6          982.3
      Capitalization of deferred policy acquisition costs                             (584.2)        (487.9)        (422.6)
      Amortization of deferred policy acquisition costs                                214.5          167.2          133.4
      Amortization and depreciation                                                     (8.5)          (2.0)           7.0
      Realized gains on invested assets, net                                           (28.4)         (11.1)          (0.3)
      (Increase) decrease in accrued investment income                                  (8.2)          (0.3)           2.8
      (Increase) decrease in other assets                                               16.4          (12.7)         (38.9)
      Decrease in policy liabilities                                                    (8.3)         (23.1)        (151.0)
      (Decrease) increase in other liabilities                                         (34.8)         230.6          191.4
      Other, net                                                                       (11.3)         (10.9)         (61.7)
                                                                                   ---------      ---------      ---------
        Net cash provided by operating activities                                      982.9        1,146.1          858.3
                                                                                   ---------      ---------      ---------

Cash flows from investing activities:
  Proceeds from maturity of securities available-for-sale                            1,557.0          993.4        1,162.8
  Proceeds from sale of securities available-for-sale                                  610.5          574.5          299.6
  Proceeds from repayments of mortgage loans on real estate                            678.2          437.3          309.0
  Proceeds from sale of real estate                                                    103.8           34.8           18.5
  Proceeds from repayments of policy loans and sale of other invested assets            23.6           22.7           22.8
  Cost of securities available-for-sale acquired                                    (3,182.8)      (2,828.1)      (1,573.6)
  Cost of mortgage loans on real estate acquired                                      (829.1)        (752.2)        (972.8)
  Cost of real estate acquired                                                          (0.8)         (24.9)          (7.9)
  Policy loans issued and other invested assets acquired                               (88.4)         (62.5)         (57.7)
  Short-term investments, net                                                           69.3         (354.8)          28.0
                                                                                   ---------      ---------      ---------
        Net cash used in investing activities                                       (1,058.7)      (1,959.8)        (771.3)
                                                                                   ---------      ---------      ---------

Cash flows from financing activities:
  Proceeds from capital contributions                                                   --            836.8           --
  Cash dividends paid                                                                 (100.0)          --            (50.0)
  Increase in investment product and universal life insurance
    product account balances                                                         2,682.1        2,488.5        1,781.8
  Decrease in investment product and universal life insurance
    product account balances                                                        (2,678.5)      (2,379.8)      (1,784.5)
                                                                                   ---------      ---------      ---------
        Net cash (used in) provided by financing activities                            (96.4)         945.5          (52.7)
                                                                                   ---------      ---------      ---------
Net (decrease) increase in cash                                                       (172.2)         131.8           34.3

Cash, beginning of year                                                                175.6           43.8            9.5
                                                                                   ---------      ---------      ---------
Cash, end of year                                                                  $     3.4      $   175.6      $    43.8
                                                                                   =========      =========      =========
</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, 1998, 1997 and 1996



(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 10 and 14. 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, including variable annuities, fixed annuities and life
         insurance.

(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. Operations that are classified
              and reported as discontinued operations are not consolidated but
              rather are reported as "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, 1998 or 1997.

              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 deferred annuities. Universal life insurance
              products include universal life insurance, variable universal life
              insurance, corporate owned 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. 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. Deferred policy acquisition costs are adjusted to
              reflect the impact of unrealized gains and losses on fixed
              maturity securities available-for-sale as described in note 2(b).

         (e)  Separate Accounts
              -----------------

              Separate account assets and liabilities represent contractholders'
              funds which have been segregated into accounts with specific
              investment objectives. For all but $743.9 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. The average interest rate credited on investment product
              policy reserves was 6.0%, 6.1% and 6.3% for the years ended
              December 31, 1998, 1997 and 1996, respectively.

              Future policy benefits for traditional life insurance policies
              have been calculated by the net level premium method using
              interest rates varying from 6.0% to 10.5% and 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.




<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 40% in 1998 (50%
              in 1997 and 52% in 1996) of the Company's life insurance in force,
              74% in 1998 (77% in 1997 and 78% in 1996) of the number of life
              insurance policies in force, and 14% in 1998 (27% in 1997 and 40%
              in 1996) 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 10 and 14.





<PAGE>   10

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

              Notes to Consolidated Financial Statements, Continued



(j)           Recently Issued Accounting Pronouncements
              -----------------------------------------

              On January 1, 1998 the Company adopted SFAS No. 131 - Disclosures
              about Segments of an Enterprise and Related Information (SFAS
              131). SFAS 131 supersedes SFAS No. 14 - Financial Reporting for
              Segments of a Business Enterprise. SFAS 131 establishes standards
              for public business enterprises to report information about
              operating segments in annual financial statements and selected
              information about operating segments in interim financial reports.
              SFAS 131 also establishes standards for related disclosures about
              products and services, geographic areas, and major customers. The
              adoption of SFAS 131 did not affect results of operations or
              financial position, nor did it affect the manner in which the
              Company defines its operating segments. The segment information
              required for annual financial statements is included in note 13.

              On January 1, 1998, the Company adopted SFAS No. 132 - Employers'
              Disclosures about Pensions and Other Postretirement Benefits (SFAS
              132). SFAS 132 revises employers' disclosures about pension and
              other postretirement benefit plans. The Statement does not change
              the measurement or recognition of benefit plans in the financial
              statements. The revised disclosures required by SFAS 132 are
              included in note 8.

              In June 1998, the FASB issued SFAS No. 133 - Accounting for
              Derivative Instruments and Hedging Activities (SFAS 133). SFAS 133
              establishes accounting and reporting standards for derivative
              instruments and for hedging activities. Contracts that contain
              embedded derivatives, such as certain insurance contracts, are
              also addressed by the Statement. SFAS 133 requires that an entity
              recognize all derivatives as either assets or liabilities in the
              statement of financial position and measure those instruments at
              fair value. The Statement is effective for fiscal years beginning
              after June 15, 1999. It may be implemented earlier provided
              adoption occurs as of the beginning of any fiscal quarter after
              issuance. The Company plans to adopt this Statement in first
              quarter 2000 and is currently evaluating the impact on results of
              operations and financial condition.

              In March 1998, The American Institute of Certified Public
              Accountant's Accounting Standards Executive Committee issued
              Statement of Position 98-1 - Accounting for the Costs of Computer
              Software Developed or Obtained for Internal Use (SOP 98-1). SOP
              98-1 provides guidance intended to standardize accounting
              practices for costs incurred to develop or obtain computer
              software for internal use. Specifically, SOP 98-1 provides
              guidance for determining whether computer software is for internal
              use and when costs incurred for internal use software are to be
              capitalized. SOP 98-1 is effective for financial statements for
              fiscal years beginning after December 15, 1998. The Company does
              not expect the adoption of SOP 98-1, which occurred on January 1,
              1999, to have a material impact on the Company's financial
              statements.


         (k)  Reclassification
              ----------------

              Certain items in the 1997 and 1996 consolidated financial
              statements have been reclassified to conform to the 1998
              presentation.




<PAGE>   11

               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, 1998 and
         1997 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, 1998:
               Fixed maturity securities:
                 U.S. Treasury securities and obligations of U.S.
                   government corporations and agencies              $   255.9       $ 13.0        $   --        $   268.9
                 Obligations of states and political subdivisions          1.6           --            --              1.6
                 Debt securities issued by foreign governments           106.5          4.5            --            111.0
                 Corporate securities                                  9,899.6        423.2         (18.7)        10,304.1
                 Mortgage-backed securities                            3,457.7        104.2          (2.4)         3,559.5
                                                                     ---------       ------        ------        ---------
                     Total fixed maturity securities                  13,721.3        544.9         (21.1)        14,245.1
               Equity securities                                         110.4         18.3          (1.5)           127.2
                                                                     ---------       ------        ------        ---------
                                                                     $13,831.7       $563.2        $(22.6)       $14,372.3
                                                                     =========       ======        ======        =========

             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
                                                                     =========       ======        ======        =========
</TABLE>

         As of December 31, 1998 the Company had entered into S&P 500 futures
         contracts with a notional amount of $20.0 million to reduce the risk of
         changes in the fair market value of certain investments classified as
         equity securities. These contracts had an unrealized loss of $1.3
         million as of December 31, 1998 which is included in the recorded
         amount of the equity securities and in accumulated other comprehensive
         income, net of tax, similar to other unrealized gains and losses on
         securities available-for-sale.



<PAGE>   12

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

              Notes to Consolidated Financial Statements, Continued



         The amortized cost and estimated fair value of fixed maturity
         securities available-for-sale as of December 31, 1998, by expected
         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                                              $ 2,019.9        $ 2,048.0
               Due after one year through five years                                  8,169.1          8,470.6
               Due after five years through ten years                                 2,795.0          2,927.7
               Due after ten years                                                      737.3            798.8
                                                                                    ---------        ---------
                                                                                    $13,721.3        $14,245.1
                                                                                    =========        =========
</TABLE>

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

<TABLE>
<CAPTION>
             (in millions of dollars)                                                1998          1997
                                                                                     ----          ----
             <S>                                                                    <C>           <C>
             Gross unrealized gains                                                 $ 540.6       $ 483.8
             Adjustment to deferred policy acquisition costs                         (116.6)       (103.7)
             Deferred federal income tax                                             (148.4)       (133.0)
                                                                                    -------       -------
                                                                                    $ 275.6       $ 247.1
                                                                                    =======       =======
</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)                                         1998          1997          1996
                                                                              ----          ----          ----
             <S>                                                              <C>          <C>          <C>
             Securities available-for-sale:
               Fixed maturity securities                                      $52.6        $137.5       $(289.2)
               Equity securities                                                4.2          (2.7)          8.9
                                                                              -----        ------       -------
                                                                              $56.8        $134.8       $(280.3)
                                                                              =====        ======       =======
</TABLE>

         Proceeds from the sale of securities available-for-sale during 1998,
         1997 and 1996 were $610.5 million, $574.5 million and $299.6 million,
         respectively. During 1998, gross gains of $9.0 million ($9.9 million
         and $6.6 million in 1997 and 1996, respectively) and gross losses of
         $7.6 million ($18.0 million and $6.9 million in 1997 and 1996,
         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.

         The recorded investment of mortgage loans on real estate considered to
         be impaired as of December 31, 1998 was $3.7 million. No valuation
         allowance has been recorded for these loans as of December 31, 1998.
         The recorded investment of mortgage loans on real estate considered to
         be impaired as of December 31, 1997 was $19.9 million which includes
         $3.9 million of impaired mortgage loans on real estate for which the
         related valuation allowance was $0.1 million and $16.0 million of
         impaired mortgage loans on real estate for which there was no valuation
         allowance. During 1998, the average recorded investment in impaired
         mortgage loans on real estate was approximately $9.1 million ($31.8
         million in 1997) and interest income recognized on those loans was $0.3
         million ($1.0 million in 1997), which is equal to interest income
         recognized using a cash-basis method of income recognition.



<PAGE>   13

               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)                                                1998          1997
                                                                                     ----          ----
             <S>                                                                     <C>           <C>
             Allowance, beginning of year                                            $42.5         $51.0
               Reductions credited to operations                                      (0.1)         (1.2)
               Direct write-downs charged against the allowance                         --          (7.3)
                                                                                     -----         -----
             Allowance, end of year                                                  $42.4         $42.5
                                                                                     =====         =====
</TABLE>

         Real estate is presented at cost less accumulated depreciation of $21.5
         million as of December 31, 1998 ($45.1 million as of December 31, 1997)
         and valuation allowances of $5.4 million as of December 31, 1998 ($11.1
         million as of December 31, 1997).

         Investments that were non-income producing for the twelve month period
         preceding December 31, 1998 amounted to $42.4 million ($19.4 million
         for 1997) and consisted of $32.7 million ($3.0 million in 1997) in
         securities available-for-sale and $9.7 million ($16.4 million in 1997)
         in real estate.

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

<TABLE>
<CAPTION>
             (in millions of dollars)                                      1998            1997           1996
                                                                           ----            ----           ----
             <S>                                                          <C>             <C>            <C>
             Gross investment income:
               Securities available-for-sale:
                 Fixed maturity securities                                $  982.5        $  911.6       $  917.1
                 Equity securities                                             0.8             0.8            1.3
               Mortgage loans on real estate                                 458.9           457.7          432.8
               Real estate                                                    40.4            42.9           44.3
               Short-term investments                                         17.8            22.7            4.2
               Other                                                          30.7            21.0            4.0
                                                                          --------        --------       --------
                   Total investment income                                 1,531.1         1,456.7        1,403.7
             Less investment expenses                                         49.5            47.5           45.9
                                                                          --------        --------       --------
                   Net investment income                                  $1,481.6        $1,409.2       $1,357.8
                                                                          ========        ========       ========
</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)                                        1998            1997           1996
                                                                             ----            ----           ----
             <S>                                                            <C>             <C>            <C>
             Securities available-for-sale:
               Fixed maturity securities                                    $(0.7)          $ 3.6          $(3.5)
               Equity securities                                              2.1             2.7            3.2
             Mortgage loans on real estate                                    3.9             1.6           (4.1)
             Real estate and other                                           23.1             3.2            4.1
                                                                            -----           -----          -----
                                                                            $28.4           $11.1          $(0.3)
                                                                            =====           =====          =====
</TABLE>

         Fixed maturity securities with an amortized cost of $6.5 million and
         $6.2 million as of December 31, 1998 and 1997, respectively, were on
         deposit with various regulatory agencies as required by law.



<PAGE>   14

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

              Notes to Consolidated Financial Statements, Continued



(4)      Federal Income Tax
         ------------------

         The Company's current federal income tax liability was $72.8 million
         and $60.1 million as of December 31, 1998 and 1997, respectively.

         The tax effects of temporary differences that give rise to significant
         components of the net deferred tax liability as of December 31, 1998
         and 1997 are as follows:

<TABLE>
<CAPTION>
             (in millions of dollars)                                        1998            1997
                                                                             ----            ----
             <S>                                                            <C>             <C>
             Deferred tax assets:
               Future policy benefits                                       $207.7          $200.1
               Liabilities in Separate Accounts                              319.9           242.0
               Mortgage loans on real estate and real estate                  17.5            19.0
               Other assets and other liabilities                             58.9            59.2
                                                                            ------          ------
                 Total gross deferred tax assets                             604.0           520.3
                 Less valuation allowance                                     (7.0)           (7.0)
                                                                            ------          ------
                 Net deferred tax assets                                     597.0           513.3
                                                                            ------          ------

             Deferred tax liabilities:
               Deferred policy acquisition costs                             568.7           480.5
               Fixed maturity securities                                     212.2           193.3
               Deferred tax on realized investment gains                      34.8            40.1
               Equity securities and other long-term investments               9.6             7.5
               Other                                                          21.6            22.2
                                                                            ------          ------
                 Total gross deferred tax liabilities                        846.9           743.6
                                                                            ------          ------
                 Net deferred tax liability                                 $249.9          $230.3
                                                                            ======          ======
</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, 1998, 1997 and 1996.

         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)                                   1998            1997            1996
                                                                      ----            ----            ----
           <S>                                                       <C>             <C>             <C>
           Currently payable                                         $186.1          $121.7          $116.5
           Deferred tax expense (benefit)                               4.3            28.5            (5.6)
                                                                     ------          ------          ------
                                                                     $190.4          $150.2          $110.9
                                                                     ======          ======          ======
</TABLE>



<PAGE>   15

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

              Notes to Consolidated Financial Statements, Continued



         Total federal income tax expense for the years ended December 31, 1998,
         1997 and 1996 differs from the amount computed by applying the U.S.
         federal income tax rate to income before tax as follows:

<TABLE>
<CAPTION>
                                                            1998                     1997                     1996
                                                       -----------------        ----------------        -----------------
         (in millions of dollars)                      Amount        %          Amount        %          Amount        %
                                                       ------        -          ------        -          ------        -

         <S>                                           <C>         <C>          <C>         <C>          <C>         <C>
         Computed (expected) tax expense               $195.0      35.0         $150.5      35.0         $110.4      35.0
         Tax exempt interest and dividends
           received deduction                            (4.9)     (0.9)           -         0.0           (0.2)     (0.1)
         Other, net                                       0.3       0.1           (0.3)     (0.1)           0.7       0.3
                                                       ------      ----         ------      ----         ------      ----
             Total (effective rate of each year)       $190.4      34.2         $150.2      34.9         $110.9      35.2
                                                       ======      ====         ======      ====         ======      ====
</TABLE>

         Total federal income tax paid was $173.4 million, $91.8 million and
         $115.8 million during the years ended December 31, 1998, 1997 and 1996,
         respectively.

(5)      Comprehensive Income
         --------------------

         Pursuant to SFAS No. 130 - Reporting Comprehensive Income, which the
         Company adopted January 1, 1998, the Consolidated Statements of
         Shareholder's Equity include a new measure called "Comprehensive
         Income". Comprehensive Income includes net income as well as certain
         items that are reported directly within separate components of
         shareholders' equity that bypass net income. Currently, the Company's
         only component of Other Comprehensive Income is unrealized gains
         (losses) on securities available-for-sale. The related before and after
         federal tax amounts are as follows:

<TABLE>
<CAPTION>
             (in millions of dollars)                                        1998           1997           1996
                                                                             ----           ----           ----
             <S>                                                            <C>            <C>            <C>
             Unrealized gains (losses) on securities
                available-for-sale arising during the period:
                Gross                                                       $ 58.2        $141.1         $(272.4)
                Adjustment to deferred policy acquisition costs              (12.9)        (21.8)           57.0
                Related federal income tax (expense) benefit                 (15.9)        (41.7)           44.0
                                                                            ------        ------          ------
                   Net                                                        29.4          77.6          (171.4)
                                                                            ------        ------          ------

             Reclassification adjustment for net (gains) losses
                on securities available-for-sale realized
                during the period:
                Gross                                                         (1.4)         (6.3)             0.7
                Related federal income tax expense (benefit)                   0.5           2.2             (0.2)
                                                                            ------        ------          -------
                   Net                                                        (0.9)         (4.1)             0.5
                                                                            ------        ------          -------
             Total Other Comprehensive Income                               $ 28.5        $ 73.5          $(170.9)
                                                                            ======        ======          =======
</TABLE>

(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.




<PAGE>   16

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

              Notes to Consolidated Financial Statements, Continued



         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. The carrying amount and fair value for
              equity securities exclude the fair value of futures contracts
              designated as hedges of equity securities.

              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 is net of 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>   17

               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 7.

              Futures contracts: The fair value for futures contracts is based
              on quoted market prices.

           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>
                                                                         1998                              1997
                                                               -------------------------        --------------------------
                                                                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                  $14,245.1      $14,245.1         $13,204.1       $13,204.1
                     Equity securities                              128.5          128.5              80.4            80.4
                   Mortgage loans on real estate, net             5,328.4        5,527.6           5,181.6         5,509.7
                   Policy loans                                     464.3          464.3             415.3           415.3
                   Short-term investments                           289.1          289.1             358.4           358.4
                 Cash                                                 3.4            3.4             175.6           175.6
                 Assets held in separate accounts                50,935.8       50,935.8          37,724.4        37,724.4

               Liabilities:
                 Investment contracts                            15,468.7       15,158.6          14,708.2        14,322.1
                 Policy reserves on life insurance contracts      3,914.0        3,768.9           3,345.4         3,182.4
                 Liabilities related to separate accounts        50,935.8       49,926.5          37,724.4        36,747.0
                 Futures contracts                                    1.3            1.3                --              --
</TABLE>

(7)      Risk Disclosures
         ----------------

         The following is a description of the most significant risks facing
         life insurers and how the Company mitigates those risks:

         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.

         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.



<PAGE>   18

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

              Notes to Consolidated Financial Statements, Continued



         Legal/Regulatory Risk: The risk that changes in the legal or regulatory
         environment in which an insurer operates will result in increased
         competition, reduced 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.

         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 $156.0 million
         extending into 1999 were outstanding as of December 31, 1998. The
         Company also had $40.0 million of commitments to purchase fixed
         maturity securities outstanding as of December 31, 1998.

         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 22% (20% in 1997) in any geographic area and no more than 2% (2%
         in 1997) with any one borrower as of December 31, 1998. As of December
         31, 1998, 42% (46% in 1997) of the remaining principal balance of the
         Company's commercial mortgage loan portfolio financed retail
         properties.

         Reinsurance: 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 $187.9 million and $220.2 million as of December 31,
         1998 and 1997, 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.

(8)      Pension Plan and Postretirement Benefits Other Than Pensions
         ------------------------------------------------------------

         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. 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. Assets of the
         Retirement Plan are invested in group annuity contracts of NLIC and
         Employers Life Insurance Company of Wausau (ELICW).

         Pension costs charged to operations by the Company during the years
         ended December 31, 1998, 1997 and 1996 were $2.0 million, $7.5 million
         and $7.4 million, respectively. The Company has recorded a prepaid
         pension asset of $5.0 million as of December 31, 1998 and no prepaid or
         accrued pension asset or expense as of December 31, 1997.



<PAGE>   19

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

              Notes to Consolidated Financial Statements, Continued



         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,
         1998 and 1997 was $40.1 million and $36.5 million, respectively, and
         the net periodic postretirement benefit cost (NPPBC) for 1998, 1997 and
         1996 was $4.1 million, $3.0 million and $3.3 million, respectively.

         Information regarding the funded status of the pension plan as a whole
         and the postretirement life and health care benefit plan as a whole as
         of December 31, 1998 and 1997 follows:

<TABLE>
<CAPTION>
                                                                             Pension Benefits      Postretirement Benefits
                                                                           ---------------------   -----------------------
              (in millions of dollars)                                       1998         1997         1998       1997
              ---------------------------------------------------------    --------     --------     --------   -------
              <S>                                                          <C>          <C>          <C>        <C>
              Change in benefit obligation:
              Benefit obligation at beginning of year                      $2,033.8     $1,847.8      $237.9    $ 200.7
              Service cost                                                     87.6         77.3         9.8        7.0
              Interest cost                                                   123.4        118.6        15.4       14.0
              Actuarial loss                                                  123.2         60.0        15.6       24.4
              Plan curtailment in 1998/merger in 1997                        (107.2)         1.5         -          -
              Benefits paid                                                   (75.8)       (71.4)       (8.6)      (8.2)
                                                                           --------     --------     -------    -------
              Benefit obligation at end of year                             2,185.0      2,033.8       270.1      237.9
                                                                           --------     --------     -------    -------

              Change in plan assets:
              Fair value of plan assets at beginning of year                2,212.9      1,947.9        69.2       63.0
              Actual return on plan assets                                    300.7        328.1         5.0        3.6
              Employer contribution                                           104.1          7.2        12.1       10.6
              Plan merger                                                       -            1.1         -          -
              Benefits paid                                                   (75.8)       (71.4)       (8.4)      (8.0)
                                                                           --------     --------     -------    -------
              Fair value of plan assets at end of year                      2,541.9      2,212.9        77.9       69.2
                                                                           --------     --------     -------    -------

              Funded status                                                   356.9        179.1      (192.2)    (168.7)
              Unrecognized prior service cost                                  31.5         34.7         -          -
              Unrecognized net (gains) losses                                (345.7)      (330.7)       16.0        1.6
              Unrecognized net (asset) obligation at transition               (11.0)        33.3         1.3        1.5
                                                                           --------     --------     -------    -------
              Prepaid (accrued) benefit cost                               $   31.7     $  (83.6)    $(174.9)   $(165.6)
                                                                           ========     ========     =======    =======
</TABLE>



<PAGE>   20

               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 the pension plan and
         postretirement life and health care benefit plan:

<TABLE>
<CAPTION>
                                                                             Pension Benefits          Postretirement Benefits
                                                                          --------------------         -----------------------
                                                                            1998         1997            1998           1997
                                                                          --------      ------         --------       --------
              <S>                                                         <C>           <C>            <C>            <C>
              Weighted average discount rate                               5.50%         6.00%           6.65%         6.70%
              Rate of increase in future compensation levels               3.75%         4.25%             --            --
              Assumed health care cost trend rate:
                    Initial rate                                             --            --           15.00%        12.13%
                    Ultimate rate                                            --            --            8.00%         6.12%
                    Uniform declining period                                 --            --           15 Years      12 Years
</TABLE>

         The net periodic pension cost for the pension plan as a whole for the
         years ended December 31, 1998, 1997 and 1996 follows:

<TABLE>
<CAPTION>
              (in millions of dollars)                                                   1998         1997         1996
              --------------------------------------------------------------------------------        ----         ----
              <S>                                                                      <C>          <C>
              Service cost (benefits earned during the period)                         $  87.6      $  77.3      $  75.5
              Interest cost on projected benefit obligation                              123.4        118.6        105.5
              Expected return on plan assets                                            (159.0)      (139.0)      (116.1)
              Recognized gains                                                            (3.8)         -            -
              Amortization of prior service cost                                           3.2          3.2          3.2
              Amortization of unrecognized transition obligation                           4.2          4.2          4.1
                                                                                       -------      -------      -------
                                                                                       $  55.6      $  64.3      $  72.2
                                                                                       =======      =======      =======
</TABLE>

         Effective December 31, 1998, Wausau Service Corporation (WSC) ended its
         affiliation with the Nationwide Insurance Enterprise and employees of
         WSC ended participation in the plan. A curtailment gain of $67.1
         million resulted (consisting of a $107.2 million reduction in the
         projected benefit obligation, net of the write-off of the $40.1 million
         remaining unamortized transition obligation related to WSC). The
         Company anticipates that the plan will settle the obligation related to
         WSC employees with a transfer of assets during 1999.

         Basis for measurements, net periodic pension cost for the pension plan:

<TABLE>
<CAPTION>
                                                                                       1998          1997          1996
                                                                                       ----          ----          ----
             <S>                                                                       <C>           <C>           <C>
             Weighted average discount rate                                            6.00%         6.50%         6.00%
             Rate of increase in future compensation levels                            4.25%         4.75%         4.25%
             Expected long-term rate of return on plan assets                          7.25%         7.25%         6.75%
</TABLE>



<PAGE>   21

               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 postretirement benefit plan as a whole for
         the years ended December 31, 1998, 1997 and 1996 was as follows:

<TABLE>
<CAPTION>
             (in millions of dollars)                                                    1998          1997          1996
                                                                                         ----          ----          ----
             <S>                                                                         <C>           <C>           <C>
             Service cost (benefits attributed to employee service during the year)      $ 9.8         $ 7.0         $ 6.5
             Interest cost on accumulated postretirement benefit obligation               15.4          14.0          13.7
             Actual return on plan assets                                                 (5.0)         (3.6)         (4.3)
             Amortization of unrecognized transition obligation of affiliates              0.2           0.2           0.2
             Net amortization and deferral                                                 1.2          (0.5)          1.8
                                                                                         -----         -----         -----
                                                                                         $21.6         $17.1         $17.9
                                                                                         =====         =====         =====
</TABLE>

         Actuarial assumptions used for the measurement of the accumulated
         postretirement benefit obligation (APBO) and the NPPBC for the
         postretirement benefit plan for 1998, 1997 and 1996 were as follows:

<TABLE>
<CAPTION>
                                                                                      1998           1997         1996
                                                                                      -----          -----        ----
             <S>                                                                     <C>            <C>           <C>
             NPPBC:
               Discount rate                                                          6.70%         7.25%         6.65%
               Long term rate of return on plan
                   assets, net of tax                                                 5.83%         5.89%         4.80%
               Assumed health care cost trend rate:
                   Initial rate                                                      12.00%        11.00%        11.00%
                   Ultimate rate                                                      6.00%         6.00%         6.00%
                   Uniform declining period                                         12 Years      12 Years      12 Years
</TABLE>

         For the postretirement benefit plan as a whole, a one percentage point
         increase or decrease in the assumed health care cost trend rate would
         have no impact on the APBO as of December 31, 1998 and have no impact
         on the NPPBC for the year ended December 31, 1998.

(9)      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.

         The statutory capital and surplus of NLIC as of December 31, 1998, 1997
         and 1996 was $1.32 billion, $1.13 billion and $1.00 billion,
         respectively. The statutory net income of NLIC for the years ended
         December 31, 1998, 1997 and 1996 was $171.0 million, $111.7 million and
         $73.2 million, respectively.

         The Company is limited in the amount of shareholder dividends it may
         pay without prior approval by the Department. As of December 31, 1998,
         the maximum amount available for dividend payment from the Company to
         its shareholder without prior approval of the Department was $71.0
         million.




<PAGE>   22

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

              Notes to Consolidated Financial Statements, Continued



         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.

(10)     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, 1998, 1997 and 1996, the
         Company made lease payments to NMIC and its subsidiaries of $8.0
         million, $8.4 million and $9.1 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 $95.0 million, $85.8 million and $101.6
         million in 1998, 1997 and 1996, 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 $31.9 million and $20.5 million as of
         December 31, 1998 and 1997, 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 1998 and
         1997 were not material. The Company believes that the terms of the
         repurchase agreements are materially consistent with what the Company
         could have obtained with unaffiliated parties.





<PAGE>   23

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (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, 1998, 1997 and 1996 were:

<TABLE>
<CAPTION>
                                                       1998                       1997                          1996
                                            ------------------------------------------------------------------------------------
         (in millions of dollars)               NMIC          ELICW        NMIC         ELICW            NMIC         ELICW
         -----------------------------------------------------------------------------------------------------------------------

         <S>                                    <C>          <C>          <C>           <C>             <C>           <C>
         Premiums                               $90.1        $106.3       $ 91.4        $199.8          $ 97.3        $224.2
         Net investment income and other
            revenue                             $11.1        $  9.4       $ 10.7        $ 13.4          $ 10.9        $ 14.8
         Benefits, claims and expenses          $98.8        $160.5       $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 $248.4 million and $211.0 million as
         of December 31, 1998 and 1997, respectively, and are included in
         short-term investments on the accompanying consolidated balance sheets.

         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, 1998 were $60.0
         million, $66.1 million and $76.9 million, respectively.

(11)     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. As of December 31, 1998 the Company had
         no amounts outstanding under the agreement.




<PAGE>   24

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

              Notes to Consolidated Financial Statements, Continued



(12)     Contingencies
         -------------

         On October 29, 1998, the Company and certain of its affiliates were
         named in a lawsuit filed in the Common Pleas Court of Franklin County,
         Ohio related to the sale of deferred annuity products for use as
         investments in tax-deferred contributory retirement plans (Mercedes
         Castillo v. Nationwide Financial Services, Inc., Nationwide Life
         Insurance Company and Nationwide Life and Annuity Insurance Company).
         The plaintiff in such lawsuit seeks to represent a national class of
         the Company's customers and seeks unspecified compensatory and punitive
         damages. The Company is currently evaluating this lawsuit, which is in
         an early stage and has not been certified as a class. The Company
         intends to defend this lawsuit vigorously.

(13)     Segment Information
         -------------------

         The Company uses differences in products as the basis for defining its
         reportable segments. The Company reports 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 independent investment managers and the Company, with
         investment returns accumulating on a tax-deferred basis. The Company's
         variable annuity products consist almost entirely of flexible premium
         deferred variable annuity contracts.

         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.
         Such contracts consist of single premium deferred annuities, flexible
         premium deferred annuities and single premium immediate annuities. The
         Fixed Annuities segment includes the fixed option under variable
         annuity contracts.

         The Life Insurance segment consists of insurance products, including
         variable universal life insurance and corporate-owned life insurance
         products, that provide a death benefit and may also allow the customer
         to build cash value on a tax-deferred basis.

         In addition to the product segments, the Company reports corporate
         revenue and expenses, investments and related investment income
         supporting capital not specifically allocated to its product segments,
         revenues and expenses of its investment advisor subsidiary (other than
         the portion allocated to the Variable Annuities and Life Insurance
         segments), revenues and expenses related to group annuity contracts
         sold to Nationwide Insurance Enterprise employee and agent benefit
         plans and all realized gains and losses on investments in a Corporate
         and Other segment.





<PAGE>   25

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

              Notes to Consolidated Financial Statements, Continued



The following table summarizes the financial results of the Company's business
segments for the years ended December 31, 1998, 1997 and 1996.

<TABLE>
<CAPTION>
                                       Variable      Fixed       Life     Corporate
(in millions of dollars)               Annuities   Annuities   Insurance  and Other    Total
- ------------------------------------  ---------    ---------   ---------  ---------    -----
<S>                                   <C>          <C>         <C>        <C>        <C>
1998:
Net investment income (1)             $   (31.3)   $ 1,116.6   $  231.6   $  164.7   $ 1,481.6
Other operating revenue                   560.8         35.7      319.6       49.6       965.7
                                      ---------    ---------   --------   --------   ---------
   Total operating revenue (2)            529.5      1,152.3      551.2      214.3     2,447.3
                                      ---------    ---------   --------   --------   ---------
Interest credited to policyholder
   account balances                          --        828.6      115.4      125.0     1,069.0
Amortization of deferred policy
   acquisition costs                      123.9         44.2       46.4         --       214.5
Other benefits and expenses               187.2        104.2      294.6       49.1       635.1
                                      ---------    ---------   --------   --------   ---------
   Total expenses                         311.1        977.0      456.4      174.1     1,918.6
                                      ---------    ---------   --------   --------   ---------
Operating income (loss) before
   federal income tax                     218.4        175.3       94.8       40.2       528.7
Realized gains on investments                --           --         --       28.4        28.4
                                      ---------    ---------   --------   --------   ---------
Consolidated income before
   federal tax expense                $   218.4    $   175.3   $   94.8   $   68.6   $   557.1
                                      =========    =========   ========   ========   =========

Assets as of year end                 $47,668.7    $15,215.7   $5,187.6   $6,270.1   $74,342.1
                                      =========    =========   ========   ========   =========


1997:
Net investment income (1)             $   (26.9)   $ 1,098.2   $  189.1   $  148.8   $ 1,409.2
Other operating revenue                   430.9         43.2      284.0       39.0       797.1
                                      ---------    ---------   --------   --------   ---------
   Total operating revenue (2)            404.0      1,141.4      473.1      187.8     2,206.3
                                      ---------    ---------   --------   --------   ---------
Interest credited to policyholder
   account balances                          --        823.4       78.5      114.7     1,016.6
Amortization of deferred policy
   acquisition costs                       87.8         39.8       39.6         --       167.2
Other benefits and expenses               165.3        108.7      284.1       45.6       603.7
                                      ---------    ---------   --------   --------   ---------
   Total expenses                         253.1        971.9      402.2      160.3     1,787.5
                                      ---------    ---------   --------   --------   ---------
Operating income before federal
    income tax                            150.9        169.5       70.9       27.5       418.8
Realized gains on investments                --           --         --       11.1        11.1
                                      ---------    ---------   --------   --------   ---------
Consolidated income before
   federal tax expense                $   150.9    $   169.5   $   70.9   $   38.6   $   429.9
                                      =========    =========   ========   ========   =========

Assets as of year end                 $35,278.7    $14,436.3   $3,901.4   $6,174.3   $59,790.7
                                      =========    =========   ========   ========   =========
</TABLE>




<PAGE>   26

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

              Notes to Consolidated Financial Statements, Continued



<TABLE>
<CAPTION>

                                                 Variable         Fixed            Life         Corporate
         (in millions of dollars)               Annuities       Annuities       Insurance       and Other        Total
         ------------------------------------   ----------      ----------      ---------       ---------     ---------
         <S>                                    <C>             <C>             <C>             <C>           <C>
         1996:
         Net investment income (1)              $    (21.5)     $  1,050.6      $   174.0       $   154.7      $ 1,357.8
         Other operating revenue                     306.1            42.0          261.6            25.7          635.4
                                                ----------      ----------      ---------       ---------      ---------
            Total operating revenue (2)              284.6         1,092.6          435.6           180.4        1,993.2
                                                ----------      ----------      ---------       ---------      ---------
         Interest credited to policyholder
            account balances                            --           805.0           70.2           107.1          982.3
         Amortization of deferred policy
            acquisition costs                         57.4            38.6           37.4              --          133.4
         Benefits and expenses                       136.9           113.6          260.8            50.4          561.7
                                                ----------      ----------      ---------       ---------      ---------
            Total expenses                           194.3           957.2          368.4           157.5        1,677.4
                                                ----------      ----------      ---------       ---------      ---------
         Operating income before federal
             income tax                               90.3           135.4           67.2            22.9          315.8
         Realized losses on investments                 --              --             --            (0.3)          (0.3)
                                                ----------      ----------      ---------       ---------      ---------
         Consolidated income from
            continuing operations before
            federal tax expense                 $     90.3      $    135.4       $   67.2        $   22.6      $   315.5
                                                ==========      ==========       ========        ========      =========

         Assets as of year end                  $ 25,069.7      $ 13,994.7       $3,353.3        $5,348.5      $47,766.2
                                                ==========      ==========       ========        ========      =========
</TABLE>

         -----------
         (1)  The Company's method of allocating net investment income results
              in a charge (negative net investment income) to the Variable
              Annuities segment which is recognized in the Corporate and Other
              segment. The charge relates to non-invested assets which support
              this segment on a statutory basis.

         (2)  Excludes realized gains and losses on investments.

         The Company has no significant revenue from customers located outside
         of the United States nor does the Company have any significant
         long-lived assets located outside the United States.


 (14)    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.





<PAGE>   27

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

              Notes to Consolidated Financial Statements, Continued



         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 10 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, 1998, 1997 and 1996 is as follows:

<TABLE>
<CAPTION>
             (in millions of dollars)                                                1998           1997          1996
                                                                                     ----           ----          ----
             <S>                                                                    <C>            <C>
             Revenues                                                               $   --         $   --       $  668.9
             Net income                                                             $   --         $   --       $   11.3
</TABLE>

         A summary of the assets and liabilities of discontinued operations as
         of December 31, 1998, 1997 and 1996 is as follows:

<TABLE>
<CAPTION>
             (in millions of dollars)                                                1998           1997          1996
                                                                                     ----           ----          ----
             <S>                                                                    <C>            <C>          <C>
             Assets, consisting primarily of investments                            $221.5         $247.3       $3,288.5
             Liabilities, consisting primarily of policy benefits and claims        $221.5         $247.3       $2,802.8
</TABLE>






<PAGE>   81



PART C. OTHER INFORMATION

Item 24.      FINANCIAL STATEMENTS AND EXHIBITS

<TABLE>
<CAPTION>
              (a) Financial Statements:                                                          PAGE
<S>                                                                                              <C>
                  (1) Financial statements included in Prospectus (Part A):

                  (2) Financial statements included N/A in Part B as required:

              Nationwide Variable Account-9:

                      Independent Auditors' Report.                                              79

                      Statement of Assets, Liabilities and Contract
                      Owners' Equity as of December 31, 1998.                                    80

                      Statement of Operations and Changes in Contract Owners'
                      Equity for the year ended 1998 and the period November 3,
                      1997 (commencement of
                      operations) through December 31, 1997.                                     81

                      Notes to Financial Statements.                                             82


              Nationwide Life Insurance Company and subsidiaries:

                      Independent Auditors' Report.                                             115

                      Consolidated Balance Sheets as of December
                      31, 1998 and 1997.                                                        116

                      Consolidated Statements of Income for the
                      years ended December 31, 1998, 1997 and                                   117
                      1996.

                      Consolidated Statements of Shareholder's
                      Equity for the years ended December 31,
                      1998, 1997 and 1996.                                                      118

                      Consolidated Statements of Cash Flows for
                      the years ended December 31, 1998, 1997
                      and 1996.                                                                 119

                      Notes to Consolidated Financial Statements.                               120
</TABLE>




                                   142 of 164
<PAGE>   82



<TABLE>
<CAPTION>
Item 24. (b) Exhibits
<S>                                                                 <C>
                   (1)  Resolution of the Depositor's Board of      Filed previously with this Registration
                        Directors authorizing the                   Statement and incorporated by reference
                        establishment of 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 Depositor      Filed previously with this Registration
                                                                    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>



                                   143 of 164
<PAGE>   83


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
- -------------------------------------------------------------------------------------------------------------------
                          Kenneth D. Davis                                       Director
                          7229 Woodmansee Road
                          Leesburg, OH  45135
- -------------------------------------------------------------------------------------------------------------------
                          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
- -------------------------------------------------------------------------------------------------------------------
                          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                                 and Director
                          Columbus, OH  43215
- -------------------------------------------------------------------------------------------------------------------
                          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
- -------------------------------------------------------------------------------------------------------------------
                          Ralph M. Paige, Executive Director                     Director
                          Federation of Southern
                          Cooperatives/Land Assistance Fund
                          2769 Church Street
                          East Point, GA  30344
- -------------------------------------------------------------------------------------------------------------------
                          James F. Patterson                                     Director
                          8765 Mulberry Road
                          Chesterland, OH  44026
- -------------------------------------------------------------------------------------------------------------------
                          Arden L. Shisler                                       Director
                          1356 North Wenger Road
                          Dalton, OH  44618
- -------------------------------------------------------------------------------------------------------------------
                          Robert L. Stewart                                      Director
                          88740 Fairview Road
                          Jewett, OH  43986
- -------------------------------------------------------------------------------------------------------------------
</TABLE>



                                   144 of 164
<PAGE>   84

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------
                           NAME AND PRINCIPAL                             POSITIONS AND OFFICES
                            BUSINESS ADDRESS                                 WITH DEPOSITOR
- -------------------------------------------------------------------------------------------------------------------
<S>                                                                <C>
                          Nancy C. Thomas                                        Director
                          1733A Westwood Avenue
                          Alliance, OH  44601
- -------------------------------------------------------------------------------------------------------------------
                          Richard D. Headley                         Executive Vice President - Chief
                          One Nationwide Plaza                        Information Technology Officer
                          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
- -------------------------------------------------------------------------------------------------------------------
                          James E. Brock                            Senior Vice President - Corporate
                          One Nationwide Plaza                                  Development
                          Columbus, OH  43215
- -------------------------------------------------------------------------------------------------------------------
                          Charles A. Bryan                         Senior Vice President - Chief Actuary
                          One Nationwide Plaza                             Property and Casualty
                          Columbus, OH  43215
- -------------------------------------------------------------------------------------------------------------------
                          John R. Cook, Jr.                              Senior Vice President -
                          One Nationwide Plaza                         Chief Communications Officer
                          Columbus, OH  43215
- -------------------------------------------------------------------------------------------------------------------
                          Thomas L. Crumrine                               Senior Vice President
                          One Nationwide Plaza
                          Columbus, OH  43215
- -------------------------------------------------------------------------------------------------------------------
                          David A. Diamond                           Senior Vice President - Corporate
                          One Nationwide Plaza                                  Controller
                          Columbus, OH  43215
- -------------------------------------------------------------------------------------------------------------------
                          Phillip C. Gath                                Senior Vice President -
                          One Nationwide Plaza                                Chief Actuary
                          Columbus, OH  43215
- -------------------------------------------------------------------------------------------------------------------
                          Patricia R. Hatler                            Senior Vice President and
                          One Nationwide Plaza                                General Counsel
                          Columbus, OH  43215
- -------------------------------------------------------------------------------------------------------------------
                          David K. Hollingsworth                     Senior Vice President - Marketing
                          One Nationwide Plaza
                          Columbus, OH  43215
- -------------------------------------------------------------------------------------------------------------------
                          David R. Jahn                                   Senior Vice President -
                          One Nationwide Plaza                             Commercial Insurance
                          Columbus, OH  43215
- -------------------------------------------------------------------------------------------------------------------
                          Donna A. James                                 Senior Vice President -
                          One Nationwide Plaza                         Chief Human Resources Officer
                          Columbus, OH  43215
- -------------------------------------------------------------------------------------------------------------------
                          Richard A. Karas                            Senior Vice President - Sales -
                          One Nationwide Plaza                              Financial Services
                          Columbus, OH  43215
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


                                   145 of 164
<PAGE>   85

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------
                           NAME AND PRINCIPAL                             POSITIONS AND OFFICES
                            BUSINESS ADDRESS                                 WITH DEPOSITOR
- -------------------------------------------------------------------------------------------------------------------
<S>                                                                  <C>
                          Edwin P. McCausland, Jr.                       Senior Vice President -
                          One Nationwide Plaza                            Fixed Income Securities
                          Columbus, OH  43215
- -------------------------------------------------------------------------------------------------------------------
                          Douglas C. Robinette                        Senior Vice President- Finance
                          One Nationwide Plaza
                          Columbus, OH  43215
- -------------------------------------------------------------------------------------------------------------------
                          James A. Taylor                                Senior Vice President -
                          One Nationwide Plaza                        Property and Casualty Insurance
                          Columbus, OH  43215
- -------------------------------------------------------------------------------------------------------------------
                          Mark R. Thresher                           Senior Vice President - Finance
                          One Nationwide Plaza
                          Columbus, OH  43215
- -------------------------------------------------------------------------------------------------------------------
                          Richard M. Waggoner                            Senior Vice President -
                          One Nationwide Plaza                                Shared Services
                          Columbus, OH  43215
- -------------------------------------------------------------------------------------------------------------------
                          Susan A. Wolken                                Senior Vice President -
                          One Nationwide Plaza                       Product Management and Marketing
                          Columbus, OH  43215
- -------------------------------------------------------------------------------------------------------------------
                          Bruce C. Barnes                               Vice President - Technology
                          One Nationwide Plaza                             Strategy and Planning
                          Columbus, OH  43215
- -------------------------------------------------------------------------------------------------------------------
                          Dennis W. Click                               Vice President - Secretary
                          One Nationwide Plaza
                          Columbus,  OH 43215
- -------------------------------------------------------------------------------------------------------------------
                          Matthew S. Easley                                  Vice President -
                          One Nationwide Plaza                           Investment Life Actuarial
                          Columbus, OH  43215
- -------------------------------------------------------------------------------------------------------------------
                          R. Dennis Noice                                Vice President - Systems
                          One Nationwide Plaza
                          Columbus, OH  43215
- -------------------------------------------------------------------------------------------------------------------
                          Joseph P. Rath                              Senior Vice President - Product
                          One Nationwide Plaza                             and Market Compliance
                          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

                                   146 of 164
<PAGE>   86





<TABLE>
<CAPTION>
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
                        COMPANY                     STATE/COUNTRY OF         NO. VOTING                PRINCIPAL BUSINESS
                                                      ORGANIZATION           SECURITIES
                                                                            (SEE ATTACHED
                                                                            CHART UNLESS
                                                                              OTHERWISE
                                                                             INDICATED)
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
<S>                                             <C>                       <C>                <C>
         The 401K Companies, Inc.               Texas                                        Holding Company

         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         The 401(K) Company                     Texas                                        Third-party administrator for 401(k)
                                                                                             plans
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         401K Investment Advisors, Inc.         Texas                                        Investment Advisor registered with the
                                                                                             SEC
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         401K Investments Services, Inc.        Texas                                        NASD registered Broker-Dealer
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Affiliate Agency, Inc.                 Delaware                                     Life Insurance Agency
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Affiliate Agency of Ohio, Inc.         Ohio                                         Life Insurance Agency
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         AID Finance Services, Inc.             Iowa                                         Holding Company
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         ALLIED General Agency Company          Iowa                                         Managing General Agent and Surplus
                                                                                             Lines Broker (P&C)
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         ALLIED Group, Inc.                     Iowa                                         Holding Company
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         ALLIED Group Insurance Marketing       Iowa                                         Direct Marketer (P&C)
         Company
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         ALLIED Group Merchant Banking          Iowa
         Corporation
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         ALLIED Group Mortgage Company          Iowa                                         Mortgage Lender
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         ALLIED Life Brokerage Agency, Inc.     Iowa                                         Insurance Broker
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         ALLIED Life Financial Corporation      Iowa                                         Holding Company
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         ALLIED Life Insurance Company          Iowa                                         Insurance Company
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         ALLIED Property and Casualty           Iowa                                         Underwrites General P&C Insurance
         Insurance Company
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Allnations, Inc.                       Ohio                                         Promotes international cooperative
                                                                                             insurance organizations
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         AMCO Insurance Company                 Iowa                                         Underwrites General P&C Insurance
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         American Marine Underwriters, Inc.     Florida                                      Underwriting Manager
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Auto Direkt Insurance Company          Germany                                      Insurance Company
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         CalFarm Insurance Company              California                                   Stock Corporation
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Caliber Funding Corporation            Delaware                                     Stock Corporation
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         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
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
</TABLE>



                                   147 of 164
<PAGE>   87



<TABLE>
<CAPTION>
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
                        COMPANY                     STATE/COUNTRY OF         NO. VOTING                PRINCIPAL BUSINESS
                                                      ORGANIZATION           SECURITIES
                                                                            (SEE ATTACHED
                                                                            CHART UNLESS
                                                                              OTHERWISE
                                                                             INDICATED)
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
<S>                                             <C>                       <C>                <C>
         Cooperative Service Company            Nebraska                                     Insurance Agency
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Depositors Insurance Company           Iowa                                         Underwrites P&C insurance
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         *Employers Life Insurance Company      Wisconsin                                    Life Insurance Company
         of  Wausau
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Excaliber Funding Corporation          Delaware                                     Limited purpose corporation
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         F&B, Inc.                              Iowa                                         Insurance Agency
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Farmland Mutual Insurance Company      Iowa                                         Mutual Insurance Company
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Financial Horizons Distributors        Alabama                                      Insurance Agency
         Agency of Alabama, Inc.
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Financial Horizons Distributors        Ohio                                         Insurance Agency
         Agency of Ohio, Inc.
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Financial Horizons Distributors        Oklahoma                                     Insurance Agency
         Agency of Oklahoma, Inc.
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Financial Horizons Distributors        Texas                                        Insurance Agency
         Agency of Texas, Inc.
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         *Financial Horizons Investment Trust   Massachusetts                                Investment Company
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Financial Horizons Securities          Oklahoma                                     Broker-Dealer
         Corporation
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         GatesMcDonald Health Plus, Inc.        Ohio                                         Managed Care Organization
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Gates, McDonald & Company              Ohio                                         Cost Control
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         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
         York, Inc.                                                                          administration
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         MedPro Solutions, Inc.                 Massachusetts                                Third-party administration services
                                                                                             for workers' compensation, automobile
                                                                                             injury and disability claims
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Insurance Intermediaries, Inc.         Ohio                                         Insurance Broker and Insurance Agency
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Irvin L. Schwartz and Associates,      Ohio                                         Insurance Agency
         Inc.
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Landmark Financial Services of New     New York                                     Life Insurance Agency
         York, Inc.
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Leben Direkt Insurance Company         Germany                                      Life Insurance Company
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
</TABLE>


                                   148 of 164
<PAGE>   88



<TABLE>
<CAPTION>
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
                        COMPANY                     STATE/COUNTRY OF         NO. VOTING                PRINCIPAL BUSINESS
                                                      ORGANIZATION           SECURITIES
                                                                            (SEE ATTACHED
                                                                            CHART UNLESS
                                                                              OTHERWISE
                                                                             INDICATED)
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
<S>                                             <C>                       <C>                <C>
         Lone Star General Agency, Inc.         Texas                                        Insurance Agency
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Midwest Printing Services, Inc.        Iowa                                         General Printing Services
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Morley & Associates                    Oregon                                       Insurance Broker
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Morley Capital Management, Inc.        Oregon                                       Investment Adviser and stable value
                                                                                             money management
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Morley Financial Services, Inc.        Oregon                                       Holding Company
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Morley Research Associates, Ltd.       Delaware                                     Credit research consulting
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         **MRM Investments, Inc.                Ohio                                         Owns and operates a recreational ski
                                                                                             facility
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         **National Casualty Company            Wisconsin                                    Insurance Company
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         National Casualty Company of America,  Great Britain                                Insurance Company
           Ltd.
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         National Deferred Compensation, Inc.   Ohio                                         Administers deferred compensation
                                                                                             plans for public employees
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         **National Premium and Benefit         Delaware                                     Insurance Administrative Services
         Administration Company
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nationwide Advisory Services, Inc.     Ohio                                         Investment Management and
                                                                                             Administrative Services
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         **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                                         Special purpose real estate corporation
         Redevelopment Corporation
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nationwide Corporation                 Ohio                                         Holding Company
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nationwide Financial Institution       Delaware                                     Insurance Agency
         Distributors Agency, Inc.
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nationwide Financial Services          Bermuda                                      Life Insurance Company
         (Bermuda) Ltd.
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nationwide Financial Services          Delaware                                     Statutory Business Trust
         Capital Trust
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nationwide Financial Services          Delaware                                     Statutory Business Trust
         Capital Trust II
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
</TABLE>


                                   149 of 164
<PAGE>   89



<TABLE>
<CAPTION>
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
                        COMPANY                     STATE/COUNTRY OF         NO. VOTING                PRINCIPAL BUSINESS
                                                      ORGANIZATION           SECURITIES
                                                                            (SEE ATTACHED
                                                                            CHART UNLESS
                                                                              OTHERWISE
                                                                             INDICATED)
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
<S>                                             <C>                       <C>                <C>
         Nationwide Financial Services, Inc.    Delaware                                     Holding Company
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nationwide General Insurance Company   Ohio                                         Insurance Company
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nationwide Global Holdings, Inc.       Ohio                                         Holding Company for International
                                                                                             Operations
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nationwide Health Plans, Inc.          Ohio                                         Health Maintenance Organization
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         *Nationwide Indemnity Company          Ohio                                         Reinsurance Company
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nationwide Insurance Company of        California                                   Underwriter
         America
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nationwide Insurance Company of        Ohio                                         Insurance Company
         Florida
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nationwide Insurance Enterprise        Ohio                                         Membership Non-Profit Corporation
         Foundation
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nationwide Services Company, LCC       Ohio                                         Shared services functions
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nationwide Insurance Golf Charities,   Ohio                                         Membership Non-Profit Corporation
         Inc.
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nationwide International Underwriters  California                                   Underwriting Manager
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nationwide Investing Foundation        Michigan                                     Provide investors with continuous
                                                                                             source of investment
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         *Nationwide Investing Foundation II    Massachusetts                                Common Law Trust
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         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                                        Property Insurance
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nationwide Management Systems, Inc.    Ohio                                         Preferred provider organization,
                                                                                             products and related services
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nationwide Mutual Fire Insurance       Ohio                                         Mutual Insurance Company
         Company
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nationwide Mutual Funds                Ohio                                         Investment Company
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nationwide Mutual Insurance Company    Ohio                                         Mutual Insurance Company
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
</TABLE>



                                   150 of 164
<PAGE>   90


<TABLE>
<CAPTION>
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
                        COMPANY                     STATE/COUNTRY OF         NO. VOTING                PRINCIPAL BUSINESS
                                                      ORGANIZATION           SECURITIES
                                                                            (SEE ATTACHED
                                                                            CHART UNLESS
                                                                              OTHERWISE
                                                                             INDICATED)
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
<S>                                             <C>                       <C>                <C>
         Nationwide Properties, Ltd.            Ohio                                         Develop, own and operate real estate
                                                                                             and real estate investments
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nationwide Property and Casualty       Ohio                                         Insurance Company
         Insurance Company
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nationwide Realty Investors, Inc.      Ohio                                         Develop, own and operate real estate
                                                                                             and real estate investments
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nationwide Retirement Solutions, Inc.  Delaware                                     Market and administer deferred
                                                                                             compensation plans for public employees
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nationwide Retirement Solutions,       Alabama                                      Market and administer deferred
         Inc. of Alabama                                                                     compensation plans for public employees
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nationwide Retirement Solutions,       Arizona                                      Market and administer deferred
         Inc. of Arizona                                                                     compensation plans for public employees
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nationwide Retirement Solutions,       Arkansas                                     Market and administer deferred
         Inc. of Arkansas                                                                    compensation plans for public employees
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nationwide Retirement Solutions,       Montana                                      Market and administer deferred
         Inc. of Montana                                                                     compensation plans for public employees
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nationwide Retirement Solutions,       Nevada                                       Market and administer deferred
         Inc. of Nevada                                                                      compensation plans for public employees
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nationwide Retirement Solutions,       New Mexico                                   Market and administer deferred
         Inc. of New Mexico                                                                  compensation plans for public employees
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nationwide Retirement Solutions,       Ohio                                         Market variable annuity contracts to
         Inc. of Ohio                                                                        members of the National Education
                                                                                             Association in the state of Ohio
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nationwide Retirement Solutions,       Oklahoma                                     Market variable annuity contracts to
         Inc. of Oklahoma                                                                    members of the National Education
                                                                                             Association in the state of Oklahoma
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nationwide Retirement Solutions,       South Dakota                                 Market and administer deferred
         Inc. of South Dakota                                                                compensation plans for public employees
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nationwide Retirement Solutions,       Texas                                        Market and administer deferred
         Inc. of Texas                                                                       compensation plans for public employees
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nationwide Retirement Solutions,       Wyoming                                      Market variable annuity contracts to
         Inc. of Wyoming                                                                     members of the National Education
                                                                                             Association in the state of Wyoming
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
</TABLE>



                                   151 of 164
<PAGE>   91




<TABLE>
<CAPTION>
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
                        COMPANY                     STATE/COUNTRY OF         NO. VOTING                PRINCIPAL BUSINESS
                                                      ORGANIZATION           SECURITIES
                                                                            (SEE ATTACHED
                                                                            CHART UNLESS
                                                                              OTHERWISE
                                                                             INDICATED)
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
<S>                                             <C>                       <C>                <C>
         Nationwide Retirement Solutions        Massachusetts                                Market and administer deferred
         Insurance Agency Inc.                                                               compensation plans for public employees
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         *Nationwide Separate Account Trust     Massachusetts                                Investment Company
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nationwide Trust Company, FSB          United States of America                     Federal Savings Bank
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Neckura Holding Company                Germany                                      Administrative services for Neckura
                                                                                             Insurance Group
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Neckura Insurance Company              Germany                                      Insurance Company
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Neckura Life Insurance Company         Germany                                      Life Insurance Company
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nevada Independent                                                                  Workers' compensation administrative
         Companies-Construction                                                              services
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nevada Independent Companies-Health    Nevada                                       Workers' compensation administrative
         and Nonprofit                                                                       services
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nevada Independent Companies-          Nevada                                       Workers' compensation administrative
         Hospitality and Entertainment                                                       services
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Nevada Independent Companies-          Nevada                                       Workers' compensation administrative
         Manufacturing                                                                       services
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         NFS Distributors, Inc.                 Delaware                                     Holding Company
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         NWE, Inc.                              Ohio                                         Special Investments
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         PanEuroLife                            Luxembourg                                   Life Insurance
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Pension Associates, Inc.               Wisconsin                                    Pension plan administration
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Portland Investment Services, Inc.     Oregon                                       NASD Registered Broker-Dealer
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Premier Agency, Inc.                   Iowa                                         Insurance Agency
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Riverview Agency, Inc.                 Texas                                        Stock Corporation
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         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
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Union Bond and Trust Company           Oregon                                       Oregon state bank with trust powers
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Villanova Capital, Inc.                Delaware                                     Holding Company
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
</TABLE>


                                   152 of 164
<PAGE>   92




<TABLE>
<CAPTION>
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
                        COMPANY                     STATE/COUNTRY OF         NO. VOTING                PRINCIPAL BUSINESS
                                                      ORGANIZATION           SECURITIES
                                                                            (SEE ATTACHED
                                                                            CHART UNLESS
                                                                              OTHERWISE
                                                                             INDICATED)
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
<S>                                             <C>                       <C>                <C>
         Villanova Mutual Fund Capital Trust    Delaware                                     Business Trust
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Villanova SA Capital Trust             Delaware                                     Business Trust
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         **Wausau Preferred Health Insurance    Wisconsin                                    Insurance and Reinsurance Company
         Company
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
         Western Heritage Insurance Company     Arizona                                      Excess and Surplus Lines Insurance
                                                                                             Company
         -------------------------------------- ------------------------- ------------------ ---------------------------------------
</TABLE>



                                   153 of 164
<PAGE>   93



<TABLE>
<CAPTION>
     -------------------------------------------------------------------------------------------------------------------------------
                        COMPANY                    STATE/COUNTRY OF        NO. VOTING SECURITIES           PRINCIPAL BUSINESS
                                                     ORGANIZATION          (SEE ATTACHED CHART)
                                                                         UNLESS OTHERWISE INDICATED
     -------------------------------------------------------------------------------------------------------------------------------
<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 Account          Ohio          Nationwide Life Separate      Issuer of Annuity Contracts
                                                                       Account
     -------------------------------------------------------------------------------------------------------------------------------
      *  Nationwide VA Separate Account-A                Ohio          Nationwide Life and Annuity   Issuer of Annuity Contracts
                                                                       Separate Account
     -------------------------------------------------------------------------------------------------------------------------------
      *  Nationwide VA Separate Account-B                Ohio          Nationwide Life and Annuity   Issuer of Annuity Contracts
                                                                       Separate Account
     -------------------------------------------------------------------------------------------------------------------------------
      *  Nationwide VA Separate Account-C                Ohio          Nationwide Life and Annuity   Issuer of Annuity Contracts
                                                                       Separate Account
     -------------------------------------------------------------------------------------------------------------------------------
         Nationwide VA Separate Account-Q                Ohio          Nationwide Life and Annuity   Issuer of Annuity Contracts
                                                                       Separate Account
     -------------------------------------------------------------------------------------------------------------------------------
      *  Nationwide Variable Account                     Ohio          Nationwide Life Separate      Issuer of Annuity Contracts
                                                                       Account
     -------------------------------------------------------------------------------------------------------------------------------
      *  Nationwide Variable Account-II                  Ohio          Nationwide Life Separate      Issuer of Annuity Contracts
                                                                       Account
     -------------------------------------------------------------------------------------------------------------------------------
      *  Nationwide Variable Account-3                   Ohio          Nationwide Life Separate      Issuer of Annuity Contracts
                                                                       Account
     -------------------------------------------------------------------------------------------------------------------------------
      *  Nationwide Variable Account-4                   Ohio          Nationwide Life Separate      Issuer of Annuity Contracts
                                                                       Account
     -------------------------------------------------------------------------------------------------------------------------------
      *  Nationwide Variable Account-5                   Ohio          Nationwide Life Separate      Issuer of Annuity Contracts
                                                                       Account
     -------------------------------------------------------------------------------------------------------------------------------
      *  Nationwide Variable Account-6                   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-8                   Ohio          Nationwide Life Separate      Issuer of Annuity Contracts
                                                                       Account
     -------------------------------------------------------------------------------------------------------------------------------
      *  Nationwide Variable Account-9                   Ohio          Nationwide Life Separate      Issuer of Annuity Contracts
                                                                       Account
     -------------------------------------------------------------------------------------------------------------------------------
         Nationwide Variable Account-10                  Ohio          Nationwide Life Separate      Issuer of Annuity Contracts
                                                                       Account
     -------------------------------------------------------------------------------------------------------------------------------
      *  Nationwide VL Separate Account-A                Ohio          Nationwide Life and Annuity   Issuer of Life Insurance
                                                                       Separate Account              Policies
     -------------------------------------------------------------------------------------------------------------------------------
</TABLE>


                                   154 of 164
<PAGE>   94




<TABLE>
<CAPTION>
     -------------------------------------------------------------------------------------------------------------------------------
                        COMPANY                    STATE/COUNTRY OF        NO. VOTING SECURITIES           PRINCIPAL BUSINESS
                                                     ORGANIZATION          (SEE ATTACHED CHART)
                                                                         UNLESS OTHERWISE INDICATED
     -------------------------------------------------------------------------------------------------------------------------------
<S>                                                      <C>           <C>                           <C>
         Nationwide VL Separate Account-B                Ohio          Nationwide Life and Annuity   Issuer of Life Insurance
                                                                       Separate Account              Policies
     -------------------------------------------------------------------------------------------------------------------------------
      *  Nationwide VL Separate Account-C                Ohio          Nationwide Life and Annuity   Issuer of Life Insurance
                                                                       Separate Account              Policies
     -------------------------------------------------------------------------------------------------------------------------------
         Nationwide VL Separate Account -D               Ohio          Nationwide Life and Annuity   Issuer of Life Insurance
                                                                       Separate Account              Policies
     -------------------------------------------------------------------------------------------------------------------------------
      *  Nationwide VLI Separate Account                 Ohio          Nationwide Life Separate      Issuer of Life Insurance
                                                                       Account                       Policies
     -------------------------------------------------------------------------------------------------------------------------------
      *  Nationwide VLI Separate Account-2               Ohio          Nationwide Life Separate      Issuer of Life Insurance
                                                                       Account                       Policies
     -------------------------------------------------------------------------------------------------------------------------------
      *  Nationwide VLI Separate Account-3               Ohio          Nationwide Life Separate      Issuer of Life Insurance
                                                                       Account                       Policies
     -------------------------------------------------------------------------------------------------------------------------------
      *  Nationwide VLI Separate Account-4               Ohio          Nationwide Life Separate      Issuer of Life Insurance
                                                                       Account                       Policies
     -------------------------------------------------------------------------------------------------------------------------------
         Nationwide VLI Separate Account-5               Ohio          Nationwide Life Separate      Issuer of Life Insurance
                                                                       Account                       Policies
     -------------------------------------------------------------------------------------------------------------------------------
</TABLE>



                                   155 of 164
<PAGE>   95
<TABLE>
<CAPTION>
                                                                                                                         (left side)
<S>                               <C>                               <C>                                  <C>
- ------------------------
| NATIONWIDE INSURANCE |
| GOLF CHARITIES, INC. |
|                      |
|      MEMBERSHIP      |
|      NONPROFIT       |
|     CORPORATION      |
- ------------------------
           -------------------------------------------------------------------------------------------------------------------------
           |                                      |                                   |
- ---------------------------           ---------------------------       ----------------------------
|      ALLIED LIFE        |           |         ALLIED          |       |       AID FINANCE        |
|       FINANCIAL         |           |       GROUP, INC.       |       |      SERVICES, INC.      |
|      CORPORATION        |           |          (AGI)          |       |      (AID FINANCE)       |
|        (ALFC)           |           |                         |       |                          |
|Common Stock: 850        |           |Common Stock: 850 Shares |       |Common Stock: 10,000      |
|------------  Shares     |           |------------             |       |------------  Shares      |
|                         |---|       |                         |---|   |                          |
|              Cost       |   |       |              Cost       |   |   |              Cost        |
|              ----       |   |       |              ----       |   |   |              ----        |
|Casualty-                |   |       |Casualty-                |   |   |Casualty-                 |
|100%         $47,286,429 |   |       |100%       $1,049,237,226|   |   |100%          $19,545,634 |
- ---------------------------   |       ---------------------------   |   ----------------------------
                              |                                     |                 |
- ---------------------------   |       ---------------------------   |   ----------------------------
|    ALLIED GROUP         |   |       |           AMCO          |   |   |          ALLIED          |
|  MERCHANT BANKING       |   |       |    INSURANCE COMPANY    |   |   |      GROUP INSURANCE     |
|    CORPORATION          |   |       |          (AMCO)         |   |   |     MARKETING COMPANY    |
|Common Stock: 10,000     |   |       |Common Stock: 155,991    |   |   |Common Stock: 20,000      |
|------------  Shares     |   |       |------------  Shares     |   |   |------------  Shares      |
|                         |---|  |----|                         |---|   |                          |
|              Cost       |   |  |    |              Cost       |   |   |              Cost        |
|              ----       |   |  |    |              ----       |   |   |              ----        |
|                         |   |  |    |                         |   |   |Aid Finance-              |
|AFLC-100%     $100,000   |   |  |    |AGI-100%      $95,925,450|   |   |100%          $16,059,469 |
- ---------------------------   |  |    ---------------------------   |   ----------------------------
                              |  |                                  |
- ---------------------------   |  |    ---------------------------   |   ----------------------------
|      ALLIED LIFE        |   |  |    |          WESTERN        |   |   |         DEPOSITORS       |
|       BROKERAGE         |   |  |    |    HERITAGE INSURANCE   |   |   |     INSURANCE COMPANY    |
|      AGENCY, INC.       |   |  |    |         COMPANY         |   |   |       (DEPOSITORS)       |
|Common Stock: 500,000    |   |  |    |Common Stock: 4,776,076  |   |   |Common Stock: 199,991     |
|------------  Shares     |   |  |    |------------  Shares     |   |   |------------  Shares      |
|                         |---|  |----|                         |   |---|                          |
|              Cost       |   |  |    |              Cost       |   |   |              Cost        |
|              ----       |   |  |    |              ----       |   |   |              ----        |
|AFLC-100%     $442,695   |   |  |    |AMCO-100%     $11,686,037|   |   |AGI-100%      $15,251,842 |
- ---------------------------   |  |    ---------------------------   |   ----------------------------
                              |  |                                  |
- ---------------------------   |  |    ---------------------------   |   ----------------------------
|     ALLIED LIFE         |   |  |    |          ALLIED         |   |   |      ALLIED PROPERTY     |
|      INSURANCE          |   |  |    |      GENERAL AGENCY     |   |   |        AND CASUALTY      |
|       COMPANY           |   |  |    |         COMPANY         |   |   |     INSURANCE COMPANY    |
|Common Stock: 250,000    |   |  |    |Common Stock: 5,000      |   |   |Common Stock: 156,822     |
|------------  Shares     |   |  |    |------------  Shares     |   |   |------------  Shares      |
|                         |---|  |----|                         |   |---|                          |
|              Cost       |           |              Cost       |   |   |              Cost        |
|              ----       |           |              ----       |   |   |              ----        |
|AFLC-100%     $41,732,343|           |AMCO-100%     $135,342   |   |   |AGI-100%      $33,018,634 |
- ---------------------------           ---------------------------   |   ----------------------------
                                                                    |
                                      ---------------------------   |   ----------------------------
                                      |          PREMIER        |   |   |          ALLIED          |
                                      |          AGENCY,        |   |   |      GROUP MORTGAGE      |
                                      |            INC.         |   |   |         COMPANY          |
                                      |Common Stock: 100,000    |   |   |Common Stock: 9,500       |
                                      |------------  Shares     |   |   |------------  Shares      |
                                      |                         |---|---|                          |
                                      |              Cost       |   |   |              Cost        |
                                      |              ----       |   |   |              ----        |
                                      |AGI-100%      $100,000   |   |   |AGI-100%      $213,976    |
                                      ---------------------------   |   ----------------------------
                                                                    |
                                                                    |   ----------------------------
                                                                    |   |          MIDWEST         |
                                                                    |   |    PRINTING SERVICES     |
                                                                    |   |            LTD.          |
                                                                    |   |Common Stock: 10,000      |
                                                                    |   |------------  Shares      |
                                                                    |---|                          |
                                                                        |              Cost        |
                                                                        |              ----        |
                                                                        |AFLC-100%    $610,000    |
                                                                        ----------------------------
</TABLE>

<PAGE>   96
<TABLE>
<CAPTION>
                                        NATIONWIDE INSURANCE ENTERPRISE(R)                                                  (middle)
<S>                                               <C>                                               <C>
  ------------------------------------------                            ------------------------------------------
  |                                        |                            |                                        |
  |           NATIONWIDE MUTUAL            |                            |          NATIONWIDE MUTUAL             |
  |           INSURANCE COMPANY            |============================|        FIRE INSURANCE COMPANY          |
  |              (CASUALTY)                |                            |               (FIRE)                   |
  |                                        |                            |                                        |
  ------------------------------------------                            ------------------------------------------
  |  ||               |                                                                               |
  |  ||               |--------------------------------------------------------------------|          |--------------------------
- --|  ||                                                                                    |
     ||                                          |--------------------------------------------------------------|----------------
     ||                                          |                                                              |
     ||  --------------------------------        |   --------------------------------            --------------------------------
     ||  |                              |        |   |     NATIONWIDE GENERAL       |            |       NECKURA HOLDING        |
     ||  |                              |        |   |      INSURANCE COMPANY       |            |      COMPANY (NECKURA)       |
     ||  |      NATIONWIDE LLOYDS       |        |   |                              |            |                              |
     ||  |                              |        |   |Common Stock:    20,000       |            |Common Stock:    10,000       |
     ||==|                              |        |---|------------     Shares       |         |--|------------     Shares       |
     ||  |       A TEXAS LLOYDS         |        |   |                              |         |  |                              |
     ||  |                              |        |   |                 Cost         |         |  |                 Cost         |
     ||  |                              |        |   |                 ----         |         |  |                 ----         |
     ||  |                              |        |   |Casualty-100%    $5,944,422   |         |  |Casualty-100%    $87,943,140  |
     ||  --------------------------------        |   --------------------------------         |  --------------------------------
     ||                                          |                                            |
     ||  --------------------------------        |   --------------------------------         |  --------------------------------
     ||  |       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 WISCONSIN     |         |  |       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:    10,000      |    |    |  |Common Stock:    1 Share      |
         |                              |--------|   | ------------     Shares      | ---|    |--|------------                  |
         |                    Cost      |        |   |                              |    |    |  |                              |
         |Casualty-99.9%      ----      |        |   |                   Cost       |    |    |  |                 Cost         |
         |Other Capital:   $26,714,335  |        |   |                   ----       |    |    |  |                 ----         |
         |-------------                 |        |   | SIC-100%          $6,000,000 |    |    |  |Neckura-100%     DM 51,639    |
         |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:    1500 Shares  |
         |                              |            |------------                  |------------|------------                  |
         |                              |            |                 Cost         |            |                 Cost         |
         |NC-100%                       |            |                 ----         |            |                 ----         |
         |                              |            |Neckura-100%     DM 50,000    |            |Neckura-100%     DM 1,643,149 |
         |                              |            |                              |            |                              |
         |                              |            |                              |            |                              |
         --------------------------------            --------------------------------            --------------------------------

</TABLE>

<PAGE>   97
<TABLE>
<CAPTION>
                                                                                                                        (right side)
<S>     <C>                                       <C>                                              <C>
                                                                                                            ------------------------
                                                                                                            | NATIONWIDE INSURANCE |
                                                                                                            | ENTERPRISE FOUNDATION|
                                                                                                            |                      |
                                                                                                            |      MEMBERSHIP      |
                                                                                                            |      NONPROFIT       |
                                                                                                            |     CORPORATION      |
                                                                                                            ------------------------
- -----------------------------------------------------------------------|
                                                                       |
- ---------------                                                        --------------------------------------------------
              |                                                                                                         |
- -----------------------------------------------------------------------------------------|-----------------------       |
  |                                          |                                           |                      |       |
  |     --------------------------------     |    --------------------------------       |        ----------------------------------
  |     |         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           |       |        |         ALLNATIONS, INC.       |
  |     |      INDEMNITY COMPANY       |     |    |     INTERMEDIARIES, INC.     |       |        |Common Stock:    10,330 Shares  |
  |     |                              |     |    |                              |       |        |-------------    Cost           |
  |-----|Common Stock:    28,000       |     |----|Common Stock:    1,615        |       |--------|                 ----           |
  |     |------------     Shares       |     |    |------------     Shares       |       |        |Casualty-18.6%   $88,320        |
  |     |                 Cost         |     |    |                 Cost         |       |        |Fire-18.6%       $88,463        |
  |     |                 ----         |     |    |                 ----         |       |        |Preferred Stock  1466 Shares    |
  |     |Casualty-100%    $294,529,000 |     |    |Casualty-100%    $1,615,000   |       |        |---------------  Cost           |
  |     |                              |     |    |                              |       |        |                 ----           |
  |     |                              |     |    |                              |       |        |Casualty-6.8%    $100,000       |
  |     |                              |     |    |                              |       |        |Fire-6.8%        $100,000       |
  |     --------------------------------     |    --------------------------------       |        ----------------------------------
  |                                          |                                           |
  |     --------------------------------     |    --------------------------------       |        ----------------------------------
  |     |          LONE STAR           |     |    |       NATIONWIDE CASH        |       |        |      PENSION ASSOCIATES        |
  |     |     GENERAL AGENCY, INC.     |     |    |      MANAGEMENT COMPANY      |       |        |        OF WAUSAU, INC.         |
  |     |                              |     |    |Common Stock:    100 Shares   |       |        |Common Stock:    1,000 Shares   |
  ------|Common Stock:    1,000        |     |----|------------                  |       |--------|-------------                   |
  |     |------------     Shares       |     |    |                 Cost         |       |        |                 Cost           |
  |     |                 Cost         |     |    |                 ----         |       |        |                 ----           |
  |     |                 ----         |     |    |Casualty-90%     $9,000       |       |        |                                |
  |     |Casualty-100%    $5,000,000   |     |    |NW Adv. Serv.     1,000       |       |        |Casualty-100%    $2,839,392     |
  |     --------------------------------     |    --------------------------------       |        ----------------------------------
  |                   ||                     |                                           |
  |     --------------------------------     |    --------------------------------       |        ----------------------------------
  |     |   COLONIAL COUNTY MUTUAL     |     |    |    NATIONWIDE INSURANCE      |       |        |       AMERCIAN MARINE          |
  |     |      INSURANCE COMPANY       |     |    |     COMPANY OF FLORIDA       |       |        |      UNDERWRITERS, INC.        |
  |     |                              |     |    |Common Stock:    10,000       |       |        |Common Stock:    20 Shares      |
  |     |Surplus Debentures            |     |    |-------------    Shares       |       |        |-------------                   |
  |     |------------------            |     |----|                              |       |--------|                 Cost           |
  |     |                 Cost         |     |    |                 Cost         |                |                 ----           |
  |     |                 ----         |     |    |                 ----         |                |                                |
  |     |Colonial         $500,000     |     |    |Casualty-100%    $300,000,000 |                |Casualty-100%    $5,020         |
  |     |Lone Star         150,000     |     |    |                              |                |                                |
  |     --------------------------------     |    --------------------------------                ----------------------------------
  |                                          |
  |     --------------------------------     |    --------------------------------
  |     |       TIG COUNTRYWIDE        |     |    |    WAUSAU INTERNATIONAL      |
  |     |      INSURANCE COMPANY       |     |    |        UNDERWRITERS          |
  |     |Common Stock     12,000       |     |    |                              |
  |     |------------     Shares       |     |    |Common Stock:    1,000 Shares |
  |-----|                              |     -----|------------                  |
  |     |                 Cost         |     |    |                 Cost         |
  |     |                 ----         |     |    |                 ----         |
  |     |Casualty-100%    $215,273,000 |     |    |Casualty-100%    $10,000      |
  |     |                              |     |    |                              |
  |     --------------------------------     |    |                              |
  |                                          |    --------------------------------
  |                                          |
  |     --------------------------------     |    --------------------------------
  |     |     NATIONWIDE INSURANCE     |     |    |         NATIONWIDE           |
  |     |   ENTERPRISE SERVICES, LTD.  |     |    |          ARENA LLC           |
  |     |                              |     |    |                              |
  |     |Single Member Limited         |     |    |                              |
  |.....|Liability Company             |     |....|                              |
        |                              |          |                              |
        |                              |          |                              |
        |Casualty-100%                 |          |Casualty-90%                  |
        |                              |          |                              |
        --------------------------------          --------------------------------


Subsidiary Companies      -- Solid Line
Contractual Association   -- Double Line
Limited Liability Company -- Dotted Line

December 31, 1998
</TABLE>

                                                                          Page 1
<PAGE>   98






















<TABLE>
<CAPTION>
                                                                                                                         (Left Side)

<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.  |  ||  |                          |
|      INVESTORS, 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        |  ||  |        NATIONWIDE         |
|       PROPERTIES, LTD.    |  |  |          INVESTING        |  ||  |         INVESTING         |
|                           |  |  |        FOUNDATION II      |  ||  |       FOUNDATION III      |
| Units:                    |..|  |                           |  ||  |                           |
| ------                    |     |                           |==||==|                           |
|                           |     |                           |  ||  |                           |
|                           |     |                           |  ||  |                           |      ----------------------
| NW Life -97.6%            |     |                           |  ||  |                           |      |  MORLEY RESEARCH   |
| NW Mutual -2.4%           |     |      COMMON LAW TRUST     |  ||  |    OHIO BUSINESS TRUST    |      |  ASSOCIATES, LTD.  |
- -----------------------------     -----------------------------  ||  -----------------------------      |                    |
                                                                 ||                                     |Common Stock: 1,000 |
                                  -----------------------------  ||  -----------------------------      |------------- Shares|------
                                  |         NATIONWIDE        |  ||  |         NATIONWIDE        |      |              Cost  |
                                  |      SEPARATE ACCOUNT     |  ||  |  ASSET ALLOCATION TRUST   |      |              ----  |
                                  |            TRUST          |  ||  |                           |      |Morley-100%   $1,000|
                                  |                           |  ||  |                           |      ----------------------
                                  |                           |==||==|                           |
                                  |                           |      |                           |
                                  |                           |      |                           |
                                  |                           |      |        MASSACHUSETTS      |
                                  |      COMMON LAW TRUST     |      |       BUSINESS TRUST      |
                                  -----------------------------      -----------------------------
</TABLE>
<PAGE>   99
<TABLE>
<CAPTION>
                                                                                                                           (Center)
                                               NATIONWIDE INSURANCE ENTERPRISE (R)
<S>            <C>                <C>             <C>               <C>              <C>               <C>
- --------------------------------------------------                                --------------------------------------------------
|               NATIONWIDE MUTUAL                |                                |                NATIONWIDE MUTUAL               |
|               INSURANCE COMPANY                |================================|            FIRE INSURANCE COMPANY              |
|                  (CASUALTY)                    |                   |            |                    (FIRE)                      |
- --------------------------------------------------                   |            --------------------------------------------------
                                                                     |
                                                  -----------------------------------------
                                                  |    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% |
                                                      ---------------|-------------
                                                                     |
- -----------------|-------------------------------|-------------------|--------------------------------|-----------------------------
                 |                               |                   |                                |
    -------------|---------------  --------------|--------------     |                 ---------------|-------------
    |     MORLEY FINANCIAL      |  | THE 401(k) COMPANIES, INC.|     |                 |   NATIONWIDE RETIREMENT   |
    |  SERVICES, INC. (MORLEY)  |  |        (401(k))           |     |                 |      SOLUTIONS, INC.      |
    |Common Stock:  82,343      |  |Common Stock:   Control:   |     |                 |Common Stock: 236,494      |
|---|-------------  Shares      |  |-------------   -------    |--|  |                 |------------- Shares       |
|   |                           |  |Class A         Other-100% |  |  |                 |                           |
|   |NFS-100%                   |  |Class B         NFS  -100% |  |  |                 |NRS-100%                   |
|   -----------------------------  -----------------------------  |  |                 ---------------|-------------
|                                                                 |  |                                |
|   -----------------------------  -----------------------------  |  | -----------------------------  |  ---------------------------
|   |         MORLEY &          |  |    401(k) INVESTMENT      |  |  | |   NATIONWIDE RETIREMENT   |  |  |  NATIONWIDE RETIREMENT  |
|   |     ASSOCIATES, INC.      |  |      SERVICES, INC.       |  |  | |    SOLUTIONS, INC. OF     |  |  |  SOLUTIONS, INC. OF NEW |
|   |                           |  |                           |  |  | |        ALABAMA            |  |  |         MEXICO          |
|   |Common Stock: 3,500        |  | Common Stock: 1,000,000   |  |  | | Common Stock: 10,000      |  |  | Common Stock: 1,000     |
|---|------------- Shares       |  | ------------- Shares      |--|  | | ------------- Shares      |--|--| ------------- Shares    |
|   |              Cost         |  |               Cost        |  |  | |               Cost        |  |  |             Cost        |
|   |              ----         |  |               ----        |  |  | |               ----        |  |  |             ----        |
|   |Morley-100%   $1,000       |  |401(k)-100%    $7,800      |  |  | |NRS-100%       $1,000      |  |  |NRS-100%     $1,000      |
|   -----------------------------  -----------------------------  |  | -----------------------------  |  ---------------------------
|                                                                 |  |                                |
|   -----------------------------  -----------------------------  |  | -----------------------------  |  ---------------------------
|   |       MORLEY CAPITAL      |  |    401(k) INVESTMENT      |  |  | |   NATIONWIDE RETIREMENT   |  |  | NATIONWIDE RETIREMENT   |
|   |         MANAGEMENT        |  |      ADVISORS, INC.       |  |  | |    SOLUTIONS, INC. OF     |  |  |  SOLUTIONS, INC. OF     |
|   |                           |  |                           |  |  | |         ARIZONA           |  |  |       SO. DAKOTA        |
|   |Common Stock: 500          |  |Common Stock: 1,000        |  |  | |Common Stock: 1,000        |  |  |Common Stock: 1,000      |
|---|------------- Shares       |  |------------- Shares       |--|  | |------------- Shares       |--|--|------------- Shares     |
|   |              Cost         |  |               Cost        |  |  | |               Cost        |  |  |             Cost        |
|   |              ----         |  |               ----        |  |  | |               ----        |  |  |             ----        |
|   |Morley-100%   $5,000       |  |401(k)-100%    $1,000      |  |  | |NRS-100%       $1,000      |  |  |NRS-100%     $1,000      |
|   -----------------------------  -----------------------------  |  | -----------------------------  |  ---------------------------
|                                                                 |  |                                |
|   -----------------------------  -----------------------------  |  | -----------------------------  |  ---------------------------
|   |        UNION BOND         |  |     401(k) ICOMPANY       |  |  | |  NATIONWIDE RETIREMENT    |  |  |  NATIONWIDE RETIREMENT  |
|   |      & TRUST COMPANY      |  |                           |  |  | |   SOLUTIONS, INC. OF      |  |  |   SOLUTIONS, INC. OF    |
|   |                           |  |                           |  |  | |         ARKANSAS          |  |  |         WYOMING         |
|   |Common Stock: 2,000        |  |Common Stock: 855,000      |  |  | |Common Stock: 50,000       |  |  |Common Stock: 500        |
|---|------------- Shares       |  |------------- Shares       |--|  | |------------- Shares       |--|--|------------- Shares     |
|   |              Cost         |  |              Cost         |     | |              Cost         |  |  |              Cost       |
|   |              ----         |  |              ----         |     | |              ----         |  |  |              ----       |
|   |Morley-100%   $50,000      |  |401(k)-100%   $1,000       |     | |NRS-100%      $500         |  |  |NRS-100%      $500       |
|   -----------------------------  -----------------------------     | -----------------------------  |  ---------------------------
|                                                                    |                                |
|   -----------------------------  -----------------------------     | -----------------------------  |  ---------------------------
|   |    PORTLAND INVESTMENT    |  |     NATIONWIDE TRUST      |     | |   NATIONWIDE RETIREMENT   |  |  |  NATIONWIDE RETIREMENT  |
|   |      SERVICES, INC.       |  |       COMPANY, FSB        |     | |  SOLUTIONS, INS. AGENCY,  |  |  |   SOLUTIONS, INC. OF    |
|   |                           |  |                           |     | |            INC.           |  |  |           OHIO          |
|   |Common Stock: 1,000        |  |Common Stock: 2,800,000    |     | |Common Stock: 1,000        |  |  |                         |
|---|------------- Shares       |  |------------- Shares       |-----| |------------- Shares       |--|==|                         |
|   |              Cost         |  |              Cost         |     | |              Cost         |  |  |                         |
|   |              ----         |  |              ----         |     | |              ----         |  |  |                         |
|   |Morley-100%   $25,000      |  |NFS-100%      $3,500,000   |     | |NRS -100%     $1,000       |  |  |                         |
|   -----------------------------  -----------------------------     | -----------------------------  |  ---------------------------
|                                                                    |                                |
|   -----------------------------  -----------------------------     | ----------------------------   |  ---------------------------
|   |     EXCALIBER FUNDING     |  |   NATIONWIDE FINANCIAL    |     | |   NATIONWIDE RETIREMENT   |  |  |  NATIONWIDE RETIREMENT  |
|   |       CORPORATION         |  | SERVICES CAPITAL TRUST II |     | |    SOLUTIONS, INC. OF     |  |  |   SOLUTIONS, INC. OF    |
|   |                           |  |                           |     | |         MONTANA           |  |  |        OKLAHOMA         |
|   |Common Stock: 1,000        |  |                           |     | |Common Stock: 500          |  |  |                         |
|---|------------- Shares       |  |                           |-----| |------------- Shares       |--|==|                         |
|   |              Cost         |  |                           |     | |              Cost         |  |  |                         |
|   |              ----         |  |                           |     | |              ----         |  |  |                         |
|   |Morley-100%   $1,000       |  |NFS-100%                   |     | |NRS-100%      $500         |  |  |                         |
|   -----------------------------  -----------------------------     | -----------------------------  |  ---------------------------
|                                                                    |                                |
|   -----------------------------  -----------------------------     | -----------------------------  |  ---------------------------
|   |     CALIBER FUNDING       |  |   NFS DISTRIBUTORS INC.   |     | |   NATIONWIDE RETIREMENT   |  |  |  NATIONWIDE RETIREMENT  |
|   |      CORPORATION          |  |                           |     | |    SOLUTIONS, INC. OF     |  |  |   SOLUTIONS, INC. OF    |
|   |                           |  |                           |     | |          NEVADA           |  |  |        TEXAS            |
|   |                           |  |                           |     | | Common Stock: 1,000       |  |  |                         |
|---|                           |  |                           |-----| | ------------- Shares      |--|==|                         |
    |                           |  |                           |       |               Cost        |     |                         |
    |                           |  |                           |       |               ----        |     |                         |
    |Morley-100%                |  |NFS-100%                   |       | NRS-100%      $1,000      |     |                         |
    -----------------------------  -----------------------------       -----------------------------     ---------------------------

</TABLE>
<PAGE>   100













<TABLE>
<CAPTION>
                                                                                                                            (Right)
<S>            <C>                <C>             <C>               <C>              <C>               <C>
- ------------------------------------------------|--------------------|---------------------------------------|
                                                |                    |                                       |
                                                |     ---------------|----------------         --------------|----------------
                                                |     | EMPLOYERS LIFE INSURANCE CO. |         |      GATES MCDONALD         |
                                                |     |       OF WAUSAU (ELIOW)      |         |     & COMPANY (GATES)       |
                                                |     |                              |         |                             |
                                                |     |Common Stock:    250,000      |         |Common Stock:    254         |
                                                |  |--|-------------    Shares       |      |--|-------------    Shares      |
                                                |  |  |                              |      |  |                             |
                                                |  |  |                 Cost         |      |  |                 Cost        |
                                                |  |  |                 ----         |      |  |                 ----        |
                                                |  |  |NW CORP. -100%   $126,509,480 |      |  |NW CORP. -100%   $25,683,532 |
                                                |  |  --------------------------------      |  -------------------------------
- ------------                                    |  |                                        |
           |  --------------------------------  |  |  --------------------------------      |  --------------------------------
           |  |       NATIONWIDE TRUST       |  |  |  |       WAUSAU PREFERRED       |      |  |          HEALTHCARE          |
           |  |           COMPANY            |  |  |  |      HEALTH INSURANCE CO.    |      |  |          FIRST, INC.         |
           |  |                              |  |  |  |                              |      |  |                              |
           |  |Common Stock:    2,800,000    |  |  |  |Common Stock:    200          |      |  |                              |
           |--|-------------    Shares       |  |  |--|-------------    Shares       |      |--|                              |
           |  |                              |  |     |                              |      |  |                              |
           |  |                 Cost         |  |     |                 Cost         |      |  |                 Cost         |
           |  |                 ----         |  |     |                 ----         |      |  |                 ----         |
           |  |NFS-100%         $3,500,000   |  |     |ELIOW -100%      $57,413,193  |      |  |Gates-100%       $6,700,000   |
           |  --------------------------------  |     --------------------------------      |  --------------------------------
           |                                    |                                           |
           |  --------------------------------  |     --------------------------------      |  -------------------------------
           |  |     NATIONWIDE FINANCIAL     |  |     |       NATIONWIDE GLOBAL      |      |  |  GATES MCDONALD & COMPANY  |
           |  |    SERVICES (BERMUDA) INC.   |  |     |      HOLDINGS, INC. (NGH)    |      |  |      OF NEW YORK, INC.      |
           |  |                              |  |     |                              |      |  |                             |
           |  |Common Stock:    250,000      |  |     |Common Stock:    1            |      |  |Common Stock:   3            |
           |--|-------------    Shares       |  |-----|-------------    Share        |      |--|-------------   Shares       |
           |  |                              |  |     |                              |      |  |                             |
           |  |                 Cost         |  |     |                 Cost         |      |  |                 Cost        |
           |  |                 ----         |  |     |                 ----         |      |  |                 ----        |
           |  |NFS-100%         $3,500,000   |  |     |NW CORP.-100%    $7,000,000   |      |  |Gates-100%       $106,947    |
           |  --------------------------------  |     --------------------------------      |  -------------------------------
           |                                    |                    |                      |
           |  --------------------------------  |     --------------------------------      |  -------------------------------
           |  |     NATIONWIDE DEFERRED      |  |     |  NATIONWIDE GLOBAL HOLDINGS  |      |  |   GATES MCDONALD & COMPANY  |
           |  |      COMPENSATION, INC.      |  |     |     -HONG KONG, LIMITED      |      |  |         OF NEVADA           |
           |  |                              |  |     |                              |      |  |                             |
           |  |                              |  |     |Common Stock:    2            |      |  |Common Stock:    40          |
           |--|                              |  |     |-------------    Shares       |      |--|-------------    Shares      |
           |  |                              |  |     |                              |      |  |                             |
           |  |                              |  |     |                              |      |  |                 Cost        |
           |  |                              |  |     |                              |      |  |                 ----        |
           |  |NFS-100%                      |  |     |NGH-100%                      |      |  |Gates-100%       $93,750     |
           |  --------------------------------  |     --------------------------------      |  -------------------------------
           |                                    |                                           |
           |  --------------------------------  |     --------------------------------      |  -------------------------------
           |  |       IRVIN L. SCHWARTZ      |  |     |          NATIONWIDE          |      |  |      GATES McDONALD         |
           |  |      AND ASSOCIATES, INC.    |  |     |    HEALTH PLANS, INC. (NHP)  |      |  |     HEALTH PLUS, INC.       |
           |  |                              |  |     |                              |      |  |                             |
           |  |Common Stock:    Control      |  |     |Common Stock:    100          |      |  |Common Stock:    200         |
           |--|-------------    -------      |  |-----|-------------    Shares       |--|   |--|-------------    Shares      |
              |                              |  |     |                              |  |      |                             |
              |                              |  |     |                 Cost         |  |      |                 Cost        |
              |Class A          Other-100%   |  |     |                 ----         |  |      |                 ----        |
              |Class B          NFS  -100%   |  |     |NW CORP.-100%    $14,603,732  |  |      |Gates-100%       $2,000,000  |
              --------------------------------  |     --------------------------------  |      -------------------------------
                                                |                                       |
              --------------------------------  |     --------------------------------  |
              |     MRM INVESTMENTS, INC.    |  |     |    NATIONWIDE MANAGEMENT     |  |
              |                              |  |     |         SYSTEMS, INC.        |  |
              |                              |  |     |                              |  |
              |Common Stock:    1            |  |     |Common Stock:    100          |  |
              |-------------    Share        |--|     |-------------    Shares       |--|
              |                              |        |                              |  |
              |                 Cost         |        |                 Cost         |  |
              |                 ----         |        |                 ----         |  |
              |NW CORP.-100%    $7,000,000   |        |NHP Inc.-100%    $25,149      |  |
              --------------------------------        --------------------------------  |
                                                                                        |
                                                      --------------------------------  |
                                                      |          NATIONWIDE          |  |
                                                      |         AGENCY, INC.         |  |
                                                      |                              |  |
                                                      |Common Stock:    100          |  |
                                                      |------------     Shares       |--|
                                                      |                              |
                                                      |                 Cost         |
                                                      |                 ----         |
                                                      |NHP Inc.-99%     $116,077     |
                                                      --------------------------------

                                                                                Subsidiary Companies    --   Solid Line

                                                                                Contractual Association  --  Double Line

                                                                                Limited Liability Company -- Dotted Line



                                                                                                         December 31, 1998

                                                                                                                    Page 2
</TABLE>


<PAGE>   101





Item 27.      NUMBER OF CONTRACT OWNERS

              The number of contract owners of Qualified and Non-Qualified
              contracts as of January 31, 1999 was 2 and 7, respectively.

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
                    Variable Account, Nationwide Multi-Flex Variable Account,
                    Nationwide Variable Account-II, Nationwide Variable
                    Account-5, Nationwide Variable Account-6, Nationwide
                    Variable Account-8, Nationwide Variable Account-9,
                    Nationwide Variable Account-10, 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, and the Nationwide VLI
                    Separate Account-5, all of which are separate investment
                    accounts of Nationwide or its affiliates.

                    NAS also acts as principal underwriter for Nationwide Mutual
                    Funds, Nationwide Separate Account Trust, and Nationwide
                    Asset Allocation Trust, which are open-end management
                    investment companies.




                                   158 of 164
<PAGE>   102



<TABLE>
<CAPTION>
              (b)                        NATIONWIDE ADVISORY SERVICES, INC.
                                               DIRECTORS AND OFFICERS

 ------------------------------------------------------------------------------------------------------------------
                                                                     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 Chairman and Chief Executive
 One Nationwide Plaza                                                 Officer and Director
 Columbus, OH  43215
 ------------------------------------------------------------------------------------------------------------------
 Robert A. Oakley                               Executive Vice President - Chief Financial Officer and Director
 One Nationwide Plaza
 Columbus, OH  43215
 ------------------------------------------------------------------------------------------------------------------
 Susan A. Wolken                                                            Director
 One Nationwide Plaza
 Columbus, OH  43215
 ------------------------------------------------------------------------------------------------------------------
 Paul J. Hondros                                                            Director
 One Nationwide Plaza
 Columbus, OH  43215
 ------------------------------------------------------------------------------------------------------------------
 Robert J. Woodward, Jr.                        Executive Vice President - Chief Investment Officer and Director
 One Nationwide Plaza
 Columbus, OH  43215
 ------------------------------------------------------------------------------------------------------------------
 Edwin P. McCausland, Jr.                                Senior Vice President-Fixed Income Securities
 One Nationwide Plaza
 Columbus, OH  43215
 ------------------------------------------------------------------------------------------------------------------
 Charles S. Bath                                                  Vice President - Investments
 One Nationwide Plaza
 Columbus, OH  43215
 ------------------------------------------------------------------------------------------------------------------
 Alan A. Todryk                                                    Vice President - Taxation
 One Nationwide Plaza
 Columbus, OH  43215
 ------------------------------------------------------------------------------------------------------------------
 Dennis W. Click                                                  Vice President and Secretary
 One Nationwide Plaza
 Columbus, OH  43215
 ------------------------------------------------------------------------------------------------------------------
 William G. Goslee                                                       Vice President
 One Nationwide Plaza
 Columbus, OH  43215
 ------------------------------------------------------------------------------------------------------------------
 James F. Laird, Jr.                                           Vice President and General Manager
 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
 ------------------------------------------------------------------------------------------------------------------
</TABLE>



                                   159 of 164
<PAGE>   103


<TABLE>
<CAPTION>
 ------------------------------------------------------------------------------------------------------------------
                                                                     POSITIONS AND OFFICES
       NAME AND BUSINESS ADDRESS                                        WITH UNDERWRITER
 ------------------------------------------------------------------------------------------------------------------
<S>                                                                   <C>
 Elizabeth A. Davin                                                   Assistant Secretary
 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>

<TABLE>
<CAPTION>
               (c)
- ------------------------------ ------------------------ ----------------------- ------------------ -------------------
NAME OF PRINCIPAL UNDERWRITER  NET UNDERWRITING         COMPENSATION ON         BROKERAGE          COMPENSATION
                               DISCOUNTS AND            REDEMPTION OR           COMMISSIONS
                               COMMISSIONS              ANNUITIZATION
- ------------------------------ ------------------------ ----------------------- ------------------ -------------------
<S>                            <C>                      <C>                     <C>                <C>
Nationwide Advisory            N/A                      N/A                     N/A                N/A
Services, Inc.
- ------------------------------ ------------------------ ----------------------- ------------------ -------------------
</TABLE>

Item 30.      LOCATION OF ACCOUNTS AND RECORDS

              John Davis
              Nationwide Life Insurance Company
              One Nationwide Plaza
              Columbus, OH  43215

Item 31.      MANAGEMENT SERVICES
              Not Applicable



                                   160 of 164
<PAGE>   104



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.


                                   161 of 164
<PAGE>   105


                                   Offered by
                        Nationwide Life Insurance Company





                        NATIONWIDE LIFE INSURANCE COMPANY




                          Nationwide Variable Account-9

                       Deferred Variable Annuity Contracts




                                   PROSPECTUS




                                   May 1, 1999




                                   162 of 164
<PAGE>   106


                          INDEPENDENT AUDITORS' CONSENT

The Board of Directors of Nationwide Life Insurance Company and Contract Owners
of the Nationwide Variable Account-9:

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 LLP


Columbus, Ohio
April 29, 1999



                                   163 of 164
<PAGE>   107
                                   SIGNATURES


As required by the Securities Act of 1933, and the Investment Company Act of
1940, the Registrant, NATIONWIDE VARIABLE ACCOUNT-9, certifies that it meets the
requirements of Securities Act Rule 485(b) for effectiveness of this
Post-Effective Amendment and has caused this Post-Effective Amendment to be
signed on its behalf in the City of Columbus, and State of Ohio, on this 24th
day of September, 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 to the
Registration Statement has been signed by the following persons in the
capacities indicated on the 24th day of September, 1999.


<TABLE>
<CAPTION>
              SIGNATURE                                 TITLE

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

A. I. BELL                                            Director
- ---------------------------------------
A. I. Bell

KENNETH D. DAVIS                                      Director
- ---------------------------------------
Kenneth D. Davis

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

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

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

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

DIMON R. MCFERSON                           Chairman and Chief Executive
- ---------------------------------------         Officer and Director
Dimon R. McFerson

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 and Chief
- ---------------------------------------          Financial Officer
Robert A. Oakley

RALPH M. PAIGE                                        Director
- ---------------------------------------
Ralph M. Paige

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
</TABLE>


                                   164 of 164



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