NATIONWIDE VARIABLE ACCOUNT -10
485BPOS, 2000-09-20
Previous: SNAPPLE BEVERAGE GROUP INC, 8-K, 2000-09-20
Next: INFORMAX INC, 8-A12G, 2000-09-20



<PAGE>   1
              As filed with the Securities and Exchange Commission.

                                                      '33 Act File No. 333-81701
                                                      '40 Act File No. 811-09407
================================================================================

                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549

                                    FORM N-4

                   REGISTRATION STATEMENT UNDER THE SECURITIES
                                   ACT OF 1933


                       POST-EFFECTIVE AMENDMENT NO. 4 [X]


                                       and

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


                                 AMENDMENT NO. 5


                         NATIONWIDE VARIABLE ACCOUNT-10
                           (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


    PATRICIA R. HATLER, 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 and the Statement of Additional Information.

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


[X]   on September 20, 2000 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.
================================================================================


<PAGE>   2




                         NATIONWIDE VARIABLE ACCOUNT -10
                     REFERENCE TO ITEMS REQUIRED BY FORM N-4

    Caption in Prospectus and Statement of Additional Information and Other
                                  Information

<TABLE>
<CAPTION>

N-4 ITEM                                                                                                                CAPTION
PART A   INFORMATION REQUIRED IN A PROSPECTUS
<S>     <C>
Item 1.  Cover Page..................................................................................................Cover Page
Item 2.  Definitions..................................................................................Glossary of Special Terms
Item 3.  Synopsis or Highlights.......................................................................Synopsis of the Contracts
Item 4.  Condensed Financial Information........................................................Condensed Financial Information
Item 5.  General Description of Registrant, Depositor, and Portfolio
               Companies ..........................................Nationwide Life Insurance Company; Investing in the Contract
Item 6.  Deductions and Expenses...........................................................................Charges & Deductions
Item 7.  General Description of Variable
         Annuity Contracts........................................................Contract Ownership; Operation of the Contract
Item 8.  Annuity Period................................................................................Annuitizing the Contract
Item 9.  Death Benefit and Distributions.........................................................................Death Benefits
Item 10. Purchases and Contract Value.................................................................Operation of the Contract
Item 11. Redemptions.....................................................................................Surrender (Redemption)
Item 12. Taxes    ...................................................................................Federal Tax Considerations
Item 13. Legal Proceedings....................................................................................Legal proceedings
Item 14. Table of Contents of the Statement of Additional
               Information.........................................Table of Contents of the Statement of Additional Information

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

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


<PAGE>   3



                     SUPPLEMENT DATED SEPTEMBER 20, 2000, TO

                        PROSPECTUS DATED MAY 1, 2000, FOR

           MODIFIED SINGLE PREMIUM DEFERRED VARIABLE ANNUITY CONTRACTS
                                    ISSUED BY

                        NATIONWIDE LIFE INSURANCE COMPANY

                                   THROUGH ITS

                        NATIONWIDE VARIABLE ACCOUNT - 10

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

1.     AN APPLICATION HAS BEEN FILED WITH THE SECURITIES AND EXCHANGE COMMISSION
       ("SEC") FOR AN ORDER PERMITTING THE SUBSTITUTION OF SHARES OF THE
       UNDERLYING MUTUAL FUNDS IN COLUMN A ("EXISTING FUNDS") OF THE FOLLOWING
       TABLE WITH SHARES OF THE UNDERLYING MUTUAL FUNDS IN COLUMN B
       ("REPLACEMENT FUNDS"). UNTIL AN ORDER IS GRANTED BY THE SEC, BOTH
       INVESTMENT OPTIONS WILL BE AVAILABLE TO ALL CONTRACT OWNERS AS UNDERLYING
       MUTUAL FUND OPTIONS. IF AN ORDER IS GRANTED, INFORMATION WILL BE SENT TO
       ALL CONTRACT OWNERS REGARDING THE "EXCHANGE DATE" ON WHICH THE EXISTING
       FUNDS WILL BE ELIMINATED AS INVESTMENT OPTIONS AND SUBSTITUTED WITH THE
       REPLACEMENT FUNDS.

<TABLE>
<CAPTION>
---------------------------------------------------------------------------------------------------------------------------------
                 Column A                                                                 Column B
               Existing Funds                                                         Replacement Funds
---------------------------------------------------------------------------------------------------------------------------------
<S>                                                                     <C>
Nationwide Separate Account Trust ("NSAT") -                              Strong Opportunity Fund II, Inc.
Nationwide Strategic Value Fund
---------------------------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust - Value Portfolio                                    Fidelity VIP - Equity-Income Portfolio: Service Class
---------------------------------------------------------------------------------------------------------------------------------
</TABLE>


2.     THE "SURRENDER (REDEMPTION)" PROVISION ON PAGE 23 OF YOUR PROSPECTUS IS
       AMENDED TO INCLUDE THE FOLLOWING:

       Nationwide is required by state law to reserve the right to postpone
       payment of assets in the fixed account for a period of up to six months
       from the date of the surrender request.

3.     THE "ENHANCED RATE DOLLAR COST AVERAGING" PROVISION ON PAGE 25 OF YOUR
       PROSPECTUS IS AMENDED TO INCLUDE THE FOLLOWING:

       Nationwide is required by state law to reserve the right to postpone
       payment of assets in the fixed account for a period of up to six months
       from the date of the surrender request.

4.     "APPENDIX A: OBJECTIVES FOR UNDERLYING MUTUAL FUNDS" ON PAGE 40 OF YOUR
       PROSPECTUS IS AMENDED TO READ:

       NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST ("AMT")
       Neuberger Berman AMT is an open-end, diversified management investment
       company that offers its portfolios in connection with variable annuity
       contracts and variable life insurance policies, and certain qualified
       plans. Prior to May 1, 2000, the portfolios invested through a two-tier
       master/feeder structure, whereby each portfolio invested its assets in
       another fund that served as a corresponding "master series;" the master
       series invested in securities. Effective May 1, 2000, the portfolios
       converted to a conventional one-tier structure, whereby each portfolio
       holds its securities directly. Neuberger Berman Management Inc. is the
       investment adviser.


<PAGE>   4





       GUARDIAN PORTFOLIO
       Investment Objective: Long-term capital growth, with current income as a
       secondary objective. The portfolio pursues these goals by investing
       mainly in common stocks of large-capitalization companies.

       MID-CAP GROWTH PORTFOLIO
       Investment Objective: Capital growth. The portfolio pursues this goal by
       investing mainly in common stocks of mid-capitalization companies. The
       managers look for fast-growing companies that are in new or rapidly
       evolving industries and seek to reduce risk by diversifying among many
       companies, industries and sectors.

       PARTNERS PORTFOLIO
       Investment Objective: Capital growth. The portfolio pursues its goal by
       investing mainly in common stocks of mid- to large-capitalization
       companies.

5.     EFFECTIVE SEPTEMBER 25, 2000: MERGER OF VAN KAMPEN LIFE INVESTMENT TRUST
       - MORGAN STANLEY REAL ESTATE SECURITIES PORTFOLIO INTO THE UNIVERSAL
       INSTITUTIONAL FUNDS, INC. - U.S. REAL ESTATE PORTFOLIO.

       Effective September 25, pursuant to shareholder vote, all shares of Van
       Kampen Life Investment Trust - Morgan Stanley Real Estate Securities
       Portfolio were exchanged for shares of The Universal Institutional Funds,
       Inc. - U.S. Real Estate Portfolio. Any assets invested in Van Kampen Life
       Investment Trust - Morgan Stanley Real Estate Securities Portfolio at the
       close of business on September 22, 2000 will be exchanged for shares of
       The Universal Institutional Funds, Inc. - U.S. Real Estate Portfolio. The
       value of the shares received in the exchange equals the value of the
       shares held in the Van Kampen Life Investment Trust - Morgan Stanley Real
       Estate Securities Portfolio as of the close of business on September 22,
       2000. This exchange of shares will not otherwise affect any contract
       rights. Contract owners are free to reallocate assets located in The
       Universal Institutional Funds, Inc. - U.S. Real Estate Portfolio pursuant
       to the terms of the contract.

       Following the exchange, contract owners who had assets in the Van Kampen
       Life Investment Trust - Morgan Stanley Real Estate Securities Portfolio
       will have assets in The Universal Institutional Funds, Inc. - U.S. Real
       Estate Portfolio and the Van Kampen Life Investment Trust - Morgan
       Stanley Real Estate Securities Portfolio will be terminated in accordance
       with Delaware state law.

6.     EFFECTIVE SEPTEMBER 25, 2000, ALL REFERENCES IN YOUR PROSPECTUS TO VAN
       KAMPEN LIFE INVESTMENT TRUST - MORGAN STANLEY REAL ESTATE SECURITIES
       PORTFOLIO ARE DELETED AND PAGE 1 OF YOUR PROSPECTUS IS AMENDED TO INCLUDE
       THE FOLLOWING UNDERLYING MUTUAL FUND:

          THE UNIVERSAL INSTITUTIONAL FUNDS, INC.
          - U.S. Real Estate Portfolio

7.     EFFECTIVE SEPTEMBER 25, 2000, THE "UNDERLYING MUTUAL FUND ANNUAL
       EXPENSES" TABLE ON PAGE 7 OF YOUR PROSPECTUS IS AMENDED AS FOLLOWS:

                     UNDERLYING MUTUAL FUND ANNUAL EXPENSES

  (as a percentage of underlying mutual fund average net assets, after expense
                                 reimbursement)

<TABLE>
<CAPTION>
----------------------------------------------------------------------------------------------------------------------------------
                                                                                                        Total Underlying Mutual
                                                  Management             Other              12b-1              Fund
                                                     Fees               Expenses            Fees              Expenses
----------------------------------------------------------------------------------------------------------------------------------
<S>                                               <C>                  <C>                <C>               <C>
 The Universal Institutional Funds, Inc.            0.75%                0.35%              0.00%             1.10%
--U.S. Real Estate Portfolio
----------------------------------------------------------------------------------------------------------------------------------
</TABLE>


<PAGE>   5




       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
       in calculating 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.

                     UNDERLYING MUTUAL FUND ANNUAL EXPENSES

       (as a percentage of underlying mutual fund average net assets, before
                             expense reimbursement)


<TABLE>
<CAPTION>
----------------------------------------------------------------------------------------------------------------------------------
                                                                                                        Total Underlying Mutual
                                                  Management             Other              12b-1              Fund
                                                     Fees               Expenses            Fees              Expenses
----------------------------------------------------------------------------------------------------------------------------------
<S>                                               <C>                  <C>              <C>            <C>
 The Universal Institutional Funds, Inc.            0.80%                0.35%             0.00%                1.15%
--U.S. Real Estate Portfolio
----------------------------------------------------------------------------------------------------------------------------------

 </TABLE>


8.     EFFECTIVE SEPTEMBER 25, 2000, THE "EXAMPLE" CHART ON PAGE 10 OF YOUR
       PROSPECTUS IS AMENDED AS FOLLOWS:

       The following chart shows the amount of expenses (in dollars) that would
       be incurred under the annuity provisions of 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 example reflects expenses of both the variable account and the
       underlying mutual funds. The example reflects the CDSC schedule and
       variable account expenses of 1.40%, which is the variable account charge
       that is assessed to a contract. Deductions for premium taxes are not
       reflected but may apply.

<TABLE>
<CAPTION>
               If you surrender your contract at the    If you do not surrender your contract        If you annuitize your contract
                 end of the applicable time period        at the end of the applicable time           at the end of the applicable
                                                                        period                                time period
-----------------------------------------------------------------------------------------------------------------------------------
                     1        3        5       10          1       3       5        10                1       3       5       10
                    Yr.       Yrs.    Yrs.     Yrs.       Yr.     Yrs.    Yrs.      Yrs.             Yr.     Yrs.    Yrs.    Yrs.
-----------------------------------------------------------------------------------------------------------------------------------
<S>               <C>      <C>      <C>      <C>        <C>     <C>     <C>       <C>             <C>       <C>    <C>      <C>
The Universal       98       153      210      319        26      81      138       292               *       81     138      292
Institutional Funds,
Inc. -- U. S. Real
Estate Portfolio
----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

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

9.     EFFECTIVE SEPTEMBER 25, 2000, "APPENDIX A: OBJECTIVES FOR UNDERLYING
       MUTUAL FUNDS" ON PAGE 40 OF YOUR PROSPECTUS IS AMENDED TO READ: THE
       UNIVERSAL INSTITUTIONAL FUNDS, INC.

          U. S. REAL ESTATE 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, includin

<PAGE>   6


          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. Morgan Stanley
          Asset Management, Inc. serves as the Fund's investment adviser.

10.    EFFECTIVE OCTOBER 2, 2000, PAGE 1 OF YOUR PROSPECTUS IS AMENDED TO
       INCLUDE THE FOLLOWING UNDERLYING MUTUAL FUNDS:

       NATIONWIDE SEPARATE ACCOUNT TRUST
          -      Gartmore NSAT Emerging Markets Fund
          -      Gartmore NSAT Global Technology and Communications Fund
          -      Gartmore NSAT International Growth Fund
          -      Turner NSAT Growth Focus Fund

11.   EFFECTIVE OCTOBER 2, 2000, THE FOLLOWING UNDERLYING MUTUAL FUNDS HAVE
      CHANGED NAMES. ALL REFERENCES IN YOUR PROSPECTUS TO THE OLD NAME WILL BE
      REPLACED WITH THE NEW NAME AS DESCRIBED BELOW:

<TABLE>
<CAPTION>
      ----------------------------------------------------------------------------------------------------------------------------
      ALL REFERENCES TO...                                                          ARE REPLACED WITH...
      ----------------------------------------------------------------------------------------------------------------------------
      <S>                                                                           <C>
      Nationwide Separate Account Trust ("NSAT") - Nationwide Balanced Fund         NSAT - J.P. Morgan NSAT Balanced Fund
      ----------------------------------------------------------------------------------------------------------------------------
      NSAT - Nationwide High Income Bond Fund                                       NSAT - Federated NSAT High Income Bond Fund
      ----------------------------------------------------------------------------------------------------------------------------
      NSAT - Nationwide Mid Cap Index Fund                                          NSAT - Dreyfus NSAT Mid Cap Index Fund
      ----------------------------------------------------------------------------------------------------------------------------
      NSAT - Nationwide Multi Sector Bond Fund                                      NSAT - MAS NSAT Multi Sector Bond Fund
      ----------------------------------------------------------------------------------------------------------------------------
      NSAT - Nationwide Strategic Growth Fund                                       NSAT - Strong NSAT Mid Cap Growth Fund
      ----------------------------------------------------------------------------------------------------------------------------
</TABLE>

12.   EFFECTIVE OCTOBER 2, 2000, WADDELL & REED INVESTMENT MANAGEMENT COMPANY
      WILL REPLACE FRANKLIN ADVISERS, INC. AS ONE OF THE SUBADVISERS OF THE
      NATIONWIDE SEPARATE ACCOUNT TRUST - NATIONWIDE SMALL CAP GROWTH FUND.
      THERE IS NO CHANGE IN THE FUND'S OBJECTIVE AS IS STATED IN THE PROSPECTUS
      DATED MAY 1, 2000


<PAGE>   7




13.    EFFECTIVE OCTOBER 2, 2000, THE "UNDERLYING MUTUAL FUND ANNUAL EXPENSES"
       TABLE ON PAGE 9 OF YOUR PROSPECTUS IS AMENDED AS FOLLOWS:


                     UNDERLYING MUTUAL FUND ANNUAL EXPENSES

       (as a percentage of underlying mutual fund average net assets, after
                             expense reimbursement)

<TABLE>
<CAPTION>
--------------------------------------------------------------------------------------------------------------------------------
                                                                 Management        Other       12b-1     Total Underlying Mutual
                                                                    Fees         Expenses       Fees           Fund Expenses
--------------------------------------------------------------------------------------------------------------------------------
<S>                                                             <C>            <C>          <C>          <C>
NSAT - Gartmore NSAT Emerging Markets Fund                         0.87%          0.88%        0.00%               1.75%
--------------------------------------------------------------------------------------------------------------------------------
NSAT - Gartmore NSAT Global Technology and Communications          0.62%          0.73%        0.00%               1.35%
Fund
--------------------------------------------------------------------------------------------------------------------------------
NSAT - Gartmore NSAT International Growth Fund                     0.72%          0.88%        0.00%               1.60%
--------------------------------------------------------------------------------------------------------------------------------
NSAT - Nationwide Small Cap Value Fund                             0.88%          0.37%        0.00%               1.25%
--------------------------------------------------------------------------------------------------------------------------------
NSAT - Turner NSAT Growth Focus Fund                               0.59%          0.76%        0.00%               1.35%
--------------------------------------------------------------------------------------------------------------------------------
</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 in calculating 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.

                     UNDERLYING MUTUAL FUND ANNUAL EXPENSES

       (as a percentage of underlying mutual fund average net assets, before
                            expense reimbursement)

<TABLE>
<CAPTION>

---------------------------------------------------------------------------------------------------------------------------------
                                                                  Management       Other        12b-1     Total Underlying Mutual
                                                                     Fees        Expenses        Fees           Fund Expenses
---------------------------------------------------------------------------------------------------------------------------------
<S>                                                                <C>           <C>           <C>                 <C>
NSAT - Gartmore NSAT Emerging Markets Fund                          1.15%         0.88%         0.00%               2.03%
---------------------------------------------------------------------------------------------------------------------------------
NSAT - Gartmore NSAT Global Technology and Communications Fund      0.98%         0.73%         0.00%               1.71%
---------------------------------------------------------------------------------------------------------------------------------
NSAT - Gartmore NSAT International Growth Fund                      1.00%         0.88%         0.00%               1.88%
---------------------------------------------------------------------------------------------------------------------------------
NSAT - Nationwide Small Cap Value Fund                              0.90%         0.37%         0.00%               1.27%
---------------------------------------------------------------------------------------------------------------------------------
NSAT - Turner NSAT Growth Focus Fund                                0.90%         0.76%         0.00%               1.66%
---------------------------------------------------------------------------------------------------------------------------------
</TABLE>



<PAGE>   8




14.    EFFECTIVE OCTOBER 2, 2000, THE "EXAMPLE" CHART ON PAGE 10 OF YOUR
       PROSPECTUS IS AMENDED AS FOLLOWS:

       The following chart shows the amount of expenses (in dollars) that would
       be incurred under the annuity provisions of 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 example reflects expenses of both the variable account and the
       underlying mutual funds. The example reflects the CDSC schedule and
       variable account expenses of 1.40%, which is the variable account charge
       that is assessed to a contract. Deductions for premium taxes are not
       reflected but may apply.

<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------------------------------------------------
                      If you surrender your contract at the   If you do not surrender your contract  If you annuitize your contract
                        end of the applicable time period       at the end of the applicable time    at the end of the applicable
                                                                            period                            time period
-----------------------------------------------------------------------------------------------------------------------------------
<S>                      <C>      <C>       <C>        <C>        <C>    <C>    <C>     <C>       <C>     <C>       <C>     <C>
                            1 Yr.    3 Yrs.    5 Yrs.     10 Yrs.  1 Yr  3 Yrs.  5 Yrs.  10 Yrs.    1 Yr.   3 Yrs.   5 Yrs. 10 Yrs.


-----------------------------------------------------------------------------------------------------------------------------------
NSAT - Gartmore NSAT         88       130        166        277     25     76     130      277      *       76       130    277
Emerging Markets Fund
-----------------------------------------------------------------------------------------------------------------------------------
NSAT - Gartmore NSAT         83       117        145        234     20     63     109      234      *       63       109    234
Global Technology and
Communications Fund
-----------------------------------------------------------------------------------------------------------------------------------
NSAT - Gartmore NSAT         86       125        158        261     23     71     122      261      *       71       122    261
International Growth Fund
-----------------------------------------------------------------------------------------------------------------------------------
NSAT - Nationwide Small     100       157        217        335     28     85     145      308      *       85       145    308
Cap Value Fund
-----------------------------------------------------------------------------------------------------------------------------------
NSAT - Turner NSAT Growth    83       117        145        234     20     63     109      234      *       63       109    234
Focus Fund
-----------------------------------------------------------------------------------------------------------------------------------
</TABLE>


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

15.    EFFECTIVE OCTOBER 2, 2000, "APPENDIX A: OBJECTIVES FOR UNDERLYING MUTUAL
       FUNDS" ON PAGE 40 OF YOUR PROSPECTUS IS AMENDED TO READ:

       NATIONWIDE SEPARATE ACCOUNT TRUST ("NSAT")

          GARTMORE NSAT EMERGING MARKETS FUND
          (subadviser: Gartmore Global Partners)
          Investment Objective: Long term capital growth by investing primarily
          in equity securities of companies located in emerging market
          countries.


<PAGE>   9



       GARTMORE NSAT GLOBAL TECHNOLOGY AND COMMUNICATIONS FUND
       (subadviser: Gartmore Global Partners)
       Investment Objective: Long term capital appreciation by investing
       primarily and at least 65% of its total assets in equity securities
       issued by U.S. and foreign companies with business operations in
       technology and communications and technology and communication related
       industries.

       GARTMORE NSAT INTERNATIONAL GROWTH FUND
       (subadviser: Gartmore Global Partners)
       Investment Objective: Long term capital growth by investing primarily in
       equity securities of companies in Europe, Australia, the Far East and
       other regions, including developing countries.

       TURNER NSAT GROWTH FOCUS FUND
       (subadviser: Turner Investment Partners, Inc.)
       Investment Objective: Long term capital appreciation by investing
       primarily in U.S. common stocks, ADRs and foreign companies that
       demonstrate strong earnings growth potential.




<PAGE>   10




                        NATIONWIDE LIFE INSURANCE COMPANY

           Modified Single Premium Deferred Variable Annuity Contracts

       Issued by Nationwide Life Insurance Company through its Nationwide
                              Variable Account -10

                   The date of this prospectus is May 1, 2000.
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
Variable annuities are complex investment products with unique benefits and
advantages that may be particularly useful to many investors in meeting
long-term savings and retirement needs. There are, however, costs and charges
associated with some of these unique benefits - costs and charges that do not
exist or are not present with other investment products. With help from
financial consultants or advisers, investors are encouraged to compare and
contrast the costs and benefits of the variable annuity described in this
prospectus with those of other investment products, including other variable
annuity or variable life insurance products offered by Nationwide Life Insurance
Company and its affiliates. This process will aid in determining whether the
purchase of the contract described in this prospectus is consistent with an
individual's goals, risk tolerance, time horizon, marital status, tax situation,
and other personal characteristics and needs.

THIS PROSPECTUS CONTAINS BASIC INFORMATION YOU SHOULD KNOW ABOUT THE CONTRACTS
BEFORE INVESTING. PLEASE READ THIS PROSPECTUS CAREFULLY AND KEEP IT FOR FUTURE
REFERENCE.
--------------------------------------------------------------------------------

The contracts described in this prospectus offer a combination of variable
annuity and long-term care insurance benefits. The contracts are intended to:

1.     serve the long-term savings needs of investors; AND

2.     provide specific insurance protection against financial loss caused by
       confinement in a nursing home or other long-term care facility.

BECAUSE THE CONTRACT IS SPECIFICALLY DESIGNED FOR INVESTORS ALSO SEEKING
LONG-TERM CARE INSURANCE BENEFITS, THE CONTRACT MAY NOT BE APPROPRIATE FOR
INVESTORS SOLELY INTERESTED IN A VARIABLE ANNUITY. INVESTORS SHOULD CAREFULLY
CONSIDER THE COSTS AND BENEFITS OF THE CONTRACT WITH THEIR INVESTMENT OR
FINANCIAL ADVISER BEFORE PURCHASING THE CONTRACT.

The contract issued with this prospectus consists of two components: variable
annuity benefits and long-term care/disability insurance benefits. The
information in this prospectus describes only information you should know about
the variable annuity provisions of the contract unless stated otherwise.
Investors should read this prospectus in conjunction with the contract and other
material provided which discusses the long-term care/disability insurance
benefits of the contract before purchasing the contract.

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
       -      Dreyfus Investment Portfolios - European Equity Portfolio
       -      The Dreyfus Socially Responsible Growth Fund, Inc.
       -      Dreyfus Stock Index Fund, Inc.
       -      Dreyfus Variable Investment Fund - Appreciation Portfolio
              (formerly, 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(R) Portfolio: Service Class


                                      1
<PAGE>   11


FIDELITY VARIABLE INSURANCE PRODUCTS FUND III
       -    VIP III Growth Opportunities Portfolio:
            Service Class

JANUS ASPEN SERIES
       -    Capital Appreciation Portfolio: Service Shares
       -    Global Technology Portfolio: Service Shares
       -    International Growth Portfolio: Service Shares

MORGAN STANLEY
  THE UNIVERSAL INSTITUTIONAL FUNDS, INC. (FORMERLY, MORGAN STANLEY DEAN WITTER
  UNIVERSAL FUNDS, INC.)
       -    Emerging Markets Debt Portfolio
       -    Mid Cap Growth 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: J.P. Morgan Investment
            Management Inc.)
       -    Nationwide Equity Income Fund (subadviser: Federated Investment
            Counseling)
       -    Nationwide Global 50 Fund (formerly, 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: Miller, Anderson &
            Sherrerd, LLP)
       -    Nationwide Mid Cap Index Fund (subadviser: The Dreyfus
            Corporation)
       -    Nationwide Small Cap Growth Fund (formerly, Nationwide Select
            Advisers Small Cap Growth Fund) (subadvisers: Franklin Advisers,
            Inc., Miller, Anderson & Sherrerd, LLP, 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 and Strong Capital Management, Inc.)
       -    Nationwide Strategic Growth Fund (subadviser: Strong 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
       -   Oppenheimer Capital Appreciation Fund/VA
       -   Oppenheimer Global Securities Fund/VA
       -   Oppenheimer Main Street Growth & Income Fund/VA

STRONG OPPORTUNITY FUND II, INC.

VAN ECK WORLDWIDE INSURANCE TRUST
       -   Worldwide Emerging Markets Fund
       -   Worldwide Hard Assets Fund

THE FOLLOWING UNDERLYING MUTUAL FUNDS ARE NOT AVAILABLE IN CONNECTION WITH
CONTRACTS FOR WHICH GOOD ORDER APPLICATIONS ARE (OR WERE) RECEIVED ON OR AFTER
MAY 1, 2000:

NATIONWIDE SEPARATE ACCOUNT TRUST
       -   Nationwide Strategic Value Fund (subadvisers: Strong Capital
           Management, Inc./Schafer Capital Management, Inc.

WARBURG PINCUS TRUST

       -   Value Portfolio (formerly, Growth & Income Portfolio)

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

Purchase payments may also be allocated to the fixed account or Guaranteed Term
Options. (Guaranteed Term Options may not be available in every jurisdiction -
refer to your contract for specific information).

The Statement of Additional Information (dated May 1, 2000) which contains
additional information about the variable annuity portion of


                                      2
<PAGE>   12


the contract 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 39.

For general information, information relating to the long-term care/disability
insurance benefits offered by the contract, or to obtain FREE copies of the:

       -      Statement of Additional Information;
       -      prospectus, annual report or semi-annual report for any underlying
              mutual fund;
       -      prospectus for Guaranteed Term Options; and
       -      required Nationwide forms,

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

or write:

         NATIONWIDE LIFE INSURANCE COMPANY
         ONE NATIONWIDE PLAZA, 01-05-P1
         COLUMBUS, OHIO 43215

The Statement of Additional Information and other material incorporated by
reference may be found on the SEC website at:
                                    WWW.SEC.GOV

Information about this and other Best of America(R) products may be found at:
                                    WWW.BESTOFAMERICA.COM

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

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.

In the future, additional underlying mutual funds managed by certain financial
institutions or brokerage firms may be added to the variable account. These
additional underlying mutual funds may be offered exclusively to purchasing
customers of the particular financial institution or brokerage firm.

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.

                                      3
<PAGE>   13


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 of measure used to calculate annuitization
payments when the variable payment option is chosen.

CONTRACT VALUE- The total value of all accumulation units in a contract plus any
amount held in the fixed account and any amount held under Guaranteed Term
Options. The premium amount paid for the long-term care insurance portion of the
contract does not contribute to the annuity contract value.

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.

FIXED ACCOUNT- An investment option that is funded by the general account of
Nationwide.

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.

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,
Simple IRA, or Tax Sheltered Annuity.

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 - each sub-account corresponds to a single underlying
mutual fund.

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

VARIABLE ACCOUNT- Nationwide Variable Account -10, 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.



                                      4
<PAGE>   14


TABLE OF CONTENTS


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

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

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

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

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

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

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

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

NATIONWIDE INVESTMENT SERVICES
      CORPORATION....................................................

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

CHARGES AND DEDUCTIONS...............................................
      Mortality and Expense Risk Charge
      Contingent Deferred Sales Charge
      Premium Taxes

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

OPERATION OF THE CONTRACT............................................
      Pricing of the Minimum Initial Purchase Payment
      Pricing of Subsequent Purchase Payments
      When Purchase Payments Will Not Be Priced
      Allocation of Purchase Payments
      Determining the Value of the Annuity Portion of the Contract
      Transfers Prior to Annuitization
      Transfers After Annuitization
      Transfer Requests

SURRENDER (REDEMPTION)...............................................
      Partial Surrenders (Partial Redemptions)
      Full Surrenders (Full Redemptions)

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

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

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

ANNUITIZING THE CONTRACT.............................................
      Annuitization Date
      Annuitization
      Fixed Payment Annuity
      Variable Payment Annuity
      Frequency and Amount of Annuity Payments
      Annuity Payment Options

DEATH BENEFITS.......................................................
      Death of Contract Owner
      Death of Annuitant
      Death of Contract Owner/Annuitant
      How the Death Benefit is Determined
      Death Benefit Payment

REQUIRED DISTRIBUTIONS...............................................

FEDERAL TAX CONSIDERATIONS...........................................
      Federal Income Taxes
      Withholding
      Non-Resident Aliens
      Federal Estate, Gift, and Generation Skipping Transfer Taxes
      Charge for Tax
      Diversification
      Tax Changes

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

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

ADVERTISING..........................................................

SUB-ACCOUNT PERFORMANCE SUMMARY......................................

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

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

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





                                      5
<PAGE>   15


SUMMARY OF CONTRACT EXPENSES

The expenses listed below are charged to all contracts, unless the contract
owner meets an available exception under the contract.

CONTRACT OWNER TRANSACTION EXPENSES

Maximum Contingent Deferred Sales
Charge ("CDSC") (as a percentage of
purchase payments surrendered).......................................8%(1)

Range of CDSC over time:

<TABLE>
<CAPTION>
  Number of Completed Years from Date of                  CDSC
             Purchase Payment                          Percentage
----------------------------------------------------------------------------
<S>                                                    <C>
                    1                                      8%
----------------------------------------------------------------------------
                    2                                      8%
----------------------------------------------------------------------------
                    3                                      8%
----------------------------------------------------------------------------
                    4                                      8%
----------------------------------------------------------------------------
                    5                                      8%
----------------------------------------------------------------------------
                    6                                      7%
----------------------------------------------------------------------------
                    7                                      6%
----------------------------------------------------------------------------
                    8                                      5%
----------------------------------------------------------------------------
                    9                                      4%
----------------------------------------------------------------------------
                    10                                     3%
----------------------------------------------------------------------------
                    11                                     2%
----------------------------------------------------------------------------
                    12                                     1%
----------------------------------------------------------------------------
                   13+                                     0%
----------------------------------------------------------------------------
</TABLE>

(1) Each contract year, the contract owner may withdraw without a CDSC the
    lesser of:

1)     10% of all purchase payments made to the annuity portion of the contract
       (less any purchase payments previously withdrawn from the annuity portion
       of the contract); or

2)     10% of the value of the annuity portion of the contract.

This free withdrawal privilege is non-cumulative. Free amounts not taken during
any given contract year cannot be taken as free amounts in a subsequent contract
year (see "Waiver of Contingent Deferred Sales Charge").

VARIABLE ACCOUNT CHARGES(2)
(as a percentage of the daily net assets of the variable account)

Mortality and Expense Risk Charge.....................................1.40%
   Total Variable Account Annual Expenses.............................1.40%

(2) These charges apply only to allocations made to the sub-accounts. They do
    not apply to allocations made to the fixed account, the Guaranteed Term
    Options, or to the amount paid as premium for the long-term care/disability
    insurance benefits offered by the contract. They are charged on a daily
    basis at the annual rate noted above.


                                      6
<PAGE>   16






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

<TABLE>
<CAPTION>
---------------------------------------------------------------------------------------------------------------------
                                                                                  Management              Other
                                                                                     Fees               Expenses
---------------------------------------------------------------------------------------------------------------------
<S>                                                                              <C>                  <C>
American Century Variable Portfolios, Inc. - American Century VP Income &            0.70%                0.00%
Growth
---------------------------------------------------------------------------------------------------------------------
American Century Variable Portfolios, Inc. - American Century VP                     1.34%                0.00%
International
---------------------------------------------------------------------------------------------------------------------
American Century Variable Portfolios, Inc. - American Century VP Value               1.00%                0.00%
---------------------------------------------------------------------------------------------------------------------
Dreyfus Investment Portfolios - European Equity Portfolio                            1.00%                0.25%
---------------------------------------------------------------------------------------------------------------------
The Dreyfus Socially Responsible Growth Fund, Inc.                                   0.75%                0.04%
---------------------------------------------------------------------------------------------------------------------
Dreyfus Stock Index Fund, Inc.                                                       0.25%                0.01%
---------------------------------------------------------------------------------------------------------------------
Dreyfus Variable Investment Fund - Appreciation Portfolio (formerly,                 0.43%                0.35%
Dreyfus Variable Investment Fund - Capital Appreciation Portfolio)
---------------------------------------------------------------------------------------------------------------------
Federated Insurance Series - Federated Quality Bond Fund II                          0.00%                0.68%
---------------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income Portfolio:  Service Class,                                0.48%                0.08%
---------------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio:  Service Class                                        0.58%                0.07%
---------------------------------------------------------------------------------------------------------------------
Fidelity VIP High Income Portfolio:  Service Class                                   0.58%                0.11%
---------------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Portfolio:  Service Class                                      0.73%                0.15%
---------------------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund(R) Portfolio:  Service Class                              0.58%                0.07%
---------------------------------------------------------------------------------------------------------------------
Fidelity VIP III Growth Opportunities Portfolio:  Service Class                      0.58%                0.10%
---------------------------------------------------------------------------------------------------------------------
Janus Aspen Series - Capital Appreciation Portfolio: Service Shares*                 0.65%                0.04%
---------------------------------------------------------------------------------------------------------------------
Janus Aspen Series - Global Technology Portfolio: Service Shares*                    0.65%                0.13%
---------------------------------------------------------------------------------------------------------------------
Janus Aspen Series - International Growth Portfolio: Service Shares*                 0.65%                0.11%
---------------------------------------------------------------------------------------------------------------------
NSAT Capital Appreciation Fund                                                       0.60%                0.14%
---------------------------------------------------------------------------------------------------------------------
NSAT Government Bond Fund                                                            0.50%                0.15%
---------------------------------------------------------------------------------------------------------------------
NSAT Money Market Fund                                                               0.39%                0.15%
---------------------------------------------------------------------------------------------------------------------
NSAT Total Return Fund                                                               0.58%                0.14%
---------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Balanced Fund                                                        0.75%                0.15%
---------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Equity Income Fund                                                   0.80%                0.15%
---------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Global 50 Fund (formerly, NSAT Nationwide Global Equity              1.00%                0.20%
Fund)
---------------------------------------------------------------------------------------------------------------------
NSAT Nationwide High Income Bond Fund                                                0.80%                0.15%
---------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Mid Cap Index Fund                                                   0.88%                0.15%
---------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Multi Sector Bond Fund                                               0.75%                0.15%
---------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Small Cap Growth Fund (formerly, NSAT Nationwide Select              1.10%                0.20%
Advisers Small Cap Growth Fund)
---------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Small Cap Value Fund                                                 0.90%                0.15%
---------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Small Company Fund                                                   0.98%                0.17%
---------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Strategic Growth Fund                                                0.90%                0.10%
---------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Strategic Value Fund                                                 0.90%                0.10%
---------------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT Guardian Portfolio                                              0.85%                0.15%
---------------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT Mid-Cap Growth Portfolio                                        0.85%                0.15%
---------------------------------------------------------------------------------------------------------------------
</TABLE>


<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------
                                                                                   12b-1         Total Underlying Mutual Fund
                                                                                    Fees                   Expenses
------------------------------------------------------------------------------------------------------------------------------
<S>                                                                            <C>                      <C>
American Century Variable Portfolios, Inc. - American Century VP Income &          0.00%                    0.70%
Growth
------------------------------------------------------------------------------------------------------------------------------
American Century Variable Portfolios, Inc. - American Century VP                   0.00%                    1.34%
International
------------------------------------------------------------------------------------------------------------------------------
American Century Variable Portfolios, Inc. - American Century VP Value             0.00%                    1.00%
------------------------------------------------------------------------------------------------------------------------------
Dreyfus Investment Portfolios - European Equity Portfolio                          0.00%                    1.25%
------------------------------------------------------------------------------------------------------------------------------
The Dreyfus Socially Responsible Growth Fund, Inc.                                 0.00%                    0.79%
------------------------------------------------------------------------------------------------------------------------------
Dreyfus Stock Index Fund, Inc.                                                     0.00%                    0.26%
------------------------------------------------------------------------------------------------------------------------------
Dreyfus Variable Investment Fund - Appreciation Portfolio (formerly,               0.00%                    0.78%
Dreyfus Variable Investment Fund - Capital Appreciation Portfolio)
------------------------------------------------------------------------------------------------------------------------------
Federated Insurance Series - Federated Quality Bond Fund II                        0.00%                    0.68%
------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income Portfolio:  Service Class,                              0.10%                    0.66%
------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio:  Service Class                                      0.10%                    0.75%
------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP High Income Portfolio:  Service Class                                 0.10%                    0.79%
------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Portfolio:  Service Class                                    0.10%                    0.98%
------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund(R) Portfolio:  Service Class                            0.10%                    0.75%
------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP III Growth Opportunities Portfolio:  Service Class                    0.10%                    0.78%
------------------------------------------------------------------------------------------------------------------------------
Janus Aspen Series - Capital Appreciation Portfolio: Service Shares*               0.25%                    0.94%
------------------------------------------------------------------------------------------------------------------------------
Janus Aspen Series - Global Technology Portfolio: Service Shares*                  0.25%                    1.03%
------------------------------------------------------------------------------------------------------------------------------
Janus Aspen Series - International Growth Portfolio: Service Shares*               0.25%                    1.01%
------------------------------------------------------------------------------------------------------------------------------
NSAT Capital Appreciation Fund                                                     0.00%                    0.74%
------------------------------------------------------------------------------------------------------------------------------
NSAT Government Bond Fund                                                          0.00%                    0.65%
------------------------------------------------------------------------------------------------------------------------------
NSAT Money Market Fund                                                             0.00%                    0.54%
------------------------------------------------------------------------------------------------------------------------------
NSAT Total Return Fund                                                             0.00%                    0.72%
------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Balanced Fund                                                      0.00%                    0.90%
------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Equity Income Fund                                                 0.00%                    0.95%
------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Global 50 Fund (formerly, NSAT Nationwide Global Equity            0.00%                    1.20%
Fund)
------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide High Income Bond Fund                                              0.00%                    0.95%
------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Mid Cap Index Fund                                                 0.00%                    1.03%
------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Multi Sector Bond Fund                                             0.00%                    0.90%
------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Small Cap Growth Fund (formerly, NSAT Nationwide Select            0.00%                    1.30%
Advisers Small Cap Growth Fund)
------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Small Cap Value Fund                                               0.00%                    1.05%
------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Small Company Fund                                                 0.00%                    1.15%
------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Strategic Growth Fund                                              0.00%                    1.00%
------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Strategic Value Fund                                               0.00%                    1.00%
------------------------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT Guardian Portfolio                                            0.00%                    1.00%
------------------------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT Mid-Cap Growth Portfolio                                      0.00%                    1.00%
------------------------------------------------------------------------------------------------------------------------------
</TABLE>



                                      7

<PAGE>   17



<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------------------------------------
                                                                                  Management              Other
                                                                                     Fees               Expenses
-----------------------------------------------------------------------------------------------------------------------
<S>                                                                              <C>                  <C>
Neuberger Berman AMT Partners Portfolio                                              0.80%                0.07%
-----------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account Funds - Oppenheimer Aggressive Growth Fund/VA           0.66%                0.01%
-----------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account Funds - Oppenheimer Capital Appreciation                0.68%                0.02%
Fund/VA
-----------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Accounts Funds - Oppenheimer Global Securities Fund/VA          0.67%                0.02%
-----------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account Funds - Oppenheimer Main Street Growth &                0.73%                0.05%
Income Fund/VA
-----------------------------------------------------------------------------------------------------------------------
Strong Opportunity Fund II, Inc.                                                     1.00%                0.14%
-----------------------------------------------------------------------------------------------------------------------
The Universal Institutional Funds, Inc. - Emerging Markets Debt Portfolio            0.45%                0.98%
(formerly, Morgan Stanley Dean Witter Universal Funds, Inc. - Emerging
Markets Debt Portfolio)
-----------------------------------------------------------------------------------------------------------------------
The Universal Institutional Funds, Inc. - Mid Cap Growth Portfolio                   0.00%                1.05%
-----------------------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance Trust - Worldwide Emerging Markets Fund                  1.00%                0.34%
-----------------------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance Trust - Worldwide Hard Assets Fund                       1.00%                0.26%
-----------------------------------------------------------------------------------------------------------------------
Van Kampen Life Investment Trust - Morgan Stanley Real Estate Securities             0.97%                0.13%
Portfolio
-----------------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust - Value Portfolio (formerly, Warburg Pincus Trust -             0.56%                0.44%
Growth & Income Portfolio)
-----------------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------------------------------------------------
                                                                                   12b-1         Total Underlying Mutual Fund
                                                                                    Fees                   Expenses
-------------------------------------------------------------------------------------------------------------------------------
<S>                                                                            <C>               <C>
Neuberger Berman AMT Partners Portfolio                                            0.00%                    0.87%
-------------------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account Funds - Oppenheimer Aggressive Growth Fund/VA         0.00%                    0.67%
-------------------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account Funds - Oppenheimer Capital Appreciation              0.00%                    0.70%
Fund/VA
-------------------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Accounts Funds - Oppenheimer Global Securities Fund/VA        0.00%                    0.69%
-------------------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account Funds - Oppenheimer Main Street Growth &              0.00%                    0.78%
Income Fund/VA
-------------------------------------------------------------------------------------------------------------------------------
Strong Opportunity Fund II, Inc.                                                   0.00%                    1.14%
-------------------------------------------------------------------------------------------------------------------------------
The Universal Institutional Funds, Inc. - Emerging Markets Debt Portfolio          0.00%                    1.43%
(formerly, Morgan Stanley Dean Witter Universal Funds, Inc. - Emerging
Markets Debt Portfolio)
-------------------------------------------------------------------------------------------------------------------------------
The Universal Institutional Funds, Inc. - Mid Cap Growth Portfolio                 0.00%                    1.05%
-------------------------------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance Trust - Worldwide Emerging Markets Fund                0.00%                    1.34%
-------------------------------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance Trust - Worldwide Hard Assets Fund                     0.00%                    1.26%
-------------------------------------------------------------------------------------------------------------------------------
Van Kampen Life Investment Trust - Morgan Stanley Real Estate Securities           0.00%                    1.10%
Portfolio
-------------------------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust - Value Portfolio (formerly, Warburg Pincus Trust -           0.00%                    1.00%
Growth & Income Portfolio)
-------------------------------------------------------------------------------------------------------------------------------
</TABLE>


*Expenses are based on the estimated expenses that the new Service Shares class
 of each Portfolio expects to incur in its initial fiscal year.

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 in calculating 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 Fees      Other Expenses
--------------------------------------------------------------------------------------------------------------------
<S>                                                                            <C>                  <C>
Federated Insurance Series - Federated Quality Bond Fund II                         0.60%                0.89%
--------------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income Portfolio: Service Class                                 0.48%                0.09%
--------------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio: Service Class                                        0.58%                0.09%
--------------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Portfolio: Service Class                                      0.73%                0.18%
--------------------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund(R) Portfolio: Service Class                              0.58%                0.10%
--------------------------------------------------------------------------------------------------------------------
Fidelity VIP III Growth Opportunities Portfolio: Service Class                      0.58%                0.11%
--------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Balanced Fund                                                       0.75%                0.25%
--------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Equity Income Fund                                                  0.80%                0.29%
--------------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------------------------------------------------
                                                                                   12b-1         Total Underlying Mutual Fund
                                                                                    Fees                   Expenses
-------------------------------------------------------------------------------------------------------------------------------
<S>                                                                           <C>                 <C>
Federated Insurance Series - Federated Quality Bond Fund II                        0.25%                     1.74%
-------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income Portfolio: Service Class                                0.10%                     0.67%
-------------------------------------------------------------------------------------------------------------------------------
Portfolio: Service Class                                                           0.10%                     0.77%
-------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Portfolio: Service Class                                     0.10%                     1.01%
-------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund(R) Portfolio: Service Class                             0.10%                     0.78%
-------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP III Growth Opportunities Portfolio: Service Class                     0.10%                     0.79%
-------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Balanced Fund                                                      0.00%                     1.00%
-------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Equity Income Fund                                                 0.00%                     1.09%
-------------------------------------------------------------------------------------------------------------------------------
</TABLE>



                                      8
<PAGE>   18



<TABLE>
<CAPTION>
--------------------------------------------------------------------------------------------------------------------
                                                                               Management Fees      Other Expenses
--------------------------------------------------------------------------------------------------------------------
<S>                                                                             <C>                  <C>
NSAT Nationwide Global 50 Fund (formerly, NSAT Nationwide Global Equity             1.00%                0.54%
Fund)
--------------------------------------------------------------------------------------------------------------------
NSAT Nationwide High Income Bond Fund                                               0.80%                0.50%
--------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Multi Sector Bond Fund                                              0.88%                0.86%
--------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Mid Cap Index Fund                                                  0.75%                0.27%
--------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Small Cap Growth Fund (formerly, NSAT Nationwide Select             1.10%                1.30%
Advisers Small Cap Growth Fund)
--------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Small Cap Value Fund                                                0.90%                0.37%
--------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Strategic Growth Fund                                               0.90%                0.33%
--------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Strategic Value Fund                                                0.90%                0.32%
--------------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT Mid-Cap Growth Portfolio                                       0.93%                0.15%
--------------------------------------------------------------------------------------------------------------------
The Universal Institutional Funds, Inc. - Emerging Markets Debt Portfolio           0.80%                0.98%
(formerly, Morgan Stanley Dean Witter Universal Funds, Inc. - Emerging
Markets Debt Portfolio)
--------------------------------------------------------------------------------------------------------------------
The Universal Institutional Funds, Inc. - Mid Cap Growth Portfolio                  0.75%                7.31%
--------------------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance Trust - Worldwide Emerging Markets Fund                 1.00%                0.54%
--------------------------------------------------------------------------------------------------------------------
Van Kampen Life Investment Trust - Morgan Stanley Real Estate Securities            1.00%                0.13%
Portfolio
--------------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust- Value Portfolio (formerly, Warburg Pincus Trust -             0.75%                0.59%
Growth & Income Portfolio)
--------------------------------------------------------------------------------------------------------------------
</TABLE>


<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------------------------------------------------
                                                                                   12b-1         Total Underlying Mutual Fund
                                                                                    Fees                   Expenses
-------------------------------------------------------------------------------------------------------------------------------
<S>                                                                            <C>               <C>
NSAT Nationwide Global 50 Fund (formerly, NSAT Nationwide Global Equity            0.00%                     1.54%
Fund)
-------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide High Income Bond Fund                                              0.00%                     0.30%
-------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Multi Sector Bond Fund                                             0.00%                     1.74%
-------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Mid Cap Index Fund                                                 0.00%                     1.02%
-------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Small Cap Growth Fund (formerly, NSAT Nationwide Select            0.00%                     2.40%
Advisers Small Cap Growth Fund)
-------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Small Cap Value Fund                                               0.00%                     1.27%
-------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Strategic Growth Fund                                              0.00%                     1.23%
-------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Strategic Value Fund                                               0.00%                     1.22%
-------------------------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT Mid-Cap Growth Portfolio                                      0.00%                     1.08%
-------------------------------------------------------------------------------------------------------------------------------
The Universal Institutional Funds, Inc. - Emerging Markets Debt Portfolio          0.00%                     1.78%
(formerly, Morgan Stanley Dean Witter Universal Funds, Inc. - Emerging
Markets Debt Portfolio)
-------------------------------------------------------------------------------------------------------------------------------
The Universal Institutional Funds, Inc. - Mid Cap Growth Portfolio                 0.00%                     8.06%
-------------------------------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance Trust - Worldwide Emerging Markets Fund                0.00%                     1.54%
-------------------------------------------------------------------------------------------------------------------------------
Van Kampen Life Investment Trust - Morgan Stanley Real Estate Securities           0.00%                     1.13%
Portfolio
-------------------------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust- Value Portfolio (formerly, Warburg Pincus Trust -            0.00%                     1.34%
Growth & Income Portfolio)
-------------------------------------------------------------------------------------------------------------------------------
</TABLE>



                                      9
<PAGE>   19


EXAMPLE

The following chart shows the amount of expenses (in dollars) that would be
incurred under the annuity provisions of 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 example reflects expenses of both the variable account and the underlying
mutual funds. The example reflects the CDSC schedule and variable account
expenses of 1.40%, which is the variable account charge that is assessed to a
contract. Deductions for premium taxes are not reflected but may apply.

<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------
                                                If you surrender your contract        If you do not surrender your contract
                                                 at the end of the applicable           at the end of the applicable time
                                                         time period                                 period
------------------------------------------------------------------------------------------------------------------------------
                                            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>
American Century Variable Portfolios,        94        140       189        277        22       68        117        250
Inc. - American Century VP Income &
Growth
------------------------------------------------------------------------------------------------------------------------------
American Century Variable Portfolios,        101       160       222        344        29       88        150        317
Inc. - American Century VP International
------------------------------------------------------------------------------------------------------------------------------
American Century Variable Portfolios,        97        149       204        309        25       77        132        282
Inc. - American Century VP Value
------------------------------------------------------------------------------------------------------------------------------
Dreyfus Investment Portfolios - European     100       157       217        335        28       85        145        308
Equity Portfolio
------------------------------------------------------------------------------------------------------------------------------
The Dreyfus Socially Responsible Growth      95        143       193        287        23       71        121        260
Fund, Inc.
------------------------------------------------------------------------------------------------------------------------------
Dreyfus Stock Index Fund, Inc.               89        126       165        229        17       54        93         202
------------------------------------------------------------------------------------------------------------------------------
Dreyfus Variable Investment Fund -           95        143       193        286        23       71        121        259
Appreciation Portfolio (formerly,
Dreyfus Variable Investment Fund -
Capital Appreciation Portfolio)
------------------------------------------------------------------------------------------------------------------------------
Federated Insurance Series - Federated       94        139       188        275        22       67        116        248
Quality Bond Fund II
------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income Portfolio:        94        139       186        273        22       67        114        246
Service Class
------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio:  Service      95        142       191        283        23       70        119        256
Class
------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP High Income Portfolio:          95        143       193        287        23       71        121        260
Service Class
------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Portfolio:             97        149       203        307        25       77        131        280
Service Class
------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund(R)                95        142       191        283        23       70        119        256
Portfolio:  Service Class
------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP III Growth Opportunities        95        143       193        286        23       71        121        259
Portfolio:  Service Class
------------------------------------------------------------------------------------------------------------------------------
Janus Aspen Series - Capital                 97        148       201        303        25       76        129        276
Appreciation Portfolio: Service Shares
------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------
                                                If you annuitize your contract
                                                 at the end of the applicable
                                                         time period
-----------------------------------------------------------------------------------
                                            1 Yr.    3 Yrs.    5 Yrs.     10 Yrs.
-----------------------------------------------------------------------------------
<S>                                       <C>      <C>      <C>         <C>
American Century Variable Portfolios,         *        68       117         250
Inc. - American Century VP Income &
Growth
-----------------------------------------------------------------------------------
American Century Variable Portfolios,         *        88       150         317
Inc. - American Century VP International
-----------------------------------------------------------------------------------
American Century Variable Portfolios,         *        77       132         282
Inc. - American Century VP Value
-----------------------------------------------------------------------------------
Dreyfus Investment Portfolios - European      *        85       145         308
Equity Portfolio
-----------------------------------------------------------------------------------
The Dreyfus Socially Responsible Growth       *        71       121         260
Fund, Inc.
-----------------------------------------------------------------------------------
Dreyfus Stock Index Fund, Inc.                *        54        93         202
-----------------------------------------------------------------------------------
Dreyfus Variable Investment Fund -            *        71       121         259
Appreciation Portfolio (formerly,
Dreyfus Variable Investment Fund -
Capital Appreciation Portfolio)
-----------------------------------------------------------------------------------
Federated Insurance Series - Federated        *        67       116         248
Quality Bond Fund II
-----------------------------------------------------------------------------------
Fidelity VIP Equity-Income Portfolio:         *        67       114         246
Service Class
-----------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio:  Service       *        70       119         256
Class
-----------------------------------------------------------------------------------
Fidelity VIP High Income Portfolio:           *        71       121         260
Service Class
-----------------------------------------------------------------------------------
Fidelity VIP Overseas Portfolio:              *        77       131         280
Service Class
-----------------------------------------------------------------------------------
Fidelity VIP II Contrafund(R)                 *        70       119         256
Portfolio:  Service Class
-----------------------------------------------------------------------------------
Fidelity VIP III Growth Opportunities         *        71       121         259
Portfolio:  Service Class
-----------------------------------------------------------------------------------
Janus Aspen Series - Capital                  *        76       129         276
Appreciation Portfolio: Service Shares
-----------------------------------------------------------------------------------
</TABLE>



                                      10
<PAGE>   20



<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------
                                                If you surrender your contract        If you do not surrender your contract
                                                 at the end of the applicable           at the end of the applicable time
                                                         time period                                 period
------------------------------------------------------------------------------------------------------------------------------
                                            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>
Janus Aspen Series - Global Technology       98        150       206        312        26       78        134        285
Portfolio: Service Shares
------------------------------------------------------------------------------------------------------------------------------
Janus Aspen Series - International           97        150       205        310        25       78        133        283
Growth Portfolio: Service Shares
------------------------------------------------------------------------------------------------------------------------------
NSAT Capital Appreciation Fund               94        141       191        282        22       69        119        255
------------------------------------------------------------------------------------------------------------------------------
NSAT Government Bond Fund                    94        138       186        272        22       66        114        245
------------------------------------------------------------------------------------------------------------------------------
NSAT Money Market Fund                       92        135       180        260        20       63        108        233
------------------------------------------------------------------------------------------------------------------------------
NSAT Total Return Fund                       94        141       190        280        22       69        118        253
------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Balanced Fund                96        146       199        299        24       74        127        272
------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Equity Income Fund           97        148       202        304        25       76        130        277
------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Global 50 Fund               99        156       215        330        27       84        143        303
(formerly, NSAT Nationwide Global Equity
Fund)
------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide High Income Bond Fund        97        148       202        304        25       76        130        277
------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Mid Cap Index Fund           98        150       206        312        26       78        134        285
------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Multi Sector Bond Fund       96        146       199        299        24       74        127        272
------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Small Cap Growth Fund        100       159       220        340        28       87        148        313
(formerly, NSAT Nationwide Select
Advisers Small Cap Growth Fund)
------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Small Cap Value Fund         98        151       207        314        26       79        135        287
------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Small Company Fund           99        154       212        325        27       82        140        298
------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Strategic Growth Fund        97        149       204        309        25       77        132        282
------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Strategic Value Fund         97        149       204        309        25       77        132        282
------------------------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT Guardian Portfolio      97        149       204        309        25       77        132        282
------------------------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT Mid-Cap Growth          97        149       204        309        25       77        132        282
Portfolio
------------------------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT Partners Portfolio      96        145       198        295        24       73        126        268
------------------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account Funds -         94        139       187        274        22       67        115        247
Oppenheimer Aggressive Growth Fund/VA
------------------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account Funds -         94        140       189        277        22       68        117        250
Oppenheimer Capital Appreciation Fund/VA
------------------------------------------------------------------------------------------------------------------------------
</TABLE>


<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------
                                                If you annuitize your contract
                                                 at the end of the applicable
                                                         time period
-----------------------------------------------------------------------------------
                                            1 Yr.    3 Yrs.    5 Yrs.     10 Yrs.
-----------------------------------------------------------------------------------
<S>                                       <C>      <C>       <C>         <C>
Janus Aspen Series - Global Technology        *        78       134         285
Portfolio: Service Shares
-----------------------------------------------------------------------------------
Janus Aspen Series - International            *        78       133         283
Growth Portfolio: Service Shares
-----------------------------------------------------------------------------------
NSAT Capital Appreciation Fund                *        69       119         255
-----------------------------------------------------------------------------------
NSAT Government Bond Fund                     *        66       114         245
-----------------------------------------------------------------------------------
NSAT Money Market Fund                        *        63       108         233
-----------------------------------------------------------------------------------
NSAT Total Return Fund                        *        69       118         253
-----------------------------------------------------------------------------------
NSAT Nationwide Balanced Fund                 *        74       127         272
-----------------------------------------------------------------------------------
NSAT Nationwide Equity Income Fund            *        76       130         277
-----------------------------------------------------------------------------------
NSAT Nationwide Global 50 Fund                *        84       143         303
(formerly, NSAT Nationwide Global Equity
Fund)
-----------------------------------------------------------------------------------
NSAT Nationwide High Income Bond Fund         *        76       130         277
-----------------------------------------------------------------------------------
NSAT Nationwide Mid Cap Index Fund            *        78       134         285
-----------------------------------------------------------------------------------
NSAT Nationwide Multi Sector Bond Fund        *        74       127         272
-----------------------------------------------------------------------------------
NSAT Nationwide Small Cap Growth Fund         *        87       148         313
(formerly, NSAT Nationwide Select
Advisers Small Cap Growth Fund)
-----------------------------------------------------------------------------------
NSAT Nationwide Small Cap Value Fund          *        79       135         287
-----------------------------------------------------------------------------------
NSAT Nationwide Small Company Fund            *        82       140         298
-----------------------------------------------------------------------------------
NSAT Nationwide Strategic Growth Fund         *        77       132         282
-----------------------------------------------------------------------------------
NSAT Nationwide Strategic Value Fund          *        77       132         282
-----------------------------------------------------------------------------------
Neuberger Berman AMT Guardian Portfolio       *        77       132         282
-----------------------------------------------------------------------------------
Neuberger Berman AMT Mid-Cap Growth           *        77       132         282
Portfolio
-----------------------------------------------------------------------------------
Neuberger Berman AMT Partners Portfolio       *        73       126         268
-----------------------------------------------------------------------------------
Oppenheimer Variable Account Funds -          *        67       115         247
Oppenheimer Aggressive Growth Fund/VA
-----------------------------------------------------------------------------------
Oppenheimer Variable Account Funds -          *        68       117         250
Oppenheimer Capital Appreciation Fund/VA
-----------------------------------------------------------------------------------
</TABLE>





                                      11
<PAGE>   21



<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------
                                                If you surrender your contract        If you do not surrender your contract
                                                 at the end of the applicable           at the end of the applicable time
                                                         time period                                 period
------------------------------------------------------------------------------------------------------------------------------
                                            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>
Oppenheimer Variable Account Funds -         95        143       193        286        23       71        121        259
Oppenheimer Main Street Growth & Income
Fund/VA
------------------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Accounts Funds -        94        140       188        276        22       68        116        249
------------------------------------------------------------------------------------------------------------------------------
Strong Opportunity Fund II, Inc.             99        154       212        324        27       82        140        297
------------------------------------------------------------------------------------------------------------------------------
The Universal Institutional Funds, Inc.     102        163       227        353        30       91        155        326
- Emerging Markets Debt Portfolio
(formerly, Morgan Stanley Dean Witter
Universal Funds, Inc. - Emerging Markets
Debt Portfolio)
------------------------------------------------------------------------------------------------------------------------------
The Universal Institutional Funds, Inc.      98        151       207        314        26       79        135        287
- Mid Cap Growth Portfolio
------------------------------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance Trust -         101        160       222        344        29       88        150        317
Worldwide Emerging Markets Fund
------------------------------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance Trust -         100        158       218        336        28       86        146        309
Worldwide Hard Assets Fund
------------------------------------------------------------------------------------------------------------------------------
Van Kampen Life Investment Trust -           98        153       210        319        26       81        138        292
Morgan Stanley Real Estate Securities
Portfolio
------------------------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust - Value Portfolio       97        149       204        309        25       77        132        282
(formerly, Warburg Pincus Trust - Growth
& Income Portfolio)
------------------------------------------------------------------------------------------------------------------------------
</TABLE>


<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------
                                                If you annuitize your contract
                                                 at the end of the applicable
                                                         time period
-----------------------------------------------------------------------------------
                                            1 Yr.    3 Yrs.    5 Yrs.     10 Yrs.
-----------------------------------------------------------------------------------
<S>                                       <C>      <C>       <C>        <C>
Oppenheimer Variable Account Funds -          *        71       121         259
Oppenheimer Main Street Growth & Income
Fund/VA
-----------------------------------------------------------------------------------
Oppenheimer Variable Accounts Funds -         *        68       116         249
Oppenheimer Global Securities Fund/VA
-----------------------------------------------------------------------------------
Strong Opportunity Fund II, Inc.              *        82       140         297
-----------------------------------------------------------------------------------
The Universal Institutional Funds, Inc.       *        91       155         326
- Emerging Markets Debt Portfolio
(formerly, Morgan Stanley Dean Witter
Universal Funds, Inc. - Emerging Markets
Debt Portfolio)
-----------------------------------------------------------------------------------
The Universal Institutional Funds, Inc.       *        79       135         287
- Mid Cap Growth Portfolio
-----------------------------------------------------------------------------------
Van Eck Worldwide Insurance Trust -           *        88       150         317
Worldwide Emerging Markets Fund
-----------------------------------------------------------------------------------
Van Eck Worldwide Insurance Trust -           *        86       146         309
Worldwide Hard Assets Fund
-----------------------------------------------------------------------------------
Van Kampen Life Investment Trust -            *        81       138         292
Morgan Stanley Real Estate Securities
Portfolio
-----------------------------------------------------------------------------------
Warburg Pincus Trust - Value Portfolio        *        77       132         282
(formerly, Warburg Pincus Trust - Growth
& Income Portfolio)
-----------------------------------------------------------------------------------
</TABLE>

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



                                      12
<PAGE>   22


SYNOPSIS OF THE CONTRACTS

The contract issued with this prospectus consists of two components: variable
annuity benefits and long-term care/disability insurance benefits. THE
INFORMATION IN THIS PROSPECTUS DESCRIBES ONLY THE ANNUITY PROVISIONS OF THE
CONTRACT UNLESS OTHERWISE STATED.

The contract described in this prospectus is a modified single purchase payment
contract. The contract is issued as an individual, Non-Qualified Contract.

MINIMUM INITIAL AND SUBSEQUENT PURCHASE PAYMENTS

The minimum payment for the contract differs depending upon the gender of the
contract owner and the age of the contract owner at the time the contract is
issued. The following charts reflect the minimum purchase payment amount for the
annuity portion of the contract, the minimum premium required for the long term
care insurance, and the total minimum payment required based on the contract
owners gender and age:




                              MALE CONTRACT OWNERS

<TABLE>
<CAPTION>
----------------------------------------------------------------------------
      AGE         ANNUITY MINIMUM     LONG TERM CARE        TOTAL MINIMUM
                                          MINIMUM            PAYMENT FOR
                                                              CONTRACT
----------------------------------------------------------------------------
<S>                <C>                 <C>                  <C>
     18-62            $20,000             $5,000               $25,000
----------------------------------------------------------------------------
       63              20,000              5,184               25,184
----------------------------------------------------------------------------
       64              20,000              5,471               25,471
----------------------------------------------------------------------------
       65              20,000              5,759               25,759
----------------------------------------------------------------------------
       66              20,000              6,046               26,046
----------------------------------------------------------------------------
       67              20,000              6,333               26,333
----------------------------------------------------------------------------
       68              20,000              6,698               26,698
----------------------------------------------------------------------------
       69              20,000              7,063               27,063
----------------------------------------------------------------------------
       70              20,000              7,427               27,427
----------------------------------------------------------------------------
       71              20,000              7,792               27,792
----------------------------------------------------------------------------
       72              20,000              8,157               28,157
----------------------------------------------------------------------------
       73              20,000              8,617               28,617
----------------------------------------------------------------------------
       74              20,000              9,078               29,078
----------------------------------------------------------------------------
       75              20,000              9,539               29,539
----------------------------------------------------------------------------
       76              20,000             10,000               30,000
----------------------------------------------------------------------------
       77              20,000             10,460               30,460
----------------------------------------------------------------------------
       78              20,000             10,683               30,683
----------------------------------------------------------------------------
       79              20,000             10,905               30,905
----------------------------------------------------------------------------
       80              20,000             11,128               31,128
----------------------------------------------------------------------------
       81              20,000             11,351               31,351
----------------------------------------------------------------------------
       82              20,000             11,573               31,573
----------------------------------------------------------------------------
</TABLE>


                             FEMALE CONTRACT OWNERS

<TABLE>
<CAPTION>
----------------------------------------------------------------------------
       AGE         ANNUITY MINIMUM     LONG TERM CARE       TOTAL MINIMUM
                                          MINIMUM            PAYMENT FOR
                                                              CONTRACT
----------------------------------------------------------------------------
<S>                <C>                 <C>                 <C>
      18-43            $20,000            $5,000              $25,000
----------------------------------------------------------------------------
       44               20,000             5,064               25,064
----------------------------------------------------------------------------
       45               20,000             5,204               25,204
----------------------------------------------------------------------------
       46               20,000             5,344               25,344
----------------------------------------------------------------------------
       47               20,000             5,484               25,484
----------------------------------------------------------------------------
       48               20,000             5,685               25,685
----------------------------------------------------------------------------
       49               20,000             5,887               25,887
----------------------------------------------------------------------------
       50               20,000             6,089               26,089
----------------------------------------------------------------------------
       51               20,000             6,290               26,290
----------------------------------------------------------------------------
       52               20,000             6,492               26,492
----------------------------------------------------------------------------
       53               20,000             6,686               26,686
----------------------------------------------------------------------------
       54               20,000             6,879               26,879
----------------------------------------------------------------------------
       55               20,000             7,073               27,073
----------------------------------------------------------------------------
       56               20,000             7,266               27,266
----------------------------------------------------------------------------
       57               20,000             7,460               27,460
----------------------------------------------------------------------------
       58               20,000             7,950               27,950
----------------------------------------------------------------------------
       59               20,000             8,441               28,441
----------------------------------------------------------------------------
       60               20,000             8,931               28,931
----------------------------------------------------------------------------
       61               20,000             9,422               29,422
----------------------------------------------------------------------------
       62               20,000             9,912               29,912
----------------------------------------------------------------------------
       63               20,000             10,550              30,550
----------------------------------------------------------------------------
       64               20,000             11,187              31,187
----------------------------------------------------------------------------
       65               20,000             11,824              31,824
----------------------------------------------------------------------------
       66               20,000             12,462              32,462
----------------------------------------------------------------------------
       67               20,000             13,099              33,099
----------------------------------------------------------------------------
       68               20,000             13,850              33,850
----------------------------------------------------------------------------
       69               20,000             14,600              34,600
----------------------------------------------------------------------------
</TABLE>
                                                                (continued)




                                      13
<PAGE>   23


                       FEMALE CONTRACT OWNERS (CONTINUED)
<TABLE>
<CAPTION>
----------------------------------------------------------------------------
       AGE         ANNUITY MINIMUM     LONG TERM CARE       TOTAL MINIMUM
                                          MINIMUM            PAYMENT FOR
                                                              CONTRACT
----------------------------------------------------------------------------
<S>               <C>                <C>                 <C>
       70               20,000             15,350              35,350
----------------------------------------------------------------------------
       71               20,000             16,100              36,100
----------------------------------------------------------------------------
       72               20,000             16,850              36,850
----------------------------------------------------------------------------
       73               20,000             17,802              37,802
----------------------------------------------------------------------------
       74               20,000             18,754              38,754
----------------------------------------------------------------------------
       75               20,000             19,706              39,706
----------------------------------------------------------------------------
       76               20,000             20,658              40,658
----------------------------------------------------------------------------
       77               20,000             21,610              41,610
----------------------------------------------------------------------------
       78               20,000             21,923              41,923
----------------------------------------------------------------------------
       79               20,000             22,236              42,236
----------------------------------------------------------------------------
       80               20,000             22,549              42,549
----------------------------------------------------------------------------
       81               20,000             22,861              42,861
----------------------------------------------------------------------------
       82               20,000             23,174              43,174
----------------------------------------------------------------------------
</TABLE>

Minimum subsequent purchase payments to the annuity portion of the contract must
be at least $1,000 (see "Operation of the Contract").

Guaranteed Term Options

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

CHARGES AND EXPENSES

Nationwide deducts a Mortality and Expense Risk Charge equal to an annual rate
of 1.40% of the daily net assets of the variable account. Nationwide assesses
this charge in return for bearing certain mortality and expense risks.

Nationwide does not deduct a sales charge from purchase payments upon allocation
into the annuity portion of the contract. However, Nationwide may deduct a CDSC
if any amount is withdrawn from the annuity portion of the contract. The CDSC
reimburses Nationwide for sales expenses incurred in the sale of the contracts.
The amount of the CDSC will not exceed 8% of purchase payments surrendered.

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

Nationwide will charge against the contract any premium taxes levied by any
governmental authority (see "Federal Tax Considerations" and "Premium Taxes").

RIGHT TO REVOKE/FREE LOOK PERIOD

Contract owners may return the contract for any reason during the underwriting
and free look periods (which may be as long as 120 days after receipt of a
completed application). All revocation requests must be in writing and sent to
Nationwide's home office. Upon receipt of a valid revocation request, Nationwide
will refund the contract value and the premium paid for long-term
care/disability insurance benefits without deduction for any sales charges or
administration fees as of the date of cancellation.

FINANCIAL STATEMENTS

Financial statements for 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 3 of this prospectus.

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"). 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.




                                      14
<PAGE>   24


NATIONWIDE INVESTMENT SERVICES CORPORATION

The policies are distributed by Nationwide Investment Services Corporation
("NISC"), Two Nationwide Plaza, Columbus, Ohio 43215. (For contracts issued in
the State of Michigan, all references to NISC shall mean Nationwide Investment
Svcs. Corporation.) NISC is a wholly owned subsidiary of Nationwide.

INVESTING IN THE CONTRACT

THE VARIABLE ACCOUNT AND UNDERLYING MUTUAL FUNDS

Nationwide Variable Account-10 is a variable account that invests in the
underlying mutual funds listed in Appendix A. Nationwide established the
variable account on March 31, 1999 pursuant to Ohio law. Although the variable
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 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, each sub-account corresponds
to a single underlying mutual fund.

Nationwide uses the assets of each sub-account to buy shares of the underlying
mutual funds based on contract owner instructions.

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

Underlying mutual funds in the variable account are NOT publicly traded mutual
funds. They are only available as investment options in variable life insurance
policies or variable annuity contracts issued by life insurance companies, or in
some cases, through participation in certain qualified pension or retirement
plans.

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

Voting Rights

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

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




                                      15
<PAGE>   25


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 underlying mutual
funds 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.

GUARANTEED TERM OPTIONS

Guaranteed Term Options are separate investment options under the contract. A
Guaranteed Term Option prospectus should 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.
The guaranteed term may last for up to 3 months beyond the 3, 5, 7, or 10 year
period since every guaranteed term will end on the final day of a calendar
quarter.

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

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

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.

THE FIXED ACCOUNT

The fixed account is an investment option that is funded by assets of
Nationwide's general account. The general account contains all of Nationwide's
assets other than those in other Nationwide separate accounts. It is used to
support Nationwide's annuity and insurance obligations and may contain
compensation for mortality risks. The general account is not subject to the same
laws as the variable account and the SEC has not reviewed material in this
prospectus relating to the fixed account. However, information relating to the
fixed account is subject to federal securities laws relating to accuracy and
completeness of prospectus disclosure.

Purchase payments will be allocated to the fixed account by election of the
contract owner.





                                      16
<PAGE>   26

The investment income earned by the fixed account will be allocated to the
contracts at varying guaranteed interest rate(s) depending on the following
categories of fixed account allocations:

-      New Money Rate - The rate credited on the fixed account allocation when
       the contract is purchased or when subsequent purchase payments are made.
       Subsequent purchase payments may receive different New Money Rates than
       the rate when the contract was issued, since the New Money Rate is
       subject to change based on market conditions.

-      Variable Account to Fixed Rate - Allocations transferred from any of the
       underlying investment options in the variable account to the fixed
       account may receive a different rate. The rate may be lower than the New
       Money Rate. There may be limits on the amount and frequency of movements
       from the variable account to the fixed account.

-      Renewal Rate - The rate available for maturing fixed account allocations
       which are entering a new guarantee period. The contract owner will be
       notified of this rate in a letter issued with the quarterly statements
       when any of the money in the contract owner's fixed account matures. At
       that time, the contract owner will have an opportunity to leave the money
       in the fixed account and receive the Renewal Rate or the contract owner
       can move the money to any of the other underlying mutual fund options.

-      Dollar Cost Averaging Rate - From time to time, Nationwide may offer a
       more favorable rate for an initial purchase payment into a new contract
       when used in conjunction with a Dollar Cost Averaging program.

All of these rates are subject to change on a daily basis; however, once money
is allocated to the fixed account, the interest rate assigned is guaranteed
until the end of the calendar quarter during the12 month anniversary in which
the fixed account allocation occurs.

Credited interest rates are annualized rates - the effective yield of interest
over a one-year period. Interest is credited to each contract on a daily basis.
As a result, the credited interest rate is compounded daily to achieve the
stated effective yield.

The guaranteed rate for any purchase payment will be effective for not less than
twelve months. Nationwide guarantees that the rate will not be less than 3.0%
per year.

Any interest in excess of 3.0% will be credited to fixed account allocations at
Nationwide's sole discretion. The contract owner assumes the risk that interest
credited to fixed account allocations may not exceed the minimum guarantee of
3.0% for any given year.

Nationwide guarantees that the fixed account contract value will not be less
than the amount of the purchase payments allocated to the fixed account, plus
interest credited as described above, less any surrenders and any applicable
charges including CDSC.

CHARGES AND DEDUCTIONS

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 1.40% of the daily net assets of the variable account.

The Mortality Risk Charge compensates Nationwide for guaranteeing the annuity
purchase rates of the contracts. This guarantee ensures that the annuity
purchase rates will not change regardless of the death rates of annuity payees
or the general population.

The Expense Risk Charge compensates 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.

                                       17
<PAGE>   27


CONTINGENT DEFERRED SALES CHARGE

No sales charge deduction is made from the purchase payments when amounts are
allocated into the contract. However, if any part of the annuity portion of the
contract is surrendered, Nationwide will deduct a CDSC. The CDSC will not exceed
8% of purchase payments surrendered.

The CDSC is calculated by multiplying the applicable CDSC percentage (noted
below) by the amount of purchase payments surrendered.

For purposes of calculating the CDSC, surrenders are considered to come first
from the oldest purchase payment made to the contract, then the next oldest
purchase payment, and so forth. Earnings are not subject to the CDSC, however,
earnings may not be distributed prior to the distribution of all purchase
payments. For tax purposes, a surrender is usually treated as a withdrawal of
earnings first.

The CDSC applies as follows:

<TABLE>
<CAPTION>
-------------------------------------------------------------------
   Number of Years from Date of                  CDSC
         Purchase Payment                     Percentage
-------------------------------------------------------------------
<S>                                     <C>
                1                                 8%
-------------------------------------------------------------------
                2                                 8%
-------------------------------------------------------------------
                3                                 8%
-------------------------------------------------------------------
                4                                 8%
-------------------------------------------------------------------
                5                                 8%
-------------------------------------------------------------------
                6                                 7%
-------------------------------------------------------------------
                7                                 6%
-------------------------------------------------------------------
                8                                 5%
-------------------------------------------------------------------
                9                                 4%
-------------------------------------------------------------------
                10                                3%
-------------------------------------------------------------------
                11                                2%
-------------------------------------------------------------------
                12                                1%
-------------------------------------------------------------------
               13+                                0%
-------------------------------------------------------------------
</TABLE>

The CDSC is used to cover sales expenses, including commissions paid (maximum of
8.5% of purchase payments), production of sales material, and other promotional
expenses. If expenses are greater than the CDSC, the shortfall will be made up
from Nationwide's general assets, which may indirectly include portions of the
variable account charges, since Nationwide may generate a profit from these
charges.

All or a portion of any withdrawal may be subject to federal income taxes.
Contract owners taking withdrawals before age 59 1/2 may be subject to a 10%
penalty tax.

Waiver of Contingent Deferred Sales Charge

Each contract year, the contract owner may withdraw without a CDSC the lesser
of:

       1)     10% of purchase payments made to the annuity portion of the
              contract (less any purchase payment previously withdrawn from the
              annuity portion of the contract); or

       2)     10% of the value of the annuity portion of the contract.

This CDSC-free privilege is non-cumulative. Free amounts not taken during any
given contract year cannot be taken as free amounts in a subsequent contract
year.

In addition, no CDSC will be deducted:

       (1)    upon annuitization;

       (2)    upon payment of a death benefit; or

       (3)    from any values which have been held under a contract for at least
              13 years.

No CDSC applies to transfers among sub-accounts or between or among the
Guaranteed Term Options, the fixed account, or the variable account. Nationwide
may waive the CDSC if a contract described in this prospectus is exchanged for
another Nationwide contract (or a contract of any of its affiliated insurance
companies). A CDSC may apply to the contract received in the exchange.

The CDSC will not be eliminated if to do so would be unfairly discriminatory or
prohibited by state law.

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
5.0%. 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.

                                       18
<PAGE>   28


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.

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 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, signed by the
contract owner and the person designated as the new contract owner, and recorded
at Nationwide's home office. Nationwide may require a signature guarantee. 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, joint 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. Any change of the
annuitant is subject to underwriting and approval by Nationwide. If the contract
owner is not a natural person and there is a change of the annuitant,
distributions will be made as if the contract owner died at the time of the
change.

On the annuitization date, the annuitant will become the contract owner.

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 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.

       -      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.

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

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, unless
Nationwide approves a request for an annuitant of greater age. The annuitant may
be changed before the annuitization date subject to underwriting and approval by
Nationwide.

BENEFICIARY AND CONTINGENT BENEFICIARY

The beneficiary is the person who is entitled to the death benefit if the
annuitant dies before the annuitization date and there is no joint owner. The
contingent beneficiary is the person who is entitled to the death benefit if
there is no surviving joint owner and no beneficiary survives the annuitant. If
no contingent beneficiary survives the annuitant, all rights and interests will
vest in the last surviving contract owner's estate.

                                       19
<PAGE>   29

The contract owner can name more than one beneficiary or contingent beneficiary.
Multiple beneficiaries or contingent 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

PRICING OF THE MINIMUM INITIAL PURCHASE PAYMENT

The minimum initial annuity purchase payment allocated to the sub-accounts as
shown on the completed application will be transferred to the NSAT Money Market
Fund within 2 business days of receipt until the end of the period in which the
contract owner may cancel the contract (the underwriting and free look periods).
Such a period may last up to 120 days after receipt of a completed application
(a maximum of 90 days for the underwriting period and a 30 day free look
period). In addition, if the underwriting period cannot be completed within 90
days for any reason, the annuity contract value, plus premium paid for the
long-term care insurance benefits will be returned to the purchaser.

While attempting to complete an incomplete application, Nationwide may retain
the initial purchase payment for up to 5 business days. If the application is
not completed within 5 business days, the prospective purchaser will be informed
of the reason for the delay. All purchase payments, including premium for the
long-term care insurance will be returned unless the prospective purchaser
specifically allows Nationwide to hold the purchase payment until the
application is completed.

Upon the expiration of the underwriting and free look periods, the initial
purchase payment allocated to the NSAT Money Market Fund will be transferred,
the same business day, to sub-accounts indicated on the application and
purchased at net asset value.

PRICING OF SUBSEQUENT PURCHASE PAYMENTS

Minimum subsequent purchase payments may only be made to the annuity portion of
the contract and must be at least $1,000. Subsequent purchase payments will be
priced based on the next available accumulation unit value calculated after the
payment is received. The cumulative total of all purchase payments under
contracts issued by Nationwide on the life of any one annuitant cannot exceed
$1,000,000 without Nationwide's prior consent.

Subsequent purchase payments may not be made during the underwriting and free
look periods. In addition, subsequent purchase payments are not permitted for
contracts issued in the State of Oregon and may not be permitted in other states
under certain circumstances.

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.

WHEN PURCHASE PAYMENTS WILL NOT BE PRICED

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

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.

                                       20
<PAGE>   30

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 will
not have access to their account.

ALLOCATION OF PURCHASE PAYMENTS

Nationwide allocates purchase payments to sub-accounts (after the expiration of
the underwriting and free look periods), the fixed account 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 (as
of the date the purchase payments are applied to the sub-accounts), then
converted into accumulation units.

DETERMINING THE VALUE OF THE ANNUITY PORTION OF THE CONTRACT

The value of the annuity portion of the contract is the sum of:

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

2)     amounts allocated to the fixed account; and

3)     amounts allocated to a Guaranteed Term Option.

If part or all of the value of the annuity portion of the contract is
surrendered, or charges are assessed against the value of the annuity portion of
the contract, Nationwide will deduct a proportionate amount from each
sub-account, the fixed account and any Guaranteed Term Option based on current
cash values.

Determining Variable Account Value - Valuing an Accumulation Unit

Purchase payments or transfers allocated to sub-accounts 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
funds 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 for any particular sub-account 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).

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

       (c)    is a factor representing the daily variable account charges. The
              factor is equal to an annual rate of 1.40% of the daily net assets
              of the variable account.

Based on the change in 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.

                                       21
<PAGE>   31


Determining Fixed Account Value

Nationwide determines the value of the fixed account by:

       1)     adding all amounts allocated to the fixed account, minus amounts
              previously transferred or withdrawn; and

       2)     adding any interest earned on the amounts allocated.

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);

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

       3)     subtracting charges deducted in accordance with the annuity
              portion of the contract.

TRANSFERS PRIOR TO ANNUITIZATION

NO TRANSFER REQUESTS OF ANY KIND WILL BE ALLOWED DURING THE UNDERWRITING AND
FREE LOOK PERIODS.

Transfers from the Fixed Account to the Variable Account or a Guaranteed Term
Option

Fixed account allocations may be transferred to the variable account or to a
Guaranteed Term Option only upon reaching the end of an interest rate guarantee
period. Normally, Nationwide will permit 100% of such fixed account allocations
to be transferred to the variable account or to a Guaranteed Term Option;
however Nationwide may, under certain economic conditions and at its discretion,
limit the maximum transferable amount. Under no circumstances will the maximum
transferable amount be less than 10% of the fixed account allocation reaching
the end of an interest rate guarantee period. Transfers of the fixed account
allocations must be made within 45 days after reaching the end of an interest
rate guarantee period.

Amounts transferred to the variable account will be priced at the accumulation
unit value next determined after the transfer request is received.

Contract owners who use Dollar Cost Averaging may transfer from the fixed
account to the variable account (but not to Guaranteed Term Options) under the
terms of that program (see "Dollar Cost Averaging").

Transfers to the Fixed Account

Variable account allocations may be transferred to the fixed account at any
time. Normally, Nationwide will not restrict transfers from the variable account
to the fixed account; however, Nationwide may establish a maximum transfer limit
from the variable account to the fixed account. Except as noted below, under no
circumstances will the transfer limit be less than 10% of the current value of
the variable account, less any transfers made in the 12 months preceding the
date the transfer is requested, but not including transfers made prior to the
imposition of the transfer limit. However, where permitted by state law,
Nationwide reserves the right to refuse transfers or purchase payments to the
fixed account (whether from the variable account or a Guaranteed Term Option)
when the fixed account value is greater than or equal to 30% of the value of the
annuity portion of the contract at the time the purchase payment is made or the
transfer is requested.

Transfers from a Guaranteed Term Option

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

Transfers Among the Sub-Accounts

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

                                       22
<PAGE>   32

TRANSFERS AFTER ANNUITIZATION

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

TRANSFER REQUESTS

After the expiration of the underwriting and free look periods, 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 determines to be genuine. Nationwide
may withdraw the telephone exchange privilege upon 30 days written notice to
contract owners.

Interest Rate Guarantee Period

The interest rate guarantee period is the period of time that the fixed account
interest rate is guaranteed to remain the same. Within 45 days of the end of an
interest rate guarantee period, transfers may be made from the fixed account to
the variable account or to the Guaranteed Term Options. Nationwide will
determine the amount that may be transferred and will declare this amount at the
end of the guarantee period. This amount will not be less than 10% of the amount
in the fixed account that is maturing.

For new purchase payments allocated to the fixed account, or transfers to the
fixed account from the variable account or to a Guaranteed Term Option, this
period begins on the date of deposit or transfer and ends on the one year
anniversary of the deposit or transfer. The guaranteed interest rate period may
last for up to 3 months beyond the 1 year anniversary because guaranteed terms
end on the last day of a calendar quarter.

The interest rate guarantee period does not in any way refer to interest rate
crediting practices connected with Guaranteed Term Options.

During an interest rate guarantee period, transfers cannot be made from the
fixed account, and amounts transferred to the fixed account must remain on
deposit.

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.

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.

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

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

SURRENDER (REDEMPTION)

Contract owners may surrender some or all of the contract value in the annuity
portion of the contract before the earlier of the annuitization date or the
annuitant's death. Surrender requests must be in writing and Nationwide may
require

                                       23
<PAGE>   33

additional information. 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 fixed account and 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, unless otherwise instructed by the contract
owner.

A CDSC may apply.  The contract owner may take the CDSC from either:

       a)     the amount requested; or

       b)     the value of the annuity portion of the contract remaining after
              the contract owner has received the amount requested.

If the contract owner does not make a specific election, any applicable CDSC
will be taken from the value in the annuity portion of the contract remaining
after the contract owner has received the amount requested.

FULL SURRENDERS (FULL REDEMPTIONS)

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

ASSIGNMENT

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

A 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.

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 under the annuity provisions of the contract will be
treated as distributions and will be included in gross income to the extent that
the cash value exceeds the investment in the annuity portion of 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, DOLLAR COST AVERAGING AND SYSTEMATIC WITHDRAWALS ARE NOT
AVAILABLE DURING THE UNDERWRITING AND FREE LOOK PERIODS.

ASSET REBALANCING

Asset rebalancing is the automatic reallocation of values to the sub-accounts on
a predetermined percentage basis. Asset rebalancing is not available for assets
held in the fixed account or 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.

                                       24
<PAGE>   34

Contract owners should consult a financial adviser to discuss the use of asset
rebalancing.

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

DOLLAR COST AVERAGING

Dollar Cost Averaging is a long-term transfer program that allows you to make
regular, level investments over time. It involves the automatic transfer of a
specified amount from the fixed account and/or certain sub-accounts into other
sub-accounts. 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 fixed account and the 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.

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.

Dollar Cost Averaging from the Fixed Account

Transfers from the fixed account must be equal to or less than 1/30th of the
fixed account value at the time the program is requested. A Dollar Cost
Averaging program which transfers amounts from the fixed account to the variable
account is not the same as an Enhanced Rate Dollar Cost Averaging program.
Contract owners that wish to utilize Dollar Cost Averaging from the fixed
account should first inquire whether any Enhanced Rate Dollar Cost Averaging
programs are available.

Enhanced Rate Dollar Cost Averaging

Nationwide may, from time to time, offer Enhanced Rate Dollar Cost Averaging
programs in which contract owners may allocate all or a portion of their fixed
account assets. Enhanced Rate Dollar Cost Averaging programs allow the contract
owner to earn a higher rate of interest on assets allocated to the program than
would be earned on assets in the fixed account. Each enhanced interest rate is
guaranteed for as long as the corresponding program is in effect and applies
only to the assets within that program. Nationwide will process transfers until
either amounts in the Enhanced Rate Dollar Cost Averaging program are exhausted,
or the contract owner instructs Nationwide in writing to stop the transfers. For
these programs only, when a written request to discontinue transfers is
received, Nationwide will automatically transfer the remaining amount in the
program to the NSAT Money Market Fund.

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 and the fixed account
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.

If the contract owner takes systematic withdrawals, the maximum amount that can
be withdrawn annually without a CDSC is the greater of:

       1)     10% of the total of all purchase payments made to the annuity
              portion of the contract as of the withdrawal date;

                                       25
<PAGE>   35

       2)     any amount withdrawn to meet minimum distribution requirements
              under the Internal Revenue Code; or

       3)     a percentage of the value of the annuity portion of the contract
              based on the contract owner's age, as shown in the table below:

<TABLE>
<CAPTION>
--------------------------------------------------------------
                                  PERCENTAGE OF VALUE IN THE
                                    ANNUITY PORTION OF THE
            CONTRACT                       CONTRACT
          OWNER'S AGE
--------------------------------------------------------------
<S>                             <C>
        Under age 59 1/2                      5%
--------------------------------------------------------------
   Age 59 1/2 through age 61                  7%
--------------------------------------------------------------
     Age 62 through age 64                    8%
--------------------------------------------------------------
     Age 65 through age 74                    10%
--------------------------------------------------------------
        Age 75 and over                       13%
--------------------------------------------------------------
</TABLE>

The value of the annuity portion of the contract and contract owner's age are
determined as of the date the request for the withdrawal program is recorded by
Nationwide's home office. For joint owners, the older joint owner's age will be
used.

If total amounts withdrawn in any contract year exceed the CDSC-free amount
described above, those amounts will only be eligible for the 10% of purchase
payment CDSC-free withdrawal privilege described in the "Waiver of Contingent
Deferred Sales Charge" section. The total amount of CDSC for that contract year
will be determined in accordance with that provision.

The CDSC-free withdrawal privilege for systematic withdrawals is non-cumulative.
Free amounts not taken during any contract year cannot be taken as free amounts
in a subsequent contract year.

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 period
that a contract owner can cancel the contract (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.

ANNUITIZATION

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

       (1)    an annuity payment option; and

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

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

FIXED PAYMENT ANNUITY

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

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

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

       2)     applying the amount of the value of the annuity portion of the
              contract 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.

                                       26
<PAGE>   36

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.

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 annuity contract
              value; then

       2)     applying the amount of the value of the annuity portion of the
              contract 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.

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.

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

                                       27
<PAGE>   37

       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 the contracts will be made until an annuity payment option
has been elected.

DEATH BENEFITS

DEATH OF CONTRACT OWNER

If a 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
annuitant becomes the contract owner.

Distributions under the contracts will be made pursuant to the "Required
Distributions" provision.

DEATH OF ANNUITANT

If the annuitant who is not a contract owner dies before the annuitization date,
a death benefit is payable to the beneficiary.

If no beneficiary survives the annuitant, the contingent beneficiary receives
the death benefit. Contingent beneficiaries will share the death benefit
equally, unless otherwise specified.

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

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"
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.

HOW THE DEATH BENEFIT IS DETERMINED

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).

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.

                                       28
<PAGE>   38

DEATH BENEFIT PAYMENT

If the annuitant dies at any time prior to the annuitization date, the dollar
amount of the annuity death benefit will be the greater of:

       1)     the value of the annuity portion of the contract; or

       2)     the sum of all purchase payments made to the annuity portion of
              the contract, less an adjustment for amounts surrendered.

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

REQUIRED DISTRIBUTIONS

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;

              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.

FEDERAL TAX CONSIDERATIONS

FEDERAL INCOME TAXES

The tax consequences of purchasing a contract described in this prospectus will
depend on:

       -      the type of contract purchased;

       -      the purposes for which the contract is purchased; and

       -      the personal circumstances of individual investors having
              interests in the contracts.

See "Synopsis of the Contracts" for a brief description of the various types of
contracts and the different purposes for which the contracts may be purchased.

Existing tax rules are subject to change, and may affect individuals differently
depending on their situation. Nationwide does not guarantee the tax status of
any contracts or any transactions involving the contracts.

                                       29
<PAGE>   39

If the contract is purchased as an investment of certain retirement plans (such
as qualified retirement plans, Individual Retirement Accounts, and custodial
accounts as described in Sections 401, 408(a), and 403(b)(7) of the Internal
Revenue Code), tax advantages enjoyed by the contract owner and/or annuitant may
relate to participation in the plan rather than ownership of the annuity
contract. Such plans are permitted to purchase investments other than annuities
and retain tax-deferred status.

The following is a brief summary of some of the federal income tax
considerations related to the contracts. In addition to the federal income tax,
distributions from annuity contracts may be subject to state and local income
taxes. The tax rules across all states and localities are not uniform and
therefore will not be discussed in this prospectus. Tax rules that may apply to
contracts issued in U.S. territories such as Puerto Rico and Guam are also not
discussed. Nothing in this prospectus should be considered to be tax advice.
Contract owners and prospective contract owners are encouraged to consult a
financial consultant, tax advisor or legal counsel to discuss the taxation and
use of the contracts.

Natural Persons as Contract Owners

Generally, the income earned inside a Non-Qualified Annuity Contract that is
owned by a natural person is not taxable until it is distributed from the
contract.

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, any portion of the contract that is assigned or
pledged; or any portion of the contract that is 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.

With respect to annuity distributions on or after the annuitization date, a
portion of each annuity payment is excludable from taxable income. The amount
excludable is based on the ratio between the contract owner's investment in the
contract and the expected return on the contract. Once the entire investment in
the contract is recovered, all distributions are fully includable 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 as a result of the annuitant's death no more payments are due
under the contract, then the unrecovered investment in the contract may be
deducted on his or her final tax return.

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 the same calendar year will be treated as one annuity contract.

A special rule applies to distributions from contracts that have investments
that were made prior to August 14, 1982. For those contracts, distributions that
are made prior to the annuitization date 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 Internal Revenue Code imposes 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 is:

-      the result of a contract owner's death;

-      the result of a contract owner's disability, as defined in the Internal
       Revenue Code;

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

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

Non-Natural Persons as Contract Owners

The previous discussion related to the taxation of Non-Qualified Contracts owned
by

                                       30
<PAGE>   40

individuals. Different rules (the so-called "non-natural persons" rules) apply
if the contract owner is not a natural person.

Generally, contracts owned by corporations, partnerships, trusts, and similar
entities are not treated as annuity contracts under the Internal Revenue Code.
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. The income is taxable as ordinary income, not capital gain.

The non-natural persons rules do not apply to all entity-owned contracts. A
contract that is owned by a non-natural person as an agent of an individual is
treated as owned by the individual. This would cause the contract to be treated
as an annuity under the Internal Revenue Code, 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 persons rules also do not apply to contracts that are:

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

-      issued in connection with certain qualified retirement plans and
       individual retirement plans;

-      purchased by an employer upon the termination of certain qualified
       retirement plans.

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

NON-RESIDENT ALIENS

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


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

       2)     provide Nationwide with an individual taxpayer identification
              number.

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

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

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

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

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

FEDERAL ESTATE, GIFT, AND GENERATION SKIPPING TRANSFER TAXES

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

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

       -      a distribution to someone other than a contract owner.

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

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

                                       31
<PAGE>   41

       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.

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 to contract owners all 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;

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

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

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

                                       32
<PAGE>   42


LEGAL PROCEEDINGS

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

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

In November 1997, two plaintiffs, one who was the owner of a variable life
insurance contract and the other who was the owner of a variable annuity
contract, 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 sought to
represent a class of variable life insurance contract 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, motions to
dismiss the complaint filed by Nationwide and American Century. The remaining
claims against Nationwide allege securities fraud, common law fraud, civil
conspiracy, and breach of contract. The District Court, on December 2, 1998,
issued an order denying plaintiffs' motion for class certification and the
appeals court declined to review the order denying class certification upon
interlocutory appeal. On June 11, 1999, the District Court denied the
plaintiffs' motion to amend their complaint and reconsider class certification.
In January 2000, Nationwide and American Century settled this lawsuit now
limited to the claims of the two named plaintiffs. On February 9, 2000, the
court dismissed this lawsuit with prejudice.

On October 29, 1998, Nationwide was 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). On May 3, 1999, the complaint was amended to,
among other things, add Marcus Shore as a second plaintiff. The amended
complaint is brought as a class action on behalf of all persons who purchased
individual deferred annuity contracts or participated in group annuity contracts
sold by Nationwide and the other named Nationwide affiliates which were used to
fund certain tax-deferred retirement plans. The amended complaint seeks
unspecified compensatory and punitive damages. No class has been certified. On
June 11, 1999, Nationwide and the other named defendants filed a motion to
dismiss the amended complaint. On March 8, 2000, the court denied the motion to
dismiss the amended complaint filed by Nationwide and other named defendants.
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, NISC, is not engaged in any litigation of any material
nature.

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,

                                       33
<PAGE>   43

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.

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.

                                       34
<PAGE>   44

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 total return
("standardized return") calculated in a manner prescribed by the SEC, and
non-standardized average annual 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 deduction of CDSC and all charges that
could be assessed to a contract (1.40%). Standardized returns are not annualized
since the underlying mutual funds have been available in the variable account
for less than one year. 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 contract
variable account charges of 1.40% and does NOT reflect CDSC. An assumed initial
investment of $25,000 is used because that amount more accurately reflects the
average contract size. For those underlying mutual funds which have not been
available for one of the prescribed periods, the non-standardized 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. If the underlying mutual fund has been effective for less than one
year, non-standardized return is not annualized.

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).

The standardized return and nonstandardized return quotations are calculated
using data for the period ended December 31, 1999. 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.

                                       35
<PAGE>   45


                         SUB-ACCOUNT PERFORMANCE SUMMARY

STANDARDIZED AVERAGE TOTAL RETURN
<TABLE>
<CAPTION>
                                                                                                      10 Years
                                                                                                    or Date Fund
                                                                                                    Available in       Date Fund
                                                                                                    the Variable   Available in the
                                                                          1 Year        5 Years       Account      Variable Account
                        Sub-Account Option                              to 12/31/99   to 12/31/99   to 12/31/99
-----------------------------------------------------------------------------------------------------------------------------------
<S>                                                                    <C>           <C>            <C>            <C>
American Century Variable Portfolios, Inc. - American Century VP           N/A            N/A             6.20%      10/01/99
Income & Growth
-----------------------------------------------------------------------------------------------------------------------------------
American Century Variable Portfolios, Inc. - American Century VP           N/A            N/A            39.17%      10/01/99
International
-----------------------------------------------------------------------------------------------------------------------------------
American Century Variable Portfolios, Inc. - American Century VP           N/A            N/A            -8.60%      10/01/99
Value
-----------------------------------------------------------------------------------------------------------------------------------
Dreyfus Investment Portfolios - European Equity Portfolio                  N/A            N/A            21.04%      10/01/99
-----------------------------------------------------------------------------------------------------------------------------------
The Dreyfus Socially Responsible Growth Fund, Inc.                         N/A            N/A            12.77%      10/01/99
-----------------------------------------------------------------------------------------------------------------------------------
Dreyfus Stock Index Fund, Inc.                                             N/A            N/A             7.16%      10/01/99
-----------------------------------------------------------------------------------------------------------------------------------
Dreyfus Variable Investment Fund - Appreciation Portfolio                  N/A            N/A             2.73%      10/01/99
(formerly, Dreyfus Variable Investment Fund - Capital Appreciation
Portfolio)
-----------------------------------------------------------------------------------------------------------------------------------
Federated Insurance Series - Federated Quality Bond Fund II                N/A            N/A            -7.53%      10/01/99
-----------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income Portfolio:  Service Class                       N/A            N/A            -3.64%      10/01/99
-----------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio:  Service Class                              N/A            N/A            15.38%      10/01/99
-----------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP High Income Portfolio:  Service Class                         N/A            N/A            -3.51%      10/01/99
-----------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Portfolio:  Service Class                            N/A            N/A            16.71%      10/01/99
-----------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund(R) Portfolio:  Service Class                    N/A            N/A            10.49%      10/01/99
-----------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP III Growth Opportunities Portfolio:  Service Class            N/A            N/A            -1.03%      10/01/99
-----------------------------------------------------------------------------------------------------------------------------------
NSAT Capital Appreciation Fund                                             N/A            N/A            -2.69%      10/01/99
-----------------------------------------------------------------------------------------------------------------------------------
NSAT Government Bond Fund                                                  N/A            N/A            -7.81%      10/01/99
-----------------------------------------------------------------------------------------------------------------------------------
NSAT Money Market Fund                                                     N/A            N/A            -6.29%      09/30/99
-----------------------------------------------------------------------------------------------------------------------------------
NSAT Total Return Fund                                                     N/A            N/A             0.88%      10/01/99
-----------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Balanced Fund                                              N/A            N/A            -6.53%      10/01/99
-----------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Equity Income Fund                                         N/A            N/A             6.76%      10/01/99
-----------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Global 50 Fund (formerly, NSAT Nationwide Global           N/A            N/A             6.71%      10/01/99
Equity Fund)
-----------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide High Income Bond Fund                                      N/A            N/A            -4.67%      10/01/99
-----------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Mid Cap Index Fund                                         N/A            N/A             9.73%      10/01/99
-----------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Multi Sector Bond Fund                                     N/A            N/A            -5.51%      10/01/99
-----------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Small Cap Growth Fund (formerly, NSAT Nationwide           N/A            N/A            57.69%      10/01/99
Select Advisers Small Cap Growth Fund)
-----------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Small Cap Value Fund                                       N/A            N/A             3.93%      10/01/99
-----------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Small Company Fund                                         N/A            N/A            24.70%      10/01/99
-----------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Strategic Growth Fund                                      N/A            N/A            35.08%      10/01/99
-----------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Strategic Value Fund                                       N/A            N/A             0.83%      10/01/99
-----------------------------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT Guardian Portfolio                                    N/A            N/A             8.94%      10/01/99
-----------------------------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT Mid-Cap Growth Portfolio                              N/A            N/A            41.18%      10/01/99
-----------------------------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT Partners Portfolio                                    N/A            N/A             1.83%      10/01/99
-----------------------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account Funds - Oppenheimer Aggressive Growth         N/A            N/A            38.00%      10/01/99
Fund/VA
-----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                       36
<PAGE>   46



STANDARDIZED AVERAGE TOTAL RETURN (CONTINUED)
<TABLE>
<CAPTION>
                                                                                                  10 Years
                                                                                                or Date Fund
                                                                                                Available in       Date Fund
                                                                                                the Variable   Available in the
                                                                   1 Year        5 Years          Account      Variable Account
                       Sub-Account Option                        to 12/31/98   to 12/31/98      to 12/31/98
-----------------------------------------------------------------------------------------------------------------------------------
<S>                                                            <C>           <C>                <C>            <C>
Oppenheimer Variable Account Funds - Oppenheimer Capital            N/A            N/A                4.37%          10/01/99
Appreciation Fund/VA
-----------------------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account Funds - Oppenheimer Main Street        N/A            N/A                4.11%          10/01/99
Growth & Income Fund/VA
-----------------------------------------------------------------------------------------------------------------------------------
The Universal Institutional Funds, Inc. - Emerging Markets Debt     N/A            N/A                6.02%          10/01/99
Portfolio (formerly, Morgan Stanley Dean Witter Universal
Funds, Inc. - Emerging Markets Debt Portfolio)
-----------------------------------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance Trust - Worldwide Emerging Markets      N/A            N/A               48.96%          10/01/99
Fund
-----------------------------------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance Trust - Worldwide Hard Assets Fund      N/A            N/A               -4.07%          10/01/99
-----------------------------------------------------------------------------------------------------------------------------------
Van Kampen Life Investment Trust - Morgan Stanley Real Estate       N/A            N/A               -8.92%          10/01/99
Securities Portfolio
-----------------------------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust - Value Portfolio (formerly, Warburg           N/A            N/A               -7.25%          10/01/99
Pincus Trust - Growth & Income Portfolio)
-----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

NON-STANDARDIZED AVERAGE ANNUAL TOTAL RETURN

<TABLE>
<CAPTION>
                                                                                                  10 Years
                                                                                                 to 12/31/99
                                                                   1 Year        5 Years       or Life of Fund     Date Fund
                       Sub-Account Option                        to 12/31/99   to 12/31/99                         Effective
-----------------------------------------------------------------------------------------------------------------------------------
<S>                                                              <C>           <C>                <C>            <C>
American Century Variable Portfolios, Inc. - American Century      16.37%          N/A               22.96%           10/30/97
VP Income & Growth
-----------------------------------------------------------------------------------------------------------------------------------
American Century Variable Portfolios, Inc. - American Century      61.75%         22.56%             18.39%           05/02/94
VP International
-----------------------------------------------------------------------------------------------------------------------------------
American Century Variable Portfolios, Inc. - American Century      -2.24%          N/A                9.55%           05/01/96
VP Value
-----------------------------------------------------------------------------------------------------------------------------------
Dreyfus Investment Portfolios - European Equity Portfolio           N/A            N/A               27.36%           04/30/99
-----------------------------------------------------------------------------------------------------------------------------------
The Dreyfus Socially Responsible Growth Fund, Inc.                 28.26%         26.86%             22.36%           10/06/93
-----------------------------------------------------------------------------------------------------------------------------------
Dreyfus Stock Index Fund, Inc.                                     18.92%         26.08%             15.96%           09/29/89
-----------------------------------------------------------------------------------------------------------------------------------
Dreyfus Variable Investment Fund - Appreciation Portfolio          9.90%          23.78%             18.39%           04/05/93
(formerly, Dreyfus Variable Investment Fund - Capital
Appreciation Portfolio)
-----------------------------------------------------------------------------------------------------------------------------------
Federated Insurance Series - Federated Quality Bond Fund II         N/A            N/A               -2.95%           04/22/99
-----------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income Portfolio:  Service Class               4.77%          16.91%             12.87%           10/09/86
-----------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio:  Service Class                      35.37%         27.87%             18.23%           10/09/86
-----------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP High Income Portfolio:  Service Class                 6.56%          9.25%              10.83%           09/19/85
-----------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Portfolio:  Service Class                    40.47%         15.68%              9.84%           01/28/87
-----------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund(R) Portfolio:  Service Class            22.41%          N/A               25.93%           01/03/95
-----------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP III Growth Opportunities Portfolio:  Service Class    2.72%           N/A               19.79%           01/03/95
-----------------------------------------------------------------------------------------------------------------------------------
NSAT Capital Appreciation Fund                                     2.82%          22.62%             15.64%           04/15/92
-----------------------------------------------------------------------------------------------------------------------------------
NSAT Government Bond Fund                                          -3.71%         5.98%               6.18%           11/08/82
-----------------------------------------------------------------------------------------------------------------------------------
NSAT Money Market Fund                                             3.42%          3.76%               3.53%           11/10/81
-----------------------------------------------------------------------------------------------------------------------------------
NSAT Total Return Fund                                             5.45%          19.09%             13.18%           11/08/82
-----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                       37
<PAGE>   47

NON-STANDARDIZED AVERAGE ANNUAL TOTAL RETURN (CONTINUED)

<TABLE>
<CAPTION>
                                                                                                    10 Years
                                                                                                  to 12/31/99
                                                                     1 Year        5 Years         or Life of       Date Fund
                        Sub-Account Option                         to 12/31/99   to 12/31/99          Fund          Effective
-----------------------------------------------------------------------------------------------------------------------------------
<S>                                                            <C>           <C>                <C>            <C>
NSAT Nationwide Balanced Fund                                        -0.55%          N/A                3.29%          10/31/97
-----------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Equity Income Fund                                   16.83%          N/A               14.74%          10/31/97
-----------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Global 50 Fund (formerly, NSAT Nationwide Global     21.20%          N/A               18.23%          10/31/97
Equity Fund)
-----------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide High Income Bond Fund                                1.75%           N/A                3.75%          10/31/97
-----------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Mid Cap Index Fund                                   19.23%          N/A               12.68%          10/31/97
-----------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Multi Sector Bond Fund                               0.13%           N/A                0.97%          10/31/97
-----------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Small Cap Growth Fund (formerly, NSAT Nationwide      N/A            N/A              103.11%          05/03/99
Select Advisers Small Cap Growth Fund)
-----------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Small Cap Value Fund                                 26.05%          N/A                8.05%          10/31/97
-----------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Small Company Fund                                   42.02%          N/A               21.52%          10/23/95
-----------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Strategic Growth Fund                                82.17%          N/A               40.82%          10/31/97
-----------------------------------------------------------------------------------------------------------------------------------
NSAT Nationwide Strategic Value Fund                                 -4.43%          N/A               -1.91%          10/31/97
-----------------------------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT Guardian Portfolio                              13.32%          N/A               22.32%          11/03/97
-----------------------------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT Mid-Cap Growth Portfolio                        51.74%          N/A               50.21%          11/03/97
-----------------------------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT Partners Portfolio                              5.87%          19.33%             15.84%          03/22/94
-----------------------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account Funds - Oppenheimer Aggressive          81.04%         27.90%             18.75%          08/15/86
Growth Fund/VA
-----------------------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account Funds - Oppenheimer Capital             39.67%         28.84%             16.81%          04/03/85
Appreciation Fund/VA
-----------------------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account Funds - Oppenheimer Main Street         20.01%          N/A               24.05%          07/05/95
Growth & Income Fund/VA
-----------------------------------------------------------------------------------------------------------------------------------
The Universal Institutional Funds, Inc. - Emerging Markets Debt      27.57%          N/A               -4.02%          06/16/97
Portfolio (formerly, Morgan Stanley Dean Witter Universal Funds,
Inc. - Emerging Markets Debt Portfolio)
-----------------------------------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance Trust - Worldwide Emerging Markets       97.49%          N/A                8.40%          12/21/95
Fund
-----------------------------------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance Trust - Worldwide Hard Assets Fund       19.31%         0.06%               1.61%          09/01/89
-----------------------------------------------------------------------------------------------------------------------------------
Van Kampen Life Investment Trust - Morgan Stanley Real Estate        -4.73%          N/A                9.15%          07/03/95
Securities Portfolio
-----------------------------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust - Value Portfolio (formerly, Warburg Pincus     4.76%           N/A                8.80%          10/31/97
Trust - Growth & Income Portfolio)
-----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

The Janus Aspen Series - Capital Appreciation Portfolio: Service Shares, Janus
Aspen Series - Global Technology Portfolio: Service Shares and Janus Aspen
Series - International Growth Portfolio: Service Shares were added to the
variable account effective January 27, 2000. Therefore, no sub-account
performance is available.

The Oppenheimer Variable Accounts Funds - Oppenheimer Global Securities Fund/VA,
Strong Opportunity Fund II, Inc., and The Universal Institutional Funds, Inc. -
Mid Cap Growth Portfolio were added to the variable account effective May 1,
2000. Therefore, no sub-account performance is available.

                                       38
<PAGE>   48



            TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION

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





                                       39
<PAGE>   49


APPENDIX A: OBJECTIVES FOR UNDERLYING MUTUAL FUNDS

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

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

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

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

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

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

DREYFUS 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.

                                       40


<PAGE>   50


    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.

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.

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, 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.

    APPRECIATION PORTFOLIO (FORMERLY, 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.

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 Investment Management Company serves as the
investment adviser.

    FEDERATED QUALITY BOND FUND II
    Investment Objective: Current income by investing in investment grade fixed
    income securities.

                                       41


<PAGE>   51


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

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

     VIP GROWTH PORTFOLIO:  SERVICE CLASS
     Investment Objective: Capital appreciation. This Portfolio will invest in
     the securities of both well-known and established companies, and smaller,
     less well-known companies which may have a narrow product line or whose
     securities are thinly traded. These latter securities will often involve
     greater risk than may be found in the ordinary investment security. FMR's
     analysis and expertise plays an integral role in the selection of
     securities and, therefore, the performance of the Portfolio. Many
     securities which FMR believes would have the greatest potential may be
     regarded as speculative, and investment in the Portfolio may involve
     greater risk than is inherent in other underlying mutual funds. It is also
     important to point out that this Portfolio makes sense for you if you can
     afford to ride out changes in the stock market because it invests primarily
     in common stocks. FMR can also make temporary investments in securities
     such as investment-grade bonds, high-quality preferred stocks and
     short-term notes, for defensive purposes when it believes market conditions
     warrant.

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

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

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

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

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

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

                                       42


<PAGE>   52


contracts. FMR is the manager of VIP II and its portfolios.

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

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

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

JANUS ASPEN SERIES
The Janus Aspen Series is an open-end management investment company whose shares
are offered in connection with investment in and payments under variable annuity
contracts and variable life insurance policies, as well as certain qualified
retirement plans. Janus Capital Corporation serves as investment adviser to each
Portfolio.

     CAPITAL APPRECIATION PORTFOLIO: SERVICE SHARES
     Investment Objective: Seeks long-term growth of capital by investing
     primarily in common stocks selected for their growth potential. The
     Portfolio may invest in companies of any size, from larger,
     well-established companies to smaller, emerging growth companies.

     GLOBAL TECHNOLOGY PORTFOLIO: SERVICE SHARES
     Investment Objective: Seeks long-term growth of capital by investing
     primarily in equity securities of U.S. and foreign companies selected for
     their growth potential. Under normal circumstances, the Portfolio invests
     at least 65% of its total assets in securities of companies that the
     Portfolio manager believes will benefit significantly from advances or
     improvements in technology.

     INTERNATIONAL GROWTH PORTFOLIO: SERVICE SHARES
     Investment Objective: Seeks long-term growth of capital by investing at
     least 65% of its total assets in securities of issuers from at least five
     different countries, excluding the United States. Although the Portfolio
     intends to invest substantially all of its assets in issuers located
     outside the United States, it may invest in U.S. issuers and it may at
     times invest all of its assets in fewer than five countries, or even a
     single country.

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

                                       43


<PAGE>   53


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.

     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.

     SUBADVISED NATIONWIDE FUNDS

          NATIONWIDE BALANCED FUND
          Subadviser: J.P. Morgan Investment 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
          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 50 FUND (FORMERLY, 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

                                       44


<PAGE>   54


          companies based in the developed countries around the world. The
          assets of the Fund will ordinarily be invested in the securities of at
          least five different countries.

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

          NATIONWIDE MULTI SECTOR BOND FUND
          Subadviser: Miller, Anderson & Sherrerd, LLP
          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 broad discretion
          to deploy the Fund's assets among certain segments of the fixed-income
          market that the subadviser believes will best contribute to
          achievement of the Fund's investment objectives. The Fund reserves the
          right to invest predominantly in securities rated in medium or lower
          categories, or as determined by the subadviser to be of comparable
          quality, commonly referred to as "junk bonds." Although the subadviser
          has the ability to invest up to 100% of the Fund's assets in lower-
          rated securities, the subadviser does not anticipate investing in
          excess of 75% of the Fund's assets in such securities.

          NATIONWIDE MID CAP INDEX FUND
          Subadviser: The Dreyfus Corporation
          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.

          NATIONWIDE SMALL CAP GROWTH FUND (FORMERLY, 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.

          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 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.

                                       45


<PAGE>   55


          NATIONWIDE SMALL COMPANY FUND
          Subadvisers: The Dreyfus Corporation, Neuberger Berman, LLC., Lazard
          Asset Management and Strong Capital 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 (NOT AVAILABLE IN CONNECTION WITH
          CONTRACTS FOR WHICH GOOD ORDER APPLICATIONS ARE (OR WERE) RECEIVED ON
          OR AFTER MAY 1, 2000)
          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 ("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,

                                       46


<PAGE>   56


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 form $300 million to $10 billion at
     the time of investment. The Portfolio and its corresponding series may
     invest up to 10% of its net assets, measured at the time of investment, in
     corporate debt securities that are below investment grade or, if unrated,
     deemed by 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
     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
     Investment Objective: Capital appreciation by investing in securities of
     well-known established companies. Such securities generally have a history
     of earnings and dividends and are issued by seasoned companies (companies
     which have an operating history of at least five years including
     predecessors). Current income is a secondary consideration in the selection
     of the Fund's portfolio securities.

     OPPENHEIMER GLOBAL SECURITIES FUND/VA
     Investment Objective: To seek long-term capital appreciation by investing a
     substantial portion of assets in securities of foreign issuers,
     "growth-type" companies, cyclical industries and special appreciation
     possibilities. These securities may be considered speculative.

                                       47


<PAGE>   57


     OPPENHEIMER MAIN STREET GROWTH & INCOME FUND/VA
     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.

STRONG OPPORTUNITY FUND II, INC.
The Strong Opportunity Fund II, Inc. is a diversified, open-end management
company commonly called a mutual fund. The Strong Opportunity Fund II, Inc. was
incorporated in Wisconsin and may be purchased by the separate accounts of
insurance companies for the purpose of funding variable annuity contracts and
variable life insurance policies. Strong Capital Management Inc. is the
investment adviser for the Fund.

     Investment Objective: To seek capital appreciation through investments in a
     diversified portfolio of equity securities.

THE UNIVERSAL INSTITUTIONAL FUNDS, INC. (FORMERLY, MORGAN STANLEY DEAN WITTER
UNIVERSAL FUNDS, INC.)
The Universal Institutional 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.

     MID CAP GROWTH PORTFOLIO
     Investment Objective: Long-term capital growth by investing primarily in
     common stocks and other equity securities of issuers with equity
     capitalizations in the range of the companies represented in the Standard &
     Poor's Rating Group ("S&P") MidCap 400 Index. Such range is generally $500
     million to $6 billion but the range fluctuates over time with changes in
     the equity market. Miller Anderson & Sherrerd, LLP is the Portfolio's
     investment dealer.

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.

                                       48


<PAGE>   58


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

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

WARBURG PINCUS TRUST (NOT AVAILABLE IN CONNECTION WITH CONTRACTS FOR WHICH GOOD
ORDER APPLICATIONS ARE (OR WERE) RECEIVED ON OR AFTER MAY 1, 2000)
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 Credit Suisse Asset Management, LLC
("Credit Suisse").

     VALUE PORTFOLIO (FORMERLY, GROWTH & INCOME PORTFOLIO)
     Investment Objective: Seeks total return by investing primarily in equity
     securities of value companies that may or may not pay dividends.

                                       49


<PAGE>   59


APPENDIX B:  CONDENSED FINANCIAL INFORMATION

Accumulation unit values for accumulation units outstanding throughout the
period.


<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>
American Century                10.000000           11.339911          13.40%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
Variable Portfolios,
                          ------------------- ------------------- ------------------- ------------------- ------------
Inc. - American Century
                          ------------------- ------------------- ------------------- ------------------- ------------
VP Income & Growth - NQ
------------------------- ------------------- ------------------- ------------------- ------------------- ------------

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
American Century                10.000000           14.637401          46.37%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
Variable Portfolios,
                          ------------------- ------------------- ------------------- ------------------- ------------
Inc. - American Century
                          ------------------- ------------------- ------------------- ------------------- ------------
VP International - NQ
------------------------- ------------------- ------------------- ------------------- ------------------- ------------

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
American Century                10.000000            9.849004          -1.51%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
Variable Portfolios,
                          ------------------- ------------------- ------------------- ------------------- ------------
Inc. - American Century
                          ------------------- ------------------- ------------------- ------------------- ------------
VP Value - NQ
------------------------- ------------------- ------------------- ------------------- ------------------- ------------

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
Dreyfus Investment              10.000000           12.824168          28.24%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
Portfolios - European
                          ------------------- ------------------- ------------------- ------------------- ------------
Equity Portfolio - NQ
------------------------- ------------------- ------------------- ------------------- ------------------- ------------

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
The Dreyfus Socially            10.000000           11.997336          19.97%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
Responsible Growth
                          ------------------- ------------------- ------------------- ------------------- ------------
Fund, Inc. - NQ
------------------------- ------------------- ------------------- ------------------- ------------------- ------------

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
Dreyfus Stock Index             10.000000           11.436031          14.36%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
Fund, Inc. - NQ
                          ------------------- ------------------- ------------------- ------------------- ------------

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

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
Dreyfus Variable                10.000000           10.993278           9.93%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
Investment Fund
                          ------------------- ------------------- ------------------- ------------------- ------------
-Appreciation Portfolio
                          ------------------- ------------------- ------------------- ------------------- ------------
- NQ(1)
------------------------- ------------------- ------------------- ------------------- ------------------- ------------

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
Federated Insurance             10.000000            9.964904          -0.35%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
Series - Federated
                          ------------------- ------------------- ------------------- ------------------- ------------
Quality Bond Fund II -
                          ------------------- ------------------- ------------------- ------------------- ------------
NQ
------------------------- ------------------- ------------------- ------------------- ------------------- ------------

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
</TABLE>
(1) Formerly, Dreyfus Variable Investment Fund - Capital Appreciation Portfolio.

                                       50


<PAGE>   60


<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                    10.000000           10.356381           3.56%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
Equity-Income
                          ------------------- ------------------- ------------------- ------------------- ------------
Portfolio: Service
                          ------------------- ------------------- ------------------- ------------------- ------------
Class - NQ
------------------------- ------------------- ------------------- ------------------- ------------------- ------------

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
Fidelity VIP Growth             10.000000           12.257729          22.58%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
Portfolio: Service
                          ------------------- ------------------- ------------------- ------------------- ------------
Class - NQ
------------------------- ------------------- ------------------- ------------------- ------------------- ------------

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
Fidelity VIP High               10.000000           10.369409           3.69%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
Income Portfolio:
                          ------------------- ------------------- ------------------- ------------------- ------------
Service Class - NQ
------------------------- ------------------- ------------------- ------------------- ------------------- ------------

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
Fidelity VIP Overseas           10.000000           12.390673          23.91%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
Portfolio: Service
                          ------------------- ------------------- ------------------- ------------------- ------------
Class - NQ
------------------------- ------------------- ------------------- ------------------- ------------------- ------------

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
Fidelity VIP II                 10.000000           11.768698          17.69%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
Contrafund(R)
                          ------------------- ------------------- ------------------- ------------------- ------------
Portfolio: Service
                          ------------------- ------------------- ------------------- ------------------- ------------
Class - NQ
------------------------- ------------------- ------------------- ------------------- ------------------- ------------

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
Fidelity VIP III Growth         10.000000           10.616993           6.17%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
Opportunities
                          ------------------- ------------------- ------------------- ------------------- ------------
Portfolio: Service
                          ------------------- ------------------- ------------------- ------------------- ------------
Class - NQ
------------------------- ------------------- ------------------- ------------------- ------------------- ------------

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
NSAT Capital                    10.000000           10.450957           4.51%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
Appreciation Fund - NQ
                          ------------------- ------------------- ------------------- ------------------- ------------

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

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
NSAT Government Bond            10.000000            9.933775          -0.66%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
Fund - NQ
                          ------------------- ------------------- ------------------- ------------------- ------------

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

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
NSAT Money Market Fund          10.000000           10.090878           0.91%               6,004         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
- NQ*
                          ------------------- ------------------- ------------------- ------------------- ------------

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

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
NSAT Total Return Fund          10.000000           10.808344           8.08%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
- NQ
                          ------------------- ------------------- ------------------- ------------------- ------------

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

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
NSAT Nationwide                 10.000000           10.066595           0.67%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
Balanced Fund - NQ
                          ------------------- ------------------- ------------------- ------------------- ------------

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

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
</TABLE>
*The 7-day yield on the NSAT Money Market Fund as of December 31, 1999 was
3.97%.

                                       51


<PAGE>   61


<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 Equity          10.000000           11.395844          13.96%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
Income Fund - NQ
                          ------------------- ------------------- ------------------- ------------------- ------------

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

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
NSAT Nationwide Global          10.000000           11.391398          13.91%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
50 Fund - NQ(1)
                          ------------------- ------------------- ------------------- ------------------- ------------

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

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
NSAT Nationwide High            10.000000           10.253125           2.53%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
Income Bond Fund - NQ
                          ------------------- ------------------- ------------------- ------------------- ------------

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

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
NSAT Nationwide Mid Cap         10.000000           11.693496          16.93%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
Index Fund- NQ
                          ------------------- ------------------- ------------------- ------------------- ------------

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

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
NSAT Nationwide Multi           10.000000           10.204605           2.05%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
Sector Bond Fund - NQ
                          ------------------- ------------------- ------------------- ------------------- ------------

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

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
NSAT Nationwide Small           10.000000           16.489018          64.89%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
Cap Growth Fund - NQ(2)
                          ------------------- ------------------- ------------------- ------------------- ------------

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

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
NSAT Nationwide Small           10.000000           11.112696          11.13%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
Cap Value Fund - NQ
                          ------------------- ------------------- ------------------- ------------------- ------------

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

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
NSAT Nationwide Small           10.000000           13.189965          31.90%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
Company Fund - NQ
                          ------------------- ------------------- ------------------- ------------------- ------------

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

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
NSAT Nationwide                 10.000000           14.227539          42.28%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
Strategic Growth Fund -
                          ------------------- ------------------- ------------------- ------------------- ------------
NQ
------------------------- ------------------- ------------------- ------------------- ------------------- ------------

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
NSAT Nationwide                 10.000000           10.802650           8.03%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
Strategic Value Fund -
                          ------------------- ------------------- ------------------- ------------------- ------------
NQ
------------------------- ------------------- ------------------- ------------------- ------------------- ------------

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
</TABLE>
(1) Formerly, NSAT Nationwide Global Equity Fund.
(2) Formerly, NSAT Nationwide Select Advisers Small Cap Growth Fund.

                                       52


<PAGE>   62


<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           11.613561          16.14%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
Guardian Portfolio - NQ
                          ------------------- ------------------- ------------------- ------------------- ------------

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

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
Neuberger Berman AMT            10.000000           14.837719          48.38%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
Mid-Cap Growth
                          ------------------- ------------------- ------------------- ------------------- ------------
Portfolio - NQ
------------------------- ------------------- ------------------- ------------------- ------------------- ------------

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
Neuberger Berman AMT            10.000000           10.903103           9.03%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
Partners Portfolio - NQ
                          ------------------- ------------------- ------------------- ------------------- ------------

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

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
Oppenheimer Variable            10.000000           14.519858          45.20%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
Account Funds -
                          ------------------- ------------------- ------------------- ------------------- ------------
Oppenheimer Aggressive
                          ------------------- ------------------- ------------------- ------------------- ------------
Growth Fund/VA - NQ
                          ------------------- ------------------- ------------------- ------------------- ------------

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

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
Oppenheimer Variable            10.000000           12.856734          28.57%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
Account Funds -
                          ------------------- ------------------- ------------------- ------------------- ------------
Oppenheimer Capital
                          ------------------- ------------------- ------------------- ------------------- ------------
Appreciation Fund/VA -
                          ------------------- ------------------- ------------------- ------------------- ------------
NQ
                          ------------------- ------------------- ------------------- ------------------- ------------

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

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
Oppenheimer Variable            10.000000           11.130917          11.31%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
Account Funds -
                          ------------------- ------------------- ------------------- ------------------- ------------
Oppenheimer Main Street
                          ------------------- ------------------- ------------------- ------------------- ------------
Growth & Income Fund/VA
                          ------------------- ------------------- ------------------- ------------------- ------------
- NQ
                          ------------------- ------------------- ------------------- ------------------- ------------

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

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
The Universal                   10.000000           11.321990          13.22%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
Institutional Funds,
                          ------------------- ------------------- ------------------- ------------------- ------------
Inc. - Emerging Markets
                          ------------------- ------------------- ------------------- ------------------- ------------
Debt Portfolio - NQ(1)
                          ------------------- ------------------- ------------------- ------------------- ------------

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

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
Van Eck Worldwide               10.000000           15.615759          56.16%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
Insurance Trust -
                          ------------------- ------------------- ------------------- ------------------- ------------
Worldwide Emerging
                          ------------------- ------------------- ------------------- ------------------- ------------
Markets Fund - NQ
                          ------------------- ------------------- ------------------- ------------------- ------------

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

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
</TABLE>
(1) Formerly, Morgan Stanley Dean Witter Universal Funds, Inc. - Emerging
Markets Debt Portfolio.

                                       53


<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>
Van Eck Worldwide               10.000000           10.313058           3.13%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
Insurance Trust -
                          ------------------- ------------------- ------------------- ------------------- ------------
Worldwide Hard Assets
                          ------------------- ------------------- ------------------- ------------------- ------------
Fund - NQ
------------------------- ------------------- ------------------- ------------------- ------------------- ------------

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
Van Kampen Life                 10.000000            9.814146          -1.86%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
Investment Trust -                                                                                        1998
                          ------------------- ------------------- ------------------- ------------------- ------------
Morgan Stanley Real                                                                                       1997
                          ------------------- ------------------- ------------------- ------------------- ------------
Estate Securities
                          ------------------- ------------------- ------------------- ------------------- ------------
Portfolio - NQ
------------------------- ------------------- ------------------- ------------------- ------------------- ------------

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
Warburg Pincus Trust -          10.000000            9.994949          -0.05%                   0         1999
                          ------------------- ------------------- ------------------- ------------------- ------------
Value Portfolio - NQ(1)
                          ------------------- ------------------- ------------------- ------------------- ------------

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

------------------------- ------------------- ------------------- ------------------- ------------------- ------------
</TABLE>
(1) Formerly, Warburg Pincus Trust - Growth & Income Portfolio.

The Janus Aspen Series - Capital Appreciation Portfolio: Service Shares, Janus
Aspen Series - Global Technology Portfolio: Service Shares, and Janus Aspen
Series - International Growth Portfolio: Service Shares were added to the
variable account effective January 27, 2000. Therefore, no Condensed Financial
Information is available.

The Oppenheimer Variable Account Funds - Oppenheimer Global Securities Fund/VA,
Strong Opportunity Fund II, Inc., and The Universal Institutional Funds, Inc. -
Mid Cap Growth Portfolio were added to the variable account effective May 1,
2000. Therefore, no Condensed Financial Information is available.




                                       54


<PAGE>   64


                       STATEMENT OF ADDITIONAL INFORMATION

                                   MAY 1, 2000

           MODIFIED SINGLE PREMIUM DEFERRED VARIABLE ANNUITY CONTRACTS

                   ISSUED BY NATIONWIDE LIFE INSURANCE COMPANY
                   THROUGH ITS NATIONWIDE VARIABLE ACCOUNT -10

This Statement of Additional Information is not a prospectus. It contains
information in addition to and more detailed than set forth in the prospectus
and should be read in conjunction with the prospectus dated May 1, 2000. The
prospectus may be obtained from Nationwide Life Insurance Company by writing One
Nationwide Plaza, 01-05-P1, Columbus, Ohio 43215, or calling 1-800-848-6331, TDD
1-800-238-3035.

                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                               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

The Nationwide Variable Account -10 is a separate investment account of
Nationwide Life Insurance Company ("Nationwide"). 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 its 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 group of companies. The Nationwide
group of companies is one of America's largest insurance and financial services
family of companies, with combined assets of over $120 billion as of December
31, 1999.

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.

The custodian of the assets of the variable account is Nationwide. Nationwide
will maintain a record of all purchases and redemptions 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.

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.

                                        1


<PAGE>   65


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
Investment Services Corporation ("NISC"), Two Nationwide Plaza, Columbus, Ohio
43215, a wholly owned subsidiary of Nationwide. During the fiscal years ended
December 31, 1999, 1998 and 1997, no underwriting commissions were paid by
Nationwide to NISC.

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. At December 31, 1999, the
NSAT Money Market Fund's seven-day current unit value yield was 3.97%. 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. At December 31, 1999 the NSAT
Money Market Fund's seven-day effective yield was 4.05%.

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
total return, calculated in accordance with a standard method prescribed by
rules of the SEC. Standardized average 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 total return
reflects the deduction of CDSC and all charges that could be assessed to a
contract (1.40%), except for premium taxes, which may be imposed by certain
states. Nonstandardized total return may also be advertised, and is calculated
in a manner similar to standardized average total return except the
nonstandardized total return is based on a hypothetical initial investment of
$25,000, with contract variable account charges of 1.40% and does NOT reflect
CDSC. An assumed initial investment of

                                        2


<PAGE>   66


$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 total return quotations.

The standardized average total return and nonstandardized 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 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 total
return will based on rolling calendar quarters and will cover periods of one,
five and ten years, or a period covering the time the underlying mutual fund has
been in existence.

Quotations of average 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


<PAGE>   67

<PAGE>   1

                          Independent Auditors' Report
                          ----------------------------



The Board of Directors of Nationwide Life Insurance Company and
   Contract Owners of Nationwide Variable Account-10

      We have audited the accompanying statement of assets, liabilities and
contract owners' equity of Nationwide Variable Account-10 (comprised of the
Nationwide Separate Account Trust-Money Market Fund) (collectively, "the
Account") as of December 31, 1999, and the related statements of operations and
changes in contract owners' equity for the period December 15, 1999
(commencement of operations) through December 31, 1999. These financial
statements are the responsibility of the Account's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

      We conducted our audit in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. Our procedures included
confirmation of securities owned as of December 31, 1999, by correspondence with
the transfer agents of the underlying mutual funds. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.

      In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of the Account as of December
31, 1999, and the results of its operations and its changes in contract owners'
equity for the period December 15, 1999 (commencement of operations) through
December 31, 1999 in conformity with generally accepted accounting principles.

                                                                        KPMG LLP

Columbus, Ohio
February 18, 2000
<PAGE>   2




                         NATIONWIDE VARIABLE ACCOUNT-10

          STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS' EQUITY

                                DECEMBER 31, 1999



ASSETS:
   Investments at market value:

      Nationwide SAT - Money Market Fund (NSATMyMkt)
         60,585 shares (cost $60,585) ............................       $60,585
                                                                         -------
            Total investments ....................................        60,585
   Accounts receivable ...........................................             1
                                                                         -------
            Total assets .........................................        60,586
ACCOUNTS PAYABLE .................................................             -
                                                                         -------
CONTRACT OWNERS' EQUITY (NOTE 4) .................................       $60,586
                                                                         =======























See accompanying notes to financial statements.
<PAGE>   3




























NATIONWIDE VARIABLE ACCOUNT-10

STATEMENTS OF CHANGES IN
CONTRACT OWNERS' EQUITY
--------------------------------
STATEMENTS OF OPERATIONS
--------------------------------
FOR THE PERIOD DECEMBER 15, 1999
(COMMENCEMENT OF OPERATIONS)
THROUGH DECEMBER 31, 1999


<TABLE>
<CAPTION>
                                                           NSATMYMKT
                                                         -------------
<S>                                                         <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ................................     $    106
  Mortality and expense risk charges
    (note 2) ..........................................          (28)
                                                              ------
    Net investment activity ...........................           78
                                                              ------

  Proceeds from mutual fund shares sold ...............           22
  Cost of mutual fund shares sold .....................          (22)
                                                              ------
    Realized gain (loss) on investments ...............            -
                                                              ------
      Net increase (decrease) in contract owners'
        equity resulting from operations ..............           78
                                                              ------

EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners ...................................       60,508
                                                              ------
      Net equity transactions .........................       60,508
                                                              ------

NET CHANGE IN CONTRACT OWNERS' EQUITY .................       60,586
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ...........            -
                                                              ------
CONTRACT OWNERS' EQUITY END OF PERIOD .................     $ 60,586
                                                              ======
</TABLE>




See accompanying notes to financial statements.
<PAGE>   4






                         NATIONWIDE VARIABLE ACCOUNT-10

                          NOTES TO FINANCIAL STATEMENTS

                                DECEMBER 31, 1999




(1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     (a) Organization and Nature of Operations

         The Nationwide Variable Account-10 (the Account) was established
         pursuant to a resolution of the Board of Directors of Nationwide Life
         Insurance Company (the Company) on March 31, 1999. 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 Individual
         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 sales charge, but with certain other fees are
         offered for purchase. See note 2 for a discussion of contract expenses.

         Contract owners in either the accumulation or 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 Investment Portfolios (Dreyfus IP);
                Dreyfus IP - European Equity Portfolio (DryEuroEq)

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

              Federated Insurance Series - Quality Bond Fund II (FedQualBal)

              Portfolios of the Fidelity Variable Insurance Products Fund
              (Fidelity VIP);
                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)

              Portfolios 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)
<PAGE>   5

              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 - Mid Cap Index Fund (NSATMidCap)
                Nationwide SAT - Money Market Fund (NSATMyMkt)
                Nationwide SAT - Multi Sector Bond Fund (NSATMSecBd)
                Nationwide SAT - Select Advisers Small Cap Fund (NSATSmCapGr)
                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)
                Oppenheimer VAF - Capital Appreciation Fund (OppCapApp)
                Oppenheimer VAF - Main Street Growth & Income Fund (OppMSGrInc)

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

              Portfolios of the Warburg Pincus Trust;
                Warburg Pincus Trust - Growth & Income Portfolio (WPGrInc)

         At December 31, 1999, contract owners have only invested in Nationwide
         SAT - Money Market Fund. The contract owners' equity is affected by the
         investment results of the 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.


                                                                     (Continued)
<PAGE>   6

                         NATIONWIDE VARIABLE ACCOUNT-10

                          NOTES TO FINANCIAL STATEMENTS


     (c) Security Valuation, Transactions and Related Investment Income

         The market value of the underlying mutual fund is based on the closing
         net asset value per share at December 31, 1999. 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.

     (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.

     (f) Calculation of Annuity Reserves

         Annuity reserves are computed for contracts in the variable payout
         stage according to industry standard mortality tables. The assumed
         investment return is 3.5 percent unless the annuitant elects otherwise,
         in which case the rate may vary from 3.5 percent to 7 percent, as
         regulated by the laws of the respective states. The mortality risk is
         fully borne by the Company and may result in additional amounts being
         transferred into the Account by the Company to cover greater longevity
         of annuitants than expected. Conversely, if reserves exceed amounts
         required, transfers may be made to the Company.

(2)  EXPENSES

     The Company does not deduct a sales charge from purchase payments received
     from the contract owners. However, if any part of the contract value of
     such contracts is surrendered, the company will, with certain exceptions,
     deduct from a contract owner's contract value a contingent deferred sales
     charge not to exceed 8% of purchase payments surrendered. After 5 years,
     such charge will decline 1% per year, to 0%, after the purchase payment has
     been held in the contract for 13 years. No sales charges are deducted on
     redemptions used to purchase units in the fixed investment options of the
     Company.

     The Company deducts a mortality and expense risk charge assessed through
     the daily unit value calculation equal to an annual rate of 1.40%.

(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>   7

(4) COMPONENTS OF CONTRACT OWNERS' EQUITY
     The following is a summary of contract owners' equity at December 31, 1999.

<TABLE>
<CAPTION>
                                                                                           PERIOD
     Contract owners' equity represented by:       UNITS         UNIT VALUE               RETURN(b)
                                                  --------       ---------                ---------

<S>                                               <C>            <C>          <C>            <C>
      Nationwide SAT - Money Market Fund: .....   6,004          10.090878    $ 60,586       1%(a)
                                                  ========       =========
                                                                              $ 60,586
                                                                              =========
</TABLE>


(a)  Non-annualized. The return was computed for the period 12/15/99
     (commencement of operations) through 12/31/99.

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


<PAGE>   68

<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, 1999 and
1998, 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,
1999. 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, 1999 and 1998, and the
results of their operations and their cash flows for each of the years in the
three-year period ended December 31, 1999, in conformity with generally accepted
accounting principles.






Columbus, Ohio
January 28, 2000
<PAGE>   2
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

                           Consolidated Balance Sheets

                     (in millions, except per share amounts)

<TABLE>
<CAPTION>

                                                                                  December 31,
                                                                         -----------------------------
                                     Assets                                1999                1998
                                     ------                              ---------           ---------
<S>                                                                      <C>                 <C>
Investments:
  Securities available-for-sale, at fair value:
    Fixed maturity securities                                            $15,294.0           $14,245.1
    Equity securities                                                         92.9               127.2
  Mortgage loans on real estate, net                                       5,786.3             5,328.4
  Real estate, net                                                           254.8               243.6
  Policy loans                                                               519.6               464.3
  Other long-term investments                                                 73.8                44.0
  Short-term investments                                                     416.0               289.1
                                                                         ---------           ---------
                                                                          22,437.4            20,741.7
                                                                         ---------           ---------

Cash                                                                           4.8                 3.4
Accrued investment income                                                    238.6               218.7
Deferred policy acquisition costs                                          2,554.1             2,022.2
Other assets                                                                 305.9               420.3
Assets held in separate accounts                                          67,135.1            50,935.8
                                                                         ---------           ---------
                                                                         $92,675.9           $74,342.1
                                                                         =========           =========

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

Future policy benefits and claims                                        $21,861.6           $19,767.1
Other liabilities                                                            914.2               866.1
Liabilities related to separate accounts                                  67,135.1            50,935.8
                                                                         ---------           ---------
                                                                          89,910.9            71,569.0
                                                                         ---------           ---------

Commitments and contingencies (notes 8 and 13)

Shareholder's equity:
  Common stock, $1 par value.  Authorized 5.0 million shares;
    3.8 million shares issued and outstanding                                  3.8                 3.8
  Additional paid-in capital                                                 766.1               914.7
  Retained earnings                                                        2,011.0             1,579.0
  Accumulated other comprehensive income                                     (15.9)              275.6
                                                                         ---------           ---------
                                                                           2,765.0             2,773.1
                                                                         ---------           ---------
                                                                         $92,675.9           $74,342.1
                                                                         =========           =========
</TABLE>

See accompanying notes to consolidated financial statements.
<PAGE>   3
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

                        Consolidated Statements of Income

                                  (in millions)

<TABLE>
<CAPTION>

                                                                            Years ended December 31,
                                                                ---------------------------------------------
                                                                  1999               1998              1997
                                                                --------           --------          --------

<S>                                                             <C>                <C>               <C>
Revenues:
  Policy charges                                                $  895.5           $  698.9          $  545.2
  Life insurance premiums                                          220.8              200.0             205.4
  Net investment income                                          1,520.8            1,481.6           1,409.2
  Realized (losses) gains on investments                           (11.6)              28.4              11.1
  Other                                                             66.1               66.8              46.5
                                                                --------           --------          --------
                                                                 2,691.6            2,475.7           2,217.4
                                                                --------           --------          --------
Benefits and expenses:
  Interest credited to policyholder account balances             1,096.3            1,069.0           1,016.6
  Other benefits and claims                                        210.4              175.8             178.2
  Policyholder dividends on participating policies                  42.4               39.6              40.6
  Amortization of deferred policy acquisition costs                272.6              214.5             167.2
  Other operating expenses                                         463.4              419.7             384.9
                                                                --------           --------          --------
                                                                 2,085.1            1,918.6           1,787.5
                                                                --------           --------          --------

    Income before federal income tax expense                       606.5              557.1             429.9

Federal income tax expense                                         201.4              190.4             150.2
                                                                --------           --------          --------

    Net income                                                  $  405.1           $  366.7          $  279.7
                                                                ========           ========          ========

</TABLE>

See accompanying notes to consolidated financial statements.
<PAGE>   4
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

                 Consolidated Statements of Shareholder's Equity

                  Years ended December 31, 1999, 1998 and 1997
                                  (in millions)

<TABLE>
<CAPTION>

                                                                                                  Accumulated
                                                                Additional                           other              Total
                                                  Common         paid-in           Retained       comprehensive      shareholder's
                                                  stock          capital           earnings          income             equity
                                                 --------        --------         ----------         --------         ----------
<S>                                              <C>             <C>              <C>                <C>              <C>
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

Comprehensive income:
    Net income                                         --              --              405.1               --              405.1
    Net unrealized losses on securities
      available-for-sale arising during
      the year                                         --              --                 --           (315.0)            (315.0)
                                                                                                                        --------
  Total comprehensive income                                                                                                90.1
                                                                                                                        --------
Capital contribution                                   --            26.4               87.9             23.5              137.8
                                                                                                                        --------
Dividends to shareholder                               --          (175.0)             (61.0)              --             (236.0)
                                                   ------        --------           --------           ------           --------
December 31, 1999                                  $  3.8        $  766.1           $2,011.0           $(15.9)          $2,765.0
                                                   ======        ========           ========           ======           ========

</TABLE>

See accompanying notes to consolidated financial statements.
<PAGE>   5
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

                      Consolidated Statements of Cash Flows

                                  (in millions)

<TABLE>
<CAPTION>

                                                                                              Years ended December 31,
                                                                                       -------------------------------------
                                                                                         1999          1998          1997
                                                                                       ---------     ---------     ---------
<S>                                                                                   <C>            <C>           <C>
Cash flows from operating activities:
  Net income                                                                          $    405.1     $   366.7     $   279.7
  Adjustments to reconcile net income to net cash provided by operating
    activities:
      Interest credited to policyholder account balances                                 1,096.3       1,069.0       1,016.6
      Capitalization of deferred policy acquisition costs                                 (637.0)       (584.2)       (487.9)
      Amortization of deferred policy acquisition costs                                    272.6         214.5         167.2
      Amortization and depreciation                                                          2.4          (8.5)         (2.0)
      Realized (gains) losses on invested assets, net                                       11.6         (28.4)        (11.1)
      Increase in accrued investment income                                                 (7.9)         (8.2)         (0.3)
      Decrease (increase) in other assets                                                  122.9          16.4         (12.7)
      Decrease in policy liabilities                                                       (20.9)         (8.3)        (23.1)
      Increase (decrease) in other liabilities                                             149.7         (34.8)        230.6
      Other, net                                                                            (8.6)        (11.3)        (10.9)
                                                                                       ---------     ---------     ---------
        Net cash provided by operating activities                                        1,386.2         982.9       1,146.1
                                                                                       ---------     ---------     ---------

Cash flows from investing activities:
  Proceeds from maturity of securities available-for-sale                                2,307.9       1,557.0         993.4
  Proceeds from sale of securities available-for-sale                                      513.1         610.5         574.5
  Proceeds from repayments of mortgage loans on real estate                                696.7         678.2         437.3
  Proceeds from sale of real estate                                                          5.7         103.8          34.8
  Proceeds from repayments of policy loans and sale of other invested assets                40.9          23.6          22.7
  Cost of securities available-for-sale acquired                                        (3,724.9)     (3,182.8)     (2,828.1)
  Cost of mortgage loans on real estate acquired                                          (971.4)       (829.1)       (752.2)
  Cost of real estate acquired                                                             (14.2)         (0.8)        (24.9)
  Short-term investments, net                                                              (27.5)         69.3        (354.8)
  Other, net                                                                              (110.9)        (88.4)        (62.5)
                                                                                       ---------     ---------     ---------
        Net cash used in investing activities                                           (1,284.6)     (1,058.7)     (1,959.8)
                                                                                       ---------     ---------     ---------

Cash flows from financing activities:
  Proceeds from capital contributions                                                         --            --         836.8
  Cash dividends paid                                                                     (188.5)       (100.0)           --
  Increase in investment product and universal life insurance
    product account balances                                                             3,799.4       2,682.1       2,488.5
  Decrease in investment product and universal life insurance
    product account balances                                                            (3,711.1)     (2,678.5)     (2,379.8)
                                                                                       ---------     ---------     ---------
        Net cash used in financing activities                                             (100.2)        (96.4)        945.5
                                                                                       ---------     ---------     ---------
Net increase (decrease) in cash                                                              1.4        (172.2)        131.8

Cash, beginning of year                                                                      3.4         175.6          43.8
                                                                                       ---------     ---------     ---------
Cash, end of year                                                                      $     4.8     $     3.4     $   175.6
                                                                                       =========     =========     =========

</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, 1999, 1998 and 1997


(1)      Organization and Description of Business

         Nationwide Life Insurance Company (NLIC) is a leading provider of
         long-term savings and retirement products in the United States and is a
         wholly owned subsidiary of Nationwide Financial Services, Inc. (NFS).
         The Company develops and sells a diverse range of products including
         variable annuities, fixed annuities and life insurance as well as
         investment management and administrative services. NLIC markets its
         products through a broad network of distribution channels, including
         independent broker/dealers, national and regional brokerage firms,
         financial institutions, pension plan administrators, life insurance
         specialists, Nationwide Retirement Solutions sales representatives, and
         Nationwide agents.

         Wholly owned subsidiaries of NLIC include Nationwide Life and Annuity
         Insurance Company (NLAIC), Nationwide Advisory Services, Inc., and
         Nationwide Investment Services Corporation. NLIC and its subsidiaries
         are collectively referred to as "the Company."


(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.

         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. All significant intercompany
              balances and transactions have been eliminated.
<PAGE>   7
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         (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 accumulated other comprehensive income in
              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, 1999 or 1998.

              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.

         (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.
<PAGE>   8
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         (d)  Deferred Policy Acquisition Costs

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

         (e)  Separate Accounts

              Separate account assets and liabilities represent contractholders'
              funds which have been segregated into accounts with specific
              investment objectives. For all but $915.4 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 5.6%, 6.0% and 6.1% for the years ended
              December 31, 1999, 1998 and 1997, 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 29% in 1999 (40%
              in 1998 and 50% in 1997) of the Company's life insurance in force,
              69% in 1999 (74% in 1998 and 77% in 1997) of the number of life
              insurance policies in force, and 13% in 1999 (14% in 1998 and 27%
              in 1997) 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.

         (j)  Recently Issued Accounting Pronouncements

              In March 1998, The American Institute of Certified Public
              Accountant's Accounting Standards Executive Committee issued
              Statement of Position (SOP) 98-1, "Accounting for the Costs of
              Computer Software Developed or Obtained for Internal Use." The
              SOP, which has been adopted prospectively as of January 1, 1999,
              requires the capitalization of certain costs incurred in
              connection with developing or obtaining internal use software.
              Prior to the adoption of SOP 98-1, the Company expensed internal
              use software related costs as incurred. The effect of adopting the
              SOP was to increase net income for 1999 by $8.3 million.

              In June 1998, the Financial Accounting Standards Board (FASB)
              issued Statement No. 133, "Accounting for Derivative Instruments
              and Hedging Activities" (FAS 133). FAS 133 establishes accounting
              and reporting standards for derivative instruments and for hedging
              activities. Contracts that contain embedded derivatives, such as
              certain investment and insurance contracts, are also addressed by
              the Statement. FAS 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. In
              July 1999 the FASB issued Statement No. 137 which delayed the
              effective date of FAS 133 to fiscal years beginning after June 15,
              2000. The Company plans to adopt this Statement in first quarter
              2001 and is currently evaluating the impact on results of
              operations and financial condition.

         (k)  Reclassification

              Certain items in the 1998 and 1997 consolidated financial
              statements have been reclassified to conform to the 1999
              presentation.
<PAGE>   10
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


(3)      Investments

         The amortized cost, gross unrealized gains and losses and estimated
         fair value of securities available-for-sale as of December 31, 1999 and
         1998 were:
<TABLE>
<CAPTION>

                                                                                     Gross        Gross
                                                                     Amortized    unrealized    unrealized      Estimated
             (in millions)                                             cost          gains        losses        fair value
                                                                     ---------       ------       -------        ---------
<S>                                                                  <C>             <C>          <C>            <C>
             December 31, 1999:
               Fixed maturity securities:
                 U.S. Treasury securities and obligations of U.S.
                   government corporations and agencies              $   428.4       $ 23.4       $  (2.4)       $   449.4
                 Obligations of states and political subdivisions          0.8           --            --              0.8
                 Debt securities issued by foreign governments           110.6          0.6          (0.8)           110.4
                 Corporate securities                                 11,414.7        118.9        (218.6)        11,315.0
                 Mortgage-backed securities                            3,422.8         25.8         (30.2)         3,418.4
                                                                     ---------       ------       -------        ---------
                     Total fixed maturity securities                  15,377.3        168.7        (252.0)        15,294.0
               Equity securities                                          84.9         12.4          (4.4)            92.9
                                                                     ---------       ------       -------        ---------
                                                                     $15,462.2       $181.1       $(256.4)       $15,386.9
                                                                     =========       ======       =======        =========

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

         The amortized cost and estimated fair value of fixed maturity
         securities available-for-sale as of December 31, 1999, 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)                                                            cost          fair value
                                                                                    ---------        ---------
<S>                                                                                 <C>              <C>
             Fixed maturity securities available for sale:
               Due in one year or less                                              $   847.0        $   847.0
               Due after one year through five years                                  5,240.5          5,205.7
               Due after five years through ten years                                 5,046.9          5,005.2
               Due after ten years                                                    4,242.9          4,236.1
                                                                                    ---------        ---------
                                                                                    $15,377.3        $15,294.0
                                                                                    =========        =========

</TABLE>
<PAGE>   11
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



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

<TABLE>
<CAPTION>

             (in millions)                                                           1999         1998
                                                                                    ------       -------
<S>                                                                                 <C>          <C>
             Gross unrealized (losses) gains                                        $(75.3)      $ 540.6
             Adjustment to deferred policy acquisition costs                          50.9        (116.6)
             Deferred federal income tax                                               8.5        (148.4)
                                                                                    ------       -------
                                                                                    $(15.9)      $ 275.6
                                                                                    ======       =======
</TABLE>

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

             (in millions)                                                   1999          1998          1997
                                                                            -------        -----        ------

<S>                                                                         <C>            <C>          <C>
             Securities available-for-sale:
               Fixed maturity securities                                    $(607.1)       $52.6        $137.5
               Equity securities                                               (8.8)         4.2          (2.7)
                                                                            -------        -----        ------
                                                                            $(615.9)       $56.8        $134.8
                                                                            =======        =====        ======
</TABLE>

         Proceeds from the sale of securities available-for-sale during 1999,
         1998 and 1997 were $513.1 million, $610.5 million and $574.5 million,
         respectively. During 1999, gross gains of $10.4 million ($9.0 million
         and $9.9 million in 1998 and 1997, respectively) and gross losses of
         $28.0 million ($7.6 million and $18.0 million in 1998 and 1997,
         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 Company had $15.6 million of real estate investments at December
         31, 1999 that were non-income producing the preceding twelve months.
         During 1998 the Company had investments of $42.4 million that were
         non-income producing, which consisted of $32.7 million of securities
         available-for-sale and $9.7 million of real estate.

         Real estate is presented at cost less accumulated depreciation of $24.8
         million as of December 31, 1999 ($21.5 million as of December 31, 1998)
         and valuation allowances of $5.5 million as of December 31, 1999 ($5.4
         million as of December 31, 1998).

         The recorded investment of mortgage loans on real estate considered to
         be impaired was $3.7 million as of both December 31, 1999 and 1998. No
         valuation allowance has been recorded for these loans as of December
         31, 1999 or 1998. During 1999, the average recorded investment in
         impaired mortgage loans on real estate was approximately $3.7 million
         ($9.1 million in 1998) and there was no interest income recognized on
         those loans. Interest income recognized on impaired loans was $0.3
         million in 1998 which is equal to interest income recognized using a
         cash-basis method of income recognition.
<PAGE>   12
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



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

<TABLE>
<CAPTION>
             (in millions)                                             1999     1998     1997
                                                                       -----    -----    -----

<S>                                                                    <C>      <C>      <C>
             Allowance, beginning of year                              $42.4    $42.5    $51.0
               Additions (reductions) charged to operations              0.7     (0.1)    (1.2)
               Direct write-downs charged against the allowance           --       --     (7.3)
               Allowance on acquired mortgage loans                      1.3       --       --
                                                                       -----    -----    -----
             Allowance, end of year                                    $44.4    $42.4    $42.5
                                                                       =====    =====    =====
</TABLE>

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

             (in millions)                                                  1999       1998       1997
                                                                          --------   --------   --------

<S>                                                                       <C>        <C>        <C>
             Gross investment income:
               Securities available-for-sale:
                 Fixed maturity securities                                $1,031.3   $  982.5   $  911.6
                 Equity securities                                             2.5        0.8        0.8
               Mortgage loans on real estate                                 460.4      458.9      457.7
               Real estate                                                    28.8       40.4       42.9
               Short-term investments                                         18.6       17.8       22.7
               Other                                                          26.5       30.7       21.0
                                                                          --------   --------   --------
                   Total investment income                                 1,568.1    1,531.1    1,456.7
             Less investment expenses                                         47.3       49.5       47.5
                                                                          --------   --------   --------
                   Net investment income                                  $1,520.8   $1,481.6   $1,409.2
                                                                          ========   ========   ========
</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)                                                 1999     1998    1997
                                                                          -------   -----   -----

<S>                                                                       <C>      <C>     <C>
             Securities available-for-sale:
               Fixed maturity securities                                  $(25.0)  $(0.7)  $ 3.6
               Equity securities                                             7.4     2.1     2.7
             Mortgage loans on real estate                                  (0.6)    3.9     1.6
             Real estate and other                                           6.6    23.1     3.2
                                                                          ------   -----   -----
                                                                          $(11.6)  $28.4   $11.1
                                                                          ======   =====   =====
</TABLE>

         Fixed maturity securities with an amortized cost of $9.1 million as of
         December 31, 1999 and $6.5 million as of December 31, 1998 were on
         deposit with various regulatory agencies as required by law.

(4)      Derivative Financial Instruments

         The Company uses derivative financial instruments, principally interest
         rate swaps, interest rate futures contracts and foreign currency swaps,
         to manage market risk exposures associated with changes in interest
         rates and foreign currency exchange rates. Provided they meet specific
         criteria, interest rate swaps and futures are considered hedges and are
         accounted for under the accrual method and deferral method,
         respectively. The Company has no significant derivative positions that
         are not considered hedges.
<PAGE>   13
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



         Interest rate swaps are primarily used to convert specific investment
         securities and interest bearing policy liabilities from a fixed-rate to
         a floating-rate basis. Amounts receivable or payable under these
         agreements are recognized as an adjustment to net investment income or
         interest credited to policyholder account balances consistent with the
         nature of the hedged item. The changes in fair value of the interest
         rate swap agreements are not recognized on the balance sheet, except
         for interest rate swaps designated as hedges of fixed maturity
         securities available-for-sale, for which changes in fair values are
         reported in accumulated other comprehensive income.

         Interest rate futures contracts are primarily used to hedge the risk of
         adverse interest rate changes related to the Company's mortgage loan
         commitments and anticipated purchases of fixed rate investments. Gains
         and losses are deferred and, at the time of closing, reflected as an
         adjustment to the carrying value of the related mortgage loans or
         investments. The carrying value adjustments are amortized into net
         investment income over the life of the related mortgage loans or
         investments.

         Foreign currency swaps are used to convert cash flows from specific
         policy liabilities and investments denominated in foreign currencies
         into U.S. dollars at specified exchange rates. Gains and losses on
         foreign currency swaps are recorded in earnings based on the related
         spot foreign exchange rate at the end of the reporting period. Gains
         and losses on these contracts offset those recorded as a result of
         translating the hedged foreign currency denominated liabilities and
         investments to U.S. dollars.

         The following table summarizes the notional amount of derivative
         financial instruments classified as hedges outstanding as of December
         31, 1999. Prior to 1999 the Company's activities in derivatives were
         not significant.

<TABLE>
<CAPTION>
                                                                               (in millions)
                                                                               -------------
<S>                                                                               <C>
            Interest rate swaps
               Pay fixed/receive variable rate swaps hedging investments          $362.7
               Pay variable/receive fixed rate swaps hedging investments          $ 28.5
               Other contracts hedging investments                                $ 19.1
               Pay variable/receive fixed rate swaps hedging liabilities          $577.2

            Foreign currency swaps
               Hedging foreign currency denominated investments                   $ 14.8
               Hedging foreign currency denominated liabilities                   $577.2

            Interest rate futures contracts                                       $781.6

</TABLE>
<PAGE>   14
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



(5)      Federal Income Tax

         The tax effects of temporary differences that give rise to significant
         components of the net deferred tax liability as of December 31, 1999
         and 1998 are as follows:

<TABLE>
<CAPTION>
             (in millions)                                                   1999            1998
                                                                             ----            ----
<S>                                                                         <C>             <C>
             Deferred tax assets:
               Fixed maturity securities                                    $  5.3          $   --
               Future policy benefits                                        149.5           207.7
               Liabilities in separate accounts                              373.6           319.9
               Mortgage loans on real estate and real estate                  18.5            17.5
               Other assets and other liabilities                             51.1            58.9
                                                                             -----          ------
                 Total gross deferred tax assets                             598.0           604.0
                 Less valuation allowance                                     (7.0)           (7.0)
                                                                             -----          ------
                 Net deferred tax assets                                     591.0           597.0
                                                                             -----          ------

             Deferred tax liabilities:
               Deferred policy acquisition costs                             724.4           568.7
               Fixed maturity securities                                        --           212.2
               Deferred tax on realized investment gains                      34.7            34.8
               Equity securities and other long-term investments              10.8             9.6
               Other                                                          26.5            21.6
                                                                            ------          ------
                 Total gross deferred tax liabilities                        796.4           846.9
                                                                            ------          ------
                 Net deferred tax liability                                 $205.4          $249.9
                                                                            ======          ======
</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, 1999, 1998 and 1997.

         The Company's current federal income tax liability was $104.7 million
         and $72.8 million as of December 31, 1999 and 1998, respectively.

         Federal income tax expense for the years ended December 31 was as
         follows:

           (in millions)                    1999      1998      1997
                                           ------    ------    ------

           Currently payable               $ 53.6    $186.1    $121.7
           Deferred tax expense             147.8       4.3      28.5
                                           ------    ------    ------
                                           $201.4    $190.4    $150.2
                                           ======    ======    ======
<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, 1999,
         1998 and 1997 differs from the amount computed by applying the U.S.
         federal income tax rate to income before tax as follows:

<TABLE>
<CAPTION>
                                                             1999                     1998                     1997
                                                       ----------------         ----------------         ----------------
         (in millions)                                 Amount       %           Amount        %          Amount        %
                                                       ------      ----         ------      ----         ------      ----

<S>                                                    <C>         <C>          <C>         <C>          <C>         <C>
         Computed (expected) tax expense               $212.3      35.0         $195.0      35.0         $150.5      35.0
         Tax exempt interest and dividends
           received deduction                            (7.3)     (1.2)          (4.9)     (0.9)            --        --
         Income tax credits                              (4.3)     (0.7)            --        --             --        --
         Other, net                                       0.7       0.1            0.3       0.1           (0.3)     (0.1)
                                                       ------      ----         ------      ----         ------      ----
             Total (effective rate of each year)       $201.4      33.2         $190.4      34.2         $150.2      34.9
                                                       ======      ====         ======      ====         ======      ====
</TABLE>

         Total federal income tax paid was $29.8 million, $173.4 million and
         $91.8 million during the years ended December 31, 1999, 1998 and 1997,
         respectively.

(6)      Comprehensive Income

         Comprehensive Income includes net income as well as certain items that
         are reported directly within separate components of shareholder's
         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)                                                 1999       1998       1997
                                                                          -------    ------     ------
<S>                                                                       <C>        <C>        <C>
             Unrealized gains (losses) on securities available-for-sale
                arising during the period:
                Gross                                                     $(665.3)   $ 58.2     $141.1
                Adjustment to deferred policy acquisition costs             167.5     (12.9)     (21.8)
                Related federal income tax (expense) benefit                171.4     (15.9)     (41.7)
                                                                          -------    ------     ------
                   Net                                                     (326.4)     29.4       77.6
                                                                          -------    ------     ------

             Reclassification adjustment for net (gains) losses on
                securities available-for-sale realized during the
                period:
                Gross                                                        17.6      (1.4)      (6.3)
                Related federal income tax expense (benefit)                 (6.2)      0.5        2.2
                                                                          -------    ------     ------
                   Net                                                       11.4      (0.9)      (4.1)
                                                                          -------    ------     ------
             Total Other Comprehensive Income                             $(315.0)   $ 28.5     $ 73.5
                                                                          =======    ======     ======
</TABLE>

(7)      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 fixed
              maturity and equity securities exclude the fair value of
              derivatives contracts designated as hedges of fixed maturity and
              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 8.

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

              Interest rate and foreign currency swaps: The fair value for
              interest rate and foreign currency swaps are calculated with
              pricing models using current rate assumptions.

           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>
                                                                         1999                              1998
                                                                ------------------------         -------------------------
                                                                Carrying       Estimated         Carrying       Estimated
               (in millions)                                     amount        fair value         amount        fair value
                                                                ---------      ---------         ---------      ----------
<S>                                                             <C>            <C>               <C>             <C>
               Assets:
                 Investments:
                   Securities available-for-sale:
                     Fixed maturity securities                  $15,294.0      $15,294.0         $14,245.1       $14,245.1
                     Equity securities                               92.9           92.9             128.5           128.5
                   Mortgage loans on real estate, net             5,786.3        5,745.5           5,328.4         5,527.6
                   Policy loans                                     519.6          519.6             464.3           464.3
                   Short-term investments                           416.0          416.0             289.1           289.1
                 Cash                                                 4.8            4.8               3.4             3.4
                 Assets held in separate accounts                67,135.1       67,135.1          50,935.8        50,935.8

               Liabilities:
                 Investment contracts                           (16,977.7)     (16,428.6)        (15,468.7)      (15,158.6)
                 Policy reserves on life insurance contracts     (4,883.9)      (4,607.9)         (3,914.0)       (3,768.9)
                 Liabilities related to separate accounts       (67,135.1)     (66,318.7)        (50,935.8)      (49,926.5)

               Derivative financial instruments:
                 Interest rate swaps hedging assets                   4.3            4.3               -               -
                 Interest rate swaps hedging liabilities              -            (24.2)              -               -
                 Foreign currency swaps                             (11.8)         (11.8)              -               -
                 Futures contracts                                    1.3            1.3              (1.3)           (1.3)
</TABLE>

(8)      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.
<PAGE>   18
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         Interest Rate Risk: The risk that interest rates will change and cause
         a decrease in the value of an insurer's investments. This change in
         rates may cause certain interest-sensitive products to become
         uncompetitive or may cause disintermediation. The Company mitigates
         this risk by charging fees for non-conformance with certain policy
         provisions, by offering products that transfer this risk to the
         purchaser, and/or by attempting to match the maturity schedule of its
         assets with the expected payouts of its liabilities. To the extent that
         liabilities come due more quickly than assets mature, an insurer would
         have to borrow funds or sell assets prior to maturity and potentially
         recognize a gain or loss.

         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 and derivative financial instruments. 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 $216.2 million
         extending into 2000 were outstanding as of December 31, 1999. The
         Company also had $28.0 million of commitments to purchase fixed
         maturity securities outstanding as of December 31, 1999.

         Notional amounts of derivative financial instruments, primarily
         interest rate swaps, interest rate futures contracts and foreign
         currency swaps, significantly exceed the credit risk associated with
         these instruments and represent contractual balances on which
         calculations of amounts to be exchanged are based. Credit exposure is
         limited to the sum of the aggregate fair value of positions that have
         become favorable to NLIC, including accrued interest receivable due
         from counterparties. Potential credit losses are minimized through
         careful evaluation of counterparty credit standing, selection of
         counterparties from a limited group of high quality institutions,
         collateral agreements and other contract provisions. At December 31,
         1999, NLIC's credit risk from these derivative financial instruments
         was $6.1 million.

         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 23% (22% in 1998) in any geographic area and no more than 2% (2%
         in 1998) with any one borrower as of December 31, 1999. As of December
         31, 1999, 39% (42% in 1998) of the remaining principal balance of the
         Company's commercial mortgage loan portfolio financed retail
         properties.
<PAGE>   19
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



         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 $143.6 million and $187.9 million as of December 31,
         1999 and 1998, 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.

(9)      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.

         Pension cost (benefit) charged to operations by the Company during the
         years ended December 31, 1999, 1998 and 1997 were $(8.3) million, $2.0
         million and $7.5 million, respectively. The Company has recorded a
         prepaid pension asset of $13.3 million and $5.0 million as of December
         31, 1999 and 1998, respectively.

         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,
         1999 and 1998 was $49.6 million and $40.1 million, respectively, and
         the net periodic postretirement benefit cost (NPPBC) for 1999, 1998 and
         1997 was $4.9 million, $4.1 million and $3.0 million, respectively.
<PAGE>   20
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         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, 1999 and 1998 follows:

<TABLE>
<CAPTION>
                                                                         Pension Benefits        Postretirement Benefits
                                                                        ------------------       -----------------------
              (in millions)                                               1999       1998         1999            1998
              --------------------------------------------------------- --------   --------      -------         -------
<S>                                                                     <C>        <C>           <C>             <C>
              Change in benefit obligation:
              Benefit obligation at beginning of year                   $2,185.0   $2,033.8      $ 270.1         $ 237.9
              Service cost                                                  80.0       87.6         14.2             9.8
              Interest cost                                                109.9      123.4         17.6            15.4
              Actuarial (gain) loss                                        (95.0)     123.2        (64.4)           15.6
              Plan settlement in 1999/curtailment in 1998                 (396.1)    (107.2)          --              --
              Benefits paid                                                (72.4)     (75.8)       (11.0)           (8.6)
              Acquired companies                                              --         --         13.3              --
                                                                        --------   --------      -------         -------
              Benefit obligation at end of year                          1,811.4    2,185.0        239.8           270.1
                                                                        --------   --------      -------         -------
              Change in plan assets:
              Fair value of plan assets at beginning of year             2,541.9    2,212.9         77.9            69.2
              Actual return on plan assets                                 161.8      300.7          3.5             5.0
              Employer contribution                                         12.4      104.1         20.9            12.1
              Plan settlement                                             (396.1)        --           --              --
              Benefits paid                                                (72.4)     (75.8)       (11.0)           (8.4)
                                                                        --------   --------      -------         -------
              Fair value of plan assets at end of year                   2,247.6    2,541.9         91.3            77.9
                                                                        --------   --------      -------         -------

              Funded status                                                436.2      356.9       (148.5)         (192.2)
              Unrecognized prior service cost                               28.2       31.5           --              --
              Unrecognized net (gains) losses                             (402.0)    (345.7)       (46.7)           16.0
              Unrecognized net (asset) obligation at transition             (7.7)     (11.0)         1.1             1.3
                                                                        --------   --------      -------         -------
              Prepaid (accrued) benefit cost                            $   54.7   $   31.7      $(194.1)        $(174.9)
                                                                        ========   ========      =======         =======
</TABLE>
<PAGE>   21
               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
                                                                    ----------------        -----------------------
                                                                    1999        1998         1999             1998
                                                                    ----        ----        -------          ------

<S>                                                                 <C>         <C>
              Weighted average discount rate                        7.00%       5.50%        7.80%            6.65%
              Rate of increase in future compensation levels        5.25%       3.75%          --               --
              Assumed health care cost trend rate:
                    Initial rate                                      --          --        15.00%           15.00%
                    Ultimate rate                                     --          --         5.50%            8.00%
                    Uniform declining period                          --          --        5 Years         15 Years
</TABLE>

         The net periodic pension cost for the pension plan as a whole for the
         years ended December 31, 1999, 1998 and 1997 follows:
<TABLE>
<CAPTION>

              (in millions)                                                              1999       1998          1997
              --------------------------------------------------------------------------------   -----------   ------------
<S>                                                                                    <C>          <C>          <C>
              Service cost (benefits earned during the period)                         $  80.0      $  87.6      $   77.3
              Interest cost on projected benefit obligation                              109.9        123.4         118.6
              Expected return on plan assets                                            (160.3)      (159.0)       (139.0)
              Recognized gains                                                            (9.1)        (3.8)           --
              Amortization of prior service cost                                           3.2          3.2           3.2
              Amortization of unrecognized transition obligation (asset)                  (1.4)         4.2           4.2
                                                                                       -------      -------      --------
                                                                                       $  22.3      $  55.6      $   64.3
                                                                                       =======      =======      ========
</TABLE>

         Effective December 31, 1998, Wausau Service Corporation (WSC) ended its
         affiliation with Nationwide Insurance 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). During 1999, the
         plan transferred assets to settle its obligation related to WSC
         employees . A settlement gain of $32.9 million was recognized.

         Basis for measurements, net periodic pension cost for the pension plan:
<TABLE>
<CAPTION>

                                                                           1999          1998          1997
                                                                          ------        -----         -----
<S>                                                                       <C>           <C>           <C>
             Weighted average discount rate                               6.08%         6.00%         6.50%
             Rate of increase in future compensation levels               4.33%         4.25%         4.75%
             Expected long-term rate of return on plan assets             7.33%         7.25%         7.25%
</TABLE>
<PAGE>   22
               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, 1999, 1998 and 1997 was as follows:

<TABLE>
<CAPTION>
             (in millions)                                                              1999          1998          1997
                                                                                         -------   -----------   -----------
<S>                                                                                      <C>           <C>          <C>
             Service cost (benefits attributed to employee service during the year)      $14.2         $ 9.8         $ 7.0
             Interest cost on accumulated postretirement benefit obligation               17.6          15.4          14.0
             Actual return on plan assets                                                 (3.5)         (5.0)         (3.6)
             Amortization of unrecognized transition obligation of affiliates              0.6           0.2           0.2
             Net amortization and deferral                                                (1.8)          1.2          (0.5)
                                                                                         -----         -----         -----
                                                                                         $27.1         $21.6         $17.1
                                                                                         =====         =====         =====
</TABLE>

         Actuarial assumptions used for the measurement of the NPPBC for the
         postretirement benefit plan for 1999, 1998 and 1997 were as follows:

<TABLE>
<CAPTION>

                                                               1999      1998       1997
                                                             -------    ------     ------

<S>                                                          <C>        <C>       <C>
               Discount rate                                 6.65%      6.70%      7.25%
               Long term rate of return on plan
                   assets, net of tax                        7.15%      5.83%      5.89%
               Assumed health care cost trend rate:
                   Initial rate                             15.00%     12.00%     11.00%
                   Ultimate rate                             5.50%      6.00%      6.00%
                   Uniform declining period                 5 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, 1999 and have no impact
         on the NPPBC for the year ended December 31, 1999.

(10)     Shareholder's Equity, Regulatory Risk-Based Capital, Retained Earnings
         and Dividend Restrictions

         Ohio, NLIC's and NLAIC's state of domicile, imposes minimum risk-based
         capital requirements that were developed by the NAIC. The formulas for
         determining the amount of risk-based capital specify various weighting
         factors that are applied to financial balances or various levels of
         activity based on the perceived degree of risk. Regulatory compliance
         is determined by a ratio of the company's regulatory total adjusted
         capital, as defined by the NAIC, to its authorized control level
         risk-based capital, as defined by the NAIC. Companies below specific
         trigger points or ratios are classified within certain levels, each of
         which requires specified corrective action. NLIC and NLAIC each exceed
         the minimum risk-based capital requirements.

         The statutory capital and surplus of NLIC as of December 31, 1999, 1998
         and 1997 was $1.35 billion, $1.32 billion and $1.13 billion,
         respectively. The statutory net income of NLIC for the years ended
         December 31, 1999, 1998 and 1997 was $276.2 million, $171.0 million and
         $111.7 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, 1999
         $40.2 million of dividends could be paid by NLIC without prior
         approval.
<PAGE>   23
               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.

(11)     Transactions With Affiliates

         During second quarter 1999 the Company entered into a modified
         coinsurance arrangement to reinsure the 1999 operating results of an
         affiliated company, Employers Life Insurance Company of Wausau (ELOW)
         retroactive to January 1, 1999. In September 1999, NFS acquired ELOW
         for $120.8 million and immediately merged ELOW into NLIC terminating
         the modified coinsurance arrangement. Because ELOW was an affiliate,
         the Company accounted for the merger similar to poolings-of-interests;
         however, prior period financial statements were not restated due to
         immateriality. The reinsurance and merger combined contributed $1.46
         million to year to date net income.

         The Company has a reinsurance agreement with NMIC whereby all of the
         Company's accident and health business is ceded to NMIC on a modified
         coinsurance basis. The agreement covers individual accident and health
         business for all periods presented and group and franchise accident and
         health business since July 1, 1999. Either party may terminate the
         agreement on January 1 of any year with prior notice. Prior to July 1,
         1999 group and franchise accident and health business and a block of
         group life insurance policies were ceded to ELOW under a modified
         coinsurance agreement. Under a modified coinsurance agreement, 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
         the reinsurer. Risk of asset default is retained by the Company,
         although a fee is paid to the Company for the retention of such risk.
         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. Revenues ceded to NMIC and ELOW for the years
         ended December 31, 1999, 1998 and 1997 were $193.0 million, $216.9
         million, and $315.3 million, respectively, while benefits, claims and
         expenses ceded were $216.9 million, $259.3 million, and $326.6 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 such agreement are subject to
         allocation among NMIC and such subsidiaries. Measures used to allocate
         expenses among companies include individual employee estimates of time
         spent, special cost studies, salary expense, commission expense and
         other methods agreed to by the participating companies that are within
         industry guidelines and practices. In addition, beginning in 1999
         Nationwide Services Company, a subsidiary of NMIC, provides computer,
         telephone, mail, employee benefits administration, and other services
         to NMIC and certain of its direct and indirect subsidiaries, including
         the Company, based on specified rates for units of service consumed.
         For the years ended December 31, 1999, 1998 and 1997, the Company made
         payments to NMIC and Nationwide Services Company totaling $124.1
         million, $95.0 million, and $85.8 million, respectively. In addition,
         the Company does not believe that expenses recognized under these
         agreements are materially different than expenses that would have been
         recognized had the Company operated on a stand-alone basis.

         The Company leases office space from NMIC and certain of its
         subsidiaries. For the years ended December 31, 1999, 1998 and 1997, the
         Company made lease payments to NMIC and its subsidiaries of $9.9
         million, $8.0 million and $8.4 million, respectively.
<PAGE>   24
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         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 1999 and
         1998 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.

         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 $411.7 million and $248.4 million as
         of December 31, 1999 and 1998, respectively, and are included in
         short-term investments on the accompanying consolidated balance sheets.

         As part of certain restructuring activities that occurred prior to the
         March 1997 IPO, the Company paid a dividend valued at $485.7 million to
         Nationwide Corp. on January 1, 1997 consisting of the outstanding
         shares of common stock of ELOW, National Casualty Company (NCC) and
         West Coast Life Insurance Company (WCLIC). Also, on February 24, 1997,
         the Company 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.

         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, 1999 were $56.0
         million, $60.0 million and $66.1 million, respectively.

(12)     Bank Lines of Credit

         NFS, NLIC and NMIC are parties to 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 any party. NFS, NLIC and
         NMIC pay facility and usage fees to the financial institutions to
         maintain the revolving credit facility. As of December 31, 1999 the
         Company had no amounts outstanding under the agreement.

(13)     Contingencies

         On October 29, 1998, the Company was 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).
         On May 3, 1999, the complaint was amended to, among other things, add
         Marcus Shore as a second plaintiff. The amended complaint is brought as
         a class action on behalf of all persons who purchased individual
         deferred annuity contracts or participated in group annuity contracts
         sold by the Company and the other named Company affiliates which were
         used to fund certain tax-deferred retirement plans. The amended
         complaint seeks unspecified compensatory and punitive damages. No class
         has been certified. On June 11, 1999, the Company and the other named
         defendants filed a motion to dismiss the amended complaint. On March 8,
         2000, the court denied the motion to dismiss the amended complaint
         filed by the Company and other named defendants. The Company intends to
         defend this lawsuit vigorously.

(14)     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.
<PAGE>   25
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



         The Variable Annuities segment consists of annuity contracts that
         provide the customer with access to a wide range of investment options,
         tax-deferred accumulation of savings, asset protection in the event of
         an untimely death, and flexible payout options including a lump sum,
         systematic withdrawal or a stream of payments for life. 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, tax-deferred accumulation of savings, and flexible
         payout options including a lump sum, systematic withdrawal or a stream
         of payments for life. 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, revenues
         and expenses related to group annuity contracts sold to Nationwide
         Insurance employee and agent benefit plans and all realized gains and
         losses on investments in a Corporate and Other segment.

         During 1999 the Company revised the allocation of net investment income
         among its Life Insurance and Corporate and Other segments. Also,
         certain amounts previously reported as other income were reclassified
         to operating expense. Amounts reported for prior periods have been
         restated to reflect these changes.

         The following table summarizes the financial results of the Company's
         business segments for the years ended December 31, 1999, 1998 and 1997.

<TABLE>
<CAPTION>
                                                  Variable      Fixed        Life      Corporate
         (in millions)                            Annuities    Annuities   Insurance   and Other      Total
         ------------------------------------     ---------    ---------   ---------   ---------    ---------
<S>                            <C>                <C>          <C>          <C>         <C>         <C>
         1999:
         Net investment income (1)                $   (41.5)   $ 1,134.5    $  253.1    $  174.7    $ 1,520.8
         Other operating revenue                      668.2         43.4       393.0        77.8      1,182.4
                                                  ---------    ---------    --------    --------    ---------
            Total operating revenue (2)               626.7      1,177.9       646.1       252.5      2,703.2
                                                  ---------    ---------    --------    --------    ---------
         Interest credited to policyholder
            account balances                             --        837.5       130.5       128.3      1,096.3
         Amortization of deferred policy
            acquisition costs                         162.8         49.7        60.1          --        272.6
         Other benefits and expenses                  173.6        113.5       334.7        94.4        716.2
                                                  ---------    ---------    --------    --------    ---------
            Total expenses                            336.4      1,000.7       525.3       222.7      2,085.1
                                                  ---------    ---------    --------    --------    ---------
         Operating income before
            federal income tax                        290.3        177.2       120.8        29.8        618.1
         Realized losses on investments                  --           --          --       (11.6)       (11.6)
                                                  ---------    ---------    --------    --------    ---------
         Consolidated income before
            federal tax expense                   $   290.3    $   177.2    $  120.8    $   18.2    $   606.5
                                                  =========    =========    ========    ========    =========
         Assets as of year end                    $62,599.7    $17,134.8    $6,616.7    $6,324.7    $92,675.9
                                                  =========    =========    ========    ========    =========
</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)                              Annuities         Annuities       Insurance       and Other         Total
         ------------------------------------       ---------         ---------       ---------       ---------       ---------
<S>                                                 <C>               <C>              <C>             <C>             <C>
         1998:
         Net investment income (1)                  $   (31.3)        $ 1,116.6        $  225.6        $  170.7        $ 1,481.6
         Other operating revenue                        532.9              35.7           318.5            78.6            965.7
                                                    ---------         ---------        --------        --------        ---------
            Total operating revenue (2)                 501.6           1,152.3           544.1           249.3          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                    159.3             104.2           293.5            78.1            635.1
                                                    ---------         ---------        --------        --------        ---------
            Total expenses                              283.2             977.0           455.3           203.1          1,918.6
                                                    ---------         ---------        --------        --------        ---------
         Operating income before federal
             income tax                                 218.4             175.3            88.8            46.2            528.7
         Realized gains on investments                     --                --              --            28.4             28.4
                                                    ---------         ---------        --------        --------        ---------
         Consolidated income before
            federal tax expense                     $   218.4         $   175.3        $   88.8        $   74.6        $   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)                  $   (26.8)        $ 1,098.2        $  184.9        $  152.9        $ 1,409.2
         Other operating revenue                        413.9              43.2           283.4            56.6            797.1
                                                    ---------         ---------        --------        --------        ---------
            Total operating revenue (2)                 387.1           1,141.4           468.3           209.5          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
         Benefits and expenses                          148.4             108.7           283.5            63.1            603.7
                                                    ---------         ---------        --------        --------        ---------
            Total expenses                              236.2             971.9           401.6           177.8          1,787.5
                                                    ---------         ---------        --------        --------        ---------
         Operating income before federal
             income tax                                 150.9             169.5            66.7            31.7            418.8
         Realized gains on investments                     --              --                --            11.1             11.1
                                                    ---------         ---------        --------        --------        ---------
         Consolidated income before
            federal tax expense                     $   150.9         $   169.5        $   66.7        $   42.8        $   429.9
                                                    =========         =========        ========        ========        =========
         Assets as of year end                      $35,278.7         $14,436.3        $3,901.4        $6,174.3        $59,790.7
                                                    =========         =========        ========        ========        =========
</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.

<PAGE>   69


         PART C. OTHER INFORMATION

         Item 24.     FINANCIAL STATEMENTS AND EXHIBITS

                      (a)  Financial Statements:

                           (1) Financial statements included in Prospectus.
                               (Part A):
                               Condensed Financial Information.
                               in Part B:
                               Those financial statements required by Item 23 to
                               be included in Part B have been incorporated
                               therein by reference to the Prospectus (Part A).

                           Nationwide Variable Account -10:

                               Independent Auditors' Report.

                               Statement of Assets, Liabilities and Contract
                               Owners' Equity as of December 31, 1999.

                               Statement of Operations for December 15, 1999
                               through December 31, 1999.

                               Statement of Changes in Contract Owners' Equity
                               for December 15, 1999 through December 31, 1999.
                               Notes to Financial Statements.

                           Nationwide Life Insurance Company and subsidiaries:

                               Independent Auditors' Report.

                               Consolidated Balance Sheets as of December
                               31, 1999 and 1998.
                               Consolidated Statements of Income for the years
                               ended December 31, 1999, 1998 and 1997.

                               Consolidated Statements of Shareholder's Equity
                               for the years ended December 31, 1999, 1998 and
                               1997.

                               Consolidated Statements of Cash Flows for the
                               years ended December 31, 1999, 1998 and 1997.

                               Notes to Consolidated Financial Statements.




<PAGE>   70


     Item 24. (b) Exhibits

                    (1)  Resolution of the Depositor's Board of Directors
                         authorizing the establishment of the Registrant - *
                    (2)  Not Applicable

                    (3)  Underwriting or Distribution of contracts between the
                         Registrant and Principal Underwriter - Filed previously
                         with Post-Effective Amendment - 3 and hereby
                         incorporated by reference (1933 Act File No.
                         333-81701).

                    (4)  The form of the variable annuity contract -*
                    (5)  Variable Annuity Application - *
                    (6)  Articles of Incorporation of Depositor - *
                    (7)  Not Applicable
                    (8)  Not Applicable
                    (9)  Opinion of Counsel - *
                    (10) Not Applicable
                    (11) Not Applicable
                    (12) Not Applicable
                    (13) Performance Advertising Calculation Schedule - Filed
                         previously with initial registration statement (1933
                         Act File No. 333-28995) and is hereby incorporated by
                         reference.

                         *Filed previously with initial registration statement
                         (1933 Act File No. 333-81701) and is hereby
                         incorporated by reference.


<PAGE>   71


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  28365-6107

                          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
                          301 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
                          Xerox Corporation
                          Suite 200
                          1401 H Street NW
                          Washington, DC 20005-2110

                          Ralph M. Paige                                         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
</TABLE>


<PAGE>   72


<TABLE>
<CAPTION>
                           NAME AND PRINCIPAL                             POSITIONS AND OFFICES
                            BUSINESS ADDRESS                                 WITH DEPOSITOR

<S>                                                             <C>
                          Arden L. Shisler                                       Director
                          1356 North Wenger Road
                          Dalton, OH  44618

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

                          Nancy C. Thomas                                        Director
                          1767D 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 -
                          One Nationwide Plaza                     Chief Actuary - 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 -
                          One Nationwide Plaza                             Corporate Controller
                          Columbus, OH 43215

                          Philip C. Gath                                 Senior Vice President -
                          One Nationwide Plaza                     Chief Actuary - Nationwide Financial
                          Columbus, OH  43215

                          Patricia R. Hatler                              Senior Vice President,
                          One Nationwide Plaza                         General Counsel and Secretary
                          Columbus, OH 43215
</TABLE>


<PAGE>   73


<TABLE>
<CAPTION>
                           NAME AND PRINCIPAL                             POSITIONS AND OFFICES
                            BUSINESS ADDRESS                                 WITH DEPOSITOR

<S>                                                             <C>
                          David K. Hollingsworth                         Senior Vice President -
                          One Nationwide Plaza                           Business Development and
                          Columbus, OH 43215                                 Sponsor Relations

                          David R. Jahn                                  Senior Vice President -
                          One Nationwide Plaza                             Commercial Insurance
                          Columbus, OH 43215

                          Donna A James                             Senior Vice President - Chief Human
                          One Nationwide Plaza                               Resources Officer
                          Columbus, OH  43215

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

                          Gregory S. Lashutka                            Senior Vice President -
                          One Nationwide Plaza                              Corporate Relations
                          Columbus, OH 43215

                          Edwin P. McCausland, Jr.                       Senior Vice President -
                          One Nationwide Plaza                            Fixed Income Securities
                          Columbus, OH 43215

                          Mark D. Phelan                                   Senior Vice President
                          One Nationwide Plaza
                          Columbus, OH 43215

                          Douglas C. Robinette                            Senior Vice President -
                          One Nationwide Plaza                          Claims and Finance Services
                          Columbus, OH  43215

                          Mark R. Thresher                               Senior Vice President -
                          One Nationwide Plaza                        Finance - Nationwide Financial
                          Columbus, OH 43215

                          Richard M. Waggoner                            Senior Vice President -
                          One Nationwide Plaza                                  Operations
                          Columbus, OH 43215

                          Susan A. Wolken                             Senior Vice President - Product
                          One Nationwide Plaza                          Management and Nationwide
                          Columbus, OH  43215                               Financial Marketing
</TABLE>


Item 26. PERSONS CONTROLLED BY OR UNDER COMMON CONTROL WITH THE DEPOSITOR OR
REGISTRANT.

     *    Subsidiaries for which separate financial statements are filed

     **   Subsidiaries included in the respective consolidated financial
              statements

     ***  Subsidiaries included in the respective group financial statements
              filed for unconsolidated subsidiaries

     **** other subsidiaries



<PAGE>   74
<TABLE>
<CAPTION>



------------------------------------------------------------------------------------------------------------------------------
                COMPANY                      STATE/COUNTRY            NO. VOTING                PRINCIPAL BUSINESS
                                                 OF                  SECURITIES
                                             ORGANIZATION           (SEE ATTACHED
                                                                     CHART UNLESS
                                                                      OTHERWISE
                                                                      INDICATED)
------------------------------------------------------------------------------------------------------------------------------
<S>                                      <C>                        <C>               <C>
The 401(k) Companies, Inc.               Texas                                        Holding Company
------------------------------------------------------------------------------------------------------------------------------
The 401(k) Company                       Texas                                        Third-party administrator for 401(k)
                                                                                      plans
------------------------------------------------------------------------------------------------------------------------------
401(k) Investment Advisors, Inc.         Texas                                        Investment advisor registered with the
                                                                                      SEC
------------------------------------------------------------------------------------------------------------------------------
401(k) Investments Services, Inc.        Texas                                        NASD registered broker-dealer
------------------------------------------------------------------------------------------------------------------------------
Affiliate Agency, Inc.                   Delaware                                     Insurance agency marketing life
                                                                                      insurance & annuity products through
                                                                                      financial institutions
------------------------------------------------------------------------------------------------------------------------------
Affiliate Agency of Ohio, Inc.           Ohio                                         Insurance agency marketing life
                                                                                      insurance & annuity products through
                                                                                      financial institutions
------------------------------------------------------------------------------------------------------------------------------
AID Finance Services, Inc.               Iowa                                         Holding Company
------------------------------------------------------------------------------------------------------------------------------
ALLIED General Agency Company            Iowa                                         Managing general agent and surplus
                                                                                      lines broker for property & casualty
                                                                                      insurance products
------------------------------------------------------------------------------------------------------------------------------
ALLIED Group, Inc.                       Iowa                                         Property & casualty holding company
------------------------------------------------------------------------------------------------------------------------------
ALLIED Group Insurance Marketing         Iowa                                         Direct marketer for property and
Company                                                                               casualty insurance products
------------------------------------------------------------------------------------------------------------------------------
ALLIED Group Merchant Banking            Iowa                                         Broker-Dealer
Corporation
------------------------------------------------------------------------------------------------------------------------------
ALLIED Property and Casualty Insurance   Iowa                                         Underwrites general property &
Company                                                                               casualty insurance
------------------------------------------------------------------------------------------------------------------------------
Allnations, Inc.                         Ohio                                         Promotes international cooperative
                                                                                      insurance organizations
------------------------------------------------------------------------------------------------------------------------------
AMCO Insurance Company                   Iowa                                         Underwrites general property &
                                                                                      casualty insurance
------------------------------------------------------------------------------------------------------------------------------
American Marine Underwriters, Inc.       Florida                                      Underwriting manager for ocean cargo
                                                                                      and bulk insurance
------------------------------------------------------------------------------------------------------------------------------
Auto Direkt Insurance Company            Germany                                      Insurance Company
------------------------------------------------------------------------------------------------------------------------------
Cal-Ag Insurance services, Inc.          California                                   Captive insurance brokerage firm
------------------------------------------------------------------------------------------------------------------------------
CalFarm Insurance Agency                 California                                   Former marketing company for
                                                                                      traditional agent producers of CalFarm
                                                                                      Insurance Company
------------------------------------------------------------------------------------------------------------------------------
CalFarm Insurance Company                California                                   Multi-line insurance company
------------------------------------------------------------------------------------------------------------------------------
Caliber Funding                          Delaware                                     A limited purpose corporation
------------------------------------------------------------------------------------------------------------------------------
Colonial County Mutual Insurance         Texas                                        Insurance Company
Company
------------------------------------------------------------------------------------------------------------------------------
Columbus Insurance Brokerage and         Germany                                      General service insurance broker
Service GmbH
------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>   75



<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------
                COMPANY                      STATE/COUNTRY            NO. VOTING                PRINCIPAL BUSINESS
                                                 OF                  SECURITIES
                                             ORGANIZATION           (SEE ATTACHED
                                                                     CHART UNLESS
                                                                      OTHERWISE
                                                                      INDICATED)
------------------------------------------------------------------------------------------------------------------------------
<S>                                      <C>                        <C>               <C>
Cooperative Service Company              Nebraska                                     Insurance agency that sells and
                                                                                      services commercial insurance
------------------------------------------------------------------------------------------------------------------------------
Depositors Insurance Company             Iowa                                         Underwrites property & casualty
                                                                                      insurance
------------------------------------------------------------------------------------------------------------------------------
eNationwide, LLC                         Ohio                                         A limited liability company to provide
                                                                                      administrative services to
                                                                                      Nationwide's direct operations
------------------------------------------------------------------------------------------------------------------------------
Excaliber Funding Corporation            Delaware                                     Limited purpose corporation

------------------------------------------------------------------------------------------------------------------------------
F&B, Inc.                                Iowa                                         Insurance Agency

------------------------------------------------------------------------------------------------------------------------------
Farmland Mutual Insurance Company        Iowa                                         Mutual Insurance Company
------------------------------------------------------------------------------------------------------------------------------
Financial Horizons Distributors Agency   Alabama                                      Insurance agency marketing life
of Alabama, Inc.                                                                      insurance and annuity products through
                                                                                      financial institutions
------------------------------------------------------------------------------------------------------------------------------
Financial Horizons Distributors Agency   Ohio                                         Insurance marketing life insurance and
of Ohio, Inc.                                                                         annuity products through financial
                                                                                      institutions
------------------------------------------------------------------------------------------------------------------------------
Financial Horizons Distributors Agency   Oklahoma                                     Insurance marketing life insurance and
of Oklahoma, Inc.                                                                     annuity products through financial
                                                                                      institutions
------------------------------------------------------------------------------------------------------------------------------
Financial Horizons Distributors Agency   Texas                                        Insurance marketing life insurance and
of Texas, Inc.                                                                        annuity products through financial
                                                                                      institutions
------------------------------------------------------------------------------------------------------------------------------
*Financial Horizons Investment Trust     Massachusetts                                Diversified, open-end investment
                                                                                      company
------------------------------------------------------------------------------------------------------------------------------
Financial Horizons Securities            Oklahoma                                     Limited broker-dealer doing business
Corporation                                                                           solely in the financial institution
                                                                                      market
------------------------------------------------------------------------------------------------------------------------------
GatesMcDonald Health Plus Inc.           Ohio                                         Managed Care Organization

------------------------------------------------------------------------------------------------------------------------------
Gates, McDonald & Company                Ohio                                         Services employers for managing
                                                                                      workers' and unemployment compensation
                                                                                      matters
------------------------------------------------------------------------------------------------------------------------------
Gates, McDonald & Company of Nevada      Nevada                                       Self-insurance administration, claims
                                                                                      examinations and data processing
                                                                                      services
------------------------------------------------------------------------------------------------------------------------------
Gates, McDonald & Company of New York,   New York                                     Workers' compensation/self-insured
Inc.                                                                                  claims administration services to
                                                                                      employers with exposure in New York
------------------------------------------------------------------------------------------------------------------------------
Insurance Intermediaries, Inc.           Ohio                                         Insurance agency providing commercial
                                                                                      property & casualty brokerage services
------------------------------------------------------------------------------------------------------------------------------
Irvin L. Schwartz and Associates, Inc.   Ohio                                         Insurance Agency
------------------------------------------------------------------------------------------------------------------------------
Landmark Financial Services of New       New York                                     Insurance agency marketing life
York, Inc.                                                                            insurance and annuity products through
                                                                                      financial institutions
------------------------------------------------------------------------------------------------------------------------------
Leben Direkt Insurance Company           Germany                                      Life insurance through direct mail
------------------------------------------------------------------------------------------------------------------------------
</TABLE>


<PAGE>   76



<TABLE>
<CAPTION>


------------------------------------------------------------------------------------------------------------------------------
                COMPANY                      STATE/COUNTRY            NO. VOTING                PRINCIPAL BUSINESS
                                                 OF                  SECURITIES
                                             ORGANIZATION           (SEE ATTACHED
                                                                     CHART UNLESS
                                                                      OTHERWISE
                                                                      INDICATED)
------------------------------------------------------------------------------------------------------------------------------
<S>                                      <C>                        <C>               <C>
Lone Star General Agency, Inc.           Texas                                        General agent to market non-standard
                                                                                      automobile and motorcycle insurance
                                                                                      for Colonial Mutual Insurance Company
------------------------------------------------------------------------------------------------------------------------------
MedProSolutions, Inc.                    Massachusetts                                Provides third-party administration
                                                                                      services for workers compensation,
                                                                                      automobile injury and disability claims
------------------------------------------------------------------------------------------------------------------------------
Midwest Printing Services, Ltd.          Iowa                                         General printing services
------------------------------------------------------------------------------------------------------------------------------
Morley & Associates, Inc.                Oregon                                       Insurance brokerage
------------------------------------------------------------------------------------------------------------------------------
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,    England                                      Insurance Company
Ltd.
------------------------------------------------------------------------------------------------------------------------------
National Deferred Compensation, Inc.     Ohio                                         Administers deferred compensation
                                                                                      plans for public employees
------------------------------------------------------------------------------------------------------------------------------
**National Premium and Benefit           Delaware                                     Provides third-party administration
Administration Company                                                                services
------------------------------------------------------------------------------------------------------------------------------
Nationwide Advisory Services, Inc.       Ohio                                         Registered broker-dealer providing
                                                                                      investment management and
                                                                                      administrative services
------------------------------------------------------------------------------------------------------------------------------
**Nationwide Agency, Inc.                Ohio                                         Insurance Agency
------------------------------------------------------------------------------------------------------------------------------
Nationwide Agribusiness Insurance        Iowa                                         Provides property & casualty insurance
Company                                                                               primarily to agricultural business
------------------------------------------------------------------------------------------------------------------------------
Nationwide Arena, LLC                    Ohio                                         A limited liability company related to
                                                                                      arena development
------------------------------------------------------------------------------------------------------------------------------
*Nationwide Asset Allocation Trust       Ohio                                         Diversified open-end investment company
------------------------------------------------------------------------------------------------------------------------------
Nationwide Assurance Company             Wisconsin                                    Underwrites non-standard automobile
                                                                                      and motorcycle insurance
------------------------------------------------------------------------------------------------------------------------------
Nationwide Cash Management Company       Ohio                                         Investment Securities Agent
------------------------------------------------------------------------------------------------------------------------------
</TABLE>



<PAGE>   77



<TABLE>
<CAPTION>


------------------------------------------------------------------------------------------------------------------------------
                COMPANY                      STATE/COUNTRY            NO. VOTING                PRINCIPAL BUSINESS
                                                 OF                  SECURITIES
                                             ORGANIZATION           (SEE ATTACHED
                                                                     CHART UNLESS
                                                                      OTHERWISE
                                                                      INDICATED)
------------------------------------------------------------------------------------------------------------------------------
<S>                                      <C>                        <C>               <C>
Nationwide Corporation                   Ohio                                         Holding company for entities
                                                                                      affiliated with Nationwide Mutual
                                                                                      Insurance Company
------------------------------------------------------------------------------------------------------------------------------
Nationwide Exclusive Distribution        Ohio                                         A limited liability company providing
Company, LLC                                                                          agency support services to Nationwide
                                                                                      exclusive agents
------------------------------------------------------------------------------------------------------------------------------
Nationwide Financial Assignment Company  Ohio                                         An assignment company to administer
                                                                                      structured settlement business
------------------------------------------------------------------------------------------------------------------------------
Nationwide Financial Institution         Delaware                                     Insurance Agency
Distributors Agency, Inc.
------------------------------------------------------------------------------------------------------------------------------
Nationwide Financial Institution         New Mexico                                   Insurance Agency
Distributors Agency, Inc. of New Mexico
------------------------------------------------------------------------------------------------------------------------------
Nationwide Financial Institution         Massachusetts                                Insurance Agency
Distributors Agency, Inc. of
Massachusetts
------------------------------------------------------------------------------------------------------------------------------
Nationwide Financial Services            Bermuda                                      Long-term insurer which issued
(Bermuda) Ltd.                                                                        variable annuity and variable life
                                                                                      products to persons outside the U.S. &
                                                                                      Bermuda
------------------------------------------------------------------------------------------------------------------------------
Nationwide Financial Services Capital    Delaware                                     Trust which issues and sells
Trust                                                                                 securities & uses proceeds to acquire
                                                                                      debentures
------------------------------------------------------------------------------------------------------------------------------
Nationwide Financial Services Capital    Delaware                                     Trust which issues and sells
Trust II                                                                              securities & uses proceeds to acquire
                                                                                      debentures
------------------------------------------------------------------------------------------------------------------------------
Nationwide Financial Services, Inc.      Delaware                                     Holding Company for entities
                                                                                      associated with Nationwide Mutual
                                                                                      Insurance Company
------------------------------------------------------------------------------------------------------------------------------
Nationwide Foundation                    Ohio                                         Not-for profit corporation
------------------------------------------------------------------------------------------------------------------------------
Nationwide General Insurance Company     Ohio                                         Primarily provides automobile and fire
                                                                                      insurance to select customers
------------------------------------------------------------------------------------------------------------------------------
Nationwide Global Finance, LLC           Ohio                                         Act as a support company for
                                                                                      Nationwide Global Holdings, Inc. & its
                                                                                      international capitalization efforts
------------------------------------------------------------------------------------------------------------------------------
Nationwide Global Funds                  Cayman Islands                               Exempted company with limited
                                                                                      liability for purpose of issuing
                                                                                      investment shares to segregated asset
                                                                                      accounts of Nationwide Financial
                                                                                      Services (Bermuda) Ltd. and to
                                                                                      non-U.S. resident investors
------------------------------------------------------------------------------------------------------------------------------
Nationwide Global Holdings, Inc.         Ohio                                         Holding Company for Nationwide
                                                                                      Insurance Enterprise international
                                                                                      operations
------------------------------------------------------------------------------------------------------------------------------
Nationwide Global Holdings, Inc.-NGH     Grand Duchy of                               Analyze European market of life
Luxembourg Branch                        Luxembourg                                   insurance
------------------------------------------------------------------------------------------------------------------------------
</TABLE>


<PAGE>   78

<TABLE>
<CAPTION>


------------------------------------------------------------------------------------------------------------------------------
                COMPANY                      STATE/COUNTRY            NO. VOTING                PRINCIPAL BUSINESS
                                                 OF                  SECURITIES
                                             ORGANIZATION           (SEE ATTACHED
                                                                     CHART UNLESS
                                                                      OTHERWISE
                                                                      INDICATED)
------------------------------------------------------------------------------------------------------------------------------
<S>                                      <C>                        <C>               <C>
Nationwide Global Holdings-Hong Kong,    Hong Kong                                    Primarily a holding company for
Limited                                                                               Nationwide Global Holdings, Inc. Asian
                                                                                      operations
------------------------------------------------------------------------------------------------------------------------------
Nationwide Global Holdings-NGH Brasil    Brazil                                       Holding company
Participacoes LTDA
------------------------------------------------------------------------------------------------------------------------------
Nationwide Health Plans, Inc.            Ohio                                         Health insuring organization
------------------------------------------------------------------------------------------------------------------------------
Nationwide Home Mortgage Company         Iowa                                         Mortgage lendor
------------------------------------------------------------------------------------------------------------------------------
*Nationwide Indemnity Company            Ohio                                         Reinsurance company assuming business
                                                                                      from Nationwide Mutual Insurance
                                                                                      Company and other insurers within the
                                                                                      Nationwide Insurance Enterprise
------------------------------------------------------------------------------------------------------------------------------
Nationwide Insurance Company of America  Wisconsin                                    Independent agency personal lines
                                                                                      underwriter of property & casualty
                                                                                      insurance
------------------------------------------------------------------------------------------------------------------------------
Nationwide Insurance Company of Florida  Ohio                                         Transacts general insurance business
                                                                                      except life insurance
------------------------------------------------------------------------------------------------------------------------------
Nationwide Insurance Golf Charities,     Ohio                                         Not-for-profit corporation
Inc.
------------------------------------------------------------------------------------------------------------------------------
Nationwide International Underwriters    California                                   Special risks, excess & surplus lines
                                                                                      underwriting manager
------------------------------------------------------------------------------------------------------------------------------
Nationwide Investing Foundation          Michigan                                     Provide investors with continuous
                                                                                      source of investment under management
                                                                                      of trustees
------------------------------------------------------------------------------------------------------------------------------
*Nationwide Investing Foundation II      Massachusetts                                Diversified, open-end investment
                                                                                      company
------------------------------------------------------------------------------------------------------------------------------
Nationwide Investment Services           Oklahoma                                     Registered broker-dealer
Corporation
------------------------------------------------------------------------------------------------------------------------------
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                                        Commercial property insurance in Texas
------------------------------------------------------------------------------------------------------------------------------
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                                         Diversified, open-end investment
                                                                                      company
------------------------------------------------------------------------------------------------------------------------------
Nationwide Mutual Insurance Company      Ohio                                         Mutual Insurance Company
------------------------------------------------------------------------------------------------------------------------------
</TABLE>


<PAGE>   79



<TABLE>
<CAPTION>


------------------------------------------------------------------------------------------------------------------------------
                COMPANY                      STATE/COUNTRY            NO. VOTING                PRINCIPAL BUSINESS
                                                 OF                  SECURITIES
                                             ORGANIZATION           (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, Inc.    Alabama                                      Market and administer deferred
of Alabama                                                                            compensation plans for public employees
------------------------------------------------------------------------------------------------------------------------------
Nationwide Retirement Solutions, Inc.    Arizona                                      Market and administer deferred
of Arizona                                                                            compensation plans for public employees
------------------------------------------------------------------------------------------------------------------------------
Nationwide Retirement Solutions, Inc.    Arkansas                                     Market and administer deferred
of Arkansas                                                                           compensation plans for public employees
------------------------------------------------------------------------------------------------------------------------------
Nationwide Retirement Solutions, Inc.    Montana                                      Market and administer deferred
of Montana                                                                            compensation plans for public employees
------------------------------------------------------------------------------------------------------------------------------
Nationwide Retirement Solutions, Inc.    Nevada                                       Market and administer deferred
of Nevada                                                                             compensation plans for public employees
------------------------------------------------------------------------------------------------------------------------------
Nationwide Retirement Solutions, Inc.    New Mexico                                   Market and administer deferred
of New Mexico                                                                         compensation plans for public employees
------------------------------------------------------------------------------------------------------------------------------
Nationwide Retirement Solutions, Inc.    Ohio                                         Market variable annuity contracts to
of Ohio                                                                               members of the National Education
                                                                                      Association in the state of Ohio
------------------------------------------------------------------------------------------------------------------------------
Nationwide Retirement Solutions, Inc.    Oklahoma                                     Market variable annuity contracts to
of Oklahoma                                                                           members of the National Education
                                                                                      Association in the state of Oklahoma
------------------------------------------------------------------------------------------------------------------------------
Nationwide Retirement Solutions, Inc.    South Dakota                                 Market and administer deferred
of South Dakota                                                                       compensation plans for public employees
------------------------------------------------------------------------------------------------------------------------------
Nationwide Retirement Solutions, Inc.    Texas                                        Market and administer deferred
of Texas                                                                              compensation plans for public employees
------------------------------------------------------------------------------------------------------------------------------
Nationwide Retirement Solutions, Inc.    Wyoming                                      Market variable annuity contracts to
of Wyoming                                                                            members of the National Education
                                                                                      Association in the state of Wyoming
------------------------------------------------------------------------------------------------------------------------------
</TABLE>


<PAGE>   80



<TABLE>
<CAPTION>



------------------------------------------------------------------------------------------------------------------------------
                COMPANY                      STATE/COUNTRY            NO. VOTING                PRINCIPAL BUSINESS
                                                 OF                  SECURITIES
                                             ORGANIZATION           (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 Seguradora S.A.               Brazil                                       Engage in elementary, health & life
                                                                                      insurance; private open pension and
                                                                                      wealth concession plans
------------------------------------------------------------------------------------------------------------------------------
*Nationwide Separate Account Trust       Massachusetts                                Diversified, open-end investment
                                                                                      company
------------------------------------------------------------------------------------------------------------------------------
Nationwide Services Company, LLC.        Ohio                                         Single member limited liability
                                                                                      company performing shared services
                                                                                      functions for the Nationwide Insurance
                                                                                      Enterprise
------------------------------------------------------------------------------------------------------------------------------
Nationwide Trust Company, FSB            United States                                Federal savings bank chartered by the
                                                                                      Office of Thrift Supervision in U.S.
                                                                                      Department of Treasury to exercise
                                                                                      custody & fiduciary powers
------------------------------------------------------------------------------------------------------------------------------
Neckura Holding Company                  Germany                                      Administrative services for Neckura
                                                                                      Insurance Group
------------------------------------------------------------------------------------------------------------------------------
Neckura Insurance Company                Germany                                      Insurance Company
------------------------------------------------------------------------------------------------------------------------------
Neckura Life Insurance Company           Germany                                      Life and health insurance company
------------------------------------------------------------------------------------------------------------------------------
Nevada Independent                       Nevada                                       Workers' compensation administrative
Companies-Construction                                                                services to Nevada employers in the
                                                                                      construction industry
------------------------------------------------------------------------------------------------------------------------------
Nevada Independent Companies-Health      Nevada                                       Workers' compensation administrative
and Nonprofit                                                                         services to Nevada employers in health
                                                                                      & nonprofit industries
------------------------------------------------------------------------------------------------------------------------------
Nevada Independent Companies-            Nevada                                       Workers' compensation administrative
Hospitality and Entertainment                                                         services to Nevada employers in the
                                                                                      hospitality & entertainment industries
------------------------------------------------------------------------------------------------------------------------------
Nevada Independent Companies-            Nevada                                       Workers' compensation administrative
Manufacturing, Transportation and                                                     services to Nevada employers in the
Distribution                                                                          manufacturing, transportation and
                                                                                      distribution industries
------------------------------------------------------------------------------------------------------------------------------
NFS Distributors, Inc.                   Delaware                                     Holding company for Nationwide
                                                                                      Financial Services, Inc. distribution
                                                                                      companies
------------------------------------------------------------------------------------------------------------------------------
NGH Luxembourg, S.A                      Luxembourg                                   Acts primarily as holding company for
                                                                                      Nationwide Global Holdings, Inc.
                                                                                      European operations
------------------------------------------------------------------------------------------------------------------------------
NGH Netherlands, B.V.                    The Netherlands                              Holding company for other overseas
                                                                                      companies
------------------------------------------------------------------------------------------------------------------------------

</TABLE>


<PAGE>   81

<TABLE>
<CAPTION>


------------------------------------------------------------------------------------------------------------------------------
                COMPANY                      STATE/COUNTRY            NO. VOTING                PRINCIPAL BUSINESS
                                                 OF                  SECURITIES
                                             ORGANIZATION           (SEE ATTACHED
                                                                     CHART UNLESS
                                                                      OTHERWISE
                                                                      INDICATED)
------------------------------------------------------------------------------------------------------------------------------
<S>                                      <C>                        <C>               <C>
NGH UK, Ltd.                             United Kingdom                               Assist Nationwide Global Holdings,
                                                                                      Inc. with European operations and
                                                                                      marketing
------------------------------------------------------------------------------------------------------------------------------
Northpointe Capital LLC                  Delaware                                     Limited liability company for
                                                                                      investments
------------------------------------------------------------------------------------------------------------------------------
PanEuroLife                              Luxembourg                                   Life Insurance company providing
                                                                                      individual life insurance primarily in
                                                                                      the UK, Belgium and France
------------------------------------------------------------------------------------------------------------------------------
Pension Associates, Inc.                 Wisconsin                                    Pension plan administration and record
                                                                                      keeping services
------------------------------------------------------------------------------------------------------------------------------
Portland Investment Services, Inc.       Oregon                                       NASD registered broker-dealer
------------------------------------------------------------------------------------------------------------------------------
Premier Agency, Inc.                     Iowa                                         Insurance Agency
------------------------------------------------------------------------------------------------------------------------------
Riverview Agency, Inc.                   Texas                                        Has a pending application to become a
                                                                                      licensed insurance agency with the
                                                                                      Texas Department of Insurance
------------------------------------------------------------------------------------------------------------------------------
Scottsdale Indemnity Company             Ohio                                         Insurance Company
------------------------------------------------------------------------------------------------------------------------------
Scottsdale Insurance Company             Ohio                                         Insurance Company
------------------------------------------------------------------------------------------------------------------------------
Scottsdale Surplus Lines Insurance       Arizona                                      Provides excess and surplus lines
Company                                                                               insurance coverage on a non-admitted
                                                                                      basis
------------------------------------------------------------------------------------------------------------------------------
SVM Sales GmbH, Neckura Insurance Group  Germany                                      Recruits and supervises external sales
                                                                                      partners who obtain new business for
                                                                                      the Neckura Group as well as to offer
                                                                                      financial services
------------------------------------------------------------------------------------------------------------------------------
Union Bond & Trust Company               Oregon                                       Oregon state bank with trust powers
------------------------------------------------------------------------------------------------------------------------------
Villanova Capital, Inc.                  Delaware                                     Holding Company
------------------------------------------------------------------------------------------------------------------------------
Villanova Mutual Fund Capital Trust      Delaware                                     Trust designed to act as a registered
                                                                                      investment advisor
------------------------------------------------------------------------------------------------------------------------------
Villanova SA Capital Trust               Delaware                                     Trust designed to act as a registered
                                                                                      investment advisor
------------------------------------------------------------------------------------------------------------------------------
Western Heritage Insurance Company       Arizona                                      Underwrites excess and surplus lines
                                                                                      of property and casualty insurance
------------------------------------------------------------------------------------------------------------------------------
</TABLE>


<PAGE>   82



<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 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 Variable Account-11                  Ohio          Nationwide Life Separate      Issuer of Annuity Contracts
                                                                    Account
---------------------------------------------------------------------------------------------------------------------------------
</TABLE>



<PAGE>   83



<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-A                Ohio          Nationwide Life and Annuity   Issuer of Life Insurance
                                                                    Separate Account              Policies
---------------------------------------------------------------------------------------------------------------------------------
      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>


<PAGE>   84
<TABLE>
<CAPTION>
                                                                                                                         (left side)
<S>                               <C>                               <C>                                  <C>
------------------------
| NATIONWIDE INSURANCE |
| GOLF CHARITIES, INC. |
|                      |
|      MEMBERSHIP      |
|      NONPROFIT       |
|     CORPORATION      |
------------------------
           -------------------------------------------------------------------------------------------------------------------------
           |                                      |
---------------------------           ---------------------------       ----------------------------
|   CARIBBEAN ALLIANCE    |           |         ALLIED          |       |                          |
|   INSURANCE COMPANY     |           |       GROUP, INC.       |       |                          |
|                         |           |          (AGI)          |       |     NATIONWIDE LLOYDS    |
|                         |           |                         |       |                          |
|Common Stock: 1,900,000  |   |-------|Common Stock: 850 Shares |---|   |                          |
|------------  Shares     |   |       |------------             |   |   |      A TEXAS LLOYDS      |================================
|                         |   |       |                         |   |   |                          |
|              Cost       |   |       |              Cost       |   |   |                          |
|              ----       |   |       |              ----       |   |   |                          |
|Casualty-                |   |       |Casualty-                |   |   |                          |
|100%         $19,000,000 |   |       |100%       $1,243,344,521|   |   |                          |
---------------------------   |       ---------------------------   |   ----------------------------
                              |                                     |
---------------------------   |       ---------------------------   |   ----------------------------
|  NATIONWIDE INSURANCE   |   |       |           AMCO          |   |   |        DEPOSITORS        |
|   COMPANY OF AMERICA    |   |       |    INSURANCE COMPANY    |   |   |     INSURANCE COMPANY    |
|                         |   |       |          (AMCO)         |   |   |       (DEPOSITORS)       |
|Common Stock: 12,000     |   |       |Common Stock: 500,000    |   |   |Common Stock: 300,000     |
|------------  Shares     |   |       |------------  Shares     |   |   |------------  Shares      |
|                         |---|       |                         |---|---|                          |
|              Cost       |   |       |              Cost       |   |   |              Cost        |
|              ----       |   |       |              ----       |   |   |              ----        |
|                         |   |       |                         |   |   |                          |
|AGI-100%    $215,273,000 |   |       |AGI-100%     $147,425,540|   |   |AGI 100%      $22,251,842 |
---------------------------   |       ---------------------------   |   ----------------------------
                              |                    |                |
---------------------------   |       ---------------------------   |   ----------------------------
|      AID FINANCE        |   |       |           ALLIED        |   |   |     ALLIED PROPERTY      |
|     SERVICES, INC.      |   |       |      GENERAL AGENCY     |   |   |       AND CASUALTY       |
|     (AID FINANCE)       |   |       |          COMPANY        |   |   |    INSURANCE COMPANY     |
|Common Stock: 10,000     |   |       |Common Stock: 5,000      |   |   |Common Stock: 300,000     |
|------------  Shares     |   |       |------------  Shares     |   |   |------------  Shares      |
|                         |---|       |                         |   |---|                          |
|              Cost       |           |              Cost       |   |   |              Cost        |
|              ----       |           |              ----       |   |   |              ----        |
|AGI-100%      $19,545,634|           |AMCO-100%     $135,342   |   |   |AGI-100%      $47,018,643 |
---------------------------           ---------------------------   |   ----------------------------
            |                                                       |
---------------------------           ---------------------------   |   ----------------------------
|        ALLIED           |           |         ALLIED          |   |   |        NATIONWIDE        |
|   GROUP INSURANCE       |           |    DOCUMENT SOLUTIONS,  |   |   |      HOME MORTGAGE       |
|  MARKETING COMPANY      |           |           INC.          |   |   |      COMPANY (NHMC)      |
|                         |           |Common Stock: 10,000     |   |   |                          |
|Common Stock: 20,000     |           |------------  Shares     |   |   |Common Stock: 54,348      |
|------------  Shares     |           |                         |---|---|------------   Shares     |
|                         |           |                         |   |   |                          |
|                         |           |                         |   |   |                          |
|                         |           |                         |   |   |                          |
|              Cost       |           |              Cost       |   |   |                          |
|              ----       |           |              ----       |   |   |                          |
| Aid                     |           |AGI-100%      $610,000   |   |   |AGI-80%                   |
| Finance-100% $16,059,469|           ---------------------------   |   ----------------------------
--------------------------                                          |                 |
                                      ---------------------------   |   ----------------------------
                                      |          PREMIER        |   |   |           AGMC           |
                                      |          AGENCY,        |   |   |      REINSURANCE, LTD.   |
                                      |            INC.         |   |   |                          |
                                      |Common Stock: 100,000    |   |   |Common Stock: 11,000      |
                                      |------------  Shares     |   |   |------------  Shares      |
                                      |                         |---|   |                          |
                                      |              Cost       |       |              Cost        |
                                      |              ----       |       |              ----        |
                                      |AGI-100%      $100,000   |       |NHMC-100%     $11,000     |
                                      ---------------------------       ----------------------------

                                                                        ----------------------------
                                                                        |          WESTERN         |
                                                                        |    HERITAGE INSURANCE    |
                                                                        |          COMPANY         |
                                                                        |                          |
                                                                        |Common Stock: 4,776,076   |--------------------------------
                                                                        |------------- Shares      |
                                                                        |                          |
                                                                        |              Cost        |
                                                                        |              ----        |
                                                                        |SIC-100%      $57,000,000 |
                                                                        ----------------------------
</TABLE>
<PAGE>   85
<TABLE>
<CAPTION>
                                                    NATIONWIDE(R)                                                  (middle)
<S>                                               <C>                                               <C>
  ------------------------------------------                                              ------------------------------------------
  |                                        |                                              |                                        |
  |           NATIONWIDE MUTUAL            |                                              |          NATIONWIDE MUTUAL             |
  |           INSURANCE COMPANY            |==============================================|        FIRE INSURANCE COMPANY          |
  |              (CASUALTY)                |                                              |               (FIRE)                   |
  |                                        |                                              |                                        |
  ------------------------------------------                                              ------------------------------------------
  |  ||               |                                                                                     |
--|  ||               |--------------------------------------------------------------------|                |-----------------------
     ||                                                                                    |
     ||                                          |--------------------------------------------------------------|-------------------
     ||                                          |                                                              |
     ||  --------------------------------        |   --------------------------------            -----------------------------------
     ||  |       FARMLAND MUTUAL        |        |   |     NATIONWIDE GENERAL       |            |       NECKURA HOLDING        |
     ||  |      INSURANCE COMPANY       |        |   |      INSURANCE COMPANY       |            |      COMPANY (NECKURA)       |
     ||  |Guaranty Fund                 |        |   |                              |            |                              |
=====||==|------------                  |---|    |   |Common Stock:    20,000       |            |Common Stock:    10,000       |
         |Certificate                   |   |    |---|------------     Shares       |         |--|------------     Shares       |
         |-----------                   |   |    |   |                              |         |  |                              |
         |                 Cost         |   |    |   |                 Cost         |         |  |                 Cost         |
         |                 ----         |   |    |   |                 ----         |         |  |                 ----         |
         |Casualty         $500,000     |   |    |   |Casualty-100%    $5,944,422   |         |  |Casualty-100%    $142,943,140 |
         --------------------------------   |    |   --------------------------------         |  --------------------------------
                                            |    |                                            |
         --------------------------------   |    |   --------------------------------         |  --------------------------------
         |          F & B, INC.         |   |    |   |      NATIONWIDE PROPERTY     |         |  |           NECKURA            |
         |                              |   |    |   |         AND CASUALTY         |         |  |       INSURANCE COMPANY      |
         |Common Stock:    1 Share      |   |    |   |       INSURANCE COMPANY      |         |  |                              |
         |------------                  |   |    |   |Common Stock:    60,000       |         |--|Common Stock:    6,000        |
         |                              |---|    |---|------------     Shares       |         |  |------------     Shares       |
         |                 Cost         |   |    |   |                              |         |  |                              |
         |                 ----         |   |    |   |                 Cost         |         |  |                 Cost         |
         |Farmland                      |   |    |   |                 ----         |         |  |                 ----         |
         |Mutual-100%       $10         |   |    |   |Casualty-100%    $6,000,000   |         |  |Neckura-100%     DM 6,000,000 |
         --------------------------------   |    |   --------------------------------         |  --------------------------------
                                            |    |                                            |
         --------------------------------   |    |   --------------------------------         |  --------------------------------
         |     COOPERATIVE SERVICE      |   |    |   |     NATIONWIDE ASSURANCE     |         |  |         NECKURA LIFE         |
         |           COMPANY            |   |    |   |            COMPANY           |         |  |       INSURANCE COMPANY      |
         |Common Stock:    600 Shares   |   |    |   |                              |         |  |                              |
         |------------                  |----    |---|Common Stock:    1,750        |         |--|Common Stock:    4,000        |
         |                              |        |   |------------     Shares       |         |  |------------     Shares       |
         |                 Cost         |            |                              |            |                              |
         |                 ----         |        |   |                 Cost         |         |  |                 Cost         |
         |Farmland                      |        |   |                 ----         |         |  |                 ----         |
         |Mutual-100%      $3,506,173   |        |   |Casualty-100%    $41,750,000  |         |  |Neckura-100%     DM 15,825,681|
         --------------------------------        |   --------------------------------         |  --------------------------------
                                                 |                                            |
         --------------------------------        |   --------------------------------         |  --------------------------------
         |          SCOTTSDALE          |        |   |    NATIONWIDE AGRIBUSINESS   |         |  |      COLUMBUS INSURANCE      |
         |       INSURANCE COMPANY      |        |   |       INSURANCE COMPANY      |         |  |    BROKERAGE AND SERVICE     |
         |             (SIC)            |        |   |                              |         |  |             GmbH             |
         |Common Stock:    30,136       |        |   |Common Stock:    1,000,000    |         |  |Common Stock:    1 Share      |
     |---|------------     Shares       |--------|---|------------     Shares       |         |--|------------                  |
     |   |                              |        |   |                              |         |  |                              |
     |   |                              |        |   |                 Cost         |         |  |                 Cost         |
     |   |                 Cost         |        |   |                 ----         |         |  |                 ----         |
     |   |                 ----         |        |   |Casualty-99.9%   $26,714,335  |         |  |Neckura-100%     DM 51,639    |
     |   |Casualty-100%    $150,000,500 |        |   |Other Capital                 |         |  |                              |
     |   |                              |        |   |-------------                 |         |  |                              |
     |   |                              |        |   |Casualty-Ptd.    $713,576     |         |  |                              |
     |   --------------------------------        |   -------------------------------          |  --------------------------------
     |                                           |                                            |
     |   --------------------------------        |   --------------------------------         |  --------------------------------
     |   |         SCOTTSDALE           |        |   |       NATIONAL CASUALTY      |         |  |         LEBEN DIREKT         |
     |   |        SURPLUS LINES         |        |   |            COMPANY           |         |  |       INSURANCE COMPANY      |
     |   |      INSURANCE COMPANY       |        |   |              (NC)            |         |  |                              |
     |   |Common Stock:    10,000       |        |   |  Common Stock:  100 Shares   |         |  |Common Stock:    4,000 Shares |
     |---|------------     Shares       |        |---|  -------------               |         |--|------------                  |
     |   |                              |        |   |                              |         |  |                              |
     |   |                 Cost         |        |   |                 Cost         |         |  |                 Cost         |
     |   |                 ----         |        |   |                 ----         |         |  |                 ----         |
     |   |SIC-100%         $6,000,000   |        |   |Casualty-100%    $67,442,439  |         |  |Neckura-100%     DM 4,000,000 |
     |   |                              |        |   |                              |         |  |                              |
     |   --------------------------------        |   --------------------------------         |  --------------------------------
     |                                           |                   |                        |
     |   --------------------------------        |   --------------------------------         |  --------------------------------
     |   |      NATIONAL PREMIUM &      |        |   |     NCC OF AMERICAN, LTD.    |         |  |          AUTO DIREKT         |
     |   |    BENEFIT ADMINISTRATION    |        |   |           (INACTIVE)         |         |  |        INSURANCE COMPANY     |
     |   |           COMPANY            |        |   |                              |         |  |                              |
     |   |Common Stock:    10,000       |        |   |                              |         |  |Common Stock:    1500  Shares |
  ---|---|------------     Shares       |        |   |                              |         |--|------------                  |
         |                              |        |   |                              |         |  |                              |
         |                 Cost         |        |   |                              |         |  |                 Cost         |
         |                 ----         |        |   |                              |         |  |                 ----         |
         |SIC-100%         $10,000      |        |   |NC-100%                       |         |  |Neckura-100%     DM 1,643,149 |
         --------------------------------        |   --------------------------------         |  --------------------------------
                                                 |                                            |
         --------------------------------        |   --------------------------------         |  --------------------------------
         |             RP&C             |        |   |           SUN DIRECT         |         |  |           SVM SALES          |
         |         INTERNATIONAL        |        |   |        VERSICHERUNGS -       |         |  |             GmbH             |
         |                              |        |   |       AKTIENGESCLISCHAFT     |         |  |                              |
         |Common Stock:    1,000        |        |   |Common Stock:    1 Share      |         |  |Common Stock:    50 Shares    |
         |------------     Shares       |---------   |------------                  |------------|------------                  |
         |                              |            |                              |            |                              |
         |                 Cost         |            |                 Cost         |            |                 Cost         |
         |                 ----         |            |                 ----         |            |                 ----         |
         |Casualty-20.3%  $2,400,740    |            |Neckura-100%     $9,600,000   |            |Neckura-100%     DM 50,000    |
         |                              |            |                 EURO         |            |                              |
         --------------------------------            --------------------------------            --------------------------------
</TABLE>
<PAGE>   86
<TABLE>
<CAPTION>
                                                                                                                        (right side)
<S>     <C>                                       <C>                                              <C>
                                                                                                            ------------------------
                                                                                                            |      NATIONWIDE      |
                                                                                                            |      FOUNDATION      |
                                                                                                            |                      |
                                                                                                            |      MEMBERSHIP      |
                                                                                                            |      NONPROFIT       |
                                                                                                            |     CORPORATION      |
                                                                                                            ------------------------
---------------------------------------------------------------------------------------------------------------------|
                                                                                                                     |
---------------------------------------------------------------------------------------------------------------      |
  |                                          |                                           |                    |      |
  |                                          |                                           |                    |      |
  |     --------------------------------     |    --------------------------------       |     -------------------------------------
  |     |         SCOTTSDALE           |     |    |       NATIONWIDE CASH        |       |     |          NATIONWIDE               |
  |     |      INDEMNITY COMPANY       |     |    |      MANAGEMENT COMPANY      |       |     |          CORPORATION              |
  |     |                              |     |    |                              |       |     |                                   |
  |     |                              |     |    |                              |       |     |Common Stock:    Control:          |
  |     |Common Stock:    50,000       |     |    |Common Stock:    100 Shares   |       |     |------------     -------           |
  |-----|------------     Shares       |     |----|------------                  |       |     |$13,642,432      100%              |
  |     |                              |     |    |                 Cost         |       |     |         Shares     Cost           |
  |     |                 Cost         |     |    |                 ----         |       |     |         ------     ----           |
  |     |                 ----         |     |    |Casualty-100%    $11,226      |       |     |Casualty 12,992,922 $1,182,959,447 |
  |     |Casualty-100%    $8,800,000   |     |    |                              |       |     |Fire        649,510    111,835,185 |
  |     |                              |     |    |                              |       |     |          (See Page 2)             |
  |     --------------------------------     |    --------------------------------       |     -------------------------------------
  |                                          |                                           |
  |     --------------------------------     |    --------------------------------       |     -------------------------------------
  |     |         NATIONWIDE           |     |    |          NATIONWIDE          |       |     |         ALLNATIONS, INC.          |
  |     |      INDEMNITY COMPANY       |     |    |           ARENA LLC          |       |     |Common Stock:    12,167 Shares     |
  |     |                              |     |    |                              |       |     |-------------    Cost              |
  |-----|Common Stock:    28,000       |     |....|                              |       |-----|                 ----              |
  |     |------------     Shares       |     |    |                              |       |     |Casualty-16%     $91,600           |
  |     |                              |     |    |                              |       |     |Fire-16%         $91,742           |
  |     |                 Cost         |     |    |                              |       |     |Preferred Stock  1,466 Shares      |
  |     |                 ----         |     |    |Casualty-90%                  |       |     |---------------  Cost              |
  |     |Casualty-100%    $594,529,000 |     |    |                              |       |     |                 ----              |
  |     |                              |     |    |                              |       |     |Casualty-6.8%    $100,000          |
  |     |                              |     |    |                              |       |     |Fire-6.8%        $100,000          |
  |     --------------------------------     |    --------------------------------       |     -------------------------------------
  |                                          |                                           |
  |     --------------------------------     |    --------------------------------       |     -------------------------------------
  |     |          LONE STAR           |     |    |          NATIONWIDE          |       |     |     NATIONWIDE INTERNATIONAL      |
  |     |     GENERAL AGENCY, INC.     |     |    |    EXCLUSIVE DISTRIBUTION    |       |     |           UNDERWRITERS            |
  |     |                              |     |    |     COMPANY, LLC (NEDCO)     |       |     |                                   |
  ------|Common Stock:    1,000        |     |....|                              |       |-----|Common Stock:    1,000             |
  |     |------------     Shares       |     |    |    Single Member Limited     |       |     |-------------    Shares            |
  |     |                              |     |    |       Liability Company      |       |     |                                   |
  |     |                 Cost         |     |    |                              |       |     |                 Cost              |
  |     |                 ----         |     |    |Casualty-100%                 |       |     |                 ----              |
  |     |Casualty-100%    $5,000,000   |     |    |                              |       |     |Casualty-100%    $10,000           |
  |     --------------------------------     |    --------------------------------       |     -------------------------------------
  |                   ||                     |                   |                       |
  |     --------------------------------     |    --------------------------------       |     -------------------------------------
  |     |        COLONIAL COUNTY       |     |    |          INSURANCE           |       |     |         CALFARM INSURANCE         |
  |     |        MUTUAL INSURANCE      |     |    |     INTERMEDIARIES, INC.     |       |     |              COMPANY              |
  |     |             COMPANY          |     |    |                              |       |     |                                   |
  |     |                              |     |    |Common Stock:   1,615 Shares  |       |     |Common Stock:   52,000             |
  |     |                              |     |    |-------------                 |       |-----|--------------   Shares            |
  |     |                              |     |    |                 Cost         |             |                                   |
  |     |Surplus Debentures:           |     |    |                 ----         |             |                 Cost              |
  |     |-------------------           |     |    |NEDCO-100%       $1,615,000   |             |                 ----              |
  |     |                 Cost         |     |    --------------------------------             |Casualty-100%    $106,164,995      |
  |     |                 ----         |     |                                                 |                                   |
  |     |Colonial         $500,000     |     |    --------------------------------             -------------------------------------
  |     |Lone Star         150,000     |     |    |       eNATIONWIDE, LLC       |                               |
  |     --------------------------------     |    |            (eNat)            |             -------------------------------------
  |                                          |    |                              |             |       CALFARM INSURANCE           |
  |     --------------------------------     |    |                              |             |             AGENCY                |
  |     |      NATIONWIDE SERVICES     |     |....|     Single Member Limited    |             |                                   |
  |     |         COMPANY, LLC         |          |        Liability Company     |             |                                   |
  |     |                              |          |                              |             |                                   |
  |     |Single Member Limited         |     |----|                              |             |Common Stock:    1,000 shares      |
  |.....|Liability Company             |     |    |                              |             |-------------                      |
  |     |                              |     |    |                              |             |                                   |
  |     |                              |     |    |Casualty-100%                 |             |                                   |
  |     |Casualty-100%                 |     |    |                              |             |                                   |
  |     |                              |     |    --------------------------------             |CalFarm Insurance                  |
  |     --------------------------------     |                                                 |Company - 100%                     |
  |                                          |    --------------------------------             -------------------------------------
  |                                          |    |      DISCOVER INSURANCE      |                               |
  |     --------------------------------     |    |         COMPANY, LLC         |             -------------------------------------
  |     |       AMERICAN MARINE        |     |    |                              |             |        CAL-AG INSURANCE           |
  |     |      UNDERWRITERS, INC.      |     |    |                              |             |            SERVICES               |
  |     |                              |     |    |   Single Member Limited      |             |                                   |
  |     |Common Stock:   20 Shares     |     |....|     Liability Company        |             |Common Stock:      100 Shares      |
  |-----|------------                  |     |    |                              |             |------------                       |
  |     |                 Cost         |     |    |                              |             |                                   |
  |     |                 ----         |     |    |eNat-100%                     |             |CalFarm Insurance                  |
  |     |Casualty-100%    $5,020       |     |    |                              |             |Agency-100%                        |
  |     |                              |     |    --------------------------------             -------------------------------------
  |     --------------------------------     |
  |                                          |    --------------------------------
  |     ---------------------------------    |    |       DISCOVER COMPANY       |
  |     |     NATIONWIDE INSURANCE      |    |    |         OF TEXAS, LLC        |
  |     |      COMPANY OF FLORIDA       |    |    |                              |
  |     |                               |    |    |      Single Member Limited   |
  |     |      Liability Company        |    |....|        Liability Company     |
  |     |Common Stock:    10,000 Shares |         |                              |
  |-----|-------------                  |         |                              |
        |                 Cost          |         |eNat-100%                     |
        |                 ----          |         |                              |
        |Casualty-100%    $300,000,000  |         --------------------------------
        |                               |
        ---------------------------------
                                                                                            Subsidiary Companies      -- Solid Line
                                                                                            Contractual Association   -- Double Line
                                                                                            Limited Liability Company -- Dotted Line

                                                                                            June 30, 2000
</TABLE>
                                                                         Page 1
<PAGE>   87






















<TABLE>
<CAPTION>
                                                                                                                       (Left Side)

<S>            <C>                <C>             <C>               <C>              <C>               <C>
                             |----------------------------------|-----------------------------------|-----------------------------
                             |                                  |                                   |
               -----------------------------      -----------------------------      -----------------------------
               | NATIONWIDE LIFE INSURANCE |      |        NATIONWIDE         |      |     NATIONWIDE TRUST      |
               |     COMPANY (NW LIFE)     |      |    FINANCIAL SERVICES     |      |      COMPANY, FSB         |
               |                           |      |      CAPITAL TRUST        |      | Common Stock: 2,800,000   |
               | Common Stock: 3,814,779   |      | Preferred Stock:          |      | ------------  Shares      |
               | ------------  Shares      |      | ---------------           |      |               Cost        |
               |                           |      |                           |      |               ----        |
               | NFS--100%                 |      | NFS--100%                 |      | NFS--100%     $3,000,000  |
               ----------------|------------      -----------------------------      -----------------------------
                               |
                               |                                                                       |--------------------------
-----------------------------  |  -----------------------------                      -----------------------------
|    NATIONWIDE LIFE AND    |  |  |         NATIONWIDE        |                      |    NATIONWIDE FINANCIAL   |
| ANNUITY INSURANCE COMPANY |  |  |  ADVISORY SERVICES, INC   |                      |  INSTITUTION DISTRIBUTORS |
|                           |  |  |      (NW ADV. SERV.)      |                      |    AGENCY, INC. (NFIDAI)  |
| Common Stock: 66,000      |  |  | Common Stock: 7,676       |                      |                           |
| ------------  Shares      |--|--| ------------  Shares      |====                  |                           |
|                           |  |  |                           |  ||                  |                           |
|               Cost        |  |  |               Cost        |  ||                  | Common Stock: 1,000 Shares|
|               ----        |  |  |               ----        |  ||                  | ------------              |
| NW Life-100% $58,070,003  |  |  | NW Life-100% $5,996,261   |  ||                  | NFSDI-100%                |
-----------------------------  |  -----------------------------  ||                  --------------|--||----------
                               |                                 ||                                |  ||
-----------------------------  |  -----------------------------  ||  ----------------------------- |  ||  -----------------------
|   NATIONWIDE INVESTMENT   |  |  |     NATIONWIDE MUTUAL     |  ||  |     FINANCIAL HORIZONS    | |  ||  |                     |
|   SERVICES CORPORATION    |  |  |           FUNDS           |  ||  |    DISTRIBUTORS AGENCY    | |  ||  |                     |
|                           |  |  |                           |  ||  |      OF ALABAMA, INC.     | |  ||  |                     |
| Common Stock: 5,000       |  |  |    OHIO BUSINESS TRUST    |  ||  |                           | |  ||  |      FLORIDA        |
| ------------  Shares      |  |  |                           |  ||  | Common Stock: 10,000      | |  ||  |      RECORDS        |===
|                           |--|  |                           |==||  | ------------  Shares      |--  ||  |   ADMINISTRATOR,    |
|                           |  |  |                           |  ||  |                           | |  ||  |        INC          |
|               Cost        |  |  |                           |  ||  |               Cost        | |  ||  |                     |
|               ----        |  |  |                           |  ||  |               ----        | |  ||  |                     |
| NW Life-100% $529,728     |  |  |                           |  ||  | NFIDAI-100%   $100        | |  ||  |                     |
-----------------------------  |  -----------------------------  ||  ----------------------------- |  ||  -----------------------
                               |                                 ||                                |  ||
-----------------------------  |  -----------------------------  ||  ----------------------------- |  ||  -----------------------
|   NATIONWIDE FINANCIAL    |  |  |        NATIONWIDE         |  ||  |    LANDMARK FINANCIAL     | |  ||  |                     |
|       ASSIGNMENT          |  |  |     SEPARATE ACCOUNT      |  ||  |        SERVICES OF        | |  ||  |                     |
|        COMPANY            |  |  |           TRUST           |  ||  |       NEW YORK, INC.      | |  ||  |                     |
|                           |  |  |                           |  ||  |                           | |  ||  |                     |
|                           |  |  |                           |  ||  | Common Stock: 10,000      | |  ||  | FINANCIAL HORIZONS  |
|                           |--|  |       MASSACHUSETTS       |==||  | ------------  Shares      |--  ||==| DISTRIBUTORS AGENCY |
|                           |  |  |      BUSINESS TRUST       |  ||  |                           | |  ||  |      OF OHIO, INC   |
|                           |  |  |                           |  ||  |               Cost        | |  ||  |                     |
|                           |  |  |                           |  ||  |               ----        | |  ||  |                     |
| NW Life-100%              |  |  |                           |  ||  | NFIDAI-100% $10,100       | |  ||  |                     |
-----------------------------  |  -----------------------------  ||  ----------------------------- |  ||  -----------------------
                               |                                 ||                                |  ||
-----------------------------  |  -----------------------------  ||  ----------------------------- |  ||  -----------------------
|     NATIONWIDE REALTY     |  |  |         NATIONWIDE        |  ||  |     FINANCIAL HORIZONS    | |  ||  |                     |
|      INVESTORS, LTD.      |  |  |  ASSET ALLOCATION TRUST   |  ||  |      SECURITIES CORP.     | |  ||  |                     |
|                           |  |  |                           |  ||  |                           | |  ||  |                     |
| Units:                    |  |  |                           |  ||  | Common Stock: 10,000      | |  ||  | FINANCIAL HORIZONS  |
| ------                    |..|  |    OHIO BUSINESS TRUST    |==||  | ------------  Shares      |--  ||==| DISTRIBUTORS AGENCY |
|                           |  |  |                           |      |                           | |  ||  |   OF OKLAHOMA, INC  |
|                           |  |  |                           |      |               Cost        | |  ||  |                     |
| NW Life-70%               |  |  |                           |      |               ----        | |  ||  |                     |
| NW Mutual-30%             |  |  |                           |      | NFIDAI-100% $153,000      | |  ||  |                     |
-----------------------------  |  -----------------------------      ----------------------------- |  ||  -----------------------
                               |                                                                   |  ||
-----------------------------  |                                     ----------------------------- |  ||  -----------------------
|        NATIONWIDE         |  |                                     |   AFFILIATE AGENCY, INC.  | |  ||  |                     |
|       PROPERTIES, LTD.    |  |                                     |                           | |  ||  |                     |
|                           |  |                                     |                           | |  ||  |                     |
| Units:                    |..|                                     | Common Stock: 100         | |  ||  | FINANCIAL HORIZONS  |
| ------                    |                                        | ------------  Shares      |--  ||==| DISTRIBUTORS AGENCY |
|                           |                                        |                           | |  ||  |    OF TEXAS, INC    |
|                           |                                        |               Cost        | |  ||  |                     |
| NW Life-97.6%             |                                        |               ----        | |  ||  |                     |
| NW Mutual-2.4%            |                                        | NFIDAI-100%   $100        | |  ||  |                     |
-----------------------------                                        ----------------------------- |  ||  -----------------------
                                                                                                   |  ||
                                                                     ----------------------------- |  ||  -----------------------
                                                                     |   NATIONWIDE FINANCIAL    | |  ||  |                     |
                                                                     | INSTITUTION DISTRIBUTORS  | |  ||  |                     |
                                                                     |     INSURANCE AGENCY,     | |  ||  |                     |
                                                                     |       INC. OF MASS.       | |  ||  |      AFFILIATE      |
                                                                     |                           |--  ====|      AGENCY OF      |
                                                                     |Common Stock: 100 Shares   | |      |      OHIO, INC      |
                                                                     |------------               | |      |                     |
                                                                     |                           | |      |                     |
                                                                     |NFIDAI-100%                | |      |                     |
                                                                     ----------------------------- |      -----------------------
                                                                     ----------------------------- |
                                                                     |   NATIONWIDE FINANCIAL    | |
                                                                     | INSTITUTION DISTRIBUTORS  | |
                                                                     |  INSURANCE AGENCY, INC.   | |
                                                                     |       OF NEW MEXICO       |--
                                                                     |                           |
                                                                     |Common Stock: 100 Shares   |
                                                                     |------------               |
                                                                     |                           |
                                                                     |NFIDAI-100%                |
                                                                     -----------------------------
</TABLE>
<PAGE>   88
<TABLE>
<CAPTION>
                                                                                                                           (Center)
                                                           NATIONWIDE(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 $1,182,959,447 |
                                                  |FIRE            649,510    111,385,185 |
                                                  -------------------|---------------------
                                                                     |--------------------------------------------------------------
                                                      ---------------|-------------
                                                      |    NATIONWIDE FINANCIAL   |
                                                      |    SERVICES, INC. (NFS)   |
                                                      |                           |
                                                      |Common Stock:  Control:    |
                                                      |------------   -------     |
                                                      |                           |
                                                      |                           |
                                                      |Class A      Public-100%   |
                                                      |CLASS B      NW CORP-100%  |
                                                      ---------------|-------------
                                                                     |
-----------|-------------------------|-------------------------|--------------------------|-------------------------|
           |                         |                         |                          |                         |
-----------|------------ ------------|------------ ------------|------------ -------------|------------ ------------|-------------
|NFS DISTRIBUTORS, INC.| |  NATIONWIDE FINANCIAL | | NATIONWIDE FINANCIAL  | |PENSION ASSOCIATES, INC.| |VILLANOVA CAPITAL, INC. |
|       (NFSDI)        | |    SERVICES CAPITAL   | |SERVICES (BERMUDA) INC.| |Common Stock: 1,000     | |Common Stock:  958,750  |
|                      | |        TRUST II       | |Common Stock: 250,000  | |------------  Shares    | |-------------    Shares |
|                      | |                       | |------------- Shares   | |                        | |NFS-96%                 |
|                      | |                       | |              Cost     | |              Cost      | |Preferred Stock: 500,000|
|NFS-100%              | |                       | |              ----     | |              ----      | |---------------  Shares |
|                      | | NFS-100%              | |NFS-100%   $3,500,000  | | NFS-100%     $2,839,392| |NFS-100%                |
-----------|------------ ------------------------- ------------------------- -------------------------- ------------|-------------
           |
-----------|---------|----------------|--------------------------|                        |-------------------------|---------------
-----------|-------- | ---------------|------------ -------------|------------ -----------|------------- -----------|-------------
|NATIONAL DEFERRED | | |THE 401(k) COMPANIES, INC.| |  NATIONWIDE RETIREMENT | | VILLANOVA S.A. CAPITAL| |    MORLEY FINANCIAL   |
|COMPENSATION, INC.| | |         (401(k))         | |   SOLUTIONS, INC. (NRS)| |     TRUST (VSA)       | |SERVICES, INC. (MORLEY)|
|                  | | |                          | |Common Stock:  236,494  | |                       | |Common Stock:  82,343  |
|                  | | |Common Stock:   Control   | |-------------  Shares   | |                       | |------------   Shares  |
|                  | | |-------------   -------   | |                        | |                       | |                       |
|NFSDI-100%        | | |Class A        Other-100% | |                        | |                       | |VILLANOVA CAPITAL, INC.|
|                  | | |Class B        NFS-100%   | |NFSDI-100%              | |DELAWARE BUSINESS TRUST| |-100%                  |
---||--------------- | ---------------------------- -------------|------------ -----------------|------- -----------|-------------
   ||                |            |                              |                              |                   |
   ||                |            |                              |                              |                   |------------|
   ||                |            |                              |                              |                                |
   ||  --------------|------------|----------------------------  |  --------------------------  |  ----------------------------  |
   ||  |    IRVIN L. SCHWARTZ    |||   NATIONWIDE RETIREMENT  |  |  |NATIONWIDE RETIREMENT   |  |  |         NATIONWIDE       |  |
   ||  |   AND ASSOCIATES, INC.  |||SOLUTIONS, INC. OF ALABAMA|  |  |  SOLUTIONS, INC. OF    |  |  | INVESTORS SERVICES, INC. |  |
   ||  |                         |||                          |  |  |      NEW MEXICO        |  |  |                          |  |
   ||  |Common Stock:  Control:  |||Common Stock: 10,000      |  |  | Common Stock: 1,000    |  |  |Common Stock: 5           |  |
=====  |-------------  --------  |||------------- Shares      |--|--| ------------- Shares   |  |--|------------- Shares      |  |
       |Class A        Other-100%|||              Cost        |  |  |               Cost     |  |  |              Cost        |  |
       |Class B        NFSDI-100%|||              ----        |  |  |               ----     |  |  |              ----        |  |
       |                         |||NRS-100%      $1,000      |  |  |NRS-100%       $1,000   |  |  |VSA-100%      $5,000      |  |
       ---------------------------|----------------------------  |  --------------------------  |  ----------------------------  |
                                  |                              |                              |                                |
       ---------------------------|----------------------------  |  --------------------------  |  ----------------------------  |
       |    401(k) INVESTMENT    |||  NATIONWIDE RETIREMENT   |  |  | NATIONWIDE RETIREMENT  |  |  |  NATIONWIDE GLOBAL FUNDS |  |
       |      SERVICES, INC.     |||SOLUTIONS, INC. OF ARIZONA|  |  |  SOLUTIONS, INC. OF    |  |  |                          |  |
       |                         |||                          |  |  |      SO. DAKOTA        |  |  |                          |  |
       |Common Stock: 1,000,000  |||Common Stock: 1,000       |  |  |Common Stock: 1,000     |  |  |                          |  |
       |------------  Shares     |-|------------- Shares      |--|--|------------- Shares    |  |==|     LUXEMBOURG SICAV     |  |--
       |                         |||              Cost        |  |  |               Cost     |  |  |                          |  |
       |               Cost      |||              ----        |  |  |               ----     |  |  |                          |  |
       |               ----      |||NRS-100%      $1,000      |  |  |NRS-100%      $1,000    |  |  |                          |  |
       |401(k)-100%    $7,800    ||----------------------------  |  --------------------------  |  ----------------------------  |
       ---------------------------|                              |                              |                                |
                                  |----------------------------  |  --------------------------  |  ----------------------------  |
       ---------------------------||   NATIONWIDE RETIREMENT  |  |  | NATIONWIDE RETIREMENT  |  |  |   ALLIED GROUP MERCHANT  |  |
       |    401(k) INVESTMENT    |||    SOLUTIONS, INC. OF    |  |  |    SOLUTIONS, INC.     |  |  |    BANKING CORPORATION   |  |
       |      ADVISORS, INC.     |||         ARKANSAS         |  |  |       OF WYOMING       |  |  |                          |  |
       |                         |||Common Stock: 50,000      |-----|Common Stock: 500 Shares|  |--|Common Stock: 10,000      |  |--
       |Common Stock:  1,000     |||------------- Shares      |  |  |-------------           |     |------------- Shares      |  |
       |------------   Shares    |-|              Cost        |  |  |              Cost      |     |              Cost        |  |
       |                         |||              ----        |  |  |              ----      |     |              ----        |  |
       |               Cost      |||NRS-100%      $500        |  |  |NRS-100%      $500      |     |VSA-100%      $146,653    |  |
       |               ----      ||----------------------------  |  --------------------------     ----------------------------  |
       |401(k)-100%    $1,000    ||                              |                                                               |
       ---------------------------|----------------------------  |  --------------------------     ----------------------------  |
                                  ||   NATIONWIDE RETIREMENT  |  |  |  NATIONWIDE RETIREMENT |     |       UNION BOND         |  |
       ---------------------------||      SOLUTIONS, INS.     |  |  |   SOLUTIONS, INC.      |     |     & TRUST COMPANY      |  |
       |      401(k) COMPANY     |||       AGENCY, INC.       |  |  |     OF OHIO            |     |                          |  |
       |                         |||Common Stock: 1,000       |  |  |                        |     |Common Stock: 2,000       |  |
       |Common Stock: 855,000    |||------------- Shares      |--|==|                        |     |------------- Shares      |--|--
       |------------  Shares     |||                          |  |  |                        |     |                          |  |
       |                         |||              Cost        |  |  |                        |     |              Cost        |  |
       |              Cost       |||              ----        |  |  |                        |     |              ----        |  |
       |              ----       |-|NRS-100%      $1,000      |  |  |                        |     |Morley-100%   $50,000     |  |
       |401(k)-100%   $1,000     ||----------------------------  |  --------------------------     ----------------------------  |
       ---------------------------|                              |                                                               |
                                  |----------------------------  |  --------------------------     ----------------------------  |
       ---------------------------||  NATIONWIDE RETIREMENT   |  |  | NATIONWIDE RETIREMENT  |     |    PORTLAND INVESTMENT   |  |
       |                         |||SOLUTIONS, INC. OF MONTANA|  |  |  SOLUTIONS, INC. OF    |     |       SERVICES, INC.     |  |
       |                         |||                          |  |  |      OKLAHOMA          |     |                          |  |
       |  RIVERVIEW AGENCY, INC. |||Common Stock: 500         |  |  |                        |     |Common Stock: 1,000       |  |
       |                         |||------------- Shares      |--|==|                        |     |------------- Shares      |--|--
       |                         |||              Cost        |  |  |                        |     |              Cost        |  |
       |                         |=|              ----        |  |  |                        |     |              ----        |  |
       |                         | |NRS-100%      $500        |  |  |                        |     |Morley-100%   $25,000     |  |
       --------------------------- ----------------------------  |  --------------------------     ----------------------------  |
                                                                 |                                                               |
                                   ----------------------------  |  --------------------------     ----------------------------  |
                                   |   NATIONWIDE RETIREMENT  |  |  |   NATIONWIDE RETIREMENT|     |         MORLEY &         |  |
                                   | SOLUTIONS, INC. OF NEVADA|  |  |    SOLUTIONS, INC.     |     |     ASSOCIATES, INC.     |  |
                                   |                          |  |  |      OF TEXAS          |     |                          |  |
                                   |Common Stock: 1,000       |-- ==|                        |     |Common Stock: 3,500       |--|
                                   |------------- Shares      |     |                        |     |------------- Shares      |
                                   |              Cost        |     |                        |     |              Cost        |
                                   |              ----        |     |                        |     |              ----        |
                                   |NRS-100%      $1,000      |     |                        |     |Morley-100%   $1,000      |
                                   ----------------------------     --------------------------     ----------------------------
</TABLE>
<PAGE>   89

<TABLE>
<CAPTION>
                                                                                                                            (Right)
<S>            <C>        <C>             <C>             <C>              <C>             <C>                 <C>        <C>
















-----------------------------------------------------------------------------------------------
                        |                              |                  |                   |
                        |                              |                  |                   |
                        |                              |                  |                   |
                        |                              |                  |                   |
                        |                              |                  |                   |
                        |                              |                  |                   |
                        |                              |                  |                   |
                        |                              |                  |                   |
         ---------------|--------------   ------------------------------- |      ----------------------------
         |     NATIONWIDE GLOBAL      |   |       GATES MCDONALD        | |      |        NATIONWIDE        |
         |    HOLDINGS, INC. (NGH)    |   |      & COMPANY (GATES)      | |      |HEALTH PLANS, INC. (NHP)  |
         |                            |   |                             | |      |                          |
         |Common Stock:   1 Share     | --|Common Stock:  254 Shares    | |  |---|Common Stock:  100 Shares |
         |------------                | | |------------                 | |  |   |------------              |
         |               Cost         | | |               Cost          | |  |   |               Cost       |
         |               ----         | | |               ----          | |  |   |               ----       |
         |NW Corp.-100%  $257,000,000 | | |NW Corp.-100%  $25,683,532   | |  |   |                          |
         |                            | | |------------------------------ |  |   |NW Corp.-100%  $14,603,732|
         ------------------------------ |                                 |  |   ----------------------------
                                        | |------------------------------ |  |   ----------------------------
                                        | |  MEDPROSOLUTIONS, INC.      | |  |   |    NATIONWIDE MANAGEMENT |
         ------------------------------ --|                             | |  |   |        SYSTEMS, INC.     |
         |    VILLANOVA MUTUAL FUND   | | |               Cost          | |  |   |                          |
         |     CAPITAL TRUST (VMF)    | | |               ----          | |  |---|Common Stock:  100 Shares |
----|----|                            | | |Gates-100%     $6,700,000    | |  |   |-------------             |
    |    |                            | | |                             | |  |   |               Cost       |
    |    |                            | | |                             | |  |   |               ----       |
    |    |                            | | ------------------------------- |  |   |NHP Inc.-100%  $25,149    |
    |    |                            | |                                 |  |   ----------------------------
    |    |                            | | |------------------------------ |  |   ----------------------------
    |    |   DELAWARE BUSINESS TRUST  | | |     GATES MCDONALD &        | |  |   |         NATIONWIDE       |
    |    ------------------------------ | | COMPANY OF NEW YORK, INC.   | |  |   |        AGENCY, INC.      |
    |                                   --|                             | |  |   |                          |
    |    ------------------------------ | |Common Stock:  3 Shares      | |  |---|Common Stock:  100 Shares |
    |    |        NORTHPOINTE         | | |------------                 | |      |------------              |
    |    |        CAPITAL LLC         | | |               Cost          | |      |               Cost       |
    |    |                            | | |               ----          | |      |               ----       |
    |----|                            | | |Gates-100%     $106,947      | |      |NHP Inc.-99%   $116,077   |
         |                            | | ------------------------------- |      ----------------------------
         |                            | |                                 |
         |                            | | ------------------------------- |      ----------------------------
         |VILLANOVA CAPITAL, INC.-100%| | |      GATES MCDONALD &       | |      |   MRM INVESTMENTS, INC.  |
         ------------------------------ | |     COMPANY OF NEVADA       | |      |                          |
                                        --|                             | -------|Common Stock:  1 Shares   |
         ------------------------------ | |Common Stock:  40 Shares     |        |------------              |
         |     EXCALIBER FUNDING      | | |------------                 |        |               Cost       |
         |        CORPORATION         | | |               Cost          |        |               ----       |
---------|Common Stock: 1,000 Shares  | | |               ----          |        |NW Corp.-100%  $7,000,000 |
         |-------------               | | |Gates-100%     $93,750       |        ----------------------------
         |              Cost          | | -------------------------------
         |              ----          | |
         |Morley-100%   $1,000        | | -------------------------------
         ------------------------------ | |       GATES MCDONALD        |
                                        | |      HEALTH PLUS, INC.      |
         ------------------------------ --|                             |
         |      CALIBER FUNDING       | | |Common Stock:  200 Shares    |
         |        CORPORATION         | | |------------                 |
         |                            | | |               Cost          |
---------|                            | | |               ----          |
         |                            | | |Gates-100%     $2,000,000    |
         | Morley-100%                | | -------------------------------
         |                            | |
         ------------------------------ | -------------------------------
                                        | |NEVADA INDEPENDENT COMPANIES-|
                                        | |MANUFACTURING TRANSPORTATION |
                                        | |       AND DISTRIBUTION      |
                                        --|                             |
                                        | |Common Stock:  1,000 Shares  |
                                        | |------------                 |
                                        | |Gates-100%                   |
                                        | -------------------------------
                                        |
         ------------------------------ | -------------------------------
         |      MORLEY RESEARCH       | | |      NEVADA INDEPENDENT     |
         |      ASSOCIATES, LTD.      | | |     COMPANIES-HEALTH AND    |
---------|                            | --|           NONPROFIT         |
         |Common Stock:  1,000 Shares | | |Common Stock:  1,000 Shares  |
         |-------------               | | |------------                 |
         |               Cost         | | |                             |
         |               ----         | | |Gates-100%                   |
         |Morley-100%    $1,000       | | -------------------------------
         ------------------------------ |
                                        | -------------------------------
         ------------------------------ | |     NEVADA INDEPENDENT      |
         |       MORLEY CAPITAL       | | |   COMPANIES-CONSTRUCTION    |
         |         MANAGEMENT         | --|                             |
         |                            | | |Common Stock:  1,000 Shares  |
---------|Common Stock:  500 Shares   | | |------------                 |
         |-------------               | | |                             |
         |                Cost        | | |Gates-100%                   |
         |                ----        | | -------------------------------
         |Morley-100%     $5,000      | |
         ------------------------------ | -------------------------------
                                        | |     NEVADA INDEPENDENT      |
                                        | | COMPANIES-HOSPITALITY AND   |       Subsidiary Companies      - Solid Line
                                        --|         ENTERTAINMENT       |       Contractual Association   - Double Line
                                          |                             |       Limited Liability Company - Dotted Line
                                          |Common Stock:  1,000 Shares  |
                                          |------------                 |
                                          |                             |
                                          |Gates-100%                   |       June 30, 2000
                                          -------------------------------
                                                                                                                    Page 2
</TABLE>
<PAGE>   90


Item 27.      NUMBER OF CONTRACT OWNERS

              The number of Non-Qualified Contract Owners as of March 28, 2000
              is 7.

Item 28.      INDEMNIFICATION

              Provision is made in Nationwide's Amended and Restated Code of
              Regulations and expressly authorized by the General Corporation
              Law of the State of Ohio, for indemnification by Nationwide 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 Nationwide, 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 Nationwide pursuant to the
              foregoing provisions, Nationwide 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 Investment Services Corporation ("NISC") acts as
                    principal underwriter and general distributor for the
                    Nationwide Multi-Flex Variable Account, Nationwide 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
                    Variable Account -11, 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, Nationwide DC Variable Account, Nationwide DCVA
                    - II and the NACo Variable Account, all of which are
                    separate investment accounts of Nationwide or its
                    affiliates.



<PAGE>   91



                   (b)         NATIONWIDE INVESTMENT SERVICES CORPORATION
                                         DIRECTORS AND OFFICERS

<TABLE>
<CAPTION>
                                                                     POSITIONS AND OFFICES
      NAME AND BUSINESS ADDRESS                                         WITH UNDERWRITER
-------------------------------------------------------------------------------------------------------------------
<S>                                                                <C>
Joseph J. Gasper                                                   Chairman of the Board and
One Nationwide Plaza                                                        Director
Columbus, OH 43215
-------------------------------------------------------------------------------------------------------------------
Dimon R. McFerson                                                 Chairman and Chief Executive
One Nationwide Plaza                                                  Officer and Director
Columbus, OH 43215
-------------------------------------------------------------------------------------------------------------------
Richard A. Karas                                                   Vice Chairman and Director
One Nationwide Plaza
Columbus, OH 43215
-------------------------------------------------------------------------------------------------------------------
Duane C. Meek                                                              President
One Nationwide Plaza
Columbus, OH 43215
-------------------------------------------------------------------------------------------------------------------
Philip C. Gath                                                              Director
One Nationwide Plaza
Columbus, OH 43215
-------------------------------------------------------------------------------------------------------------------
Susan A. Wolken                                                             Director
One Nationwide Plaza
Columbus, OH 43215
-------------------------------------------------------------------------------------------------------------------
Robert A. Oakley                                                   Executive Vice President -
One Nationwide Plaza                                                Chief Financial Officer
Columbus, OH 43215
-------------------------------------------------------------------------------------------------------------------
Robert J. Woodward, Jr.                                            Executive Vice President -
One Nationwide Plaza                                                Chief Investment Officer
Columbus, OH 43215
-------------------------------------------------------------------------------------------------------------------
Mark R. Thresher                                              Senior Vice President and Treasurer
One Nationwide Plaza
Columbus, OH 43215
-------------------------------------------------------------------------------------------------------------------
Barbara J. Shane                                              Vice President - Compliance Officer
Two Nationwide Plaza
Columbus, OH 43215
-------------------------------------------------------------------------------------------------------------------
Alan A. Todryk                                                     Vice President - Taxation
One Nationwide Plaza
Columbus, OH 43215
-------------------------------------------------------------------------------------------------------------------
John F. Delaloye                                                      Assistant Secretary
One Nationwide Plaza
Columbus, OH 43215
-------------------------------------------------------------------------------------------------------------------
Glenn W. Soden                                                        Assistant Secretary
One Nationwide Plaza
Columbus, OH 43215
-------------------------------------------------------------------------------------------------------------------
E. Gary Berndt                                                        Assistant Treasurer
One Nationwide Plaza
Columbus, OH 43215
------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>   92



                   NATIONWIDE INVESTMENT SERVICES CORPORATION
                             DIRECTORS AND OFFICERS
<TABLE>
<CAPTION>
                                                                     POSITIONS AND OFFICES
      NAME AND BUSINESS ADDRESS                                         WITH UNDERWRITER
-------------------------------------------------------------------------------------------------------------------
<S>                                                                  <C>
Duane M. Campbell                                                     Assistant Treasurer
One Nationwide Plaza
Columbus, OH 43215
-------------------------------------------------------------------------------------------------------------------
Terry C. Smetzer                                                      Assistant Treasurer
One Nationwide Plaza
Columbus, OH 43215
-------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>   93


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

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.

              Nationwide 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 Nationwide.



<PAGE>   94


                          INDEPENDENT AUDITORS' CONSENT

The Board of Directors of Nationwide Life Insurance Company and Contract Owners
of Nationwide Variable Account -10:


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 26, 2000


<PAGE>   95


                                   SIGNATURES

As required by the Securities Act of 1933, and the Investment Company Act of
1940, the Registrant, NATIONWIDE VARIABLE ACCOUNT -10, 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 No. 4 to
the Registration Statement to be signed on its behalf in the City of Columbus,
and State of Ohio, on this 20th day of September, 2000.


                                         NATIONWIDE VARIABLE ACCOUNT -10
                                  ---------------------------------------------
                                                 (Registrant)


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


                                             By/s/STEVEN SAVINI, ESQ.
                                  ---------------------------------------------
                                                Steven Savini, Esq.

As required by the Securities Act of 1933, this Post Effective Amendment No. 4
has been signed by the following persons in the capacities indicated on the 20th
day of September, 2000.


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

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

NANCY C. BREIT                                         Director
----------------------------------------
Nancy C. Breit

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

W.G. JURGENSEN                               Chief Executive Officer Elect
----------------------------------------              and Director
W.G. Jurgensen

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/ STEVEN SAVINI
----------------------------------------                                        --------------------------------------
Arden L. Shisler                                                                            Steven Savini

ROBERT L. STEWART                                      Director                           Attorney-in-Fact
----------------------------------------
Robert L. Stewart
</TABLE>











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