NATIONWIDE MULTIPLE MATURITY SEPARATE ACCOUNT 2
S-1, 2000-11-01
LIFE INSURANCE
Previous: CAROLINA BANK HOLDINGS INC, 8-K12G3, EX-2, 2000-11-01
Next: NATIONWIDE MULTIPLE MATURITY SEPARATE ACCOUNT 2, S-1, EX-24, 2000-11-01



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

                                                       '33 Act File No. ________
================================================================================

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

                                    FORM S-1

                   REGISTRATION STATEMENT UNDER THE SECURITIES
                                   ACT OF 1933

                        NATIONWIDE LIFE INSURANCE COMPANY
             (Exact name of registrant as specified in its charter)

                                      OHIO
         (State or other jurisdiction of incorporation or organization)

                                       63
            (Primary Standard Industrial Classification Code Number)

                                   31-4156830
                      (IRS Employer Identification Number)

                   ONE NATIONWIDE PLAZA, COLUMBUS, OHIO 43215
             (Principal Executive Offices of Registrant) (Zip Code)

    PATRICIA R. HATLER, SECRETARY, ONE NATIONWIDE PLAZA, COLUMBUS, OHIO 43215
                            TELEPHONE: (614) 249-7111
        (Name, address, zip code, telephone number of agent for service)

        Approximate date of proposed sale to the public: December 1, 2000

If any securities registered on this form are to be offered on a delayed or
continuous basis pursuant to Rule 415 under the Securities Act of 1933, check
the following box [ X ]

                         CALCULATION OF REGISTRATION FEE

<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------------------------------------------------
 Title of each class of          Amount to be          Proposed Maximum        Proposed Maximum      Amount of registration
    securities to be              registered          offering price per      aggregate offering               fee
       registered                                            unit                    price
-------------------------------------------------------------------------------------------------------------------------------
<S>                             <C>                   <C>                     <C>                     <C>
Flexible Purchase                     *                       *                  $250,000,000                $66,000
Payment Modified
Guaranteed Annuity
Contracts
-------------------------------------------------------------------------------------------------------------------------------
</TABLE>

*The maximum aggregate offering price is estimated for the purpose of
determining a registration fee. The amount to be registered and the proposed
maximum offering price per unit are not applicable since these securities are
not issued in specified amounts or units.

The Registrant hereby amends this Registration Statement on such date or dates
as may be necessary to delay its effective date until the Registrant shall file
a further amendment which specifically states that this Registration Statement
shall thereafter become effective in accordance with Section 8(a) of the
Securities Act of 1933 or until the Registration Statement shall become
effective on such date as the Commission, acting pursuant to said Section 8(a),
may determine.


<PAGE>   2




                        NATIONWIDE LIFE INSURANCE COMPANY

                              Cross Reference Sheet

                     Pursuant to Regulation S-K, Item 501(b)

<TABLE>
<CAPTION>
                                                                                                       Caption in
         Form S-1 Item No. and Caption                                                                 Prospectus
<S>                                                                       <C>
1.       Forepart of the Registration Statement and
         Outside Front Cover of Prospectus..........................................................Outside Front Cover

2.       Inside Front and Outside Back Cover
         Table of Contents ..........................................................................Inside Front Cover


3.       Summary Information, Risk Factors and
         Ratio of Earnings to Fixed Charges.........................................................Summary Information
                                                                                        (Not applicable with respect to
                                                                                    ratio of earnings to fixed charges)

4.       Use of Proceeds....................................................................................Investments

5.       Determination of Offering Price.................................................................Not Applicable

6.       Dilution........................................................................................Not Applicable

7.       Selling Security Holders........................................................................Not Applicable

8.       Plan of Distribution.................................................Distribution of Guaranteed Period Options

9.       Description of Securities to be Registered........................Description of the Guaranteed Period Options

10.      Interests of Named Experts and Counsel..........................................................Not Applicable

11.      Information with Respect to Registrant.......................................Nationwide Life Insurance Company

12.      Disclosure of Commission Position on
         Indemnification for Securities Act Liabilities..................................................Not Applicable
</TABLE>



<PAGE>   3


         FLEXIBLE PURCHASE PAYMENT MODIFIED GUARANTEED ANNUITY CONTRACTS
                      Supporting Guaranteed Period Options
                                    Issued by
                        NATIONWIDE LIFE INSURANCE COMPANY
                              One Nationwide Plaza
                              Columbus, Ohio 43215
                            Telephone: 1-800-848-6331
                The date of this prospectus is December 1, 2000.


THIS PROSPECTUS SHOULD BE READ CAREFULLY AND MAINTAINED FOR FUTURE REFERENCE.

SUMMARY INFORMATION

This prospectus describes Flexible Purchase Payment Modified Guaranteed Annuity
Contracts supporting investment options referred to as Guaranteed Period
Options, offered by Nationwide Life Insurance Company ("Nationwide").

Guaranteed Period Options provide for guaranteed interest rates to be credited
over specified durations (referred to as "Guaranteed Periods"). Three (3), four
(4), five (5), six (6), seven (7), eight (8), nine (9), and ten (10) year
Guaranteed Period Options are available. The minimum amount that may be
allocated to a Guaranteed Period Option is $1,000. An interest rate determined
by Nationwide ("Specified Interest Rate") is guaranteed to be credited for the
duration of the Guaranteed Period on a daily basis, resulting in a guaranteed
annual effective yield. Different interest rates apply to each Guaranteed Period
Option and are determined and guaranteed by Nationwide in its sole discretion.

--------------------------------------------------------------------------------
GUARANTEED PERIOD OPTIONS WILL PRODUCE A GUARANTEED ANNUAL EFFECTIVE YIELD AT
THE SPECIFIED INTEREST RATE SO LONG AS AMOUNTS INVESTED ARE NEITHER WITHDRAWN
NOR TRANSFERRED PRIOR TO THE END OF THE GUARANTEED PERIOD. WITHDRAWALS OR
TRANSFERS FOR ANY REASON PRIOR TO THE EXPIRATION OF THE GUARANTEED PERIOD,
EXCEPT FOR PAYMENT OF THE DEATH BENEFIT, ARE SUBJECT TO A MARKET VALUE
ADJUSTMENT AND MAY BE SUBJECT TO A CONTINGENT DEFERRED SALES CHARGE.

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



Nationwide established the Nationwide Multiple Maturity Separate Account-2,
pursuant to Ohio law, to aid in reserving and accounting for Guaranteed Period
Option obligations. However, all of the general assets of Nationwide are
available for the purpose of meeting the guarantees of the Guaranteed Period
Options. Amounts allocated to the Guaranteed Period Options are generally
invested in fixed income investments purchased by Nationwide. Contract owners
allocating amounts either to a Guaranteed Period Option or the Transition
Account have no claim against any assets of Nationwide, including assets held in
the Nationwide Multiple Maturity Separate Account-2.

THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

THE GUARANTEED PERIOD OPTIONS DESCRIBED IN THIS PROSPECTUS MAY NOT BE AVAILABLE
IN ALL STATE JURISDICTIONS AND, ACCORDINGLY, REPRESENTATIONS MADE IN THIS
PROSPECTUS DO NOT CONSTITUTE AN OFFERING IN SUCH JURISDICTIONS.

                                       1

<PAGE>   4



TABLE OF CONTENTS

Glossary.............................................
Synopsis of the Contracts............................
     Charges and Expenses............................
     Annuity Payments................................
     Taxation........................................
     Ten Day Free Look...............................
Types of Contracts ..................................
     Non-Qualified Annuity Contracts.................
     Individual Retirement Annuities.................
     Simplified Employee Pension IRAs................
     Simple IRAs.....................................
     Roth IRAs.......................................
     Tax Sheltered Annuities.........................
     Qualified Plans.................................
Investing in the Contract............................
     Guaranteed Period Options.......................
         The Specified Interest Rate.................
         The Investment Period.......................
         Guaranteed Periods..........................
         Guaranteed Period Options at Maturity.......
     Transition Account..............................
     Contingent Deferred Sales Charge................
     Market Value Adjustment.........................
         General Information.........................
         Interest Rate Swap..........................
         The Market Value Adjustment
              Rate formula...........................
     Contract Ownership..............................
         Joint Ownership.............................
         Contingent Ownership........................
         Contingent Annuitant........................
         Beneficiary and.............................
              Contingent Beneficiary.................
     Premium Taxes...................................
     Right to Revoke.................................
     Transfers.......................................
     Surrender (Redemption)..........................
         Surrenders under ORPs.......................
         Surrenders under TSAs.......................
     Assignment
     Annuitizing the Contract
         Annuitization...............................
         Annutization Date...........................
         Annuity Commencement Date...................
         Fixed Payment Annuity.......................
         Frequency and Amounts of
              Annuity Payments.......................
         Annuity Payment Options.....................
     Death Benefits..................................
         Death of Contract Owner
              Non-Qualified Contracts................
         Death of Contract Owner/Annuitant
     Death of Annuitant
         Non-Qualified Contracts.....................
     Death Benefit Payment...........................
Required Distributions
     Required Distributions for
         Non-Qualified Contracts.....................
     Required Distributions for
         Tax Sheltered Annuities.....................
     Required Distributions for
         IRAs, SEP IRAs, Simple IRAs.................
     Required Distributions for
         Roth IRAs...................................
Federal Tax Considerations
     Federal Income Taxes............................
     Withholding.....................................
     Non-Resident Aliens.............................
     Federal Estate, Gift, and Generation
         Skipping Transfer Taxes.....................
     Charge for Tax..................................
     Tax Changes.....................................
Statements...........................................
Investments..........................................
Contracts and the Distribution (Marketing) of the
     Guaranteed Period Options.......................
Nationwide Life Insurance Company....................
     Business Organization...........................
     Description of the Business.....................
     Business Segments...............................
     Ratings.........................................
     Competition.....................................
     Regulation......................................
     Employees.......................................
     Properties......................................
     Legal Proceedings...............................
     Submissions of Matters to a Vote of Security Holders
     Market for Nationwide Life Insurance
         Company's Common Stock and
         Related Shareholder Matters.................
     Consolidated Financial Statements and
         Supplementary Data..........................
     Selected Financial Data.........................
     Management's Discussion and Analysis of
         Financial Condition and Results of
         Operations..................................
         Introduction................................
         Results of Operations.......................
             (i)      Revenues
             (ii)     Benefits and Expenses..........
             (iii)    Sales Information..............
         Business Segments ..........................
             (i)      Variable Annuities.............
             (ii)     Fixed Annuities................

                                       2

<PAGE>   5

             (iii)    Life Insurance..............................
             (iv)     Corporate and Other.........................
         Quantitative and Qualitative Disclosures
                  About Market Risk...............................
             (i)      Market Risk Sensitive Financial Instruments.
             (ii)     Interest Rate Risk..........................
             (iii)    Asset/Liability Management
                      Strategies to Manage Interest Rate
                      Risk........................................
             (iv)     Characteristics of Interest Rate
                      Financial Instruments.......................
             (v)      Equity Market Risk..........................
     Directors and Executive Officers.............................
     Executive Compensation.......................................
         Compensation.............................................
         Executive Incentive Plans................................
         Management Incentive Plan................................
         Performance Incentive Plan...............................
         Deferred Compensation Program............................
         Savings Plan.............................................
         Supplemental Defined Contribution Plan...................
         Long-Term Equity Compensation
              Plan................................................
         Stock Options and Stock Appreciation Rights..............
         Options/SARs Exercises and
              Holdings ...........................................
         Pension Plans............................................
             (i)      Retirement Plan.............................
             (ii)     Excess and Supplemental
                      Plans.......................................
     Compensation Committee Joint Report on
         Executive Compensation...................................
         Introduction.............................................
         Compensation Philosophy
              and Objectives......................................
         Elements of 1999 Executive
              Compensation........................................
         Base Salaries............................................
         Annual Incentive Compensation............................
         Long-Term Incentive
              Compensation...........................
             (i)      Long-Term Equity Compensation Plan..........
         Compensation of the Chief Executive Officer..............
         Policy on Deductibility of Compensation..................
             (i)      Nationwide Financial Services
                      Corporation Committee.......................
             (ii)     Nationwide Life Insurance
                      Company Compensation
                      Committee...................................
     Exhibits, Financial Statements, Schedules and
              Reports.............................................


                                       3

<PAGE>   6

GLOSSARY


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 the 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 the variable
annuity payments.

CONTRACT VALUE - The sum of all amounts allocated to any of the Guaranteed
Period Options plus any amount allocated to the Transition Account.

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

GUARANTEED PERIOD - The period corresponding to a 3, 4, 5, 6, 7, 8, 9, or 10
year Guaranteed Period Option. Amounts allocated to a Guaranteed Period Option
will be credited with a Specified Interest Rate over the corresponding
guaranteed period, so long as such amounts are not distributed from the
Guaranteed Period Option prior to the Maturity Date. The Guaranteed Period may
last for up to 3 months beyond the 3, 4, 5, 6, 7, 8, 9, or 10 year anniversary
of the allocation to the Guaranteed Period Option due to every Guaranteed Period
ending on the final day of a calendar quarter.

GUARANTEED PERIOD OPTION YEAR - Each 12 month period beginning with the date a
new allocation is made to a Guaranteed Period Option. New allocations include
transfers from one Guaranteed Period Option to another, or new Purchase Payments
allocated to a Guaranteed Period Option.

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

INTEREST RATE SWAPS - Interest rate quotations for 1, 2, 3, 4, 5, 7 and 10 years
published by the Federal Reserve Board on a regular basis. Nationwide uses
interest rate swaps in its Market Value Adjustment (MVA) formula because they
represent a readily available and consistently reliable interest rate benchmark
in financial markets.

INVESTMENT PERIOD - The period of time beginning with a declaration by the
Company of new Guaranteed Period Option interest rates (the different Specified
Interest Rates for each of the Guaranteed Period Options) and ending with the
subsequent declaration of new Specified Interest Rates.

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

MARKET VALUE ADJUSTMENT - The upward or downward adjustment in value of amounts
allocated to a Guaranteed Period Option which are withdrawn from the Guaranteed
Period Option for any reason, other than payment of the death benefit, prior to
the Maturity Date.

MATURITY DATE - The date on which a particular Guaranteed Period Option matures.
Such date will be the last day of a calendar quarter in which the third, fourth,
fifth, sixth, seventh, eighth, ninth or tenth anniversary of the date on which
amounts are allocated to a 3, 4, 5, 6, 7, 8, 9 or 10 year Guaranteed Period
Option, respectively.

NATIONWIDE - Nationwide Life Insurance Company.

NON-QUALIFIED ANNUITY 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.

QUALIFIED PLAN - A retirement plan that receives favorable tax treatment under
the provisions of Section 401(a) and 403(a) of the Internal Revenue Code.

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

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

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

SPECIFIED INTEREST RATE - The interest rate guaranteed to be credited to amounts
allocated under a selected Guaranteed Period Option so long as such allocations
are not distributed for any reason from the Guaranteed Period Option prior to
the Guaranteed Period Option Maturity Date.

                                       4
<PAGE>   7

SPECIFIED VALUE - The amount allocated to a Guaranteed Period Option minus
withdrawals and transfers out of the Guaranteed Period Option, plus interest
accrued at the Specified Interest Rate. The Specified Value is subject to a
Market Value Adjustment, except for payment of the death benefit, at all times
prior to the Maturity Date.

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

TRANSITION ACCOUNT - An account with interest rates that are set monthly by
Nationwide.


                                       5
<PAGE>   8


SYNOPSIS OF THE CONTRACTS

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

The contracts can be categorized as:

      -  Investment Only;
      -  Non-Qualified;
      -  Individual Retirement Annuities;
      -  Roth IRAs;
      -  Tax Sheltered Annuities;
      -  SEP IRAs; and
      -  Simple IRAs.

For more detailed information with regard to the differences in contract types,
please see "Types of Contracts" later in this prospectus. Minimum Initial and
Subsequent Purchase Payments:

                     MINIMUM
                     INITIAL           MINIMUM
CONTRACT             PURCHASE          SUBSEQUENT
TYPE                 PAYMENT           PAYMENTS
Investment-only      $10,000           $1,000
Non-Qualified        $10,000           $1,000
IRA                  $2,000            $1,000
Roth IRA             $2,000            $1,000
Tax Sheltered        $10,000           $1,000
Annuity
SEP IRA              $2,000            $1,000
Simple IRA           $2,000            $1,000

Each purchase payment may be allocated to any combination of Guarantee Period
Options or the Transition Account. However, a minimum of $1,000 must be
deposited into each Guarantee Period Option elected.

CHARGES AND EXPENSES

If a surrender occurs prior to the Maturity Date for a particular Guarantee
Period Option, the amount surrendered is subject to a Market Value Adjustment in
addition to any applicable contingent deferred sales charges ("CDSC").

Nationwide does not deduct a sales charge from purchase payments upon deposit
into the contract. However, Nationwide may deduct a CDSC if any amount is
withdrawn or transferred from a Guaranteed Period Option prior to the Maturity
Date. This CDSC reimburses Nationwide for sales expenses. The amount of the CDSC
will not exceed 5% of contract value surrendered.(1)

The CDSC for the 10 year Guaranteed Period Option applies as follows:

 Number of Completed Years in             CDSC
 Guaranteed Period Option from         Percentage
   Date of Purchase Payment
               0                           5%
               1                           5%
               2                           4%
               3                           4%
               4                           3%
               5                           3%
               6                           2%
               7                           2%
               8                           1%
               9                           1%
              10                           0%

For Guarantee Period Options less than 10 years, the CDSC is not assessed once
the Guarantee Period Option reaches the Maturity Date. For instance, if the 5
year Guarantee Period Option is elected, the CDSC schedule is as follows:

 Number of Completed Years in             CDSC
 Guaranteed Period Option from         Percentage
   Date of Purchase Payment
               0                           5%
               1                           5%
               2                           4%
               3                           4%
               4                           3%
               5                           0%

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

(1)      10% of the Contract Value; or
(2)      any amount withdrawn to meet minimum distribution requirements under
         the Internal Revenue Code.

A Market Value Adjustment will apply to any free amounts withdrawn prior to the
Maturity Date (see "Market Value Adjustment"). The 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 "Contingent Deferred
Sales Charge").



                                       6
<PAGE>   9

Withdrawals may be restricted for contracts issued as Tax Sheltered Annuities
due to Internal Revenue Code restrictions.

ANNUITY PAYMENTS

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

TAXATION

How a contract is taxed depends on the type of contract issued and the purpose
for which the contract is purchased. Nationwide will charge against the contract
any premium taxes levied by any governmental authority (see "Federal Tax
Considerations" and "Premium Taxes").

TEN DAY FREE LOOK

Contract owners may return the contract for any reason within ten days of
receipt and Nationwide will refund the contract value, including any applicable
market value adjustment or other amounts required by law (see "Right to
Revoke").

TYPES OF CONTRACTS

The contracts described in this prospectus are classified according to the tax
treatment they are subject to under the Internal Revenue Code. The following is
a general description of the various types of contracts. Eligibility
requirements, tax benefits (if any), limitations, and other features of the
contracts will differ depending on the type of contract.

NON-QUALIFIED ANNUITY CONTRACTS

A Non-Qualified Annuity Contract is a contract that does not qualify for certain
tax benefits under the Internal Revenue Code, and which is not an IRA, a Roth
IRA, a SEP IRA, a Simple IRA, or a Tax Sheltered Annuity.

Upon the death of the owner of a Non-Qualified Annuity Contract, mandatory
distribution requirements are imposed to ensure distribution of the entire
balance in the contract within a required statutory period.

Non-Qualified Annuity Contracts that are owned by natural persons allow for the
deferral of taxation on the income earned in the contract until it is
distributed or deemed to be distributed.

INDIVIDUAL RETIREMENT ANNUITIES (IRAS)

Individual Retirement Annuities are contracts that are issued by insurance
companies and satisfy the following requirements:

        - the contract is not transferable by the owner;
        - the premiums are not fixed;
        - the annual premium cannot exceed $2,000 (although rollovers of greater
          amounts from qualified plans, tax-sheltered annuities and other IRAs
          can be received);
        - certain minimum distribution requirements must be satisfied after the
          owner attains the age of 70 1/2;
        - the entire interest of the owner in the contract is nonforfeitable;
          and
        - after the death of the owner, additional distribution requirements may
          be imposed to ensure distribution of the entire balance in the
          contract within the statutory period of time.

Depending on the circumstance of the owner, all or a portion of the
contributions made to the account may be deducted for federal income tax
purposes.

Failure to make the mandatory distributions can result in an additional penalty
tax of 50% of the excess of the amount required to be distributed over the
amount that was actually distributed.

IRAs may receive rollover contributions from other Individual Retirement
Accounts and Individual Retirement Annuities, from Tax Sheltered Annuities, and
from qualified retirement plans, including 401(k) plans. For further details
regarding IRAs, please refer to the disclosure statement provided when the IRA
was established.

SIMPLIFIED EMPLOYEE PENSION IRAS (SEP IRAS)

A SEP IRA is a written plan established by an employer for the benefit of
employees which permits the employer to make contributions to an IRA established
for the benefit of each employee. An employee may make deductible contributions
to a SEP IRA in the same way, and with the same restrictions and limitations, as
for an IRA. In addition, the employer may make contributions to the SEP IRA,
subject to dollar and percentage limitations imposed by both the Internal
Revenue Code and the written plan.

A SEP IRA plan established by an employer must satisfy certain requirements:

        - minimum participation rules;


                                       7
<PAGE>   10

        - top-heavy contribution rules;
        - nondiscriminatory allocation rules; and
        - requirements regarding a written allocation formula.

In addition, the plan cannot restrict withdrawals of non-elective contributions,
and must restrict withdrawals of elective contributions before March 15th of the
following year.

SIMPLE IRAS

A Simple IRA is an individual retirement annuity which is funded exclusively by
a qualified salary reduction arrangement and satisfies the following:

        - vesting requirements,
        - participation requirements; and
        - administrative requirements.

The funds contributed to a Simple IRA cannot be commingled with funds in IRAs or
SEP IRAs. A Simple IRA cannot receive rollover distributions except from another
Simple IRA.

ROTH IRAS

Roth IRA contracts are contracts that are issued by insurance companies and
satisfy the following requirements:

        - the contract is not transferable by the owner;
        - the premiums are not fixed;
        - the annual premium cannot exceed $2,000 (although rollovers of greater
          amounts from other Roth IRAs and IRAs can be received);
        - the entire interest of the owner in the contract is nonforfeitable;
          and
        - after the death of the owner, certain distribution requirements may be
          imposed to ensure distribution of the entire balance in the contract
          within the statutory period of time.

A Roth IRA can receive a rollover from an IRA; however, the amount rolled over
from the IRA to the Roth IRA is required to be included in the owner's federal
gross income at the time of the rollover, and will be subject to federal income
tax.

There are income limitations on eligibility to participate in a Roth IRA and
additional income limitations for eligibility to roll over amounts from an IRA
to a Roth IRA. For further details regarding Roth IRAs, please refer to the
disclosure statement provided when the Roth IRA was established.

TAX SHELTERED ANNUITIES

Certain tax-exempt organizations (described in section 501(c)(3) of the Internal
Revenue Code) and public school systems may establish a plan under which annuity
contracts can be purchased for their employees. These annuity contracts are
often referred to as Tax Sheltered Annuities.

Purchase payments made to Tax Sheltered Annuities are excludible from the income
of the employee, up to statutory maximum amounts. These amounts should be set
forth in the plan adopted by the employer.

The owner's interest in the contract is nonforfeitable (except for failure to
pay premiums) and cannot be transferred. Certain minimum distribution
requirements must be satisfied after the owner attains the age of 70 1/2, and
after the death of the owner. Additional distribution requirements may be
imposed to ensure distribution of the entire balance in the contract within the
required period of time.

QUALIFIED PLANS

Contracts that are owned by Qualified Plans are not intended to confer tax
benefits on the beneficiaries of the plan; they are used as investment vehicles
for the plan. The income tax consequences to the beneficiary of a Qualified Plan
are controlled by the operation of the plan, not by operation of the assets in
which the plan invests.

Beneficiaries of Qualified Plans should contact their employer and/or trustee of
the plan to obtain and review the plan, trust, summary plan description and
other documents for the tax and other consequences of being a participant in a
qualified plan.


                                       8
<PAGE>   11


INVESTING IN THE CONTRACT

There are eight different Guaranteed Period Options available: a 3 year
Guaranteed Period Option, a 4 year Guaranteed Period Option; a 5 year Guaranteed
Period Option; a 6 year Guaranteed Period Option; a 7 year Guaranteed Period
Option; an 8 year Guaranteed Period Option; a 9 year Guaranteed Period Option;
and a 10 year Guaranteed Period Option. Contract owners may elect to have
Purchase Payments allocated among the Guaranteed Period Options and the
Transition Account. The minimum amount of any allocation to a Guaranteed Period
Option is $1,000. If a contract owner does not specify how the Purchase Payment
is to be allocated, the entire Purchase Payment will be allocated to the
Transition Account.

The guarantees associated with the Guaranteed Period Options are borne
exclusively by, and are legal obligations of, Nationwide. A separate account,
authorized and created in accordance with Ohio law, was established for the sole
purpose of reserving and accounting for assets associated with the Guaranteed
Period Options. The assets of the separate account are owned by Nationwide.
Contract owners have no claim against the assets of the separate account,
maintain no interest in the separate account and do not participate in the
investment experience of the separate account.

The cumulative total of all purchase payments under contracts issued by
Nationwide on the life of any one annuitant cannot exceed $1,500,000 without
Nationwide's prior consent.

GUARANTEED PERIOD OPTIONS

Guaranteed Period Options provide for a guaranteed interest rate (the "Specified
Interest Rate"), to be credited as long as any amount allocated to the
Guaranteed Period Option is not distributed for any reason, prior to the
Maturity Date of the Guaranteed Period Option. Each Guaranteed Period Option has
a Guarantee Period. Generally, a 3 year Guaranteed Period Option offers
guaranteed interest at a Specified Interest Rate over 3 years, a 4 year
Guaranteed Period Option offers guaranteed interest at a Specified Interest Rate
over 4 years, and so on. Because every Guaranteed Period Option will mature on
the last day of a calendar quarter, the Guaranteed Period of a Guaranteed Period
Option may extend for up to 3 months beyond the 3, 4, 5, 6, 7, 8, 9, or 10 year
anniversary of allocations made to 3, 4, 5 , 6, 7, 8, 9, or 10 year Guaranteed
Period Option, respectively.

Amounts allocated to a Guaranteed Period Option will be credited at the
Specified Interest Rate for the duration of the Guaranteed Period associated
with the Guaranteed Period Option. Specified Interest Rates for each Guaranteed
Period Option are declared periodically at the sole discretion of Nationwide.
The Investment Period is the period of time during which declared Specified
Interest Rates will be effective for new allocations. Investment Periods will
typically last for two weeks, but may be longer or shorter depending on interest
rate fluctuations in financial markets. During any particular Investment Period,
any transfer allocation or new purchase payment allocation to a Guaranteed
Period Option will earn the Specified Interest Rate effective for that
Investment Period for the duration of the Guaranteed Period of the Guaranteed
Period Option (see "Specified Interest Rates and Guaranteed Periods").

The Specified Interest Rate will be credited daily to amounts allocated to a
Guaranteed Period Option, providing an annual effective yield. The Specified
Interest Rate will continue to be credited as long as allocations receiving that
rate remain in the Guaranteed Period Option until the Maturity Date. However,
any surrenders, transfers or withdrawals for any reason, except to pay the death
benefit, prior to the Maturity Date will be subject to a Market Value Adjustment
(see "Market Value Adjustment").

THE SPECIFIED INTEREST RATE

     The Specified Interest Rate is the rate of interest guaranteed by
     Nationwide to be credited to allocations made to the Guaranteed Period
     Options for the corresponding Guaranteed Period, so long as no portion of
     the allocation is distributed for any reason prior to the Maturity Date.
     Different Specified Interest Rates may be established for the 8 different
     Guaranteed Period Options.

     Generally, Nationwide will declare new Specified Interest Rates bi-weekly;
     however, depending on interest rate fluctuations, declarations of new
     Specified Interest Rates may occur more or less frequently. Nationwide
     observes no specific method in establishing the Specified Interest Rates.
     However, Nationwide will attempt to declare Specified Interest Rates which
     are related to interest rates associated with fixed-income investments
     available at the time



                                       9
<PAGE>   12

     and having durations and cash flow attributes compatible with the
     Guaranteed Periods of the Guaranteed Period Options. In addition, the
     establishment of Specified Interest Rates may be influenced by other
     factors, including competitive considerations, administrative costs and
     general economic trends. Nationwide has no way of predicting what Specified
     Interest Rates may be declared in the future and there is no minimum
     Specified Interest Rate for any of the Guaranteed Period Options.

THE INVESTMENT PERIOD

     The Investment Period is the period of time during which a particular
     Specified Interest Rate is in effect for new allocations to the various
     Guaranteed Period Options. All allocations made to a Guaranteed Period
     Option during an Investment Period are credited with the Specified Interest
     Rate in effect at the time of allocation. An Investment Period ends when a
     new Specified Interest Rate relative to the applicable Guaranteed Period
     Option is declared. Subsequent declarations of new Specified Interest Rates
     have no effect on allocations made to Guaranteed Period Options during
     prior Investment Periods. Prior allocations to the Guaranteed Period Option
     will be credited with the Specified Interest Rate in effect when the
     allocation was made.

     The Specified Interest Rate is credited to allocations made to Guaranteed
     Period Options on a daily basis, resulting in an annual effective yield,
     guaranteed by Nationwide, unless amounts are withdrawn or transferred from
     the Guaranteed Period Option for any reason prior to the Maturity Date. The
     Specified Interest Rate will be credited for the entire Guaranteed Period
     associated with the Guaranteed Period Option. If amounts are withdrawn or
     transferred from the Guaranteed Period Option for any reason, except
     payment of the death benefit, prior to the Maturity Date, a Market Value
     Adjustment will be applied to the amount withdrawn or transferred.

     Information concerning the Specified Interest Rates in effect for the
     various Guaranteed Period Options can be obtained by calling the following
     toll free phone number: 1-800-848-6331.

GUARANTEED PERIODS

     The Guaranteed Period is the period of time corresponding with the selected
     Guaranteed Period Option for which the Specified Interest Rate is
     guaranteed to be in effect, so long as the amounts allocated remain in the
     Guaranteed Period Option until the Maturity Date. A Guaranteed Period
     always expires on a Maturity Date which will be the last day of a calendar
     quarter, which may last up to 3 months past the anniversary date of the
     allocation to the Guaranteed Period Option.

     For example, if an allocation is made to a 10 year Guaranteed Period Option
     on February 1, 2001, the Specified Interest Rate for that Guaranteed Period
     Option will be credited until March 31, 2011; the Guaranteed Period will
     begin on February 1, 2001 and end on March 31, 2011.

     Guaranteed Periods will be exactly 3, 4, 5, 6, 7, 8, 9, or 10 years only
     when an allocation to a Guaranteed Period Option occurs on the last day of
     a calendar quarter.

GUARANTEED PERIOD OPTIONS AT MATURITY

     Nationwide will send notice to contract owners of impending Maturity Dates
     (always the last day of a calendar quarter) at least 90 days prior to the
     end of a Guaranteed Period. The notice will include the projected value of
     the Guaranteed Period Option on the Maturity Date.

     Once the Guaranteed Period Option matures, contract owners may:

     (1)  surrender the Guaranteed Period Option, in part or in whole, without a
          Market Value Adjustment and a contingent deferred sales charge;

     (2)  wholly transfer the Guaranteed Period Option to another Guaranteed
          Period Option of the same or different duration without a Market Value
          Adjustment or a contingent deferred sales charge. A confirmation of
          any such transfer will be sent immediately after the transfer is
          processed; or

     (3)  partially transfer amounts of the Guaranteed Period Option to various
          Guaranteed Period Options of different durations without a Market
          Value Adjustment or a contingent deferred sales



                                       10
<PAGE>   13

          charge. A confirmation of any such transfer will be sent immediately
          after the transfer is processed; or

     (4)  elect not to transfer or surrender all or a portion of the Guaranteed
          Period Option, in which case, the remaining portion of the Guaranteed
          Period Option will be automatically transferred to the Transition
          Account following the Maturity Date. A confirmation will be sent
          immediately after the automatic transfer is executed.

     If no direction is received by Nationwide prior to the Maturity Date of a
     Guaranteed Period Option all amounts in that Guaranteed Period Option will
     automatically be transferred to the Transition Account.

TRANSITION ACCOUNT

Amounts not allocated to a Guaranteed Period Option are held in the Transition
Account. The Transition Account is a short-term liquid investment account. THE
TRANSITION ACCOUNT IS NOT DESIGNED FOR LONG TERM INVESTING.

Nationwide will declare a new interest rate each month for the Transition
Account.

Transfers or surrenders from the Transition Account may be made at any time
without application of a Market Value Adjustment or contingent deferred sales
charge.

CONTINGENT DEFERRED SALES CHARGES

No sales charge deduction is made from the purchase payments when amounts are
deposited into the contracts. However, if any amount is surrendered from a
Guaranteed Period Option prior to its Maturity Date, Nationwide will deduct a
contingent deferred sales charge ("CDSC"). The CDSC will not exceed 5% of
contract value surrendered.

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

For purposes of calculating the CDSC surrenders are considered to come first
from the Transition Account until it is exhausted and then from each Guaranteed
Period Option in proportion to the total remaining contract value, unless the
contract owner specifies otherwise. (For tax purposes, a surrender is usually
treated as a withdrawal of earnings first.)

The CDSC for the 10 year Guaranteed Period Option applies as follows:

 Number of Completed Years in             CDSC
 Guaranteed Period Option from         Percentage
   Date of Purchase Payment
               0                           5%
               1                           5%
               2                           4%
               3                           4%
               4                           3%
               5                           3%
               6                           2%
               7                           2%
               8                           1%
               9                           1%
              10                           0%

For Guaranteed Period Options less than 10 years, the CDSC is not assessed once
the Guaranteed Period Option reaches the Maturity Date. For instance, if the 5
year Guaranteed Period Option is elected, the CDSC schedule is as follows:

 Number of Completed Years in             CDSC
 Guaranteed Period Option from         Percentage
   Date of Purchase Payment
               0                           5%
               1                           5%
               2                           4%
               3                           4%
               4                           3%
               5                           0%

The CDSC is used to cover sales expenses, including commissions (maximum of 5%
of contract value), 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.

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 greater
of:
        (a) 10% of the Contract Value; or
        (b) any amount withdrawn to meet minimum distribution requirements under
            the Internal Revenue Code.

                                       11
<PAGE>   14

A Market Value Adjustment will apply to any free amounts withdrawn prior to the
Maturity Date. The 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 the annuitization of contracts which have been in force for at
             least two years;
        (2)  for amounts withdrawn from the Transition Account or transferred
             from the Transition Account to any Guaranteed Period Option;
        (3)  upon payment of the death benefit payment prior to the
             Annuitization Date;
        (4)  from any values which have been held under a Guarantee Period
             Option for the applicable Guaranteed Period.

Further, a CDSC will not apply if the contract owner is confined to a Long Term
Care Facility or Hospital for a continuous 180 day period commencing while the
Contract is in-force. In the case of joint ownership, the waiver will apply if
either joint owner is confined. Request for waiver must be received by
Nationwide during the period of confinement or no later than 90 days after the
confinement period ends. If the withdrawal request is received later than 90
days after the confinement period ends, the surrender charge, if applicable,
will be assessed. Written notice and proof of confinement must be received in a
form satisfactory to Nationwide and be recorded at Nationwide's home office
prior to the waiver of surrender charges.

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 Market Value Adjustment may apply if the
contract is exchanged. 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.

MARKET VALUE ADJUSTMENT

GENERAL INFORMATION REGARDING THE MARKET VALUE ADJUSTMENT

Guaranteed Period Options which are surrendered, transferred or distributed for
any reason, except to pay the death benefit, prior to the Maturity Date for the
Guaranteed Period Option will be subject to a Market Value Adjustment. The
Market Value Adjustment is determined by the multiplication of a Market Value
Adjustment factor (arrived at by calculation of the Market Value Adjustment
formula) by the specified value, or the portion of the specified value being
withdrawn. The specified value is the amount of the allocation to the Guaranteed
Period Option, plus interest accrued at the specified interest rate minus prior
distributions. The Market Value Adjustment may either increase or decrease the
amount of the distribution.

The Market Value Adjustment is intended to approximate, without duplicating,
Nationwide's experience when it liquidates assets in order to satisfy
contractual obligations. Such obligations arise when contract owners make
withdrawals or transfers, or when the operation of the Contract requires a
distribution, such as a death benefit. When liquidating assets, Nationwide may
realize either a gain or a loss.

If prevailing interest rates are higher than the specified interest rate in
effect at the time of the Guaranteed Period Option allocation, Nationwide is
likely to realize a loss when it liquidates assets in order to process a
surrender or transfer; and therefore, application of the Market Value Adjustment
under such circumstances will decrease the amount of the distribution.

Conversely, if prevailing interest rates are lower than the specified interest
rate in effect at the time of the Guaranteed Period Option allocation,
Nationwide is likely to realize a gain when it liquidates assets in order to
process a surrender or transfer; therefore, application of the Market Value
Adjustment under such circumstances will likely increase the amount of the
distribution.

Nationwide measures the relationship between prevailing interest rates and the
Specified Interest Rates it declares through the Market Value Adjustment
formula, and relies on the interest rate swap yields to represent both
prevailing interest rates and specified interest rates. The Market Value
Adjustment formula and the interest rate swap are described more fully below.

INTEREST RATE SWAP

The Market Value Adjustment formula for deriving the Market Value Adjustment
factor is based on interest rate swaps which are published by the Federal
Reserve Board on a regular basis. Nationwide utilizes interest rate swaps in its
Market



                                       12
<PAGE>   15

Value Adjustment formula because they represent a readily available and
consistently reliable interest rate benchmark in financial markets, which can be
relied upon to reflect the relationship between specified interest rates
declared by Nationwide and the prospective interest rate fluctuations.

Interest rate swap quotations for 1, 2, 3, 4, 5, 7 and 10 years are published by
the Federal Reserve Board on a regular basis. To the extent that the Market
Value Adjustment formula shown below requires a rate associated with a maturity
not published (such as a 6, 8 or 9 year maturity), Nationwide will calculate
such rates based on the relationship of the published rates. For example, if the
published 5 year rate is 6% and the published 7 year rate is 6.50%, the 6 year
rate will be calculated as 6.25%.

THE MARKET VALUE ADJUSTMENT FORMULA

The Market Value Adjustment formula is utilized when a distribution is made from
a Guaranteed Period Option during the Guaranteed Period. The Market Value
Adjustment is a calculation expressing the relationship between three factors:

(1) the interest rate swap yield for the period of time coinciding with the
    Guaranteed Period of the Guaranteed Period Option;

(2) the interest rate swap yield for a period coinciding with the time remaining
    in the Guaranteed Period of a Guaranteed Period Option when a distribution
    giving rise to a Market Value Adjustment occurs; and

(3) the number of days remaining in the Guaranteed Period of the
    Guaranteed Period Option.


                                       13
<PAGE>   16









         The formula for determining the Market Value Adjustment factor is

                       [ (1 + a) ]
                 [ =================== ] to the power t
                   [ (1 + b + .0025) ]


         Where:

         a =  the Interest Rate Swap for a period equivalent to the Guaranteed
              Period at the time of deposit in the Guaranteed Period Option;

         b =  the Interest Rate Swap at the time of distribution for a period
              of time equivalent to the time remaining in the Guaranteed Period.
              In determining the number of years to maturity, any partial year
              will be counted as a full year, unless it would cause the number
              of years to exceed the Guaranteed Period; and

         t = the number of days until the Maturity Date, divided by 365.25.

            In the case of "a" above, the Interest Rate Swap utilized will be
            the rate published by the Federal Reserve Board on the day prior to
            the date of an allocation to the Guaranteed Period Option was made.
            If no rate is published one day prior to the date of an allocation
            to the Guaranteed Period Option, then the most recent published rate
            available will be utilized.

            In the case of "b" above, the Interest Rate Swap utilized will be
            the rate published by the Federal Reserve Board on the day prior to
            the date of withdrawal, transfer or distribution. If no rate is
            published one day prior to the date of withdrawal, transfer or
            distribution, then the most recent published rate available will be
            utilized.

     The Market Value Adjustment factor will be equal to 1 during the investment
     period.

     The Market Value Adjustment formula shown above also accounts for some of
     the administrative and processing expenses incurred when fixed-interest
     investments are liquidated. This is represented in the addition of .0025 in
     the Market Value Adjustment formula.

     The result of the Market Value Adjustment formula shown above is the Market
     Value Adjustment factor. The Market Value Adjustment factor is the market
     value multiplied by the specified value, or that portion of the specified
     value being distributed from a Guaranteed Period Option in order to effect
     a Market Value Adjustment. The Market Value Adjustment factor will either
     be greater, less than or equal to 1 and will be multiplied by the specified
     value or that portion of the specified value being withdrawn, from the
     Guaranteed Period Option for any reason except payment of the death
     benefit. If the result is greater than 1, a gain will be realized by the
     contract owner; if less than 1, a loss will be realized. If the Market
     Value Adjustment factor is exactly 1, no gain or loss will be realized.

     If the Federal Reserve Board halts publication of interest rate swaps, or
     if, for any other reason, interest rate swaps are not available, Nationwide
     will use appropriate rates based on U.S. Treasury Bond yields.

     Examples of how to calculate Market Value Adjustments are provided in the
     Appendix.


                                       14
<PAGE>   17


CONTRACT OWNERSHIP

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

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

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

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

        - on a Nationwide form;
        - signed by the contract owner; and
        - received at Nationwide's home office before the annuitization date.

Nationwide must review and approve any change requests. For Non-Qualified
Contracts, if any contract owner is not a natural person, the change of the
annuitant will be treated as the death of the contract owner and will result in
a distribution, regardless of whether a contingent annuitant is also named. Such
distribution will be made as if the contract owner died at the date of such
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 can only be named for Non-Qualified Contracts;

        - joint owners must be spouses at the time joint ownership is requested,
          unless state law requires Nationwide to allow non-spousal joint
          owners;

        - the exercise of any ownership right in the contract will generally
          require a written request signed by both joint owners;

        - 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; and

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

CONTINGENT OWNERSHIP

The contingent owner is entitled to certain benefits under the contract if a
contract owner who is NOT the annuitant dies before the annuitization date, and
there is no surviving joint owner.

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

ANNUITANT

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

CONTINGENT ANNUITANT

If the annuitant dies before the annuitization date, the contingent annuitant
becomes the annuitant. The contingent annuitant must be age 85 or younger at the
time of contract issuance unless Nationwide has approved a request for an
annuitant of greater age. All provisions of the contract which are based on the
death of the annuitant prior to the annuitization date will be based on the
death of the last survivor of the annuitant and contingent annuitant.



                                       15
<PAGE>   18

A Contingent Annuitant may be selected only for a Contract issued as a
Non-Qualified Contract.

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
contract owner can name more than one beneficiary. Multiple beneficiaries will
share the death benefit equally, unless otherwise specified.

The contract owner may change the beneficiary or contingent beneficiary during
the annuitant's lifetime by submitting a written request to Nationwide. Once
recorded by Nationwide, 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.

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.

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.

RIGHT TO REVOKE

Contract owners have a ten day "free look" to examine the contract. The contract
may be returned to Nationwide's home office for any reason within ten days of
receipt and Nationwide will refund the contract value or another amount required
by law. The refunded contract value will reflect the deduction of any contract
charges, including any applicable market value adjustment, unless otherwise
required by law. All Individual Retirement Annuity, SEP IRA, Simple IRA and Roth
IRA refunds will be a return of purchase payments. State and/or federal law may
provide additional free look privileges.

TRANSFERS

Transfers among the Guaranteed Period Options and the Transition Account must be
made prior to the annuitization date. Transfers from a Guaranteed Period Option
prior to its Maturity Date are subject to a contingent deferred sales charges
and a Market Value Adjustment. Transfers from the Transition Account may be made
at anytime without the assessment of a contingent deferred sales charge or a
Market Value Adjustment.

The minimum amount that may be transferred either from or to any Guaranteed
Period Option is $1,000.

SURRENDER (REDEMPTION)

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

Nationwide will surrender any amount from any Guaranteed Period Option(s) and
any amount from the Transition Account needed to equal: (a) the dollar amount
requested; less (b) any contingent deferred sales charges, premium taxes and
Market Value Adjustment that may apply.

If a partial surrender is requested, amounts will first be surrendered from the
Transition Account (if any), unless otherwise instructed by the Contract Owner.
Amounts surrendered in excess of amounts in the Transition Account will be
surrendered from each of the Guaranteed Period Options. The amounts surrendered
from each Guaranteed Period Option will be in the same proportion that the
contract owner's interest in each Guaranteed Period Option bears to the total
remaining contract value.

Payment from the Guaranteed Period Options will be made within seven days of
receipt of both proper written application and proof of interest satisfactory to
Nationwide. However, Nationwide may be required, pursuant to state law, to
reserve the right to postpone any payments up to 6 months.

A CDSC may apply.  The contract owner may take the CDSC from either:
        (a) the amount requested; or



                                       16
<PAGE>   19

        (b)  the contract value 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 contract value remaining after the contract owner has
received the amount requested.

The CDSC deducted is a percentage of the amount requested by the contract owner.
Amounts deducted for CDSC are not subject to subsequent CDSC.

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

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

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

-       the participant dies;
-       the participant retires;
-       the participant terminates employment due to total disability; or
-       the participant that works in a Texas public institution of higher
        education terminates employment.

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

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

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

SURRENDERS UNDER A TAX SHELTERED ANNUITY

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

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

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

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

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

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

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

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

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

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

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



                                       17
<PAGE>   20

Distributions pursuant to Qualified Domestic Relations Orders will not violate
the restrictions stated above.

ASSIGNMENT

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

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

A Non-Qualified Contract owner may assign some or all rights under the contract.
An assignment must occur before annuitization while the annuitant is alive. The
assignment will become effective once it is recorded by Nationwide at its home
office. The assignment will not be recorded until Nationwide has received
sufficient direction from the contract owner and assignee as to the proper
allocation of contract rights under the assignment.

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

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

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

ANNUITIZING THE CONTRACT

ANNUITIZATION

Annuitization is the period during which annuity payments are received. It is
irrevocable once payments have begun. Amounts allocated to a Guaranteed Period
Option that are annuitized prior to the Maturity Date are subject to a Market
Value Adjustment. 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.

ANNUITIZATION DATE

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

ANNUITY COMMENCEMENT DATE

The annuity commencement date is the date on which annuity payments are
scheduled to begin. If a contract owner does not choose an annuity commencement
date, a date will be established for the contract by Nationwide. For Qualified
Plans, Individual Retirement Annuities and Tax Sheltered Annuities, if the
contract owner does not choose the annuity commencement date then the annuity
commencement date established on the date of contract issuance will be the date
on which the contract owner reaches 70 1/2. For Non-Qualified contracts, if the
contract owner does not choose the annuity commencement date then the annuity
commencement date established on the date of contract issuance will be the date
on which the contract owner reaches 90. The contract owner may change the
annuity commencement date before annuitization. This change must be in writing
and approved by Nationwide.

FIXED PAYMENT ANNUITY

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

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

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



                                       18
<PAGE>   21

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

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

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 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.

If an annuity payment option is not elected by the contract owner prior to the
annuity commencement date then a life annuity with a guarantee period of 240
months will be the automatic form of payment. Contracts issued under Qualified
Plans, Individual Retirement Annuities and Tax Sheltered Annuities are subject
to the "minimum distribution" requirements set forth in the plan, contract, and
the Internal Revenue Code.

DEATH BENEFITS

DEATH OF CONTRACT OWNER - NON-QUALIFIED CONTRACTS

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

If the contract owner and annuitant are the same, and the contract
owner/annuitant dies before the annuitization date, the contingent owner will
not have any rights in the contract unless the contingent owner is also the
beneficiary and there is no joint owner.

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

DEATH OF CONTRACT OWNER/ANNUITANT

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

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



                                       19
<PAGE>   22

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

DEATH OF ANNUITANT - NON-QUALIFIED CONTRACTS

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

The beneficiary may elect to receive the death benefit:

     (1)  in a lump sum;

     (2)  as an annuity; or

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

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

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

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

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

DEATH BENEFIT PAYMENT

The death benefit is equal to the contract value but is not subject to a Market
Value Adjustment or contingent deferred sales charge. The value of the death
benefit will be determined as of the date Nationwide receives in writing at its
home office the following three items: (1) proper proof of the annuitant's
death; (2) an election specifying distribution method; and (3) any applicable
state required form(s).

Proof of death is either:

(1)  a copy of a certified death certificate;

(2)  a copy of a certified decree of a court of competent jurisdiction as to the
     finding of death;

(3)  a written statement by a medical doctor who attended the deceased; or

(4)  any other proof satisfactory to Nationwide.

The beneficiary must elect a method of distribution which complies with the
"Distribution Provisions" of this contract. The beneficiary may elect to receive
such death benefits in the form of: (1) a lump sum distribution; (2) an annuity
payout; or (3) any distribution that is permitted under state and federal
regulations and is acceptable by Nationwide. If such election is not received by
the Nationwide within 60 days of the annuitant's death, the beneficiary will be
deemed to have elected a cash payment as of the last day of the 60 day period.

Payment of the death benefit will be made or will commence within 30 days after
receipt of proof of death and notification of the election.

REQUIRED DISTRIBUTIONS

REQUIRED DISTRIBUTIONS FOR NON-QUALIFIED CONTRACTS

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

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

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

          (a)  any interest payable to or for the benefit of a natural person
               (referred to herein as a "designated beneficiary"), may be
               distributed over the life of the designated beneficiary or over a
               period not longer than the life expectancy of the designated
               beneficiary. Payments must begin within one year of the contract
               owner's death unless otherwise permitted by federal income tax
               regulations;

          (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



                                       20
<PAGE>   23

               death benefit. Any distributions required under these
               distribution rules will be made upon that spouse's death.

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

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

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

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

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

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

REQUIRED DISTRIBUTIONS FOR TAX SHELTERED ANNUITIES

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

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

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

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

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

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

     (b)  the annuitant's retirement date.

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

Distribution commencing on the required distribution date must satisfy minimum
distribution and incidental benefit provisions set forth in the Internal Revenue
Code. Those provisions require that distributions cannot be less than the amount
determined by dividing the annuitant's interest in the Tax Sheltered Annuity
determined by the end of the previous calendar year by:

     (a)  the annuitant's life expectancy; or if applicable,

     (b)  the joint and survivor life expectancy of the annuitant and the
          annuitant's beneficiary.

The life expectancies and joint life expectancies are determined by reference to
Treasury Regulation 1.72-9.

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

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

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

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

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



                                       21
<PAGE>   24

year and the amount that actually was distributed for that year.

REQUIRED DISTRIBUTIONS FOR INDIVIDUAL RETIREMENT ANNUITIES, SEP IRAS AND SIMPLE
IRAS

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

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

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

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

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

          (1)  treat the contract as an Individual Retirement Annuity, SEP IRA
               or Simple IRA established for his or her benefit; or

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

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

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

If the contract owner dies after distributions have begun, distributions must
continue at least as rapidly as under the schedule being used before the
contract owner's death. However, a surviving spouse who is the beneficiary under
the annuity payment option may treat the contract as his or her own, in the same
manner as is described in section (a)(1) of this provision.

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

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

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

REQUIRED DISTRIBUTIONS FOR ROTH IRAS

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

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

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

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

          (2)  receive distribution of the contract in substantially equal
               payments over his or her life (or a period not longer than his or
               her life expectancy) and beginning no later than December 31 of
               the year following



                                       22
<PAGE>   25

               the year in which the contract owner would have reached age 70
               1/2; or

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

Distributions from Roth IRAs may be either taxable or nontaxable, depending upon
whether they are "qualified distributions" or "non-qualified distributions" (see
"Federal Tax Considerations").

FEDERAL TAX CONSIDERATIONS

FEDERAL INCOME TAXES

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.

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.

The Internal Revenue Code sets forth different income tax rules for the
following types of annuity contracts:

-    Individual Retirement Annuities;

-    SEP IRAs;

-    Simple IRAs;

-    Roth IRAs;

-    Tax Sheltered Annuities; and

-    "Non-Qualified Annuities."

Individual Retirement Annuities, SEP IRAs and Simple IRAs

Distributions from Individual Retirement Annuities, SEP IRAs and Simple IRAs are
generally taxed when received. If any of the amount contributed to the IRA was
nondeductible for federal income tax purposes, then a portion of each
distribution is excludable from income.

If distributions of income from an IRA are made prior to the date that the owner
attains the age of 59 1/2 years, the income is subject to both the regular
income tax and an additional penalty tax of 10%. (For Simple IRAs, the 10%
penalty is increased to 25% if the distribution is made during the 2 year period
beginning on the date that the individual first participated in the Simple IRA.)
The penalty tax can be avoided if the distribution is:

-    made to a beneficiary on or after the death of the owner;

-    attributable to the owner becoming disabled (as defined in the Internal
     Revenue Code);

-    part of a series of substantially equal periodic payments made not less
     frequently than annually made for the life (or life expectancy) of the
     owner, or the joint lives (or joint life expectancies) of the owner and his
     or her designated beneficiary;

-    used for qualified higher education expenses; or



                                       23
<PAGE>   26

-    used for expenses attributable to the purchase of a home for a qualified
     first-time buyer.

Roth IRAs

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

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

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

-    it is attributable to the contract owner's disability; or

-    it is used for expenses attributable to the purchase of a home for a
     qualified first-time buyer.

The five year rule generally is satisfied if the distribution is not made within
the five taxable year period beginning with the first taxable year in which a
contribution is made to any Roth IRA established for the owner.

A qualified distribution is not included in gross income for federal income tax
purposes.

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

Special rules apply for Roth IRAs that have proceeds received from an IRA prior
to January 1, 1999 if the owner elected the special 4-year income averaging
provisions that were in effect for 1998.

If non-qualified distributions of income from a Roth IRA are made prior to the
date that the owner attains the age of 59 1/2 years, the income is subject to
both the regular income tax and an additional penalty tax of 10%. The penalty
tax can be avoided if the distribution is:

-    made to a beneficiary on or after the death of the owner;

-    attributable to the owner becoming disabled as defined in the Internal
     Revenue Code;

-    part of a series of substantially equal periodic payments made not less
     frequently than annually made for the life (or life expectancy) of the
     owner, or the joint lives (or joint life expectancies) of the owner and his
     or her designated beneficiary;

-    for qualified higher education expenses; or

-    used for expenses attributable to the purchase of a home for a qualified
     first-time buyer.

If the contract owner dies before the contract is completely distributed, the
balance may be included in the contract owner's gross estate for tax purposes.

Tax Sheltered Annuities

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

If a distribution of income is made from a Tax Sheltered Annuity prior to the
date that the owner attains the age of 59 1/2 years, the income is subject to
both the regular income tax and an additional penalty tax of 10%. The penalty
tax can be avoided if the distribution is:

-    made to a beneficiary on or after the death of the owner;

-    attributable to the owner becoming disabled as defined in the Internal
     Revenue Code;

-    part of a series of substantially equal periodic payments made not less
     frequently than annually made for the life (or life expectancy) of the
     owner, or the joint lives (or joint life expectancies) of the owner and his
     or her designated beneficiary;

-    for qualified higher education expenses;

-    used for expenses attributable to the purchase of a home for a qualified
     first-time buyer; or

-    made to the owner after separation from service with his or her employer
     after age 55.



                                       24
<PAGE>   27

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

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



                                       25
<PAGE>   28

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. If the distribution is from a Tax Sheltered Annuity,
it will be subject to mandatory 20% withholding that cannot be waived, unless:

-    the distribution is made directly to another Tax Sheltered Annuity or IRA;
     or

-    the distribution satisfies the minimum distribution requirements imposed by
     the Internal Revenue Code.

In addition, contract owners may not waive withholding if the distribution is
subject to mandatory back-up withholding (if no taxpayer identification number
is given or if the Internal Revenue Service notifies Nationwide that mandatory
back-up withholding is required). Mandatory back-up withholding rates are 31% of
income that is distributed.

NON-RESIDENT ALIENS

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

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

     (2)  provide Nationwide with an individual taxpayer identification number.

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

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

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

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

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

FEDERAL ESTATE, GIFT, AND GENERATION SKIPPING TRANSFER TAXES

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

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

     -    a distribution to someone other than a contract owner.

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

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

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

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

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

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

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

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

CHARGE FOR TAX

Nationwide is not required to maintain a capital gain reserve liability on
Non-Qualified Contracts. If tax



                                       26
<PAGE>   29

laws change requiring a reserve, Nationwide may implement and adjust a tax
charge.

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

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

These mailings will contain:

     -    statements showing the contract's quarterly activity;

     -    confirmation statements showing transactions that affect the
          contract's value. Confirmation statements will not be sent for
          recurring transactions. Instead, confirmation of recurring
          transactions will appear in the contract's quarterly statements;

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.

INVESTMENTS

Nationwide intends to invest Guaranteed Period Option allocations received in
fixed interest investments (bonds, mortgages, and collateralized mortgage
obligations) in the same manner as Nationwide invests its general account
assets. Nationwide takes into account the various maturity durations of the
Guaranteed Period Options (3, 4, 5, 6, 7, 8, 9, and 10 years) and anticipated
cash-flow requirements when making investments. Nationwide is not obligated to
invest Guaranteed Period Option allocations in accordance with any particular
investment objective, but will generally adhere to the overall investing
philosophy of Nationwide. The Specified Interest Rates declared by Nationwide
for the various Guaranteed Period Options will not necessarily correspond to the
performance of the nonunitized separate account.

CONTRACTS AND THE DISTRIBUTION (MARKETING) OF THE GUARANTEED PERIOD OPTIONS

Nationwide Investment Services Corporation ("NISC"), acts as the principal
underwriter and national distributor of the contracts sold through this
prospectus. NISC is registered as a broker-dealer under the Securities Exchange
Act of 1934, and is a member of the National Association of Securities Dealers,
Inc. NISC's address is Two Nationwide Plaza, Columbus, Ohio 43215. NISC is a
wholly-owned subsidiary of Nationwide.

Contracts sold through this prospectus can be purchased through registered
representatives, appointed by Nationwide, of NASD broker-dealer firms.
Nationwide pays broker-dealers compensation for promoting, marketing and selling
the variable life and variable annuity contracts it sponsors. In turn, the
broker-dealers pay a portion of the compensation to their registered
representatives, under their own arrangements. Nationwide does not expect the
compensation paid to such broker-dealers (including NISC) to exceed 5.0% of
premium payments (on a present value basis) for sales of the contracts described
in this prospectus. For limited periods of time, Nationwide may pay additional
compensation to broker-dealers as part of special sales promotions. Nationwide
offers these contracts on a continuous basis, however no broker dealer is
obligated to sell any particular amount of contracts.



                                       27
<PAGE>   30

NATIONWIDE LIFE INSURANCE COMPANY

     BUSINESS ORGANIZATION

     Nationwide Life Insurance Company ("Nationwide") is an Ohio stock legal
     reserve life insurance company incorporated in 1929. Nationwide offers a
     variety of variable and fixed annuities, and life insurance products.

     Prior to January 27, 1997, Nationwide was wholly-owned by Nationwide
     Corporation. On that date, Nationwide Corporation contributed the
     outstanding shares of Nationwide's common stock to Nationwide Financial
     Services, Inc., a holding company formed by Nationwide Corporation in
     November 1996 for Nationwide and other companies within the Nationwide
     group that offer or distribute long-term savings and retirement products.
     On March 11, 1997, Nationwide Financial Services completed an initial
     public offering of its Class A common stock.

     During 1996 and 1997, Nationwide Corporation and Nationwide Financial
     Services completed certain transactions in anticipation of the initial
     public offering that focused the business of Nationwide Financial Services
     on long-term savings and retirement products. On September 24, 1996,
     Nationwide declared a dividend payable to Nationwide Corporation on January
     1, 1997 consisting of the outstanding shares of common stock of certain
     subsidiaries that do not offer or distribute long-term savings and
     retirement products. In addition, during 1996, Nationwide entered into two
     reinsurance agreements whereby all of Nationwide's accident and health and
     group life insurance business was ceded to two affiliates effective January
     1, 1996. Additionally, Nationwide paid $900.0 million of dividends, $50.0
     million to Nationwide Corporation on December 31, 1996 and $850.0 million
     to Nationwide Financial Services, which then made an equivalent dividend to
     Nationwide Corporation, on February 24, 1997.

     Nationwide Financial Services contributed $836.8 million to the capital of
     Nationwide during March 1997.

     Wholly-owned subsidiaries of Nationwide as of December 31, 1998 include
     Nationwide Life and Annuity Insurance Company, Nationwide Advisory
     Services, Inc. and Nationwide Investment Services Corporation.

     Nationwide is a member of the Nationwide group of companies, which consists
     of Nationwide Mutual Insurance Company and all of its subsidiaries and
     affiliates.

     Nationwide Life and Annuity Company offers universal life insurance,
     variable universal life insurance, corporate-owned life insurance and
     individual annuity contracts on a non-participating basis, and fixed and
     variable annuity products. Nationwide Advisory Services, Inc. is a
     registered broker-dealer providing investment management and administration
     services. Nationwide Investment Services Corporation, is a registered
     broker-dealer doing business solely in the deferred compensation market.

     DESCRIPTION OF THE BUSINESS

     Nationwide is a leading provider of long-term savings and retirement
     products in the United States. Nationwide develops and sells a diverse
     range of products including individual annuities, private and public
     pension plans and life insurance. By developing and offering a wide variety
     of products, Nationwide believes that it has positioned itself to compete
     effectively in various stock market and interest rate environments.
     Nationwide markets its products through a broad spectrum of distribution
     channels, including independent broker/dealers, national and regional
     brokerage firms, pension plan administrators, life insurance specialists,
     financial institutions, Nationwide Retirement Solutions sales
     representatives, and Nationwide agents.

     Nationwide is one of the leaders in the development and sale of variable
     annuities. As of December 31, 1999, Nationwide was the fifth largest writer
     of individual variable annuity contracts in the United States based on
     assets, according to The Variable Annuity Research & Data Service.

     Nationwide has grown substantially in recent years as a result of its
     long-term investment in developing the distribution channels necessary to
     reach its target customers and the products required to meet the demands of
     these customers. Nationwide believes its growth has been further enhanced
     by favorable demographic



                                       28
<PAGE>   31

     trends, the growing tendency of Americans to supplement traditional sources
     of retirement income with self-directed investments, such as products
     offered by Nationwide, and the performance of the financial markets,
     particularly the U.S. stock markets, in recent years.

     BUSINESS SEGMENTS

     Nationwide has three product segments: Variable Annuities, Fixed Annuities
     and Life Insurance. In addition, Nationwide reports corporate revenues and
     expenses, investments and related investment income supporting capital not
     specifically allocated to its product segments, revenues and expenses of
     its investment adviser subsidiary and revenues and expenses related to
     group annuity contracts sold to Nationwide Corporation employee benefits
     plans in a Corporate and Other segment.

     The Variable Annuities segment, which accounted for $290.3 million (or 47%)
     of Nationwide's operating income before federal income tax expense for
     1999, 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 event of an untimely death, and flexible
     payouts including a lump sum, systematic withdrawal or a stream of payments
     for life.

     The Fixed Annuities segment, which accounted for $177.2 million (or 29%) of
     Nationwide's operating income before federal income tax expense for 1999,
     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 pay out 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 also includes the fixed option under Nationwide's variable annuity
     contracts, which accounted for 72% of Nationwide's fixed annuity sales in
     1999 and 71% of Nationwide's fixed annuity policy reserves as of December
     31, 1999. During 1999, the average crediting rates on contracts (including
     the fixed option under Nationwide's variable annuity contracts) in the
     Fixed Annuities segment was 5.59%. Approximately 87% of Nationwide's
     crediting rates on its fixed annuity contracts are guaranteed for a period
     not exceeding 15 months.

     The Life Insurance segment, which accounted for $120.8 million (or 20%) of
     Nationwide's operating income before federal income tax expense for 1999,
     is composed of a wide range of variable universal life insurance, whole
     life insurance, universal life insurance, term 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.

     The Corporate and Other segment accounted for $29.8 million (or 4%) of
     Nationwide's operating income (which excludes realized gains and losses on
     investments) before federal income tax expense for 1999.

     RATINGS

     Ratings with respect to claims-paying ability and financial strength have
     become an increasingly important factor in establishing the competitive
     position of insurance companies. Ratings are important to maintaining
     public confidence in Nationwide and its ability to market its annuity and
     life insurance products. Rating organizations continually review the
     financial performance and condition of insurers, including Nationwide. Any
     lowering of Nationwide's ratings could have a material adverse effect on
     Nationwide's ability to market its products and could increase the
     surrender of Nationwide's annuity products. Both of these consequences
     could, depending upon the extent thereof, have a material adverse effect on
     Nationwide's liquidity and, under certain circumstances, net income.
     Nationwide is rated "A+" (Superior) by A.M. Best Company, Inc. and its
     claims-paying ability/financial strength is rated "Aa2" (Excellent) by
     Moody's Investor Services, Inc., "AA+" (Excellent) by Standard & Poor's
     Corporation and "AA+" (Excellent) by Duff & Phelps Credit Rating Co.

     The foregoing ratings reflect each rating agency's opinion of Nationwide's
     financial strength, operating performance and ability to meet its
     obligations to policyholders and are not evaluations directed toward the
     protection of



                                       29
<PAGE>   32

     investors. Such factors are of concern to policyholders, agents and
     intermediaries.

     COMPETITION

     Nationwide competes with a large number of other insurers as well as
     non-insurance financial services companies, such as banks, broker/dealers
     and mutual funds, some of whom have greater financial resources, offer
     alternative products and, with respect to other insurers, have higher
     ratings than Nationwide. Nationwide believes that competition in the
     Nationwide's lines of business is based on price, product features,
     commission structure, perceived financial strength, claims-paying ratings,
     service and name recognition.

     On November 12, 1999, the Gramm-Leach-Bliley Act (the Act), was signed into
     law. The Act modernizes the regulatory framework for financial services in
     the United States and allows bank, securities firms and insurance companies
     to affiliate more directly than they have been permitted to do in the past.
     At this time it is not possible to predict the effect the Act will have on
     the financial services industry and Nationwide.

     REGULATION

     Nationwide and Nationwide Life and Annuity Insurance Company, as with other
     insurance companies, are subject to extensive regulation and supervision in
     the jurisdictions in which they do business. Such regulations limit the
     amount of dividends and other payments that can be paid by insurance
     companies without prior approval and impose restrictions on the amount and
     type of investments insurance companies may hold. These regulations also
     affect many other aspects of insurance companies' businesses, including
     licensing of insurers and their products and agents, risk-based capital
     requirements and the type and amount of required asset valuation reserve
     accounts. These regulations are primarily intended to protect policyholders
     rather than shareholders. Nationwide can not predict the effect that any
     proposed or future legislation may have on the financial condition or
     results of operations of Nationwide.

     Insurance companies are required to file detailed annual and quarterly
     financial statements with state insurance regulators in each of the states
     in which they do business, and their business and accounts are subject to
     examination by such agencies at any time. In addition, insurance regulators
     periodically examine an insurer's financial condition, adherence to
     statutory accounting practices and compliance with insurance department
     rules and regulations. Applicable state insurance laws, rather than federal
     bankruptcy laws, apply to the liquidation or the restructuring of insurance
     companies.

     As part of their routine regulatory oversight process, state insurance
     departments conduct detailed examinations periodically (generally once
     every three to four years) of the books, records and accounts of insurance
     companies domiciled in their states. Such examinations are generally
     conducted in cooperation with the departments of two or three other states
     under guidelines promulgated by the National Association of Insurance
     Commissioners. The most recently completed examination of Nationwide's
     insurance subsidiaries was conducted by the Ohio and Delaware insurance
     departments for the four-year period ended December 31, 1996. The final
     reports of these examinations did not result in any significant issues or
     adjustments.

     The payment of dividends by Nationwide is subject to restrictions set forth
     in the insurance laws and regulations of Ohio, its domiciliary state. The
     Ohio insurance laws require Ohio-domiciled life insurance companies to seek
     prior regulatory approval to pay a dividend or distribution of cash or
     other property if the fair market value thereof, together with that of
     other dividends or distributions made in the preceding 12 months, exceeds
     the greater of:

          (i)  10% of statutory-basis policyholders' surplus as of the prior
               December 31; or

          (ii) the statutory-basis net income of the insurer for the 12-month
               period ending as of the prior December 31.

     The Ohio insurance laws also require insurers to seek prior regulatory
     approval for any dividend paid from other than earned surplus.

     Earned surplus is defined under the Ohio insurance laws as the amount equal
     to Nationwide's unassigned funds as set forth in its most recent statutory
     financial statements, including net unrealized capital gains and losses or
     revaluation of assets. Additionally, following any dividend, an insurer's
     policyholder surplus



                                       30
<PAGE>   33

     must be reasonable in relation to the insurer's outstanding liabilities and
     adequate for its financial needs. The payment of dividends by Nationwide
     may also be subject to restrictions set forth in the insurance laws of New
     York that limit the amount of statutory profits on Nationwide's
     participating policies (measured before dividends to policyholders) that
     can inure to the benefit of Nationwide and its stockholders. Nationwide
     currently does not expect such regulatory requirements to impair its
     ability to pay operating expenses and dividends in the future.

     EMPLOYEES

     As of December 31, 1999, Nationwide had approximately 3,900 employees. None
     of the employees of Nationwide are covered by a collective bargaining
     agreement and Nationwide believes that its employee relations are
     satisfactory.

     PROPERTIES

     Nationwide's principal executive offices are located in Columbus, Ohio.
     Nationwide leases its home office complex, consisting of approximately
     523,000 square feet, from Nationwide Mutual Insurance Company and its
     subsidiaries at One Nationwide Plaza, Two Nationwide Plaza and Three
     Nationwide Plaza, Columbus, Ohio. Nationwide believes that its present
     facilities are adequate for the anticipated needs of Nationwide.

     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



                                       31
<PAGE>   34

     amended complaint. On March 8, 2000, the court denied a motion to dismiss
     the amended complaint filed by Nationwide and other name 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.

     SUBMISSIONS OF MATTERS TO A VOTE OF SECURITY HOLDERS

     During the fourth quarter of 1999, no matters were submitted to a vote of
     security holders through the solicitation of proxies or otherwise.

     MARKET FOR NATIONWIDE'S COMMON STOCK AND RELATED SHAREHOLDER MATTERS

     There is no established public trading market for Nationwide's shares of
     common stock. All of the 3,814,779 shares of Nationwide's common stock
     issued and outstanding are owned by Nationwide Financial Services.

     Nationwide declared $236.0 million in dividends to Nationwide Financial
     Services during 1999. Nationwide paid cash dividends of $100.0 million to
     Nationwide Financial Services during 1998 and no cash dividends were paid
     during 1997.

     On January 1, 1997, Nationwide paid a dividend valued at $485.7 million to
     Nationwide Corporation consisting of the outstanding shares of common stock
     of Employers Life Insurance Company of Wausau, National Casualty Company
     and West Coast Life Insurance Company. Also, on February 24, 1997,
     Nationwide paid a dividend to Nationwide Financial Services, and Nationwide
     Financial Services paid an equivalent dividend to Nationwide Corporation,
     consisting of securities having an aggregate fair value of $850.0 million.
     The dividend payments were approved by the Department of Insurance of the
     State of Ohio.

     Nationwide currently does not have a formal dividend policy.

     CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     The consolidated financial statements of Nationwide and its subsidiaries
     are included in a separate section of this report which is indexed in Item
     11 - Exhibits, Financial Statement Schedules, and Reports.

     Semi-annual and annual reports are sent to contract owners of the variable
     annuity and life insurance contracts issued through registered separate
     accounts of Nationwide.

     The audited financial statements have been included herein in reliance upon
     the report 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.

     SELECTED FINANCIAL DATA

     The following table sets forth certain summary consolidated financial data.
     The consolidated income statement data set forth below for the years ended
     December 31, 1995 through 1999 and the consolidated balance sheet data as
     of December 31, 1995 through 1999 are derived from the consolidated
     financial statements of Nationwide. The summary consolidated financial data
     set forth below should be read in conjunction with the consolidated
     financial statements of Nationwide and notes thereto and the other
     financial information, including Management's Discussion and Analysis of
     Financial Condition and Results of Operations, included elsewhere herein.


                                       32
<PAGE>   35


                    Selected Consolidated Financial Data (1)
                                ($000's omitted)

<TABLE>
<CAPTION>
                                                                          As of and for the year ended December 31,
                                                         ---------------------------------------------------------------------------

                                                        1999            1998            1997              1996            1995
<S>                                                     <C>             <C>             <C>               <C>             <C>
Total revenues                                            2,694,464      $2,475,703      $2,217,445        1,992,838       1,798,651
Total benefits and expenses                               2,088,151       1,918,595       1,787,518        1,677,341       1,511,079
Income from continuing operations before federal            606,493         557,108         429,927          315,497         287,572
  income tax expense and cumulative effect of
  changes in accounting principles
Federal income tax expense (benefit)                       (136,738)        190,381         150,195          110,889          99,808
Income from continuing operations before other              405,117         336,727         279,732          204,608         187,764
  items
Income from discontinued operations (less federal                --              --              --           11,324          24,714
  income tax expense)
Cumulative effect of changes in accounting                       --              --              --               --              --
  principles
Net income                                                 $405,117        $366,727        $279,732          215,932         212,478
Total assets                                            $92,672,867     $74,342,070     $59,790,656       47,766,246      38,507,633
</TABLE>

(1)  Consolidated financial data of Nationwide as of and for the years ended
     December 31, 1995 and 1994 has been restated to reflect the discontinued
     operations treatment of certain Nationwide's subsidiaries and lines of
     business that were unrelated to the long-term savings and retirement
     products business. See note 15 to the consolidated financial statements
     herein for additional information regarding the discontinued operations
     treatment.


                                       33
<PAGE>   36

       MANAGEMENT'S NARRATIVE ANALYSIS OF THE RESULTS OF OPERATIONS

       INTRODUCTION

       Management's narrative analysis and results of operations of Nationwide
       and subsidiaries for the three years ended December 31, 1999 follows.
       This discussion should be read in conjunction with the consolidated
       financial statements and related notes included elsewhere in this report.

       Management's discussion and analysis contains certain forward-looking
       statements within the meaning of the Private Securities Litigation Reform
       Act of 1995 with respect to the results of operations and businesses of
       Nationwide. These forward-looking statements involve certain risks and
       uncertainties. Factors that may cause actual results to differ materially
       from those contemplated or projected, forecast, estimated or budgeted in
       such forward-looking statements include, among others, the following
       possibilities:

       (i)    the potential impact on Nationwide's reported net income that
              could result from the adoption of certain accounting standards
              issued by the FASB;

       (ii)   tax law changes impacting the tax treatment of life insurance and
              investment products;

       (iii)  heightened competition, including specifically the intensification
              of price competition, the entry of new competitors and the
              development of new products by new and existing competitors;

       (iv)   adverse state and federal legislation and regulation, including
              limitations on premium levels, increases in minimum capital and
              reserves and other financial viability requirements;

       (v)    failure to expand distribution channels in order to obtain new
              customers or failure to retain existing customers;

       (vi)   inability to carry out marketing and sales plans, including, among
              others, changes to certain products and acceptance of the revised
              products in the market;

       (vii)  changes in interest rates and the capital markets causing a
              reduction of investment income or asset fees, reduction in the
              value of Nationwide's investment portfolio or a reduction in the
              demand for Nationwide's products;

       (viii) general economic and business conditions which are less favorable
              than expected;

       (ix)   unanticipated changes in industry trends and ratings assigned by
              nationally recognized statistical rating organizations or A.M.
              Best Company, Inc.;

       (x)    inaccuracies in assumptions regarding future persistency,
              mortality, morbidity and interest rates used in calculating
              reserve amounts; and

       (xi)   failure of Nationwide's or its significant business partners and
              vendors to identify and correct all non-Year 2000 compliant
              systems or to develop and execute adequate contingency plans.

     RESULTS OF OPERATIONS

     In addition to net income, Nationwide reports net operating income, which
     excludes realized investment gains and losses. Net operating income is
     commonly used in the insurance industry as a measure of on-going earnings
     performance.


                                       34
<PAGE>   37


The following table reconciles Nationwide's reported net income to net operating
income for each of the last three years.


<TABLE>
<CAPTION>
 (in millions of dollars)                                      1999                 1998                  1997

<S>                                                           <C>                 <C>                    <C>
Net income                                                    $405.1              $366.7                 $279.7
Realized gains on investments, net of tax                        7.6               (18.5)                  (7.9)
     Net operating income                                     $412.7              $348.2                 $271.8
</TABLE>


(i) Revenues

Total revenues for 1999, excluding realized gains and losses on investments,
increased to $2.70 billion compared to $2.45 billion for 1998 and $2.21 billion
for 1997. The growth in revenues over the past two years has primarily been
driven by increases in policy charges and net investment income. Policy charges
include asset fees, which are primarily earned from separate account assets
generated from sales of variable annuities and variable life insurance products;
cost of insurance charges earned on universal life insurance products;
administration fees, which include fees charged per contract on a variety of
Nationwide's products and premium loads on universal life insurance products;
and surrender fees, which are charged as a percentage of premiums withdrawn
during a specified period of annuity and certain life insurance contracts.
Policy charges for each of the last three years were as follows:


<TABLE>
<CAPTION>
(in millions of dollars)                                                     1999             1998                1997

<S>                                                                         <C>              <C>                 <C>
Asset fees                                                                   $616.5           $494.7              $384.8
Cost of insurance charges                                                     117.0             88.8                68.5
Administrative fees                                                           102.4             73.8                59.5
Surrender fees                                                                 59.6             41.6                32.4
     Total policy charges                                                    $895.5           $698.9              $545.2
</TABLE>


The growth in asset fees reflects increases in total separate account assets of
$16.20 billion, or 32%, in 1999 and $13.2 billion, or 35% in 1998. Record
variable annuity sales and strong equity market performance in each of the last
three years have resulted in separate account balances increasing 149% from
$26.93 billion at the beginning of 1997 to $67.14 billion at the end of 1999.

Cost of insurance charges are assessed as a percentage of the net amount at risk
on universal life insurance policies. The net amount at risk is equal to a
policy's death benefit minus the related policyholder account value. The
increase in cost of insurance charges is due primarily to growth in the net
amount at risk related to individual variable universal life insurance
reflecting expanded distribution and increased customer demand for variable life
products. The net amount at risk related to individual variable universal life
insurance grew to $19.76 billion at the end of 1999 compared to $14.95 billion
and $10.44 billion at the end of 1998 and 1997, respectively.

The growth in administrative fees is attributable to a significant increase in
premiums on individual variable life insurance policies and certain
Corporate-owned life policies where the company collects a premium load. Nearly
all of the increase in surrender charges over the past two years is attributable
to policyholder withdrawals in the Variable Annuities segment, and is driven by
an overall increase in variable annuity policy reserves and a heightened
competitive environment in the individual annuity marketplace.

Net investment income includes the gross investment income earned on investments
supporting fixed annuities and certain life insurance products as well as the
yield on Nationwide's general account invested assets which are not allocated to
product segments. Net investment income grew from $1.41 billion and $1.48
billion in 1997 and 1998, respectively, to $1.52 billion in 1999 primarily due
to increased invested assets to support growth in fixed annuity and life
insurance policy reserves. Fixed annuity policy reserves, which include the
fixed option of Nationwide's variable annuity products, increased $704.7 million
in 1998 and $1.69



                                       35
<PAGE>   38

billion in 1999 and were $16.59 billion as of year-end 1999. The growth in life
insurance reserves was led by corporate-owned life insurance products, where
fixed reserves increased $596.7 million in 1998 and $180.0 million in 1999. The
increase in net investment income due to growth in invested assets was partially
offset by declining investment yields in 1999 and 1998 due to lower market
interest rates.

Nationwide does not consider realized gains or losses to be recurring components
of earnings. Nationwide makes decisions concerning the sale of invested assets
based on a variety of market, business, tax and other factors.

(ii) Benefits and Expenses

Interest credited to policyholder account balances totaled $1.10 billion in 1999
compared to $1.07 billion in 1998 and $1.02 billion in 1997 and principally
relates to fixed annuity and investment life insurance products. The growth in
interest credited reflects the increase in policy reserves previously discussed
partially offset by reduced average crediting rates. The average crediting rate
on fixed annuity policy reserves was 5.59% in 1999 compared to 5.95% and 6.12%
in 1998 and 1997, respectively.

Amortization of deferred policy acquisition costs (DAC) increased to $58.1
million in 1999 and $47.3 million in 1998 principally due to the Variable
Annuities segment, which accounted for $38.9 million and $36.1 million of the
increases as a result of growth in the number of policies and related policy
reserves in each of the last two years.

Operating expenses were $463.4 million in 1999, a 10% increase from 1998
operating expenses of $419.7 million. Operating expenses were $384.9 million in
1997. The increase reflects the growth in the number of annuity and life
insurance contracts in-force, particularly related to variable annuities and
variable universal life insurance, and the related increase in administrative
processing costs.

Federal income tax expense was $201.4 million representing an effective tax rate
of 33.2% for 1999. Federal income tax expense in 1998 and 1997 was $190.4
million and $150.2 million, respectively, representing effective rates of 34.2%
and 34.9%.

(iii) Year 2000

Nationwide developed and implemented a plan to address issues related to the
Year 2000. The problem relates to many existing computer systems using only two
digits to identify a year in a date field. These systems were designed and
developed without considering the impact of the change in the century. If not
corrected, many computer systems could fail or create erroneous results when
processing information dated after December 31, 1999. Like many organizations,
Nationwide was required to renovate or replace many computer systems so that the
systems would function properly after December 31, 1999.

Nationwide completed an inventory and assessment of all computer systems.
Nationwide renovated or replaced all applications that were not compliant.
Testing of all systems included running each application in a Year 2000
environment and was completed as planned during 1998. For applications being
replaced, Nationwide had all replacement systems in place and functioning as
planned by year-end 1998.

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

Nationwide's facilities in Columbus, Ohio were inventoried, assessed and tested
as being Year 2000 compliant. Mission critical systems supporting Nationwide's
infrastructure such as telecommunications, voice and networks were renovated and
brought into compliance as planned during the second quarter of 1999.

Nationwide also addressed issues associated with the exchange of electronic data
with external organizations. Nationwide completed an inventory and assessment of
all business partners utilizing electronic interfaces with Nationwide and
processes were put in place to allow Nationwide to accept data regardless of the
format. Contingency plans were completed that allow Nationwide to continue to
send or receive data in the event of failures related to electronic
transmissions.

In addition to resolving internal Year 2000 readiness issues, Nationwide
conducted a due diligence effort with external organizations, including mutual
fund organizations, financial institutions and wholesale producers. This
involved communication and



                                       36
<PAGE>   39

follow-up with critical business partners to determine if they will be in a
position to continue doing business in the Year 2000 and beyond. All of our
critical business partners have reported that they are compliant.

As part of its risk management strategy, Nationwide identified risk scenarios
including the identification of external risk factors that could cause business
interruptions from Year 2000 related events. These risk scenarios included
increased customer service volume, increased producer service volume, utility
failures, technology failures and disruptions in business operations, finance
and cash flow. Nationwide completed its mitigation and contingency plans to
address these risks that would, except for complete utility failure, permit
uninterrupted service to customer and producers.

Operating expenses in 1998 and 1997 include approximately $44.7 million and
$45.4 million, respectively, for technology projects, including costs related to
Year 2000. Year 2000 activities totaled $6.4 million during 1999. The cost
associated with the completion of Year 2000 renovation and replacement and
efforts will not result in a reduction in operation expenses. Rather, personnel
and resources that were allocated to the Year 2000 issues have been reassigned
to other technology-related projects.

(iv) Sales Information

Sales, as measured by statutory premiums and deposits, by distribution channel
for each of the last three years are summarized as follows:


<TABLE>
<CAPTION>
(in millions of dollars)                           1999              1998          1997

<S>                                                <C>             <C>          <C>
Independent broker/dealers                         $5,441.6        $5004.2      $4,976.6
National or regional brokerage firms(1)               919.3          615.3             -
Financial institutions                              2,436.7        2,108.3       1,681.9
  Pension plan administrators                       1,169.7        1,015.8         916.7
     Nationwide  Retirement  Solutions

sales representatives                               2,549.0        2,470.1       1,937.0
Nationwide agents                                     965.6          959.7         630.2
Life insurance specialists                            420.0           91.1             -
Total core premiums and deposits                   13,901.9       12,264.5      10,142.4

Bank-owned life insurance (BOLI)                      123.2          554.6         194.7
Institutional products                                577.2              -             -
Nationwide employee
     and agent benefit plans                          334.1          323.3         174.9
Total sales                                       $14,936.4      $13,142.4     $10,512.0
</TABLE>

(1) Prior to 1998, national and regional brokerage firm sales were included in
independent broker/dealer sales.

The 1998 and 1997 statutory premiums and deposits have been restated to conform
to the to 1999 presentation which better reflects multi-product sales across all
distribution channels.

Total core premiums and deposits represent amounts that are recurring and are
the sales figures management uses to set and evaluate Nationwide's sales goals.
Sales of institutional products represent sales of funding agreements that
secure notes issued to foreign investors through a third party trust under
Nationwide's $2 billion medium-term note program. The program was launched in
July 1999 as a means to expand spread based product offerings. Nationwide
excludes institutional products and BOLI sales as well as deposits into
Nationwide employee and agent benefit plans from its targeted sales comparisons.
Although funding agreements and BOLI contribute to asset and earnings growth
they do not produce steady production flow that lends itself to meaningful
comparisons. Nationwide achieved annual core sales growth of 13%, 21%, and 19%
in 1999, 1998 and 1997, respectively.



                                       37
<PAGE>   40


Nationwide sells its products through a broad distribution network. Unaffiliated
entities that sell Nationwide's products to their own customer base include
independent broker/dealers, national and regional brokerage firms, pension plan
administrators, life insurance specialists and financial institutions.
Representatives of Nationwide or its affiliates who market products directly to
a customer base identified by Nationwide include Nationwide Retirement Solutions
sales representatives and Nationwide agents.

The competitive environment for individual annuity sales through the independent
broker/dealer channel has become very challenging; however, total sales through
this channel (including retirement plans and life insurance) were up 9% in 1999
reflecting the strength of Nationwide's multiple product strategy. Sales through
financial institutions grew 16% during 1999 and 25% during 1998 driven mainly by
proprietary individual annuity products sales.

The increase in sales through life insurance specialists reflects $409.2 million
of corporate owned life insurance (COLI) sales in 1999 compared to $91.1 million
in 1998. Nationwide Financial Services entered the COLI market in 1998 and has
quickly become a market leader through a focus on mid-sized cases.

Nationwide's flagship products are marketed under The BEST of AMERICA(R) brand,
and include individual and group variable annuities and variable life insurance.
The BEST of AMERICA(R) products allow customers to choose from among investment
options managed by premier mutual fund managers. Nationwide has also developed
private label variable and fixed annuity products in conjunction with other
financial services providers which allow those providers to sell products to
their own customer bases under their own brand name.

Nationwide also markets group deferred compensation retirement plans to
employees of state and local governments for use under Internal Revenue Code
Section 457. Nationwide utilizes its sponsorship by the National Association of
Counties and The United States Conference of Mayors when marketing Internal
Revenue Code Section 457 products.


                                       38
<PAGE>   41





Core statutory premiums and deposits by product for each of the last three years
are as follows:

<TABLE>
<CAPTION>
(in millions of dollars)                                       1999                1998               1997

<S>                                                           <C>                <C>                 <C>
The Best of America(R) products:                              $4,665.3           $4,661.1            $4,267.3
Private label annuities                                        1,280.3             1093.3               981.9
The NEA Valuebuilder annuities                                   168.5              172.6               134.8
Other                                                            880.8              727.2               307.8
     Total individual annuities                                6,994.9            6,654.2             5,691.8
The Best of America(R) group pension series                    3,537.6            2,760.0             2,221.1
IRC Section 457 annuities                                      2,190.4            2,155.3             1,716.5
Other                                                             83.1               41.8                44.3
     Total group annuities                                     5,811.1            4,957.1             3,981.9
Traditional/Universal life insurance                             260.8              246.1               248.3
The Best of America(R) variable life series                      425.9              316.0               220.4
Corporate owned life insurance                                   409.2               91.1                   -
     Total life insurance                                      1,095.9              653.2               468.7
     Total core premiums and deposits                        $13,901.9          $12,264.5           $10,142.4
</TABLE>

BUSINESS SEGMENTS

Nationwide has three product segments: Variable Annuities, Fixed Annuities and
Life Insurance. In addition, Nationwide reports certain other revenues and
expenses in a Corporate and Other segment. All information set forth below
relating to Nationwide's Variable Annuities segment excludes the fixed option
under Nationwide's variable annuity contracts. Such information is included in
Nationwide's Fixed Annuities segment.

The following table summarizes operating income before federal income tax
expense for Nationwide's business segments for each of the last three years:

<TABLE>
<CAPTION>
(millions of dollars)                                          1999               1998                1997

<S>                                                            <C>                <C>                 <C>
Operating income:
     Variable annuity                                          $290.3             $218.4              $150.9
     Fixed annuity                                              177.2              175.3               169.5
     Life insurance                                             120.8               88.8                66.7
     Corporate and other                                         29.8               46.2                31.7
                                                                618.1             $528.7              $418.8
</TABLE>

                                       39

<PAGE>   42

(i)      Variable Annuities

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. Nationwide's variable annuity products consist almost
entirely of flexible premium deferred variable annuity contracts.

The following table summarizes certain selected financial data for Nationwide's
Variable Annuities segment for the years indicated:


<TABLE>
<CAPTION>
(in millions of dollars)                                    1999          1998          1997

<S>                                                   <C>           <C>           <C>
INCOME STATEMENT DATA:
Revenues                                              $    626.7    $    501.6    $    387.1
Benefits and Expenses                                      336.4         283.2         236.2
Operating income before federal income tax expense
                                                      $    290.3    $    218.4    $    150.9
OTHER DATA:
Statutory premiums and deposits(1)                    $  9,916.0    $  9,543.3    $  7,535.8
Policy reserves as of year end                        $ 61,197.2    $ 46,420.8    $ 34,486.7
Pre-tax operating income to average policy reserves         0.55%         0.54%         0.51%
</TABLE>

(1)    Statutory data, have been derived from the Annual Statements of
       Nationwide's life insurance subsidiaries, as filed with insurance
       regulatory authorities and prepared in accordance with statutory
       accounting practices.

Pre-tax operating earnings reached a record $290.3 million in 1999, up 33%
compared to 1998. Improved Variable Annuity segment results are primarily due to
growth in asset fees partially offset by increased DAC amortization.

Asset fees were $596.6 million in 1999 up 25% from $479.1 million in 1998 and
totaled $370.2 million in 1997. Asset fees are charged as a percentage of policy
reserves which have increased substantially in the past three years as a result
of strong net cash flows and through market appreciation on investments
underlying reserves. Variable annuity policy reserves grew $14.78 billion during
1999 reaching $61.20 billion as of year end 1999 compared to growth in 1998 of
$11.93 billion and year end 1998 reserves of $46.42 billion. During 1997, policy
reserves increased $10.21 billion.

Sales in 1999 of $9.92 billion offset by withdrawals and surrenders totaling
$6.52 billion generated net cash flows of $3.40 billion. Although 1999 net cash
flows are down from the $5.28 billion and $4.85 billion achieved in 1998 and
1999, respectively, Nationwide has shown the ability to consistently generate
substantial positive cash flows and increase its base of asset fee generating
reserves in a very competitive environment. The increase in withdrawal and
surrender activity is attributable to an increase in competition in the
individual variable annuity market which has increased transfers to competitor's
products and the overall aging of Nationwide's book of individual annuity
business. Nationwide will introduce new products, new product features and new
retention strategies during 2000 in an effort to decrease the rate of
surrenders. Although the equity markets have been more volatile in recent years,
equity market conditions over each of the past three years have contributed
significantly to the growth in variable annuity policy reserves. Variable
annuity policy reserves reflect market appreciation of $10.55 billion, $6.80
billion and $5.21 billion in 1999, 1998 and 1997, respectively.

Amortization of DAC increased 31% to $162.8 million in 1999 compared to $123.9
million and $87.8 million in 1998 and 1997, respectively. The growth in DAC
amortization is consistent with the overall growth in the variable annuity
business.

Efficiencies achieved through improved operating scale have enabled Nationwide
to improve operating margins to 55 basis point of average policy reserves, up
from 54 basis points in 1998 and 51 basis points in 1997.


                                       40
<PAGE>   43

(ii)  Fixed Annuities

The Fixed Annuities segment consists of annuity contracts that generate a return
for the customer at a specified interest rate for a prescribed period,
tax-deferred accumulating 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 Nationwide's variable annuity contracts.

The following table summarizes certain selected financial data for Nationwide's
Fixed Annuities segment for the years indicated:



<TABLE>
<CAPTION>
(in millions of dollars)                                         1999               1998                 1997

<S>                                                            <C>                 <C>                  <C>
INCOME STATEMENT DATA:
Revenues:
    Net investment income                                      $1,134.5            $1,116.6             $1,098.2
    Other                                                          43.4                35.7                 43.2
                                                                1,117.9             1,152.3              1,141.4
BENEFITS AND EXPENSES:

    Interest credited to policyholder account                     837.5               828.6                823.4
      balances

    Other benefits and expenses                                   163.2               148.4                148.5
                                                                1,000.7               977.0                971.9
Operating income before federal income tax expense               $177.2              $175.3               $169.5

OTHER DATA:

Statutory premiums and deposits (1)                            $3,467.2            $2,068.0             $2,137.9
Policy reserves as of year end                                $16,591.9           $14,898.9            $14,194.2
Pre-tax operating income to average policy reserves                1.14%               1.21%                1.22%
</TABLE>

(1)Statutory data have been derived from the Annual Statements of Nationwide's
   life insurance subsidiaries, as filed with insurance regulatory authorities
   and prepared in accordance with statutory accounting practices.

Fixed annuities segment results reflect an increase in interest spread income
attributable to growth in fixed annuity policy reserves offset by narrower
interest margins during 1999. Interest spread is the differential between net
investment income and interest credited to policyholder account balances.
Interest spreads vary depending on crediting rates offered by competitors,
performance of the investment portfolio, including the rate of prepayments
changes in market interest rates and other factors. The following table depicts
the interest margins on general account policy reserves in the Fixed Annuities
segment for each of the last three years.

<TABLE>
<CAPTION>
                                                               1999               1998                1997

<S>                                                             <C>                <C>                 <C>
Net investment income                                           7.57%              8.02%               8.16%
Interest credited                                               5.59%              5.95%               6.12%
                                                                1.98%              2.07%               2.04%
</TABLE>


                                       41
<PAGE>   44


During 1998 and the first half of 1999, Nationwide experienced an increase in
mortgage loan and bond prepayment fees and such income accounted for
approximately 9 basis points of the interest spread in 1999 compared to 16 basis
points and 8 basis points in 1998 and 1997, respectively. The recent increases
in interest rates have slowed prepayment activity and Nationwide expects
interest spreads to remain at 190 to 195 basis points, excluding the impact of
mortgage loan and bond prepayment income.

Nationwide is able to mitigate the effects of changes in investment yields by
periodically resetting the rates credited on fixed annuity contracts. As of
December 31, 1999, $7.28 billion, or 44% of fixed annuity policy reserves, were
in contracts where the guaranteed interest rate is reestablished each quarter.

Fixed annuity policy reserves of $5.89 billion are in contracts that adjust the
crediting rate on an annual basis with portions resetting in each calendar
quarter. Nationwide also has $1.39 billion of fixed annuity policy reserves that
call for the crediting rate to be reset annually on each January 1 and $1.45
billion of fixed annuity policy reserves are in payout status where Nationwide
has guaranteed periodic, typically monthly, payments. The remaining $574.5
million of fixed annuity policy reserves relate to funding agreements issued in
conjunction with Nationwide's medium-term note program where the crediting rate
is fixed for the term of the contract.

Fixed annuity policy reserves increased to $16.59 billion as of year-end
compared to $14.90 billion a year ago and $14.19 billion as of the end of 1997.
The 1999 growth reflects increased sales levels as well as the acquisition of
Employers Life of Wausau.

Fixed annuity sales during 1999 were $3.47 billion, compared to 1998 sales of
$2.07 billion. Sales in 1999 include $577.2 million of funding agreements issued
in conjunction with Nationwide's medium-term note program.

Most of Nationwide's fixed annuity sales are premiums allocated to the fixed
option of variable annuity contracts. Fixed annuity sales for 1999 include $2.49
billion in premiums allocated to the fixed option under a variable annuity
contract, compared to $1.68 billion in 1998 and $1.67 billion in 1997. The
increase in 1999 was driven by Nationwide's dollar cost averaging program that
offers customers a first year bonus interest rate and transfers the account
balance systematically to variable options over a six or twelve month period.

(iii)  Life Insurance

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 also allow a customer to build cash value on a
tax-deferred basis.


                                       42
<PAGE>   45

(ii)     Life Insurance

The following table summarizes certain selected financial data for Nationwide's
Life Insurance segment for the years indicated.

<TABLE>
<CAPTION>
(in millions of dollars)                                       1999               1998              1997
<S>                                                             <C>                <C>               <C>
INCOME STATEMENT DATA

Revenues                                                        $646.1             $544.1            $468.3
Benefits and expenses                                            525.3              455.3             401.6
Operating income before federal income tax expense              $120.8              $88.8             $66.7
OTHER DATA
Statutory premiums(1):
    Variable universal life insurance                           $426.0             $315.9            $220.3
    Corporate-owned life insurance                               532.3              645.8             194.7
    Traditional & universal life insurance                       260.8              246.1             248.4
Policy reserves as of year end:
    Variable universal life insurance                         $1,832.3           $1,270.1            $895.6
    Corporate-owned life insurance                            $1,498.6             $903.6            $221.9
    Traditional and universal life insurance                  $2,582.9           $2,439.7          $2,369.5
</TABLE>


(1)Statutory data have been derived from the Annual Statements of Nationwide's
   life insurance subsidiaries, as filed with insurance regulatory authorities
   and prepared in accordance with statutory accounting practices.

Life Insurance segment earnings in 1999 increased 36% to $120.8 million, up from
$88.8 million a year ago and $66.7 million in 1997. Continued strong sales and
reserve growth from both individual and corporate owned investment life
insurance products contributed to the sharp earnings increases.

Driven primarily by increased policy charges, revenues from investment life
products increased to $226.5 million in 1999 compared to $145.4 million in 1998
and $69.8 million 1997. The revenue growth reflects significantly increased
policy reserve levels as individual investment life reserves increased 44% in
1999 to $1.83 billion compared to $1.27 billion a year ago and $895.6 million at
the end of 1997. Corporate owned investment life reserves, which include both
BOLI and corporate-owned (COLI) products reached $1.50 billion, up from $903.6
million and $221.9 million at the end of 1998 and 1997, respectively.

Pre-tax earnings from investment life products reached $53.4 million 1999
compared to $29.6 million a year ago and $14.7 million in 1997. The strong
revenue growth discussed previously more than offset increased operating
expenses and slightly elevated mortality experience, which continues to remain
within pricing assumptions.

Traditional and universal life pre-tax earnings jumped 14% to $67.4 million in
1999 compared to $59.2 million in 1998 and were $52.0 million in 1997. The 1998
results reflect additional expenses related to the installation of a new policy
administration system.

Total life insurance premiums and deposits for 1999 were $1.22 billion compared
to $1.21 billion during 1998 and $663.4 million in 1997. Excluding BOLI sales of
$123.2 million in 1999 and $554.7 million in 1998, life insurance sales
increased 68% in 1999 and 39% in 1998. Sales in 1999 include record levels of
production for individual variable life insurance and COLI, reflecting
Nationwide's efforts to sell variable life through multiple channels and growing
consumer and producer demand.

(iv)  Corporate and Other

The following table summarizes certain selected financial data for Nationwide's
Corporate and Other segment for the years indicated:


                                       43
<PAGE>   46





<TABLE>
<CAPTION>
(in millions of dollars)                                     1999                  1998                  1997
<S>                                                         <C>                  <C>                   <C>
INCOME STATEMENT DATA

Revenues                                                    $252.5               $ 249.3               $ 209.5
Benefits and expenses                                        222.7                 203.1                 177.8
Operating income before federal income tax expense(1)        $29.8                $ 46.2                $ 31.7
</TABLE>

(1)Excludes realized gains (losses) on investments.



Revenues in the Corporate and Other segment consist of net investment income on
invested assets not allocated to the three product segments, investment
management fees and other revenues earned from Nationwide mutual funds and net
investment income and policy charges from group annuity contracts issued to
Nationwide employee and agent benefit plans. During 1999, Nationwide assigned
its investment advisory and related agreements associated with Nationwide mutual
funds to an affiliate.

In addition to the operating revenue previously presented, Nationwide also
reports realized gains and losses on investments in the Corporate and Other
segment. Nationwide realized net investment (losses) gains of $(11.6) million,
$28.4 million and $11.1 million during 1999, 1998 and 1997, respectively.


                                       44
<PAGE>   47

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

(i)    Market Risk Sensitive Financial Instruments

       Nationwide is subject to potential fluctuations in earnings and the fair
       value of certain of its assets and liabilities, as well as variations in
       expected cash flows due to changes in market interest rates and equity
       prices. The following discussion focuses on specific exposures Nationwide
       has to interest rate and equity price risk and describes strategies used
       to manage these risks. The discussion is limited to financial instruments
       subject to market risks and is not intended to be a complete discussion
       of all the risks Nationwide is exposed to.

(ii)   Interest Rate Risk

       Fluctuations in interest rates can potentially impact Nationwide's
       earnings and cash flows, and the fair value of its assets and
       liabilities. Generally, in a declining interest rate environment,
       Nationwide may be required to reinvest the proceeds from matured and
       prepaid investments at rates lower than the overall yield of the
       portfolio, which could reduce interest spread income. In addition,
       minimum guaranteed crediting rates (typically 3% or 3.5%) on certain
       annuity contracts could result in a reduction of Nationwide's interest
       spread income in the event of a significant and prolonged decline in
       interest rates from market rates at the end of 1999. The average
       crediting rate of annuity products during 1999 was 5.59%, well in excess
       of the guaranteed rates. Nationwide mitigates this risk by investing in
       assets with maturities and durations that match the expected
       characteristics of the liabilities and by investing in mortgage backed
       securities with limited prepayment exposure.

       Conversely, a rising interest rate environment could result in a
       reduction of interest spread income or an increase in policyholder
       surrenders. Investments supporting annuity liabilities generally have a
       weighted average maturity of seven years when purchased and therefore,
       the change in yield of the portfolio will lag changes in market interest
       rates. This lag is increased if the rate of prepayments of
       mortgage-backed securities slows. To the extent Nationwide sets renewal
       rates based on current market value rates, this will result in reduced
       interest spreads. Alternatively, if Nationwide sets renewal crediting
       rates while attempting to maintain a desired spread from the portfolio
       yield, the rates offered by Nationwide may be less than new money rates
       offered by competitors. This difference could result in an increase in
       surrender activity by policyholders. If Nationwide could not fund the
       surrenders with its cash flow from operations, Nationwide may be required
       to sell investments, which likely would have declined in value due to the
       increase in interest rates. Nationwide mitigates this risk by offering
       products that assess surrender charges or market value adjustments at the
       time of surrender, by investing in assets with maturities and durations
       that match the expected characteristics of the liabilities, and by
       investing in mortgage-backed securities with limited prepayment exposure.

(iii)  Asset/Liability Management Strategies to Manage Interest Rate Risk

       Nationwide employs an asset/liability management approach tailored to the
       specific requirements of each of its products. Nationwide's general
       account investments are primarily managed in a number of pools that are
       segregated by weighted average maturity of the assets acquired by the
       pools. For fixed maturity securities and mortgages, the weighted average
       maturity is based on repayments which are scheduled to occur under the
       terms of the asset. For mortgage backed securities, repayments are
       determined using the current rate of repayment of the underlying
       mortgages and the terms of the securities. Each product line has an
       investment strategy based on its specific characteristics. The strategy
       establishes asset duration, quality and other guidelines. Nationwide
       determines the amount of new investments needed for each line to arrive
       at the amount of new investments needed for each pool by month. The
       investments acquired for each pool are shared on a proportional basis by
       each of the lines requesting investments in the pool based on their
       actual investment needs.

       For all business having future benefits which cannot be changed at the
       option of the policyholder, the underlying assets are managed in a
       separate pool. The duration of assets and liabilities in this pool are
       kept as close together as possible. For assets, the repayment cash flows,
       plus anticipated coupon payments, are used in calculating asset duration.
       Future



                                       45
<PAGE>   48

       benefits and expenses are used for liabilities. On December 31, 1999, the
       average duration of assets in this pool as 7.09 years and the average
       duration of the liabilities was 7.41 years. Policy reserves on this
       business were $1.5 billion as of December 31, 1999.

       Because the timing of the payment of future benefits on the majority of
       Nationwide's business can be changed by the policyholder, Nationwide
       employs cash flow testing techniques in its asset/liability management
       process. In addition, each year Nationwide's annuity and insurance
       business is analyzed to determine the adequacy of the reserves supporting
       such business. This analysis is accomplished by projecting the
       anticipated cash flows from such business and the assets required to
       support such business under a number of possible future interest rate
       scenarios. The first seven of these scenarios are required by state
       insurance regulation. Projections are also made using 14 additional
       scenarios which involve more extreme fluctuations in future interest
       rates. Finally, to get a statistical analysis of possible results and to
       minimize any bias in the 21 predetermined scenarios, additional
       projections are made using 50 randomly generated interest rate scenarios.
       For Nationwide's 1999 cash flow testing process, interest rates for
       90-day treasury bills ranged from 0.73% to 11.98% under the 21
       predetermined scenarios and 1.44% to 18.53% under the 50 random
       scenarios. Interest rates for longer maturity treasury securities had
       comparable ranges. The values produced by each projection are used to
       determine future gains or losses from Nationwide's annuity and insurance
       business, which, in turn, are used to quantify the adequacy of
       Nationwide's reserves over the entire projection period. The results of
       Nationwide's cash flow testing indicated that Nationwide's reserves were
       adequate as of December 31, 1999.



                                       46
<PAGE>   49

(iv)   Characteristics of Interest Rate Sensitive Financial Instruments

       The following table provides information about Nationwide's financial
       instruments that are sensitive to changes in interest rates. Insurance
       contracts that subject Nationwide to significant mortality risk,
       including life insurance contracts and life-contingent immediate
       annuities, do not meet the definition of a financial instrument and are
       not included in the table.

<TABLE>
<CAPTION>
(in millions of dollars)       2000         2001         2002          2003         2004      Thereafter   Total        Fair Value

<S>                           <C>          <C>          <C>           <C>            <C>        <C>          <C>          <C>
ASSETS
Fixed maturity securities:
  Corporate bonds:
   Principal                  $1,088.8     $1,669.0     $1,674.3      $1,047.6       $971.6     $3,100.3     $9,551.6     $9,536.5
  Average interest rate           7.5%         7.4%         7.1%          7.1%         7.2%         7.9%
Mortgage and other
asset-backed securities:
  Principal                     $997.2       $920.5       $761.0        $551.8      $ 448.8     $1,606.6    $ 5,285.9    $ 5,196.9
  Average interest rate           7.3%         7.3%         7.3%          7.3%         7.3%         7.4%
Other fixed maturity
securities:
  Principal                      $76.4        $70.3       $107.7         $34.0        $43.9       $207.5       $539.8       $560.6
  Average interest rate           6.4%         6.0%         7.0%          7.8%         6.5%         8.3%
Mortgage loans on real estate:
  Principal                     $292.8       $270.9       $369.9        $391.2       $483.2     $4,024.5     $5,832.5     $5,745.5
  Average interest rate          9.00%         8.3%         8.6%          7.8%         7.7%         7.8%
LIABILITIES
Deferred fixed annuities:
  Principal                   $2,076.0     $1,646.0     $1,448.0      $1,286.0     $1,149.0     $9,626.8    $17,231.8    $16,674.6
  Average credited rate           5.5%         5.4%         5.4%          5.4%         5.4%         5.5%
Immediate annuities:
  Principal                      $27.0        $24.0        $21.0         $19.0        $17.0       $123.0       $231.0       $237.8
  Average credited rate           7.2%         7.2%         7.2%          7.3%         7.3%         7.3%
DERIVATIVE FINANCIAL
INSTRUMENTS
Interest rate swaps:
Pay fixed/receive
variable
Notional value                      -            -         $15.0         $16.0        $90.8       $240.9       $362.7         $4.8
Weighted average pay rate           -            -           2.7%          6.6%         6.8%         6.9%
Weighted average receive            -            -           7.5%          6.1%         6.1%         6.2%
rate
Pay variable/receive fixed
Notional value                      -            -             -             -       $320.4       $285.3       $605.7       $(25.3)
Weighted average pay rate           -            -             -             -          6.4%         6.5%
Weighted average receive            -            -             -             -          3.0%         5.4%
rate
Interest rate futures:
Short positions
Contract amount/notional        $323.6       $256.0       $168.0         $22.0         $9.0         $3.0       $781.6         $1.3
Weighted average
settlement price                 $94.4        $93.4        $93.2         $93.0        $92.8        $92.6
</TABLE>


                                       47
<PAGE>   50



     The following table provides information about Nationwide's financial
     instruments as of December 32, 1998 that are sensitive to charges in
     interest rates.

<TABLE>
<CAPTION>
(in millions of dollars)       1999         2000         2001          2002         2003      Thereafter   Total        Fair Value

<S>                          <C>           <C>          <C>           <C>            <C>        <C>          <C>          <C>
ASSETS
Fixed maturity securities:
  Corporate bonds:
   Principal                 $ 1,092.7     $1,049.2     $1,667.6      $1,386.3       $882.7     $2,864.0     $8,942.5     $9,364.2
  Average interest rate           8.0%         7.5%         7.3%          7.2%         7.0%         7.6%
Mortgage and other
asset-backed securities:
  Principal                     $905.3       $964.3       $870.7        $588.9       $367.3       $718.3     $4,414.8     $4,499.4
  Average interest rate           7.3%         7.4%         7.2%          7.4%         7.4%         7.0%
Other fixed maturity
securities:
  Principal                       $7.8        $72.0        $54.6        $103.3        $60.6        $65.7       $364.0       $381.5
  Average interest rate           8.5%         6.4%         7.0%          6.6%         6.9%         6.8%
Mortgage loans on real estate:
  Principal                     $185.9       $373.9       $313.1        $339.5       $408.8     $3,749.6     $5,370.8     $5,527.6
  Average interest rate           9.2%         9.3%         7.0%          8.5%         7.6%         7.1%
LIABILITIES
Deferred fixed annuities:
  Principal                   $1,639.6     $1,548.3     $1,733.7      $1,232.5     $1,169.6     $8,270.7    $15,594.4    $15,282.0
  Average credited rate           5.2%         4.8%         4.5%          4.3%         4.1%         4.1%
Immediate annuities:
  Principal                      $20.6        $20.7        $22.3         $25.2        $29.9        $53.1       $171.8       $201.6
  Average credited rate           7.3%         7.3%         7.3%          7.3%         7.4%         7.4%
</TABLE>

     Additional information about the characteristics of the financial
     instruments and assumptions underlying the data presented in the table
     above are as follows:

     Mortgage and other asset-backed securities (MBSs): The maturity year is
     determined based on the terms of the securities and the current rate of
     prepayment of the underlying pools of mortgages. Nationwide limits its
     exposure to prepayments by purchasing less volatile types of MBSs.

     Other Fixed Maturity Securities and Mortgage Loans on Real Estate: The
     maturity year is determined based on the maturity date of the security or
     loan.

     Deferred Fixed Annuities: the maturity year is based on the expected date
     of policyholder withdrawal, taking into account actual experience, current
     interest rates, and contract terms. Included are group annuity contracts
     ($9.70 billion) which are generally subject to market value adjustment upon
     surrender and may also be subject to surrender charges. Of the total group
     annuity liabilities, $7.28 billion was in contracts where the crediting
     rate is reset quarterly. For the remaining $2.42 billion of group annuity
     reserves, the crediting rate is reset annually on January 1. Also included
     are $5.89 billion of individual annuity liabilities where the crediting
     rate is reset annually, with portions resetting in each calendar quarter.
     Such individual annuity contracts are also subject to surrender charges
     calculated as a percentage of the lesser of deposits made or the amount
     surrendered and assessed at declining rates during the first seven years
     after a deposit is made. The average crediting rate is calculated as the
     difference between the projected yield of the assets backing the
     liabilities and a targeted interest spread. However, for certain individual
     annuities the credited rate is also adjusted to partially reflect current
     new money rates.

     Immediate Annuities: Included are non-life contingent contracts in payout
     status where Nationwide has guaranteed periodic, typically monthly,
     payments.  The maturity year is based on the terms of the contract.


                                       48
<PAGE>   51

     Equity Market Risk

     Asset fees calculated as a percentage of the separate account assets are a
     significant source of revenue to Nationwide. At December 31, 1999, 88% of
     separate account assets were invested in equity mutual funds. Gains and
     losses in the equity markets will result in corresponding increases and
     decreases in Nationwide's separate account assets and the reported asset
     fee revenue. In addition, a decrease in separate account assets may
     decrease Nationwide's expectations of future profit margins which may
     require Nationwide to accelerate the amortization of deferred policy
     acquisition costs.

     DIRECTORS AND EXECUTIVE OFFICERS

     Nationwide's Board of Directors currently consists of the following sixteen
Directors:

<TABLE>
<CAPTION>
                         NAME                                  AGE              DIRECTOR SINCE        YEAR TERM WILL EXPIRE

<S>                                                             <C>                  <C>                      <C>
Lewis J. Alphin                                                 51                   1993                     2015

A. I. Bell                                                      54                   1998                     2013

Nancy C. Breit                                                  65                   1986                     2001

Yvonne M. Curl                                                  45                   1998                     2022

Kenneth D. Davis                                                46                   1999                     2002

Keith W. Eckel                                                  53                   1996                     2014

Willard J. Engel                                                60                   1994                     2006

Fred C. Finney                                                  53                   1992                     2013

Joseph J. Gasper                                                56                   1996                     2008

William G. Jurgensen                                            49                   2000                     2003

Dimon R. McFerson                                               63                   1981                     2002

David O. Miller                                                 61                   1996                     2006

Ralph M. Paige                                                  57                   1999                     2002

James F. Patterson                                              58                   1989                     2007

Arden L. Shisler                                                58                   1984                     2008

Robert L. Stewart                                               63                   1992                     2004
</TABLE>


                                       49
<PAGE>   52




                               EXECUTIVE OFFICERS

<TABLE>
<CAPTION>
                 NAME                           AGE                              POSITION WITH NATIONWIDE

<S>                                              <C>          <C>
Dimon R. McFerson                                63           Chairman

William G. Jurgensen                             49           Chief Executive Officer

Joseph J. Gasper                                 56           President and Chief Operating Officer

Richard D. Headley                               51           Executive Vice President - Chief Information Technology Officer

Robert A. Oakley                                 53           Executive Vice President - Chief Financial Officer

Robert J. Woodward, Jr.                          58           Executive Vice President - Chief Investment Officer

John R. Cook, Jr.                                57           Senior Vice President - Chief Communications Officer

David A. Diamond                                 44           Senior Vice President - Corporate Controller

Philip C. Gath                                   52           Senior Vice President - Chief Actuary

Patricia R. Hatler                               45           Senior Vice President, General Counsel and Secretary

Donna A. James                                   42           Senior Vice President - Chief Human Resources Officer

Richard A. Karas                                 57           Senior Vice President - Sales - Financial Services

Gregory S. Lashutka                              56           Senior Vice President - Corporate Relations

Mark R. Thresher                                 43           Senior Vice President - Finance - Nationwide Financial

Susan A. Wolken                                  49           Senior Vice President - Product Management and Nationwide
                                                              Financial Marketing

Rhodes B. Baker                                  53           Vice President - Life Company Operations

Dennis W. Click                                  61           Vice President - Secretary

R. Dennis Noice                                  53           Vice President - Systems
</TABLE>

Biographical information for each of the individuals listed in the above table
is set forth below.

W. G. "JERRY" JURGENSEN has been Chief Executive Officer of Nationwide since
August 2000 and a director since May 2000. Previously, he was Executive Vice
President of Bank One Corporation from 1998 to 2000. Mr. Jurgensen was Executive
Vice President of First Chicago NBD Corporation and Chairman of FCC National
Bank from 1996 to 1998; he also held other positions from 1990 to 1996. Mr.
Jurgensen was Executive Vice President of Norwest Corporation from 1987 to 1990.
Prior to 1987, Mr. Jurgensen held numerous positions with Norwest Corporation
from 1973 to 1990.

DIMON R. MCFERSON has been a Director since April 1988 and Chairman since April
1996. He served as Chief Executive Officer from April 1996 to August 2000. He
was elected Chief Executive Officer in December 1992, and President and Chief
Executive Officer in December 1993. He was President and General Manager of
Nationwide Mutual Insurance Company from April 1988 to April 1991; President and
Chief Operating Officer of Nationwide Mutual Insurance Company from April 1991
to December 1992; and President and Chief Executive Officer of Nationwide Mutual
Insurance Company from December 1992 to April 1996. Mr. McFerson has been with
Nationwide for 20 years.

JOSEPH J. GASPER has been President and Chief Operating Officer and Director of
Nationwide since April 1996. Previously, he was Executive Vice President -
Property/Casualty Operations of Nationwide Mutual Insurance Company from April
1995 to April 1996. He was Senior Vice President - Property/Casualty Operations
of Nationwide Mutual Insurance Company from September 1993 to April 1995. Prior
to that time, Mr. Gasper held numerous positions within Nationwide. Mr. Gasper
has been with Nationwide for 33 years.


                                       50
<PAGE>   53


LEWIS J. ALPHIN has been a Director of Nationwide since 1993. Mr. Alphin owns
and operates an 800-acre farm in Mt. Olive, NC. He taught agriculture business
at James Sprunt Community College in Kenansville, NC for more than 22 years
before retiring in 1994. He is the former board chairman of the Cape Fear Farm
Credit Association, a member and former vice president, secretary/treasurer, and
director of the Duplin County Agribusiness Council, and a former board member of
the Southern States Cooperative (1986 to 1993). Mr. Alphin is a member of the
Duplin County Farm Bureau, the North Carolina Farm Bureau, ad the Farm Credit
Council. He is a member and former director of the Oak Wolfe Fire Department.

A. I. BELL has been a Director of Nationwide since April, 1998. Mr. Bell has
served as a state trustee of the Ohio Farm Bureau Federation from 1991 to 1998
and as president that last four years. He oversees the Bell family farm in
Zanesville, Ohio. The farm is the hub of a multi-family swine network, in
addition to grain and beef operations. Mr. Bell has represented the Ohio Farm
Bureau at state and national level activities, and has traveled internationally
representing Ohio agriculture. In 1995, he was introduced into The Ohio State
University Department of Animal Sciences Hall of Fame.

NANCY C. BREIT has been a Director of Nationwide since 1986. Mrs. Thomas is a
board member of Farm Credit Services' 4th District and serves on the advisory
board of Walsh University in North Canton, OH. She is a past president and
former director of the Ohio Agricultural Marketing Association and served on the
boards of the Ohio Farm Bureau Federation and Landmark, Inc., a farm supply
cooperative which is now part of Indianapolis-based Countrymark, and as the
Midwest regional representative on the American Farm Bureau women's committee.

YVONNE M. CURL has been a Director of Nationwide since April, 1998. Ms.
Montgomery is senior vice president/general manager - Public Sector
Worldwide/Document Solutions Group for Xerox Corporation. A resident of
Washington, DC, Ms. Montgomery is in charge of providing an integrated,
industry-focused portfolio of document solutions and services to the public
sector worldwide. Ms. Montgomery joined Xerox in 1976 as a sales representative
and progressed through management positions, including vice president-field
operations and executive assistant to the chairman and CEO.

KENNETH D. DAVIS has been a Director of Nationwide since April 1999. Mr. Davis
is the immediate past president of the Ohio Farm Bureau Federation. He served as
a member of the Ohio Farm Bureau Federation's board of trustees from 1989 until
1999. He served as first vice president of the board from 1994 until 1998. Mr.
Davis serves on the board of directors of his local rural electric cooperatives
and is a member of many agriculture organizations including the Ohio Corn
Growers, Ohio Cattlemen's and Ohio Soybean associations.

KEITH W. ECKEL has been a Director of Nationwide since April 1996. Mr. Eckel is
a partner of Fred W. Eckel Sons and president of Eckel Farms, Inc. in northeast
Pennsylvania. He received the Master Farmer award from Penn State University in
1982. Mr. Eckel is a member of the Pennsylvania Agricultural Land Preservation
Board. He is a former president of the Pennsylvania Farm Bureau, a position he
held for 15 years, and the Lackawanna County Cooperative Extension Association.
He has served as a board member and executive committee member of the American
Farm Bureau Federation. He is a former vice president of the Pennsylvania
Council of Cooperative Extension Associations and former board member of the
Pennsylvania Vegetable Growers Association.

WILLARD J. ENGEL has been a Director of Nationwide since 1994. Mr. Engel served
as general manager of Lyon County Co-Operative Oil Co. in Marshall, MN from 1975
to 1997, and occasionally serves on a consulting basis. He previously was a
division manager of the Truman Farmers Elevator. He is a former director of the
Western Co-op Transport in Montevideo, MN, a former director and legislative
committee chairman of the Northwest Petroleum Association in St. Paul, and a
former director of Farmland Industries in Kansas City.

FRED C. FINNEY has been a Director of Nationwide since 1992. Mr. Finney is the
owner and operator of the Moreland Fruit Farm and operator of Melrose Orchard in
Wooster, OH. He is past president of the Ohio Farm Bureau Federation, the Ohio
Fruit Growers Society, Wayne County Farm Bureau, and the Westwood Ruritan Club.
He is a member of the American Berry Cooperative.

                                       51
<PAGE>   54


DAVID O. MILLER has been a Director of Nationwide since November 1996. Mr.
Miller has been Chairman of the Board since 1998. Mr. Miller is president of
Owen Potato Farm, Inc. and a partner of M&M Enterprises in Licking County, OH.
He is a director and board chairman of the National Cooperative Business
Association, director of Cooperative Business International and the
International Cooperative Alliance, and serves on the educational executive
committee of the National Council of Farmer Cooperatives. He was president of
the Ohio Farm Bureau Federation from 1981 to 1985 and was vice president for six
years. Mr. Miller served a two year term on the board of the American Farm
Bureau Association. He is past president of the Ohio Vegetable and Potato
Growers Association, and was a director of Landmark, Inc., a farm supply
cooperative which is now part of Indianapolis-based Countrymark.

RALPH M. PAIGE has been a Director of Nationwide since April 1999. Mr. Paige has
been the Executive Director of the Federation of Southern Cooperatives/Land
Assistance Fund since 1969. Mr. Paige also served as the National Field
Director/Georgia State Director from 1981 to 1984.

JAMES F. PATTERSON has been a Director of Nationwide since April 1989. Mr.
Patterson is president of Patterson Farms, Inc. and has operated Patterson Fruit
Farm in Chesterland, OH since 1964. Mr. Patterson is on the boards of The Ohio
State University Hospitals Health System in Cleveland, Geauga Hospital, Inc. and
the National Cooperative Business Association. He is past president of the Ohio
Farm Bureau Federation and former member of Cleveland Foundation's Lake and
Geauga Advisory Committees.

ARDEN L. SHISLER has been a Director of Nationwide since 1984. Mr. Shisler is
president and chief executive officer of K&B Transport, Inc., a trucking firm in
Dalton, OH. He is a director of the National Cooperative Business Association in
Washington, DC. He is a former board member and vice president of the Ohio Farm
Bureau Federation and past president of the Ohio Agricultural Marketing
Association, an Ohio Farm Bureau Federation subsidiary. He is a member of the
Ohio Trucking Association, the Ohio Trucking Safety Council, the Wayne County
Farm Bureau, Cornerstone Community Church, the Advisory Committee of The Ohio
State University Agriculture Technical Institute and a board member of the
Wilderness Center.

ROBERT L. STEWART has been a Director of Nationwide since 1989. Mr. Stewart is
the owner and operator of Sunnydale Farms and Mining in Jewett, OH. He served on
the board of the Ohio Farm Bureau Federation and as president of the Ohio
Holstein Association board. Mr. Stewart was a director of the Ohio Agricultural
Stabilization and Conservation Service board and Landmark, Inc. a farm supply
cooperative which is now part of Indianapolis-based Countrymark.

RICHARD D. HEADLEY has been Executive Vice President - Chief Information
Technology Officer since May 1999. He was Senior Vice President - Chief
Information Technology Officer from October 1997 to May 1999. Previously, Mr.
Headley was Chairman and Chief Executive Officer of Banc One Services
Corporation from 1992 to October 1997. From January 1975 until 1992 Mr. Headley
held several positions with Banc One Corporation. Mr. Headley has been with
Nationwide for 2 years.

ROBERT A. OAKLEY has been Executive Vice President - Chief Financial Officer
since April 1995. Previously, he was Senior Vice President - Chief Financial
Officer from October 1993 to April 1995. Prior to that time, Mr. Oakley held
several positions within Nationwide. Mr. Oakley has been with Nationwide for 24
years.

ROBERT J. WOODWARD, JR. has been Executive Vice President - Chief Investment
Officer since August 1995. Previously, he was Senior Vice President - Fixed
Income Investments from March 1991 to August 1995. Prior to that time, Mr.
Woodward held several positions within Nationwide. Mr. Woodward has been with
Nationwide for 35 years.

JOHN R. COOK, JR. has been Senior Vice President - Chief Communications Officer
since May 1997. Previously, Mr. Cook was Senior Vice President - Chief
Communications Officer of USAA from July 1989 to May 1997. Mr. Cook has been
with Nationwide for 2 years.

DAVID A. DIAMOND has been Senior Vice President - Corporate Controller since
August 1999. He was Vice President-Controller from August 1996 to August 1999.
Previously, he was Vice President - Controller from October 1993 to August 1996.
Prior to that time, Mr. Diamond held several positions within Nationwide. Mr.
Diamond has been with Nationwide for 11 years.

                                       52
<PAGE>   55




PHILIP C. GATH - has been Senior Vice President - Chief Actuary - Nationwide
Financial since May 1998. Previously, Mr. Gath was Vice President - Product
Manager - Individual Variable Annuity from July 1997 to May 1998. Mr. Gath was
Vice President - Individual Life Actuary from August 1989 to July 1997. Prior to
that time, Mr. Gath held several positions within Nationwide. Mr. Gath has been
with Nationwide for 31 years.

PATRICIA R. HATLER has been Senior Vice President, General Counsel and Secretary
since April 2000. Previously, she was Senior Vice President and General Counsel
from July 1999 to April 2000. Prior to that time, she was General Counsel and
Corporate Secretary of Independence Blue Cross from 1983 to July 1999.

DONNA A. JAMES has been Senior Vice President - Chief Human Resources Officer
since May 1999. She was Senior Vice President - Human Resources from December
1997 to May 1999. Previously she was Vice President - Human Resources from July
1996 to December 1997. Prior to that time, Ms. James was Vice President -
Assistant to the CEO of Nationwide from March 1996 to July 1996. From May 1994
to March 1996 she was Associate Vice President - Assistant to the CEO for
Nationwide. Previously Ms. James held several positions within Nationwide. Ms.
James has been with Nationwide for 18 years.

RICHARD A. KARAS has been Senior Vice President - Sales - Financial Services
since March 1993. Previously, he was Vice President - Sales - Financial Services
from February 1989 to March 1993. Prior to that time, Mr. Karas held several
positions within Nationwide. Mr. Karas has been with Nationwide for 35 years.

GREGORY S. LASHUTKA has been Senior Vice President - Corporate Relations since
January 2000. Previously, he was the Mayor of the City of Columbus (Ohio) from
January 1992 to December 1999. From January 1986 to December 1991, Mr. Lashutka
was a Partner with Squire, Sanders & Dempsey. From January 1978 to December
1985, he was City Attorney for the City of Columbus (Ohio).

MARK R. THRESHER has been Senior Vice President - Finance - Nationwide Financial
since May 1999. He was Vice President - Controller from August 1996 to May 1999.
He was Vice President and Treasurer from November 1996 to February 1997.
Previously, he was Vice President and Treasurer from June 1996 to November 1996.
Prior to joining Nationwide, Mr. Thresher served as a partner with KPMG LLP from
July 1988 to June 1996.

SUSAN A. WOLKEN has been Senior Vice President - Product Management and
Nationwide Financial Marketing since May 1999. Previously, Ms. Wolken was Senior
Vice President - Life Company Operations from June 1997 to May 1999. She was
Senior Vice President - Enterprise Administration from July 1996 to June 1997.
Prior to that time, she was Senior Vice President - Human Resources from April
1995 to July 1996. From September 1993 to April 1995, Ms. Wolken was Vice
President - Human Resources. From October 1989 to September 1993 she was Vice
President - Individual Life and Health Operations. Ms. Wolken has been with
Nationwide for 25 years.

RHODES B. BAKER has been Vice President - Life Company Operations since May
1999. Previously, he was Vice President - Individual Annuities from May 1998 to
May 1999. Prior to that time, he held several positions within Nationwide. Mr.
Baker has been with Nationwide for 22 years.

DENNIS W. CLICK has been Vice President - Secretary since December 1997.
Previously, he was Vice President - Assistant Secretary from December 1996 to
December 1997. Mr. Click was Vice President - Assistant Secretary from August
1994 to December 1997. Mr. Click was Associate Vice President and Assistant
Secretary from August 1989 to August 1994. Prior to that time, he held several
positions within Nationwide. Mr. Click has been with Nationwide for 39 years.

R. DENNIS NOICE has been Vice President - Systems - Nationwide Financial since
April 1999. He was Vice President - Systems - Nationwide Financial Services from
April 1998 to April 1999. Previously, he was Vice President - Retail Operations
from March 1997 to April 1998. Prior to that time, Mr. Noice was Vice President
Individual Investment Products from October 1989 to March 1997. Prior to that
time, Mr. Noice held several positions within Nationwide. Mr. Noice has been
with Nationwide for 28 years.

                                       53
<PAGE>   56



EXECUTIVE COMPENSATION

     COMPENSATION

     Pursuant to a Cost Sharing Agreement, the salaries and benefits of certain
     officers and employees of Nationwide and its subsidiaries, including Named
     Executive Officers, will be paid by Nationwide Mutual Insurance Company and
     reimbursed in accordance with the terms of the Cost Sharing Agreement.

     The following table provides certain information concerning compensation
     received by Nationwide's Chief Executive Officer and the four remaining
     most highly paid executive officers (the "Named Executive Officers") as of
     the last fiscal year, for the last three fiscal years ended December 31,
     1999, 1998 and 1997 solely for services rendered to Nationwide and its
     subsidiaries.

                           SUMMARY COMPENSATION TABLE

<TABLE>
<CAPTION>
                                                                                   Long Term Compensation
                                                                             ------------------------------
                                              Annual Compensation                         Awards
                                    -----------------------------------------------------------------------
                                                                               Restricted      Securities    Long Term
                                                              Other Annual   Stock Award(s)    Underlying    Incentive
         Name and                     Salary        Bonus     Compensation         $         Options/SARs #    Plan      All Other
    Principal Position       Year        $            $             $                                         Payouts   Compensation
------------------------------------------------------------------------------------------------------------------------------------
<S>                          <C>       <C>      <C>             <C>            <C>               <C>        <C>           <C>
Dimon R. McFerson:           1999      446,900  1,008,504(2)                        _____        109,700      _____       22,785(11)
  Chairman and Chief         1998      430,970    392,982(3)        (5)             _____         60,000    204,351(9)    23,278(12)
  Executive Officer -        1997      381,717    111,780(4)        (5)            907,147(7)     40,000    207,000(10)   21,751(13)
  Nationwide Financial
  Services, Inc.(1)
                                                                    (5)

  Joseph J. Gasper:          1999      512,308    952,282(2)        (5)             _____         78,000(8)    _____      21,492(11)
  President and Chief        1998      461,308    330,647(3)        (5)             _____         40,000     143,520(9)   21,491(12)
  Operating Officer          1997      358,066     97,250(4)        (5)            396,563(7)     30,000     155,600(10)  18,155(13)

Richard A. Karas:            1999      307,308    330,021(2)        (5)             _____         34,400(8)    _____      13,177(11)
  Senior Vice President -    1998      283,847    212,503(3)        (5)             _____         20,000      90,000(9)   13,174(12)
  Sales - Financial          1997      246,058     72,900(4)        (5)            167,508(7)     10,000      81,000(10)  13,020(13)
  Services

Robert J. Woodward:          1999      280,293    503,928(2)        (5)             _____         21,800       _____      11,406(11)
  Executive Vice             1998      236,599    209,607(3)        (5)             _____         12,000      80,694(9)   10,883(12)
  President - Chief          1997      223,803     53,694(4)        (5)            182,877(7)     10,000      73,219(10)  11,453(13)
  Investment Officer(1)

Susan A. Wolken:             1999      239,962    259,979(2)        (5)             71,969(6)     16,715(8)    _____      10,343(11)
  Senior Vice President      1998      228,654    156,978(3)        (5)             _____         12,000      68,700(9)    7,778(12)
  Product Management         1997      199,443     57,240(4)        (5)             17,625(7)      2,000      58,869(10)   8,316(13)
  and Marketing
</TABLE>

(1)  Figures in the table, other than Restricted Stock, Securities Underlying
     Options/Stock Appreciation Rights and All Other Compensation, represent
     compensation received by Mr. McFerson and Mr. Woodward for their service
     rendered to Nationwide Financial Services and its subsidiaries as allocated
     pursuant to the Cost Sharing Agreement.

(2)  Represents the amount received by the Named Executive Officers under the
     Performance Incentive Plan (hereinafter defined) in 2000 for the 1999 award
     year.

(3)  Represents the amount received by the Named Executive Officers under the
     Performance Incentive Plan in 1999 for the 1998 award year.

(4)  Represents the amount received by the Named Executive Officers under the
     Management Incentive Plan (hereinafter defined) in 1998 for the 1997 award
     year.

(5)  Aggregate perquisites and other personal benefits are less than the lower
     of $50,000 or 10% of combined salary and bonus.

(6)  The following is the number of shares and value of restricted stock at the
     end of the last fiscal year for Ms. Wolken - 1,750 shares at a value of
     $48,891.

(7)  The following are the number of shares and value of the restricted stock at
     the end of the last fiscal year for: Mr. McFerson - 15,000 shares at a
     value of $419,063; Mr. Gasper - 10,000 shares at a value of $279,375; Mr.


                                       54
<PAGE>   57

     Karas - 4,000 shares at a value of $111,750; Mr. Woodward - 3,500 shares at
     a value of $97,781 and Ms. Wolken - 750 shares at a value of 20,953.

(8)  Mr. Gasper's options include 2,500 Villanova Capital, Inc. ("VCI") (a
     subsidiary of Nationwide Financial Services, Inc.) options; Mr. Karas'
     options include 2,000 VCI options; and Ms. Wolken's options include 1,500
     VCI options.

(9)  Represents the amount received by the Named Executive Officers under the
     Executive Incentive Plan (hereinafter defined) in 1999 for the award period
     1996 - 1998.

(10) Represents the amount received by the Named Executive Officers under the
     Executive Incentive Plan in 1998 for the award period 1995 to 1997.

(11) Represents contributions made or credited by Nationwide Financial Services
     for 1999 under the Savings Plan and the DC Supplemental Plan (hereinafter
     defined). The following are the amounts for the Savings Plan and the DC
     Supplemental Plan: McFerson - $2,241 for the Savings Plan and $20,544 for
     the DC Supplemental Plan; Mr. Gasper - $4,800 for the Savings Plan and
     $16,692 for the DC Supplemental Plan; Mr. Karas - $4,800 for the Savings
     Plan and $8,377 for the DC Supplemental Plan; Mr. Woodward - $3,665 for the
     Savings Plan and $7,741 for the DC Supplemental Plan; and Ms. Wolken -
     $4,800 for the Savings Plan and $5,543 for the DC Supplemental Plan.

(12) Represents contributions made or credited by Nationwide Financial Services,
     Inc. for 1998 under the Savings Plan and the DC Supplemental Plan. The
     following are the amounts for the Savings Plan and the DC Supplemental
     Plan, and in the case of Mr. McFerson, above-market interest on deferred
     compensation: Mr. McFerson - $2,206 for the Savings Plan and $20,224 for
     the DC Supplemental Plan and $848 for the above-market interest on deferred
     compensation; Mr. Gasper - $4,800 for the Savings Plan and $16,691 for the
     DC Supplemental Plan; Mr. Karas - $4,800 for the Savings Plan and $8,374
     for the DC Supplemental Plan; Mr. Woodward - $3,497 for the Savings Plan
     and $7,386 for the DC Supplemental Plan; and Ms. Wolken - $4,800 for the
     Savings Plan and $2,978 for the DC Supplemental Plan.

(13) Represents contributions made or credited by Nationwide Financial Services,
     Inc. for 1997 under the Savings Plan and the DC Supplemental Plan. The
     following are the amounts for the Savings Plan and the DC Supplemental
     Plan: Mr. McFerson - $2,142 for the Savings Plan and $19,609 for the DC
     Supplemental Plan; Mr. Gasper - $4,760 for the Savings Plan and $13,395 for
     the DC Supplemental Plan; Mr. Karas - $4,760 for the Savings Plan and
     $8,260 for the DC Supplemental Plan; Mr. Woodward - $3,468 for the Saving
     Plan and $7,985 for the DC Supplemental Plan; and Ms. Wolken - $4,760 for
     the Savings Plan and $3,556 for the DC Supplemental Plan.

     EXECUTIVE INCENTIVE PLAN

     Prior to May 1, 1999, Nationwide Mutual Insurance Company and certain of
     its subsidiaries and affiliates, including Nationwide, maintained the
     Executive Incentive Plan (EIP). Under the EIP, annual payments were made to
     the Named Executive Officers and certain other officers of the
     participating companies based on the achievement of measures tied to the
     performance of the Nationwide Mutual Insurance Company and its subsidiaries
     and affiliates (the "Nationwide Group") and the relevant operating company
     over the preceding three years. Performance measures were based on
     profitability and growth objectives that were established in advance by the
     Board of Directors of the participating company. Under the EIP, the
     participant was granted a target incentive amount that represented a
     percentage (from 10% to 30% depending on the participant's position within
     the participating company) of the participant's base salary. The actual
     amount received by the participant ranged from zero to twice the target
     incentive amount, depending solely on the achievement of the performance
     measures. Nationwide and the participating subsidiaries and affiliates
     terminated the EIP in May 1999. As of May 1999, the Named Executive
     Officers no longer participate in the EIP, but rather participated in the
     Performance Incentive Plan, which is later defined.

     MANAGEMENT INCENTIVE PLAN

     Prior to 1999, Nationwide Mutual Insurance Company and certain of its
     subsidiaries and affiliates, including Nationwide, maintain the Management
     Incentive Plan (MIP). Under the MIP prior to 1998, annual payments were
     made to the Named Executive Officers and certain other management employees
     of the participating companies based on the achievement of measures



                                       55
<PAGE>   58

     tied to the performance of Nationwide and the relevant operating company,
     the relevant business unit and the individual participant over the
     preceding year. Performance measures were based on profitability, growth,
     expense management and key strategic objectives, which were established in
     advance. Under the MIP, the participant was granted a target incentive
     amount that represented a percentage (from 5% to 15% depending on the
     participant's position within the participating company) of the
     participant's base salary. The actual amount received by the participant
     under the MIP ranged from zero to twice the base incentive amount,
     depending solely on the achievement of the performance measures.

     Nationwide and the participating subsidiaries and affiliates terminated the
     Management Incentive Plan, with respect to these officers, at the close of
     calendar year 1997, and, for all other participants at the close of
     calendar year 1998. Beginning in 1998, the Named Executive Officers and
     certain other officers of the participating companies no longer participate
     in the MIP, but rather participate in the Performance Incentive Plan.

     PERFORMANCE INCENTIVE PLAN

     Nationwide Mutual Insurance Company and certain of its subsidiaries and
     affiliates, including Nationwide, maintain the Performance Incentive Plan
     (PIP), first implemented in 1998. Under the PIP, annual payments are made
     to Named Executive Officers and certain other management employees of the
     participating companies based on the achievement of measures tied to the
     performance of the Nationwide, the relevant operating company, the relevant
     business unit and the individual participant over the preceding year.
     Performance measures are based on a broad series of key financial results,
     financial and operational comparison to external peer comparators, the
     extent of accomplishment of strategic initiatives, and other factors and
     results impacting organization performance, and further based upon
     individual employee performance. Under the PIP, the participant will be
     granted a target incentive amount that represents a percentage (from 5% to
     50% depending on the participant's position within the participating
     company) of the participant's base salary. The actual amount received by
     the participant under the PIP will range from zero to no maximum factor of
     the participant's base salary, depending solely on the achievement of the
     performance measures.

     DEFERRED COMPENSATION PROGRAM

     Nationwide Mutual Insurance Company and certain of its subsidiaries and
     affiliates, including Nationwide, maintain a deferred compensation program
     (the "Officers' Deferred Compensation Program") pursuant to which officers
     of participating companies may elect to defer payment of amounts otherwise
     payable to them. An eligible officer is permitted to enter into a deferral
     agreement pursuant to which such officer may annually elect to defer a
     portion of his or her salary or incentive compensation earned during the
     following year. Any such election is effective prospectively. Amounts
     deferred under the Officer's Deferred Compensation Program will generally
     be payable in annual installments beginning in January of the calendar year
     following the calendar year in which the officer terminates employment or
     after the expiration and the deferral period elected by the participant.
     Amounts deferred under the Officers' Deferred Compensation Program are
     credited with interest. The interest rate is based on the fixed rate option
     in the Savings Plan.

     SAVINGS PLAN

     Nationwide Mutual Insurance Company and certain of its subsidiaries and
     affiliates, including Nationwide, maintain the Nationwide Savings Plan (the
     "Savings Plan"), a qualified profit-sharing plan including a qualified cash
     or deferred arrangement covering eligible employees of participating
     companies. Under the Savings Plan, participants who are not residents of
     Puerto Rico may elect to contribute between 1% and 22% of their
     compensation to accounts established on their behalf under the Savings Plan
     in the form of voluntary salary reductions on a pretax basis and
     participants who are residents of Puerto Rico may make contributions on an
     after-tax basis. The participating companies are obligated to make matching
     employer contributions, for the benefit of their participating employees,
     at the rate of 70% of the first 2% of compensation deferred or contributed
     to the Savings Plan by each employee, and 40% of the next 4% of
     compensation deferred or contributed by each employee to the Savings Plan.
     All amounts contributed to the Savings Plan are held in a separate account
     for each participant and are



                                       56
<PAGE>   59

     invested in one or more funds made available under the Savings Plan and
     selected by the participant. Normally, a participant receives the value of
     his or her account upon termination of employment, although a participant
     may withdraw all or a part of the amounts credited to his or her accounts
     during employment under certain circumstances including attainment of age
     59 1/2, or receive a loan of a portion of his or her account balance. Under
     the Savings Plan, a participant is immediately vested in all amounts
     credited to his or her account as a result of salary deferrals (and
     earnings on those deferrals) or after-tax contributions (and earnings on
     those contributions), as applicable. A participant is vested in amounts
     attributable to employer matching contributions (and earnings on those
     contributions) over a period of five years.

     SUPPLEMENTAL DEFINED CONTRIBUTION PLAN

     Nationwide Mutual Insurance Company and certain of its subsidiaries and
     affiliates, including Nationwide, maintain an unfunded, nonqualified
     defined contribution supplemental benefit plan, the Nationwide Supplemental
     Defined Contribution Plan (the "DC Supplemental Plan"), which provides
     benefits, equal to employer matching contributions that would have been
     made under the Savings Plan for the participants, in the absence of the IRC
     Section 401(a)(17) limitation on compensation that can be considered and
     the IRC Section 402(g) limitation on amounts that can be deferred under the
     Savings Plan reduced by actual employer matching contributions made to the
     Savings Plan. Participants are limited to those officers earning in excess
     of $170,000 annually. Benefits under the DC Supplemental Plan vest at the
     same time as employer matching contributions vest under the Savings Plan.

     NATIONWIDE FINANCIAL SERVICES, INC. 1996 LONG-TERM EQUITY COMPENSATION PLAN

     The purpose of the Long Term Equity Compensation Plan (LTEP) is to benefit
     the stockholders of Nationwide Financial Services by encouraging high
     levels of performance by selected officers, directors and employees of
     Nationwide Financial Services and certain of its affiliates, attracting and
     retaining the services of such individuals and aligning the interests of
     such individuals with those of the stockholders.

     The LTEP provides for the grant of any or all of the following, types of
     awards:

       (i)   stock options, including incentive stock options and non-qualified
             stock options, for shares of Class A Common Stock;

       (ii)  stock appreciation rights, either in tandem with stock options or
             freestanding;

       (iii) restricted stock; and

       (iv)  performance awards.

     Any stock option granted in the form of an incentive stock option must
     satisfy the applicable requirements of Section 422 of the Internal Revenue
     Code. Awards may be made to the same person on more than one occasion and
     may be granted singularly, in combination or in tandem as determined by
     Nationwide Financial Services Compensation Committee.

     The LTEP grants the Nationwide Financial Services Compensation Committee,
     which administers the LTEP, flexibility in creating the terms and
     restrictions deemed appropriate for particular awards as facts and
     circumstances warrant. The LTEP is intended to constitute a non-qualified,
     unfunded, unsecured plan for incentive and deferred compensation and is not
     intended to be subject to any requirements of the Employee Retirement
     Income Security Act of 1974, as amended ("ERISA"). Awards under the LTEP
     which are performance-based are intended to qualify as "performance-based
     compensation" for purposes of Section 162(m) of the Internal Revenue Code
     of 1986, as amended.

     No awards may be granted under the LTEP after December 11, 2006, and the
     LTEP may be terminated by the Board of Directors of Nationwide Financial
     Services prior to such date. In the event of expiration or earlier
     termination of the LTEP, the LTEP will remain in effect until such time as
     all awards granted thereunder have been satisfied or have expired.

     STOCK OPTIONS AND STOCK APPRECIATION RIGHTS

     The following table shows, as to Named Executive Officers in the Summary
     Compensation Table, certain information concerning stock options granted
     during the 1999 fiscal year under the Long Term Equity Compensation Plan.


                                       57
<PAGE>   60

           OPTION/STOCK APPRECIATION RIGHTS GRANTS IN LAST FISCAL YEAR

<TABLE>
<CAPTION>
                                                        INDIVIDUAL GRANTS

                                    NUMBER OF       % OF TOTAL OPTIONS
                                    SECURITIES          GRANTED TO          EXERCISE
                                    UNDERLYING         EMPLOYEES IN      PRICE OR BASE                        GRANT DATE
                                 OPTIONS GRANTED        FISCAL YEAR        PRICE $/SH                        PRESENT VALUE
             NAME                      (1)                                                EXPIRATION DATE         (2)

<S>                                   <C>                  <C>              <C>          <C>                  <C>
Dimon R. McFerson                     75,000               7.2%             $48.125      February 9, 2009     $1,508,250
                                      34,700               3.4%             $38.250      November 9, 2009        545,137
Joseph J. Gasper                      50,000               4.8%             $48.125      February 9, 2009      1,005,500
                                      25,500               2.5%             $38.250      November 9, 2009        400,605
Robert J. Woodward, Jr.               15,000               1.4%             $48.125      February 9, 2009        301,650
                                       6,800               0.7%             $38.250      November 9, 2009        106,828
Richard A. Karas                      25,000               2.4%             $48.125      February 9, 2009        502,750
                                       7,400               0.7%             $38.250      November 9, 2009        116,254
Susan A. Wolken                        9,215               0.9%             $48.125      February 9, 2009        185,314
                                       6,000               0.6%             $38.250      November 9, 2009         94,260
</TABLE>


(1)   One-third of the options granted become exercisable each year on the
      anniversary of the grant date. Options may be accelerated upon a change of
      control or certain other events of termination of employment.

(2)   The estimated grant date present value dollar amounts in this column are
      the result of calculations made using the Black-Scholes model, a
      theoretical method for estimating the present value of stock options based
      on a complex set of assumptions. The material assumptions and adjustments
      incorporated in the Black-Scholes model used to estimate the value of
      these options include the following:

      -     An exercise price on the options equal to the fair market value of
            the underlying stock on the date of the grant, as listed in the
            table.

      -     The rate available at the time the grant was made on zero-coupon
            U.S. Government issues with a remaining term equal to the expected
            life. The risk-free rate was 4.91% for the February 9, 1999 grants
            and 5.97% for the November 9, 1999 grant.

      -     Dividends at a rate of $0.30 per share for the February 9, 1999
            grant and $0.40 for the November 9, 1999 grant, representing the
            annualized dividends paid on shares of common stock at the date of
            grant.

      -     An option term before exercise of 5 years, which represents the
            typical period that options are held prior to exercise.

      -     Volatility of the stock price of 42.02% for the February 9, 1999
            grant, reflecting the daily stock price volatility for the one-year
            period prior to the grant date, and 41.23% for the November 9, 1999
            grant, reflecting the daily stock price volatility for the one-year
            period prior to the grant date.

      -     No adjustments were made for vesting requirements,
            non-transferability, or risk of forfeiture.

     OPTIONS/STOCK APPRECIATION RIGHTS EXERCISES AND HOLDINGS

     The following table provides information, with respect to Named Executive
     Officers, concerning the exercise of options and/or Stock Appreciation
     Rights during 1999 and unexercised options and Stock Appreciation Rights
     held as of fiscal year-end December 31, 1999, under the Long-Term Executive
     Compensation Plan.

AGGREGATED OPTION/S STOCK APPRECIATION RIGHTS EXERCISES IN LAST FISCAL YEAR AND
                YEAR-END OPTION/STOCK APPRECIATION RIGHTS VALUES

<TABLE>
<CAPTION>
NAME                        SHARES     VALUE REALIZED   NUMBER OF SECURITIES UNDERLYING    VALUE OF UNEXERCISED IN-THE MONEY
                         ACQUIRED ON                     UNEXERCISED OPTIONS AT FISCAL      OPTIONS AT FISCAL YEAR -END ($)
                           EXERCISE                    YEAR-END EXERCISABLE/UNEXERCISABLE      EXERCISABLE/UNEXERCISABLE
<S>                         <C>           <C>                    <C>                                 <C>
Dimon R. McFerson           2,500         $31,250                44,167/163,033                      107,241/59,165
Joseph J. Gasper            _____          _____                 33,333/112,167                      88,750/44,375
Richard A Karas             _____          _____                 10,667/33,133                       29,585/14,790
Robert J. Woodward, Jr      _____          _____                 13,333/49,067                       29,585/14,790
Susan A. Wolken             _____          _____                  5,333/23,792                        5,915/2,960
</TABLE>

                                       58
<PAGE>   61






PENSION PLANS

(i)   Retirement Plan

      Nationwide Mutual Insurance Company and certain of its subsidiaries and
      affiliates, including Nationwide, maintain a qualified defined-benefit
      plan, the Nationwide Retirement Plan (the "Retirement Plan"). In general,
      a participant's annual retirement benefit under the Retirement Plan will
      be equal to the sum of:

      (i)   1.25% of the participant's Final Average Compensation times years of
            service (to a maximum of 35 years); and

      (ii)  0.50% of the participant's Final Average Compensation in excess of
            Social Security Covered Compensation times years of service (to a
            maximum of 35 years).

      Final Average Compensation, for the portion of the participant's benefit
      which is attributable to service on or after January 1, 1996, is the
      average of the highest five consecutive covered compensation amounts of
      the participant in the participant's last 10 years of service. For the
      portion of a participant's benefit attributable to service prior to
      January 1, 1996, Final Average Compensation is the average of the highest
      three consecutive covered compensation amounts of the participant in the
      participant's last 10 years of service. Covered compensation, for purposes
      of determining Final Average Compensation under either method, is
      calculated on a calendar-year basis and includes compensation from any
      member company of Nationwide. With respect to Messrs. Gasper and Karas and
      Ms. Wolken, because each such officer's compensation is allocated solely
      to Nationwide Financial Services and its subsidiaries, covered
      compensation includes the compensation listed under the headings Salary,
      Bonus and Long-Term Incentive Plan Payouts shown in the Summary
      Compensation Table. Covered compensation for Messrs. McFerson and Woodward
      includes the amount set forth under the headings Salary, Bonus and
      Long-Term Incentive Plan shown in the Summary Compensation Table and
      additional compensation amounts received for services rendered to other
      companies of Nationwide. Social Security Covered Compensation means the
      average of the Social Security wage bases in effect during the 35-year
      period ending with the last day of the year the participant attains Social
      Security retirement age. The portion of a participant's benefit
      attributable to years of service credited prior to 1996 is also subject to
      post-retirement increases following the commencement of benefits or the
      participant's attainment of age 65, whichever is later.

      A participant becomes fully vested after the completion of five years of
      vesting service. The Retirement Plan generally provides for payments to or
      on behalf of each vested participant upon such participant's retirement on
      his or her normal retirement date or later, although provision is made for
      payment of early retirement benefits on a reduced basis commencing at age
      55 for those participants with 15 or more years of vesting service or at
      age 62 for those with 5 or more years of vesting service. The normal
      retirement date under the Retirement Plan is the later of the date the
      participant attains age 65 or completes five years of vesting service.
      Death benefits are payable to a participant's spouse or, under certain
      circumstances, the named beneficiary, of a participant who dies with a
      vested benefit under the Retirement Plan or while an employee. The
      Retirement Plan also provides for the funding of retiree medical benefits
      under Section 401(h) of the Internal Revenue Code.

(ii)  Excess and Supplemental Plans

      Nationwide Mutual Insurance Company and certain of its subsidiaries and
      affiliates, including Nationwide, maintain an unfunded, nonqualified
      defined-benefit excess benefit plan, the Nationwide Excess Benefit Plan
      (the "Excess Plan") and an unfunded, nonqualified defined-benefit
      supplemental benefit plan pursuant to which certain participants may
      receive a supplemental retirement benefit, the Nationwide Supplemental
      Retirement Plan (the "Supplemental Plan"). Any participant whose benefits
      are limited under the Retirement Plan by reason of limitations under
      Section 415 of the Internal Revenue Group on the maximum benefit that may
      be paid under the Retirement Plan will receive, under the Excess Plan,
      that portion of the benefit that he or she would have been entitled to
      receive under the Retirement Plan in the absence of such limitations.
      Officers who earn in excess of $170,000 annually, have at least 5 years of
      vesting service and whose benefits under the Retirement Plan are limited


                                       59
<PAGE>   62

      by reason of certain other limitations under the Internal Revenue Group,
      may receive benefits under the Supplemental Plan. Benefits under the
      Supplemental Plan will be the sum of:

            (i)   1.25% of the participant's Final Average Compensation times
                  years of service (up to a maximum of 40 years); and

            (ii)  0.75% of the participant's Final Average Compensation in
                  excess of Social Security Covered Compensation times years of
                  service (up to a maximum of 40 years) reduced by benefits
                  accrued under the Retirement Plan and the Excess Plan.

     The benefits under the Supplemental Plan, for individuals participating in
     that plan on January 1, 2000, and the Excess Plan vest at the same time as
     benefits vest under the Retirement Plan. Benefits for all other
     participants in the Supplemental Plan vest over a period of 5 years of
     participation in that plan.

     The chart below indicates the estimated maximum annual retirement benefits
     that a hypothetical participant would be entitled to receive under the
     Retirement Plan including payments made under the Excess and Supplemental
     Plans as a result of limitations imposed by the Internal Revenue Code,
     computed on a straight-life annuity basis, if retirement occurred at age 65
     and the number of credited years of service and Final Average Compensation
     equaled the amounts indicated. For purposes of the chart, it is assumed
     that the Final Average Compensation is the same whether measured over the
     three-year averaging period that applies to service accumulated prior to
     1996 or the five-year period that applies to service accumulated after
     1995. In actual operation, the total benefit received under the Retirement
     Plan (including payments made under the Excess and Supplemental Plans)
     would be the total of the benefit determined based on years of service
     earned under each method.



                                       60
<PAGE>   63


<TABLE>
<CAPTION>
                                                      YEARS OF SERVICE

    FINAL AVERAGE
    COMPENSATION               15                   20                  25                   30                   35
<S>                         <C>               <C>                   <C>                <C>                   <C>
      $125,000               $30,342            $40,456               $50,570             $60,684              $70,798
      $150,000                36,905             49,206                61,508              73,809               86,111
      $175,000                48,794             65,059                81,324              97,589              113,853
      $200,000                56,294             75,059                94,824             112,589              131,353
      $225,000                63,794             85,059               106,324             127,589              148,853
      $250,000                71,294             95,059               118,824             142,589              166,353
      $300,000                86,294            115,059               143,824             172,589              201,353
      $350,000               101,294            135,059               168,824             202,589              236,353
      $400,000               116,294            155,059               193,824             232,589              271,353
      $450,000               131,294            175,059               218,824             262,589              306,353
      $500,000               146,294            195,059               243,824             292,589              341,353
      $600,000               176,294            235,059               293,824             352,589              411,353
      $700,000               206,294            275,059               343,824             412,589              481,353
      $800,000               236,294            315,059               393,824             472,589              551,353
      $900,000               266,294            355,059               443,824             532,589              621,353
     1,000,000               296,294            395,059               493,824             592,589              691,353
     1,100,000               326,294            435,059               543,824             652,589              761,353
     1,200,000               356,294            475,059               593,824             712,589              831,353
</TABLE>


     All Named Executive Officers have a portion of their benefit calculated
     based on the post-1995 definition of Final Average Compensation. As of
     December 31, 1995, the number of credited years of service under the
     Retirement Plan for Messrs. McFerson, Gasper, Karas, Woodward and Ms.
     Wolken was 23 years, 29.5 years, 31.5 years, 31.67 years and 21.17 years,
     respectively. Mr. McFerson's credited years of service include, pursuant to
     an agreement with Nationwide Mutual Insurance Company, 8.17 years in excess
     of those actually earned through employment by the Nationwide. The benefit
     attributable to those additional years will be paid by Nationwide Mutual
     Insurance Company (not the Retirement Plan) and is reduced by the benefit
     payable under the retirement plan of Mr. McFerson's previous employer. Each
     of the Named Executive Officers earned additional years of service in 1996,
     1997, 1998 and 1999 and their benefit for such years and all future years
     will be calculated under the new definition of Final Average Compensation.
     Covered compensation paid by Nationwide Financial Services for the fiscal
     year ended December 31, 1999, for Messrs. McFerson, Gasper, Karas,
     Woodward, and Ms. Wolken was $1,074,758, $988,802, $611,209, $525,070 and
     $465,640, respectively.

COMPENSATION COMMITTEE JOINT REPORT ON EXECUTIVE COMPENSATION

     INTRODUCTION

     Approximately 20% of the shares of Nationwide Financial Services is
     publicly traded. Nationwide Mutual Insurance Company through a wholly-owned
     subsidiary, owns approximately 80% of the outstanding shares of Nationwide
     Financial Services. Because Nationwide is the principal operating
     subsidiary of Nationwide Financial Services, the Nationwide Life Insurance
     Company Compensation Committee (the "Nationwide Life Compensation
     Committee") established all components of 1999 compensation for Nationwide
     Financial Services' executive officers, with the exception of stock-based
     incentive grants made by the Nationwide Financial Services Compensation
     Committee under the Long-Term Equity Compensation Plan.

     Dimon R. McFerson, Nationwide Financial Services' Chairman and Chief
     Executive Officer, serves also in the same capacity for Nationwide. Robert
     J. Woodward Jr., Nationwide Financial Services' Executive Vice President -
     Chief Investment Officer serves also in the same capacity for Nationwide.
     Pursuant to a Cost Sharing Agreement, compensation for Mr. McFerson and Mr.
     Woodward is allocated among the companies in the Nationwide Group for whom
     services are performed. The amounts are paid by Nationwide Mutual Insurance
     Company and reimbursed by the other



                                       61
<PAGE>   64

     companies in accordance with the terms of the Cost Sharing Agreement. The
     1999 compensation for Mr. McFerson and Mr. Woodward reported in the
     compensation tables and discussed in this report is the amount allocated to
     Nationwide Financial Services and its subsidiaries under the Cost Sharing
     Agreement and is solely for services rendered to Nationwide Financial
     Services and its subsidiaries. Compensation for the other executives named
     in the compensation tables was not allocated and is their aggregate 1999
     compensation for services rendered to Nationwide Financial Services and its
     subsidiaries.

     The Nationwide Life Compensation Committee and the Nationwide Financial
     Services Compensation Committee are both comprised solely of non-employee
     directors.

     COMPENSATION PHILOSOPHY AND OBJECTIVES

     The Nationwide Life Compensation Committee and the Nationwide Financial
     Services Compensation Committee (collectively referred to herein as the
     "Compensation Committees") believe that the compensation program for
     Nationwide Financial Services' executive officers should support Nationwide
     Financial Services and Nationwide's vision and business strategies. In
     addition, compensation should be determined within a competitive framework
     based on overall financial results, business unit results, teamwork, and
     individual contributions that help build value for Nationwide Financial
     Services' stockholders. The primary objectives of the compensation program
     are to:

     -    provide a direct link between pay and performance;

     -    allocate a larger percentage of executive compensation to pay that is
          at-risk in order to positively influence behavior and support
          accountability;

     -    attract, retain and motivate top-caliber employees required for new
          business directions;

     -    offer total compensation opportunities that are fully competitive with
          the appropriate external markets in design and pay level; and

     -    emphasize the need to focus on stockholder value, in addition to
          providing-competitive value to customers.

     As part of the overall compensation philosophy, the Compensation Committees
     have determined that total compensation and each of the elements that
     comprise total compensation (base salary, annual incentives, long term
     incentives) should be targeted at the 50th percentile of the market. The
     Compensation Committees believe that differences in individual performance
     should result in significantly different levels of compensation. Therefore,
     individual pay delivered may be higher or lower than the 50th percentile of
     the market, depending on individual performance.

     Competitive market data is provided to the Compensation Committees by
     independent compensation consultants. This data compares Nationwide
     Financial Services' and the Nationwide's compensation practices to various
     groups of comparable companies. These comparable companies compete with
     Nationwide Financial Services for customers, capital and employees, and are
     comparable to Nationwide Financial Services in size, scope and business
     focus. This group includes both multi-line insurers and diversified
     financial organizations.

     The companies chosen for the comparable compensation group are not
     necessarily the same companies that would be considered a peer group of
     Nationwide Financial Services. The comparable compensation group includes
     more companies than those in the peer group because it gives the
     Compensation Committees a broader data base for comparison purposes.

     ELEMENTS OF 1999 EXECUTIVE COMPENSATION

     The key elements of Nationwide Financial Services' executive compensation
     program are base salary, annual incentives and long-term compensation. The
     following discussion relates to Nationwide Financial Services' executive
     officers other than Mr. McFerson whose compensation is discussed separately
     in the Compensation of the Chief Executive Officer.

     BASE SALARIES

     Base salaries offer security to executives and allow Nationwide Financial
     Services to attract competent executive talent and maintain a stable


                                       62
<PAGE>   65

     management team. They also allow executives to be rewarded for individual
     performance, and encourage the development of executives. Pay for
     individual performance rewards executives for achieving goals that may not
     be immediately evident in common financial measurements.

     Base salaries for executive officers are initially determined by evaluating
     executives' level of responsibility, prior experience, breadth of
     knowledge, internal equity, and external pay practices.

     In determining increases to base salaries for 1999, the Nationwide Life
     Compensation Committee considered relevant external market data, as
     described above in Compensation Philosophy and Objectives. However,
     increases to base salaries were driven primarily by individual performance
     that was evaluated based on levels of individual contribution to Nationwide
     Financial Services and Nationwide. When evaluating individual performance,
     the Nationwide Life Compensation Committee considered, among other things,
     the executive's efforts in promoting the values of Nationwide Financial
     Services and Nationwide; continuing educational and management training;
     improving product quality; developing relationships with customers,
     suppliers, and employees; and demonstrating leadership abilities among
     co-workers. No specific formula was used in evaluating individual
     performance, and the weighting given to each factor with respect to each
     executive officer was within the individual discretion and judgment of each
     member of the Nationwide Life Compensation Committee. Base salaries for the
     executive officers, including promotion and market competitive-driven
     increases, were increased in 1999 by an average of 13.5%, a rate comparable
     to the base salary increases provided at comparable companies. Executive
     officer salaries were established at a level that is consistent with the
     goals stated in Compensation Philosophy and Objectives.

     ANNUAL INCENTIVE COMPENSATION

     The Performance Incentive Plan promotes the pay-for-performance philosophy
     of the Compensation Committees by providing executives with direct
     financial rewards in the form of annual cash incentives. Awards for 1999
     were based on return on equity earnings and premium growth, other key
     financial measures, financial and operational comparison to external peer
     competitors, to the extent of accomplishment of strategic initiatives, and
     other factors and results impacting performance for both Nationwide
     Financial Services and return on equity, revenue growth and expense
     management of Nationwide, and further based upon individual employee
     performance.

     Each year, the Nationwide Life Compensation Committee establishes many
     specific performance measures used for the Performance Incentive Plan.
     Participants are provided a target incentive opportunity that represents a
     percentage of their base salary. In 1999, individual targets ranged from
     20% to 85% of base salary. Individual payouts under the Performance
     Incentive Plan may range from zero to no maximum factor of the individual's
     target incentive amount, depending on the achievement of the performance
     measures. For 1999, the excellent results achieved for the return on
     equity, the earnings and premium growth, and other financial and strategic
     performance measures of Nationwide Financial Services and of Nationwide
     resulted in a payout of 175% of target for Mr. Gasper; and an average of
     192% of target for Mr. Karas, Mr. Woodward and Ms. Wolken. These amounts
     are reflected in the Bonus column in the Summary Compensation Table.

     LONG-TERM INCENTIVE COMPENSATION

     In keeping with the philosophy of the Compensation Committees to provide a
     total compensation package that favors at-risk components of pay, long-term
     incentives comprise a significant portion of an executive's total
     compensation package. When determining long-term incentive award sizes, the
     Compensation Committees consider the executives' levels of responsibility,
     position within Nationwide Financial Services, prior experience, historical
     award data, various performance criteria, and compensation practices at
     comparable companies.

     The Compensation Committees utilize the long-term incentive plan described
     below. This plan is designed to achieve a balance between market pay
     orientation and alignment of executive interests with that of stockholders.



                                       63
<PAGE>   66

     (i) Nationwide Financial Services, Inc. 1996 Long-Term Equity Compensation
     Plan

     The Long-Term Equity Compensation Plan authorizes grants of stock options,
     stock appreciation rights, restricted stock, and performance awards. The
     objectives of the Long-Term Equity Compensation Plan are to encourage high
     levels of performance by selected officers, directors and employees of
     Nationwide Financial Services and certain of its affiliates, to attract and
     retain the services of such individuals, and to align the interests of such
     individuals with those of the stockholders.

     During February 1999 and November 1999, the Nationwide Financial Services
     Compensation Committee made grants to executive officers and others under
     the Long-Term Equity Compensation Plan. Award sizes were determined based
     on competitive equity grant practices using the median practices at
     comparator companies and the individual's impact on Nationwide Financial
     Services' performance and were determined consistent with the goals stated
     in Compensation Philosophy and Objectives. The grant was awarded in
     non-qualified stock options that have an exercise price equal to the fair
     market value of the Common Stock on the date of the option grant. Such
     options become exercisable in equal installments over a three-year term,
     and expire ten years after the date of grant.

     COMPENSATION OF THE CHIEF EXECUTIVE OFFICER

     Dimon R. McFerson serves as Nationwide Financial Services' Chairman and
     Chief Executive Officer, as well as in the same capacity for Nationwide.
     Except for grants made under the Long-Term Incentive Plan in February and
     November 1999 by the Nationwide Financial Services Compensation Committee,
     all components of Mr. McFerson's compensation for 1999 were established by
     the Nationwide Life Compensation Committee.

     As discussed above in the Introduction, a portion of Mr. McFerson's annual
     compensation is allocated to Nationwide Financial Services for services
     rendered to Nationwide Financial Services, based on the time Mr. McFerson
     devotes to his responsibilities with Nationwide Financial Services. The
     compensation reported for Mr. McFerson in the compensation tables and
     discussed in this prospectus represents amounts paid for Mr. McFerson's
     services as Chairman and Chief Executive Officer of and Nationwide
     Financial Services and its subsidiaries.

     Mr. McFerson's 1999 compensation was determined pursuant to the same
     philosophy and objectives described earlier in this prospectus and used for
     all executive officers. In determining the compensation of Mr. McFerson for
     1999, the Nationwide Life Compensation Committee reviewed the strong
     financial results of Nationwide Financial Services for 1998, Mr. McFerson's
     superior leadership of the Nationwide Group since 1992, his extensive
     experience in the industry, and his successful efforts in Nationwide
     Financial Services. The portion of Mr. McFerson's base salary compensation
     allocated to Nationwide Financial Services totaled $466,900 in 1999, an
     increase of 8.3% percent over 1998. This increase reflects both an
     adjustment in Mr. McFerson's annual base salary rate, and an increase in
     the cost allocation. In 1999, Mr. McFerson's annual base salary rate was
     increased by 5.3%. This increase positioned Mr. McFerson's base salary
     compensation at approximately the 50th percentile of the comparable
     companies.

     The portion of Mr. McFerson's annual incentive award allocated to
     Nationwide Financial Services earned in 1999 under the Performance
     Incentive Plan was $1,008,504. This award was 216% of his allocated base
     salary compensation, and reflected 180% of his target incentive. This
     payment was determined by the level of achievement of specified financial,
     operational and strategic goals as assessed by Nationwide's Board of
     Directors in their annual performance evaluation of Mr. McFerson.

     Under the Long-Term Equity Compensation Plan, the Nationwide Financial
     Services Compensation Committee granted Mr. McFerson 109,700 stock option
     shares. This number of stock option shares is slightly in excess of the
     maximum shares permitted to be granted per person per year under the Long
     Term Equity Compensation Plan prior to its amendment. The number of shares
     in excess of the limit, 9,700, cannot be considered as performance-based
     compensation at the time of their exercise under Section 162(m) of the
     Internal Revenue Code. In making this grant, the Nationwide Financial
     Services



                                       64
<PAGE>   67

     Compensation Committee took into account competitive levels of long-term
     compensation for Chief Executive Officers of major diversified insurance
     and financial services organizations with similar size and scope, as well
     as Mr. McFerson's role in the continued strategic positioning of the
     Nationwide Financial Services. In addition, the Nationwide Financial
     Services Compensation Committee reflected the Nationwide Financial
     Services' desire to have top officers build significant personal level of
     stock ownership in Nationwide Financial Services, so as to better align
     their interests with those of other stockholders.

     POLICY ON DEDUCTIBILITY OF COMPENSATION

     Section 162(m) of the Internal Revenue Code provides that executive
     compensation in excess of $1 million will not be deductible for purposes of
     corporate income taxes unless it is performance-based compensation and is
     paid pursuant to a plan meeting certain requirements of the Internal
     Revenue Code. The Compensation Committees intend to continue increased
     reliance on performance-based compensation programs. Such programs will be
     designed to fulfill, in the best possible manner, future corporate business
     objectives. To the extent consistent with this goal, the Compensation
     Committees currently anticipate that such programs will also be designed to
     satisfy the requirements of Section 162(m) of the IRC with respect to the
     deductibility of compensation paid. However, the Compensation Committees
     may award compensation that is not fully deductible if the Compensation
     Committees determine that such award is consistent with their philosophy
     and in the best interests of Nationwide Financial Services and its
     stockholders.

     (i)  Nationwide Financial Services Compensation Committee

     David O. Miller, Chairman

     James G. Brocksmith, Jr.

     Charles L. Fuellgraf, Jr.

     Donald L. McWhorter(1)

     (ii) Nationwide Life Insurance Company Compensation Committee

     Willard J. Engel, Chairman

     Fred C. Finney

     Robert L. Stewart

     Nancy C. Thomas

     (1)Mr. McWhorter serves as a director for Nationwide Financial Services,
      Inc.

                                       65
<PAGE>   68


EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS

     (1)   Unaudited Consolidated Financial Statements

            Consolidated Statements of Income for six months ended June 30, 2000
            and 1999 Consolidated Balance Sheets as of six months ended June 30,
            2000 and 1999

            Consolidated Statements of Shareholder's Equity for six months ended
            June 30, 2000 and 1999

            Consolidated Statements of Cash Flows for six months ended June 30,
            2000 and 1999

            Notes to Unaudited Consolidated Financial Statements

            Management's Narrative Analysis of Results of Operations

            Other Information

     (2)   Consolidated Financial Statements:

            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

     (3)   Financial Statement Schedules:

            Schedule I     Consolidated Summary of Investments - Other Than
                           Investments in Related Parties as of December 31,
                           1999

            Schedule III   Supplementary Insurance Information as of December
                           31, 1999, 1998 and 1997 and for each of the years
                           then ended

            Schedule IV    Reinsurance as of December 31, 1999, 1998 and 1997
                           and for each of the years then ended

            Schedule V     Valuation and Qualifying Accounts for the years ended
                           December 31, 1999, 1998 and 1997

All other schedules are omitted because they are not applicable or required or
because the required information has been included in the audited consolidated
financial statements or notes thereto.


                                       66
<PAGE>   69

                          INTERIM FINANCIAL INFORMATION

                   UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)
                        Consolidated Statements of Income
                                   (Unaudited)
                                  (in millions)


<TABLE>
<CAPTION>
                                                                         THREE MONTHS ENDED             SIX MONTHS ENDED
                                                                              JUNE 30,                      JUNE 30,
                                                                     ------------------------      ------------------------
                                                                         2000          1999            2000          1999
                                                                     ----------    ----------      ----------    ----------

<S>                                                                  <C>           <C>             <C>           <C>
REVENUES
  Policy charges                                                     $    266.1    $    218.1      $    538.7    $    424.3
  Life insurance premiums                                                  62.1          48.9           129.0         102.4
  Net investment income                                                   409.4         372.1           817.0         735.4
  Net realized losses on investments                                      (10.7)         (8.3)          (13.8)        (13.7)
  Other                                                                     4.0          20.4             9.2          39.9
                                                                     ----------    ----------      ----------    ----------
                                                                          730.9         651.2         1,480.1       1,288.3
                                                                     ----------    ----------      ----------    ----------

BENEFITS AND EXPENSES
  Interest credited to policyholder account balances                      290.3         267.4           584.5         531.2
  Other benefits and claims                                                61.7          44.3           129.0          94.8
  Policyholder dividends on participating policies                         11.5          11.7            23.5          21.8
  Amortization of deferred policy acquisition costs                        86.2          66.8           172.1         127.5
  Other operating expenses                                                118.4         109.0           240.5         213.3
                                                                     ----------    ----------      ----------    ----------
                                                                          568.1         499.2         1,149.6         988.6
                                                                     ----------    ----------      ----------    ----------

  Income before federal income tax expense                                162.8         152.0           330.5         299.7
Federal income tax expense                                                 51.9          51.9           106.3         100.4
                                                                     ----------    ----------      ----------    ----------
  Net income                                                         $    110.9    $    100.1      $    224.2    $    199.3
                                                                     ==========    ==========      ==========    ==========
</TABLE>

See accompanying notes to unaudited consolidated financial statements.


                                       67
<PAGE>   70



               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>
                                                                                           (UNAUDITED)
                                                                                             JUNE 30,         DECEMBER 31,
ASSETS                                                                                         2000               1999
                                                                                        ---------------     ---------------
<S>                                                                                     <C>                 <C>
Investments:
   Securities available-for-sale, at fair value:
      Fixed maturity securities (cost $14,708.3 in 2000; $15,377.3 in 1999)             $      14,599.5     $      15,294.0
      Equity securities (cost $103.3 in 2000; $84.9 in 1999)                                      119.5                92.9
   Mortgage loans on real estate, net                                                           5,923.5             5,786.3
   Real estate, net                                                                               281.2               254.8
   Policy loans                                                                                   553.5               519.6
   Other long-term investments                                                                     78.8                73.8
   Short-term investments                                                                         406.9               416.0
                                                                                        ---------------     ---------------
                                                                                               21,962.9            22,437.4
                                                                                        ---------------     ---------------

Cash                                                                                               23.6                 4.8
Accrued investment income                                                                         232.4               238.6
Deferred policy acquisition costs                                                               2,791.6             2,554.1
Other assets                                                                                      420.5               305.9
Assets held in separate accounts                                                               70,569.1            67,135.1
                                                                                        ---------------     ---------------
                                                                                        $      96,000.1     $      92,675.9
                                                                                        ===============     ===============

LIABILITIES AND SHAREHOLDER'S EQUITY
Future policy benefits and claims                                                       $      21,566.1     $      21,861.6
Other liabilities                                                                                 971.0               914.2
Liabilities related to separate accounts                                                       70,569.1            67,135.1
                                                                                        ---------------     ---------------
                                                                                               93,106.2            89,910.9
                                                                                        ---------------     ---------------

Shareholder's equity:
  Capital shares, $1 par value.  Authorized 5.0 million shares, issued and
    outstanding 3.8 million shares                                                                  3.8                 3.8
  Additional paid-in capital                                                                      766.1               766.1
  Retained earnings                                                                             2,145.2             2,011.0
  Accumulated other comprehensive loss                                                            (21.2)              (15.9)
                                                                                        ---------------     ---------------
                                                                                                2,893.9             2,765.0
                                                                                        ---------------     ---------------
                                                                                        $      96,000.1     $      92,675.9
                                                                                        ===============     ===============
</TABLE>

See accompanying notes to unaudited consolidated financial statements.


                                       68
<PAGE>   71



               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)
                 Consolidated Statements of Shareholder's Equity
                                   (Unaudited)
                     Six Months Ended June 30, 2000 and 1999
                                  (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>
BALANCE, JANUARY 1, 1999                        $     3.8   $    914.7    $    1,579.0    $       275.6      $     2,773.1

Comprehensive income:
  Net income                                          -            -             199.3              -                199.3
  Net unrealized losses on securities
     available-for-sale arising during the            -            -               -             (190.6)            (190.6)
     period                                                                                                  -------------

Total comprehensive income                                                                                             8.7
                                                                                                             -------------
Dividends to shareholder                              -            -             (11.0)             -                (11.0)
                                                ---------   ----------    ------------    -------------      -------------
BALANCE, JUNE 30, 1999                          $     3.8   $    914.7    $    1,767.3    $        85.0      $     2,770.8
                                                =========   ==========    ============    =============      =============



BALANCE, JANUARY 1, 2000                        $     3.8   $    766.1    $    2,011.0    $       (15.9)     $     2,765.0

Comprehensive income:
  Net income                                          -            -             224.2              -                224.2
  Net unrealized losses on securities
     available-for-sale arising during the            -            -               -               (5.3)              (5.3)
     period                                                                                                  -------------

Total comprehensive income                                                                                           218.9
                                                                                                             -------------
Dividends to shareholder                              -            -             (90.0)             -                (90.0)
                                                ---------   ----------    ------------    -------------      -------------
BALANCE, JUNE 30, 2000                          $     3.8   $    766.1    $    2,145.2    $       (21.2)     $     2,893.9
                                                =========   ==========    ============    =============      =============
</TABLE>

See accompanying notes to unaudited consolidated financial statements.


                                       69
<PAGE>   72
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)
                      Consolidated Statements of Cash Flows
                                   (Unaudited)
                     Six Months Ended June 30, 2000 and 1999
                                  (in millions)


<TABLE>
<CAPTION>
                                                                                                  2000              1999
                                                                                             ------------     ------------
<S>                                                                                          <C>              <C>
  CASH FLOWS FROM OPERATING ACTIVITIES
  Net income                                                                                 $      224.2     $      199.3
  Adjustments to reconcile net income to net cash provided by operating activities:
    Interest credited to policyholder account balances                                              584.5            531.2
    Capitalization of deferred policy acquisition costs                                            (400.5)          (322.6)
    Amortization of deferred policy acquisition costs                                               172.1            127.5
    Amortization and depreciation                                                                    (3.3)             3.8
    Realized losses on investments, net                                                              13.8             13.7
    Decrease (increase) in accrued investment income                                                  6.2             (5.3)
    Increase in other assets                                                                       (114.6)           (40.2)
    Increase (decrease) in policy liabilities                                                        44.2             (2.9)
    Increase in other liabilities                                                                    69.7             49.2
    Other, net                                                                                       (8.1)            (2.9)
                                                                                             ------------     ------------
      Net cash provided by operating activities                                                     588.2            550.8
                                                                                             ------------     ------------

  CASH FLOWS FROM INVESTING ACTIVITIES
  Proceeds from maturity of securities available-for-sale                                         1,912.9          1,172.5
  Proceeds from sale of securities available-for-sale                                                67.5            247.7
  Proceeds from repayments of mortgage loans on real estate                                         325.0            227.8
  Proceeds from sale of real estate                                                                   2.6              5.2
  Proceeds from repayments of policy loans and sale of other invested assets                         12.8             10.0
  Cost of securities available-for-sale acquired                                                 (1,315.5)        (1,714.2)
  Cost of mortgage loans on real estate acquired                                                   (474.4)          (295.1)
  Cost of real estate acquired                                                                       (2.9)            (1.9)
  Short-term investments, net                                                                         9.1             61.3
  Other, net                                                                                        (82.3)           (56.9)
                                                                                             ------------     ------------
      Net cash provided by (used in) investing activities                                           454.8           (343.6)
                                                                                             ------------     ------------

  CASH FLOWS FROM FINANCING ACTIVITIES
  Cash dividends paid                                                                              (100.0)           (13.5)
  Increase in investment product and universal life insurance product account balances            2,305.2          1,559.7
  Decrease in investment product and universal life insurance product account balances           (3,229.4)        (1,755.8)
                                                                                             ------------     ------------
      Net cash used in financing activities                                                      (1,024.2)          (209.6)
                                                                                             ------------     ------------

  Net increase (decrease) in cash                                                                    18.8             (2.4)

  Cash, beginning of period                                                                           4.8              3.4
                                                                                             ------------     ------------
  Cash, end of period                                                                        $        23.6    $        1.0
                                                                                             ============     ============
</TABLE>


See accompanying notes to unaudited consolidated financial statements.


                                       70
<PAGE>   73



               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)
              Notes to Unaudited Consolidated Financial Statements
                         Six Months Ended June 30, 2000

(1)      Basis of Presentation
         ---------------------

         The accompanying unaudited consolidated financial statements of
         Nationwide Life Insurance Company and subsidiaries (NLIC or
         collectively, the Company) have been prepared in accordance with
         generally accepted accounting principles, which differ from statutory
         accounting practices prescribed or permitted by regulatory authorities,
         for interim financial information and with the instructions to Form
         10-Q and Article 10 of Regulation S-X. Accordingly, they do not include
         all information and footnotes required by generally accepted accounting
         principles for complete financial statements. The financial information
         included herein reflects all adjustments (all of which are normal and
         recurring in nature) which are, in the opinion of management, necessary
         for a fair presentation of financial position and results of
         operations. Operating results for all periods presented are not
         necessarily indicative of the results that may be expected for the full
         year. All significant intercompany balances and transactions have been
         eliminated. The accompanying unaudited consolidated financial
         statements should be read in conjunction with the audited consolidated
         financial statements and related notes for the year ended December 31,
         1999 included in the Company's annual report on Form 10-K.

(2)      Recently Issued Accounting Standards
         ------------------------------------

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

(3)      Comprehensive Income
         --------------------

         Comprehensive Income (Loss) includes net income as well as certain
         items that are reported directly within a separate component of
         shareholder's equity that bypass net income. Currently, the Company's
         only component of Other Comprehensive Income (Loss) is unrealized gains
         (losses) on securities available-for-sale. The related before and after
         federal income tax amounts are as follows:

<TABLE>
<CAPTION>
                                                                           THREE MONTHS ENDED               SIX MONTHS ENDED
           (in millions)                                                        JUNE 30,                        JUNE 30,
-------------------------------------------------------------        ---------------------------     ---------------------------

                                                                          2000            1999            2000            1999
                                                                     -----------     -----------     -----------     -----------

<S>                                                                  <C>             <C>             <C>             <C>
           Unrealized gains (losses) on securities
             available-for-sale arising during the period:
                Gross                                                $       3.4     $    (241.9)    $     (29.4)    $    (396.3)
                Adjustment to deferred policy acquisition costs         (11.5)           63.8             9.1            93.4
                Related federal income tax benefit                        2.8            60.9             7.1           102.6
                                                                     -----------     -----------     -----------     -----------
                     Net                                                 (5.3)         (117.2)          (13.2)         (200.3)
                                                                     -----------     -----------     -----------     -----------
           Reclassification adjustment for net losses on securities
              available-for-sale realized during the period:

                Gross                                                    11.2             6.5            12.1            15.0
                Related federal income tax benefit                       (3.9)           (2.3)           (4.2)           (5.3)
                                                                     -----------     -----------     -----------     -----------
                     Net                                                  7.3             4.2             7.9             9.7
                                                                     -----------     -----------     -----------     -----------
           Total Other Comprehensive Income (Loss)                   $       2.0     $    (113.0)    $      (5.3)    $    (190.6)
                                                                     ===========     ===========     ===========     ===========
</TABLE>


                                       71
<PAGE>   74


               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)
         Notes to Unaudited Consolidated Financial Statements, Continued

(4)      Segment Disclosures
         -------------------

         The Company uses differences in products as the basis for defining its
         reportable segments. The Company reports three product segments:
         Variable Annuities, Fixed Annuities and Life Insurance.

         The Variable Annuities segment consists of annuity contracts that
         provide the customer with 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 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 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, which 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
         revenues and expenses, investments and related investment income
         supporting capital not specifically allocated to its product segments,
         certain revenues and expenses of its investment advisor and
         broker/dealer subsidiary, revenues and expenses related to group
         annuity contracts sold to Nationwide employee and agent benefit plans
         and all realized gains and losses on investments in a Corporate and
         Other segment.

         The following table summarizes the financial results of the Company's
         business segments for the three months ended June 30, 2000 and 1999.

<TABLE>
<CAPTION>
                                                 VARIABLE         FIXED            LIFE         CORPORATE
         (in millions)                          ANNUITIES       ANNUITIES       INSURANCE       AND OTHER        TOTAL
--------------------------------------------  ------------    ------------    ------------    ------------   ------------
<S>                                           <C>             <C>             <C>             <C>            <C>
         2000
         Operating revenue (1)                $      186.3    $      322.7    $      182.6    $       50.0   $      741.6
         Benefits and expenses                       101.1           275.7           146.1            45.2          568.1
                                              ------------    ------------    ------------    ------------   ------------
           Operating income before federal
             income tax expense                       85.2            47.0            36.5             4.8          173.5
         Net realized losses on investments            -               -               -             (10.7)         (10.7)
                                              ------------    ------------    ------------    ------------   ------------
         Consolidated income (loss) before
           federal income tax expense         $       85.2    $       47.0    $       36.5    $       (5.9)  $      162.8
                                              ============    ============    ============    ============   ============

         1999
         Operating revenue (1)                $      154.8    $      286.3    $      153.3    $       65.1   $      659.5
         Benefits and expenses                        83.8           240.3           124.1            51.0          499.2
                                              ------------    ------------    ------------    ------------   ------------
           Operating income before federal
             income tax expense                       71.0            46.0            29.2            14.1          160.3
         Net realized losses on investments            -               -               -              (8.3)          (8.3)
                                              ------------    ------------    ------------    ------------   ------------
         Consolidated income before
           federal income tax expense         $       71.0    $       46.0    $       29.2    $        5.8   $      152.0
                                              ============    ============    ============    ============   ============
</TABLE>

----------

(1)      Excludes net realized gains and losses on investments.


                                       72
<PAGE>   75
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)
         Notes to Unaudited Consolidated Financial Statements, Continued


         The following table summarizes the allocation of assets to and the
         financial results of the Company's business segments as of and for the
         six months ended June 30, 2000 and 1999.

<TABLE>
<CAPTION>
                                                 VARIABLE         FIXED            LIFE         CORPORATE
         (in millions)                          ANNUITIES       ANNUITIES       INSURANCE       AND OTHER        TOTAL
--------------------------------------------  ------------    ------------   ------------    ------------   ------------

<S>                                           <C>             <C>            <C>             <C>            <C>
         2000
         Operating revenue (1)                $      375.5    $      649.8   $      362.2    $      106.4   $    1,493.9
         Benefits and expenses                       206.0           557.4          292.4            93.8        1,149.6
                                              ------------    ------------   ------------    ------------   ------------
           Operating income before federal
             income tax expense                      169.5            92.4           69.8            12.6          344.3
         Net realized losses on investments            -               -               -            (13.8)         (13.8)
                                              ------------    ------------   ------------    ------------   ------------
         Consolidated income (loss) before
           federal income tax expense         $      169.5    $       92.4   $       69.8    $       (1.2)  $      330.5
                                              ============    ============   ============    ============   ============

         Assets as of period end              $   65,514.0    $   16,898.9   $    7,555.3    $    6,031.9   $   96,000.1
                                              ============    ============   ============    ============   ============

         1999
         Operating revenue (1)                $      298.3    $      573.9   $      304.4    $      125.4   $    1,302.0
         Benefits and expenses                       161.1           485.1          246.1            96.3          988.6
                                              ------------    ------------   ------------    ------------   ------------
           Operating income before federal
             income tax expense                      137.2            88.8           58.3            29.1          313.4
         Net realized losses on investments            -               -              -             (13.7)         (13.7)
                                              ------------    ------------   ------------    ------------   ------------
         Consolidated income before
           federal income tax expense         $      137.2    $       88.8   $       58.3    $       15.4   $      299.7
                                              ============    ============   ============    ============   ============

         Assets as of period end              $   54,603.7    $   15,641.8   $    5,790.1    $    5,794.2   $   81,829.8
                                              ============    ============   ============    ============   ============
</TABLE>

         ----------
         (1)  Excludes net realized gains and losses on investments.

(5)      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.


                                       73
<PAGE>   76
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)
         Notes to Unaudited Consolidated Financial Statements, Continued

          MANAGEMENT'S NARRATIVE ANALYSIS OF THE RESULTS OF OPERATIONS

              INTRODUCTION

              The following analysis of unaudited consolidated results of
              operations of the Company should be read in conjunction with the
              unaudited consolidated financial statements and related notes
              included elsewhere herein.

              Management's discussion and analysis contains certain
              forward-looking statements within the meaning of the Private
              Securities Litigation Reform Act of 1995 with respect to the
              results of operations and businesses of the Company. These
              forward-looking statements involve certain risks and
              uncertainties. Factors that may cause actual results to differ
              materially from those contemplated or projected, forecast,
              estimated or budgeted in such forward looking statements include,
              among others, the following possibilities: (i) the potential
              impact on the Company's reported net income that could result from
              the adoption of certain accounting standards issued by the FASB;
              (ii) tax law changes impacting the tax treatment of life insurance
              and investment products; (iii) heightened competition, including
              specifically the intensification of price competition, the entry
              of new competitors and the development of new products by new and
              existing competitors; (iv) adverse state and federal legislation
              and regulation, including limitations on premium levels, increases
              in minimum capital and reserves and other financial viability
              requirements; (v) failure to expand distribution channels in order
              to obtain new customers or failure to retain existing customers;
              (vi) inability to carry out marketing and sales plans, including,
              among others, changes to certain products and acceptance of the
              revised products in the market; (vii) changes in interest rates
              and the capital markets causing a reduction of investment income
              or asset fees, reduction in the value of the Company's investment
              portfolio or a reduction in the demand for the Company's products;
              (viii) general economic and business conditions which are less
              favorable than expected; (ix) unanticipated changes in industry
              trends and ratings assigned by nationally recognized statistical
              rating organizations or A.M. Best Company, Inc.; and (x)
              inaccuracies in assumptions regarding future persistency,
              mortality, morbidity and interest rates used in calculating
              reserve amounts.

              RESULTS OF OPERATIONS

              In addition to net income, the Company reports net operating
              income, which excludes net realized investment gains and losses.
              Net operating income is commonly used in the insurance industry as
              a measure of on-going earnings performance.

              The following table reconciles the Company's reported net income
              to net operating income.

<TABLE>
<CAPTION>
                                                                           THREE MONTHS ENDED       SIX MONTHS ENDED
                                                                                JUNE 30,                JUNE 30,
                                                                         ----------------------  -----------------------
                  (in millions)                                             2000        1999        2000         1999

<S>                                                                      <C>         <C>         <C>          <C>
                  Net income                                             $    110.9  $    100.1  $    224.2   $    199.3
                  Net realized losses on investments, net of tax                7.0         5.4         9.0          8.9
                                                                         ----------  ----------  ----------   ----------
                    Net operating income                                 $    117.9  $    105.5  $    233.2   $    208.2
                                                                         ==========  ==========  ==========   ==========
</TABLE>

              Revenues

              Total operating revenues, which exclude net realized gains and
              losses on investments, for second quarter 2000 increased to $741.6
              million compared to $659.5 million for the same period in 1999.
              For the first six months of 2000 and 1999, total operating
              revenues were $1.49 billion and $1.30 billion, respectively.
              Increases in policy charges and net investment income were the key
              drivers to revenue growth.


                                       74
<PAGE>   77



              Policy charges include asset fees, which are primarily earned from
              separate account assets generated from sales of variable annuities
              and variable life insurance products; cost of insurance charges
              earned on universal life insurance products; administration fees,
              which include fees charged per contract on a variety of the
              Company's products and premium loads on universal life insurance
              products; and surrender fees, which are charged as a percentage of
              premiums withdrawn during a specified period of annuity and
              certain life insurance contracts. Policy charges for the
              comparable periods of 2000 and 1999 were as follows:

<TABLE>
<CAPTION>
                                                                    THREE MONTHS ENDED           SIX MONTHS ENDED
                                                                         JUNE 30,                    JUNE 30,
                                                                ------------------------    ------------------------
                  (in millions)                                     2000          1999          2000          1999
-----------------------------------------------------------     ----------    ----------    ----------    ----------

<S>                                                             <C>           <C>           <C>           <C>
                  Asset fees                                    $    180.0    $    152.2    $    355.9    $    292.6
                  Cost of insurance charges                           37.0          28.4          72.1          54.3
                  Administrative fees                                 27.2          22.0          63.9          47.8
                  Surrender fees                                      21.9          15.5          46.8          29.6
                                                                ----------    ----------    ----------    ----------
                    Total policy charges                        $    266.1    $    218.1    $    538.7    $    424.3
                                                                ==========    ==========    ==========    ==========
</TABLE>

              The growth in asset fees reflects a 21% increase in total separate
              account assets which reached $70.57 billion as of June 30, 2000
              compared to $58.15 billion a year ago. Continued strong sales of
              variable annuity and variable life insurance products as well as
              market appreciation have contributed significantly to the increase
              in separate account assets.

              Cost of insurance charges are assessed as a percentage of the net
              amount at risk on universal life insurance policies. The net
              amount at risk is equal to a policy's death benefit minus the
              related policyholder account value. The increase in cost of
              insurance charges is due primarily to growth in the net amount at
              risk related to individual investment life insurance reflecting
              expanded distribution and increased customer demand for variable
              life insurance products. The net amount at risk related to
              individual investment life insurance grew to $21.61 billion as of
              June 30, 2000 compared to $17.10 billion a year ago.

              The growth in administrative fees is attributable to a significant
              increase in premiums on individual variable life policies and
              certain corporate-owned life policies where the Company collects a
              premium load. The increase in surrender charges is primarily
              attributable to policyholder withdrawals in the Variable Annuities
              segment, and reflects the overall increase in variable annuity
              policy reserves and an increase in surrender rates in the first
              half of 2000.

              Net investment income includes the gross investment income earned
              on investments supporting fixed annuities and certain life
              insurance products as well as the yield on the Company's general
              account invested assets which are not allocated to product
              segments. Net investment income grew from $372.1 million in the
              second quarter of 1999 to $409.4 million in the second quarter of
              2000 and from $735.4 million in the first half of 1999 to $817.0
              million in the first half of 2000. The increases were primarily
              due to increased invested assets to support growth in fixed
              annuity policy reserves coupled with an increase in average yield
              on the investment portfolio. Fixed annuity policy reserves, which
              include the fixed option of variable annuity contracts, increased
              $1.23 billion to $16.34 billion as of the end of second quarter
              2000 compared to $15.11 billion a year ago.

              Other income totaled $4.0 million in second quarter 2000, a
              decrease of $16.4 million from second quarter 1999. For the first
              half of 2000, other income totaled $9.2 million compared to $39.9
              million in the first half of 1999. The decrease is due to the
              assignment of the Company's investment advisory and related
              agreements associated with Nationwide mutual funds to an
              affiliate.


                                       75
<PAGE>   78


              The Company does not consider realized gains and losses on
              investments to be recurring components of earnings. The Company
              makes decisions concerning the sale of invested assets based on a
              variety of market, business, tax and other factors. Net realized
              losses on investments were $10.7 million and $8.3 million for
              second quarter 2000 and 1999, respectively. For the first six
              months of 2000, the Company reported net realized losses on
              investments of $13.8 million compared to $13.7 million of net
              realized losses for the first six months of 1999. During the first
              half of 2000 the Company recognized a total of $10.5 million of
              realized losses on two fixed maturity security holdings compared
              to a total of $19.9 million of realized losses on two fixed
              maturity security holdings for the same period in 1999.

              Benefits and Expenses

              Total benefits and expenses were $568.1 million in second quarter
              2000, a 14% increase over second quarter 1999, while year-to-date
              2000 benefits and expenses were $1.15 billion compared to $988.6
              million a year ago. The increase is due mainly to growth in
              amortization of deferred acquisition costs (DAC) and interest
              credited. Additionally, other policyholder benefits and other
              operating expenses were up approximately 17% compared to the year
              ago second quarter and up 20% compared to the six-month period a
              year ago.

              The significant growth in the Variable Annuities segment business
              is the primary reason for the increase in amortization of DAC
              which totaled $86.2 million and $66.8 million in second quarter of
              2000 and 1999, respectively. On a year-to-date basis, DAC
              amortization totaled $172.1 million in 2000 compared to $127.5
              million in 1999.

              Consistent with the growth in fixed annuity business and higher
              crediting rates, interest credited increased to $290.3 million for
              the second quarter of 2000 compared to $267.4 million a year ago.
              For the first half of 2000, interest credited increased $53.3
              million to $584.5 million as compared to 1999.

              Federal income tax expense was $51.9 million in both second
              quarters, representing effective tax rates of 31.9% and 34.1% for
              second quarter 2000 and 1999, respectively. For the first six
              months of 2000 and 1999, federal income tax expense was $106.3
              million and $100.4 million, representing effective tax rates of
              32.2% and 33.5%, respectively. An increase in tax exempt income
              and investment tax credits resulted in the decrease in effective
              rates.

              Recently Issued Accounting Standards

              See note 2 to the unaudited consolidated financial statements for
              a discussion of recently issued accounting standards.

              Sales Information

              The following table summarizes total Company sales, excluding
              internal replacements, by business segment.

<TABLE>
<CAPTION>
                                                                        THREE MONTHS ENDED           SIX MONTHS ENDED
                                                                             JUNE 30,                    JUNE 30,
                                                                    ------------------------    ------------------------
              (in millions)                                             2000          1999          2000          1999
---------------------------------------------------------------     ----------    ----------    ----------    ----------
<S>                                                                 <C>           <C>           <C>           <C>
              Variable annuity deposits                             $  3,281.3    $  2,624.5    $  6,556.5    $  5,082.3
              Fixed annuity deposits                                     844.1         748.9       1,586.3       1,366.3
              Life insurance premiums                                    296.6         201.9         707.3         452.4
                                                                    ----------    ----------    ----------    ----------
                Total core premiums and deposits                       4,422.0       3,575.3       8,850.1       6,901.0
              Internal replacements                                     (516.6)       (158.2)       (893.5)       (255.6)
                                                                    ----------    ----------    ----------    ----------
                Total core sales                                       3,905.4       3,417.1       7,956.6       6,645.4
                                                                    ----------    ----------    ----------    ----------

              Bank-owned life insurance (BOLI)                           309.7           -           328.7          86.7
              Institutional products                                     162.8           -           324.5           -
              Nationwide employee and agent benefit plans                 77.6         123.7         135.9         190.1
                                                                    ----------    ----------    ----------    ----------
                  Total sales                                       $  4,455.5    $  3,540.8    $  8,745.7    $  6,922.2
                                                                    ==========    ==========    ==========    ==========
</TABLE>


                                       76
<PAGE>   79


              Total core sales represent amounts that are recurring and are the
              sales figures management uses to set and evaluate the Company's
              sales goals. The Company reports statutory premiums and deposits
              related to life insurance and annuity products as core sales.
              Sales of institutional products represent sales of funding
              agreements that secure notes issued to foreign investors through a
              third party trust under the Company's $2 billion medium-term note
              program.

              The program was launched in July 1999 as a means to expand spread
              based product offerings. The Company excludes institutional
              products and BOLI sales as well as deposits into Nationwide
              employee and agent benefit plans from its targeted core sales.
              Although funding agreements and BOLI contribute to asset and
              earnings growth, they do not produce steady production flow that
              lends itself to meaningful comparisons. BOLI sales in the second
              quarter 2000 include $300.0 million from an affiliate. The Company
              also excludes internal replacements from its targeted core sales.

              Total core sales reached $3.91 billion in the second quarter of
              2000, an increase of 14% over 1999, while year-to-date core sales
              increased 20% over 1999. Total annuity sales, net of internal
              replacements, contributed $3.61 billion and $3.22 billion in the
              second quarter of 2000 and 1999, respectively. Core life insurance
              sales for second quarter 2000 were up 47% to $296.6 million with
              individual variable universal life and corporate-owned life
              products leading the growth.

              The Company sells its products through a broad distribution
              network. Unaffiliated entities that sell the Company's products to
              their own customer base include independent broker/dealers,
              brokerage firms, pension plan administrators, life insurance
              specialists and financial institutions. Representatives of the
              Company or its affiliates who market products directly to a
              customer base identified by the Company include Nationwide
              Retirement Solutions sales representatives and Nationwide agents.

              Core sales by distribution channel are summarized as follows:

<TABLE>
<CAPTION>
                                                                 THREE MONTHS ENDED           SIX MONTHS ENDED
                                                                      JUNE 30,                    JUNE 30,
                                                             ------------------------    ------------------------
              (in millions)                                      2000          1999          2000          1999
----------------------------------------------------------   ----------    ----------    ----------    ----------
<S>                                                          <C>           <C>           <C>           <C>
                Independent broker/dealers                   $  1,593.4    $  1,360.5    $  3,144.0    $  2,621.0
                Brokerage firms                                   300.3         237.1         608.3         448.4
                Financial institutions                            760.0         641.0       1,404.4       1,170.9
                Pension plan administrators                       258.8         335.7         590.9         673.2
                Nationwide Retirement Solutions sales
                  representatives                                 671.7         606.2       1,446.5       1,207.9
                Nationwide agents                                 223.6         196.2         434.9         383.5
                Life insurance specialists                         97.6          40.4         327.6         140.5
                                                             ----------    ----------    ----------    ----------
              Total core sales                               $  3,905.4    $  3,417.1    $  7,956.6    $  6,645.4
                                                             ==========    ==========    ==========    ==========
</TABLE>

              Sales through independent broker/dealers increased 17% and 20% for
              the three months and six months ended June 30, 2000, respectively.
              The hiring of additional wholesalers and certain product
              enhancements have contributed to the growth. Sales through
              financial institutions increased as we continue to add banks which
              sell our products.

              The Company's flagship products are marketed under The BEST of
              AMERICA(R) brand and include individual and group variable
              annuities and variable life insurance. The BEST of AMERICA(R)
              products allow customers to choose from investment options managed
              by premier mutual fund managers. The Company has also developed
              private label variable and fixed annuity products in conjunction
              with other financial services providers which allow those
              providers to sell products to their own customer bases under their
              own brand name.

              The Company also markets group deferred compensation retirement
              plans to employees of state and local governments for use under
              Internal Revenue Code (IRC) Section 457. The Company utilizes its
              sponsorship by the National Association of Counties and The United
              States Conference of Mayors when marketing IRC Section 457
              products.


                                       77
<PAGE>   80



              Core sales by product are summarized as follows:

<TABLE>
<CAPTION>
                                                                THREE MONTHS ENDED           SIX MONTHS ENDED
                                                                     JUNE 30,                    JUNE 30,
                                                            -------------------------   -------------------------
              (in millions)                                     2000          1999          2000          1999
-----------------------------------------------------       -----------   -----------   -----------   -----------

<S>                                                         <C>           <C>           <C>           <C>
              BEST of AMERICA(R) products                   $   1,622.5   $   1,295.9   $   2,941.6   $   2,432.7
              Private label annuities                             274.8         360.8         548.7         665.2
              Other                                               137.1         101.7         278.3         194.6
                                                            -----------   -----------   -----------   -----------
                Total individual annuities                      2,034.4       1,758.4       3,768.6       3,292.5
                                                            -----------   -----------   -----------   -----------

              BEST of AMERICA(R) group pension series             950.5         887.5       2,149.1       1,789.3
              IRC Section 457 annuities                           613.7         521.6       1,305.3       1,052.5
              Other                                                10.2          47.7          26.3          58.7
                                                            -----------   -----------   -----------   -----------
                Total group annuities                           1,574.4       1,456.8       3,480.7       2,900.5
                                                            -----------   -----------   -----------   -----------

              Traditional/Universal life insurance                 63.7          61.8         120.6         121.8
              BEST of AMERICA(R) variable life series             138.1          99.7         263.4         190.2
              Corporate-owned life insurance                       94.8          40.4         323.3         140.5
                                                            -----------   -----------   -----------   -----------
                Total life insurance                              296.6         201.9         707.3         452.4
                                                            -----------   -----------   -----------   -----------

                Total core sales                            $   3,905.4   $   3,417.1   $   7,956.6   $   6,645.4
                                                            ===========   ===========   ===========   ===========
</TABLE>

              BUSINESS SEGMENTS

              The Company has three product segments: Variable Annuities, Fixed
              Annuities and Life Insurance. In addition, the Company reports
              certain other revenue and expenses in a Corporate and Other
              segment. All information set forth below relating to the Company's
              Variable Annuities segment excludes the fixed option under the
              Company's variable annuity contracts. Such information is included
              in the Company's Fixed Annuities segment.

              The following table summarizes operating income before federal
              income tax expense for the Company's business segments.

<TABLE>
<CAPTION>
                                                           THREE MONTHS ENDED           SIX MONTHS ENDED
                                                                JUNE 30,                    JUNE 30,
                                                      ------------------------    ------------------------
                  (in millions)                          2000          1999          2000          1999
----------------------------------------------        ----------    ----------    ----------    ----------

<S>                                                    <C>           <C>           <C>           <C>
                  Variable Annuities                   $     85.2    $     71.0    $    169.5    $    137.2
                  Fixed Annuities                            47.0          46.0          92.4          88.8
                  Life Insurance                             36.5          29.2          69.8          58.3
                  Corporate and Other                         4.8          14.1          12.6          29.1
                                                       ----------    ----------    ----------    ----------
                                                       $    173.5    $    160.3    $    344.3    $    313.4
                                                       ==========    ==========    ==========    ==========
</TABLE>

              Variable Annuities

              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 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.


                                       78
<PAGE>   81



              The following table summarizes certain selected financial data for
              the Company's Variable Annuities segment for the periods
              indicated.

<TABLE>
<CAPTION>
                                                                        THREE MONTHS ENDED           SIX MONTHS ENDED
                                                                             JUNE 30,                    JUNE 30,
                                                                    --------------------------  -------------------------
              (in millions)                                             2000          1999          2000          1999
--------------------------------------------------------------      ------------  ------------  ------------  -----------

<S>                                                                 <C>           <C>           <C>           <C>
              INCOME STATEMENT DATA
              Revenues                                              $      186.3  $      154.8  $      375.5  $     298.3
              Benefits and expenses                                        101.1          83.8         206.0        161.1
                                                                    ------------  ------------  ------------  -----------
              Operating income before federal income tax expense    $       85.2  $       71.0  $      169.5  $     137.2
                                                                    ============  ============  ============  ===========

              OTHER DATA
              Statutory premiums and deposits (1)                   $    3,281.3  $    2,624.5  $    6,556.5  $   5,082.3
              Policy reserves as of period end:
                Individual                                          $   38,911.2  $   32,884.4
                Group                                                   25,115.1      20,378.9
                                                                    ------------  ------------
              Total                                                 $   64,026.3  $   53,263.3
                                                                    ============  ============

              Pre-tax operating income to average policy reserves           0.54%         0.56%         0.54%        0.56%
</TABLE>
              ----------
              (1) Statutory data have been derived from the Quarterly Statements
                  of the Company's life insurance subsidiaries, as filed with
                  insurance regulatory authorities and prepared in accordance
                  with statutory accounting practices, which differ from
                  Generally Accepted Accounting Principles.

              Variable annuity segment results reflect substantially increased
              asset fee revenue partially offset by increases in DAC
              amortization and other operating expenses. Asset fees increased to
              $174.7 million in the second quarter of 2000, up 19% from $146.5
              million in the same period a year ago. For the first half of 2000,
              asset fees totaled $345.3 million up 22% from the first half of
              1999. The increase in asset fees is due to continued growth in
              variable annuity policy reserve levels resulting from increased
              variable annuity sales and market appreciation on investments
              underlying reserves. Variable annuity policy reserves declined
              $1.21 billion during second quarter 2000 and totaled $64.03
              billion as of June 30, 2000. During the first six months of 2000
              reserves have increased $2.83 billion and are up 20% compared to a
              year ago

              Variable annuity deposits increased 25% for the second quarter
              2000, reaching $3.28 billion compared to $2.62 billion in the year
              ago quarter. Compared to first quarter 2000, variable annuity
              deposits were flat. Variable annuity deposits grew 29% in 2000
              compared to the first half of 1999, reaching $6.56 billion. Nearly
              all channels contributed to the growth in 2000.

              Less favorable equity market conditions during the first half of
              2000 has slowed the growth in variable annuity policy reserves.
              Variable annuity policy reserves reflect market appreciation of
              $634.8 billion during the first six months of 2000. Over the past
              twelve months, variable annuity policy reserves have increased
              $6.81 billion as a result of market appreciation, due mainly to
              $8.70 billion of market appreciation in the fourth quarter of
              1999.

              Offsetting the growth in policy reserves attributable to an
              increase in deposits and market appreciation was an increase in
              policyholder surrender activity. Excluding the impact of internal
              replacements and transfers to the assets managed and administered
              segment, surrenders as a percentage of average reserves were 13%,
              annualized, in second quarter 2000, compared to 10% in second
              quarter 1999. The surrender rate in the first half of 2000 was
              14%, annualized, as compared to 11% for the first half of 1999.
              The increase in surrender activity is attributable to an increase
              in competition in the individual variable annuity market which has
              increased transfers to competitor products and the overall aging
              of the Company's book of business. The Company introduced new
              products, new product features and new retention strategies during
              first quarter 2000 in an effort to decrease the rate of
              surrenders. The rate of surrenders in second quarter 2000 declined
              200 basis points to an annualized rate of 13% from the first
              quarter 2000 rate of 15%.



                                       79
<PAGE>   82

              Amortization of DAC increased 44% to $56.0 million in second
              quarter 2000 compared to $38.8 million in second quarter 1999. DAC
              amortization for the first half of 2000 increased to $112.0
              million compared to $74.2 million for the first half of 1999.
              Operating expenses of $44.0 million in second quarter 2000 were
              flat compared to second quarter 1999, while year-to-date 2000
              operating expenses were $92.3 million compared to $85.8 million in
              1999. The growth in DAC amortization and operating expenses
              reflect the overall growth in the variable annuity business. The
              increase in DAC amortization also reflects the increase in
              policyholder surrenders.

              Fixed Annuities

              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 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 the
              Company's variable annuity contracts.

              The following table summarizes certain selected financial data for
              the Company's Fixed Annuities segment for the periods indicated.

<TABLE>
<CAPTION>
                                                                        THREE MONTHS ENDED           SIX MONTHS ENDED
                                                                             JUNE 30,                    JUNE 30,
                                                                    --------------------------   ------------------------
              (in millions)                                             2000          1999          2000          1999
------------------------------------------------------------------  ------------  ------------  ------------  -----------
<S>                                                                 <C>           <C>           <C>           <C>
              INCOME STATEMENT DATA
              Revenues:
                Net investment income                               $      304.2  $      278.1  $      608.4  $     553.4
                Other                                                       18.5           8.2          41.4         20.5
                                                                    ------------  ------------  ------------  -----------
                                                                           322.7         286.3         649.8        573.9
                                                                    ------------  ------------  ------------  -----------
              Benefits and expenses:
                Interest credited to policyholder account balances         222.2         202.5         447.6        404.7
                Other benefits and expenses                                 53.5          37.8         109.8         80.4
                                                                    ------------  ------------  ------------  -----------
                                                                           275.7         240.3         557.4        485.1
                                                                    ------------  ------------  ------------  -----------
              Operating income before federal income tax expense    $       47.0  $       46.0  $       92.4  $      88.8
                                                                    ============  ============  ============  ===========
              OTHER DATA

              Statutory premiums and deposits (1)                   $    1,006.9  $      748.9  $    1,910.8  $   1,366.3
              Policy reserves as of period end:
                Individual                                          $    7,608.2  $    7,115.5
                Group                                                    7,855.0       7,998.8
                Institutional                                              873.6           -
                                                                    ------------  ------------
              Total                                                 $   16,336.8  $   15,114.3
                                                                    ============  ============

              Pre-tax operating income to average policy reserves           1.15%         1.22%         1.13%        1.18%
</TABLE>

              ----------
              (1)   Statutory data have been derived from the Quarterly
                    Statements of the Company's life insurance subsidiaries, as
                    filed with insurance regulatory authorities and prepared in
                    accordance with statutory accounting practices, which differ
                    from Generally Accepted Accounting Principles.

              Fixed annuity segment results reflect an increase in interest
              spread income attributable to growth in fixed annuity policy
              reserves. Interest spread is the differential between net
              investment income and interest credited to policyholder account
              balances. Interest spreads vary depending on crediting rates
              offered by competitors, performance of the investment portfolio,
              including the rate of prepayments, changes in market interest
              rates and other factors.


                                       80
<PAGE>   83


              The following table depicts the interest spreads on general
              account policy reserves in the Fixed Annuities segment.

<TABLE>
<CAPTION>
                                                                   THREE MONTHS ENDED           SIX MONTHS ENDED
                                                                        JUNE 30,                    JUNE 30,
                                                                -----------------------      ----------------------
                                                                   2000          1999          2000          1999
                                                                ---------     ---------      --------      --------

<S>                                                                  <C>           <C>           <C>           <C>
                 Net investment income                               7.82%         7.64%         7.76%         7.64%
                 Interest credited                                   5.72          5.57          5.71          5.59
                                                                ---------     ---------      --------      --------
                                                                     2.10%         2.07%         2.05%         2.05%
                                                                =========     =========      ========      ========
</TABLE>

              Recent increases in interest rates have slowed mortgage loan and
              bond prepayment activity and the Company anticipates interest
              spreads over the next several quarters to range between 195 and
              200 basis points, excluding the impact of mortgage loan and bond
              prepayment income.

              Fixed annuity policy reserves increased to $16.34 billion as of
              June 30, 2000 compared to $16.59 billion as of the end of 1999 and
              $15.11 billion a year ago.

              Second quarter fixed annuity premiums and deposits increased to
              $1.01 billion in 2000 compared to $748.9 million in 1999 while
              sales for the first six months of 2000 increased to $1.91 billion
              from $1.37 billion in 1999. Sales of institutional products were
              $162.8 million and $324.5 million during second quarter 2000 and
              the first six months of 2000, respectively, compared to no sales
              in the first six months of 1999. Most of the Company's fixed
              annuity sales are premiums and deposits allocated to the fixed
              option of variable annuity contracts. Second quarter 2000 fixed
              annuity sales include $707.2 million in premiums allocated to the
              fixed option under a variable annuity contract, compared to $658.2
              million in second quarter 1999. The increase in fixed annuity
              premiums and deposits is primarily attributable to sales of
              institutional products in the form of funding agreements issued in
              connection with the Company's medium-term note program coupled
              with a $49.0 million increase in the fixed option of variable
              annuity contract deposits in the second quarter of 2000 as
              compared to the second quarter of 1999. The later increase was
              driven by the Company's enhanced dollar cost averaging (DCA)
              program that offers customers a first year bonus interest rate and
              transfers the account balance systematically to variable options
              over a six or twelve month period.

              Other benefits and expenses increased 42% to $53.5 million in
              second quarter 2000 compared to a year ago. For the first half of
              2000, other benefits and expenses totaled $109.8 million, up 37%
              from the first half of 1999. The increase primarily reflects an
              increase in immediate annuity benefits due to growth in contracts
              in force.

              Life Insurance

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


                                       81
<PAGE>   84


              The following table summarizes certain selected financial data for
              the Company's Life Insurance segment for the periods indicated.

<TABLE>
<CAPTION>
                                                                        THREE MONTHS ENDED           SIX MONTHS ENDED
                                                                             JUNE 30,                    JUNE 30,
                                                                   -------------------------   ------------------------
              (in millions)                                             2000          1999          2000          1999
              --------------------------------------------------   -----------   -----------   ----------    ----------
<S>                                                                 <C>           <C>           <C>           <C>
              INCOME STATEMENT DATA
              Revenues                                              $     182.6   $     153.3   $    362.2    $    304.4
              Benefits and expenses                                       146.1         124.1        292.4         246.1
                                                                    -----------   -----------   ----------    ----------
              Operating income before federal income tax expense    $      36.5   $      29.2   $     69.8    $     58.3
                                                                    ===========   ===========   ==========    ==========

              OTHER DATA
              Statutory premiums (1):

                Traditional and universal life insurance            $     63.7    $      61.8   $    120.6    $    121.8
                Individual investment life insurance                     138.1           99.7        263.4         190.2
                Corporate investment life insurance                      404.5           40.4        652.0         227.1
                                                                    -----------   -----------   ----------    ----------
              Total                                                 $    606.3    $     201.9   $  1,036.0    $    539.1
                                                                    ===========   ===========   ==========    ==========
              Policy reserves as of period end:
                Traditional and universal life insurance            $  2,568.9    $  2,476.8
                Individual investment life insurance                   2,044.2       1,517.8
                Corporate investment life insurance                    2,153.1       1,156.9
                                                                    ----------    ----------
              Total                                                 $  6,766.2    $  5,151.5
                                                                    ==========    ==========
</TABLE>

              ----------
              (1)   Statutory data have been derived from the Quarterly
                    Statements of the Company's life insurance subsidiaries, as
                    filed with insurance regulatory authorities and prepared in
                    accordance with statutory accounting practices, which differ
                    from Generally Accepted Accounting Principles.

              Life Insurance segment results reflect increased revenues driven
              by growth in investment life insurance in force and policy
              reserves, partially offset by higher benefits and expense levels.

              The increase in Life Insurance segment earnings is attributable to
              strong growth in investment life insurance products, which include
              individual variable universal life insurance and corporate
              investment life insurance, where the Company has aggressively
              expanded its distribution capabilities. Revenues from investment
              life products increased to $76.9 million in second quarter 2000
              from $51.9 million in second quarter 1999 as a result of the sales
              growth and high persistency. On a year-to-date basis, investment
              life product revenues increased to $149.0 million in 2000 from
              $103.7 million in 1999.

              Individual investment life insurance statutory premiums increased
              39% during second quarter 2000 reaching $138.1 million compared to
              $99.7 million in 1999. Excluding the $309.7 million in 2000 single
              premium BOLI sales, which includes $300.0 million sold to an
              affiliate, corporate investment life insurance statutory premiums
              more than doubled reaching $94.8 million in second quarter 2000
              compared to $40.4 million in second quarter 1999. Total investment
              life insurance in force reached $28.86 billion at June 30, 2000
              representing 47% of all life insurance in force compared to $21.48
              billion and 43% a year ago.

              Interest credited to policyholders increased $7.6 million in
              second quarter 2000 reaching $41.2 million compared to $33.6
              million in the year ago second quarter. For the first six months
              of 2000, interest credited to policyholders increased $10.4
              million over 1999. Increased corporate investment life insurance
              business accounted for most of the increases. Corporate investment
              fixed life insurance reserves increased 45% to $1.35 billion as of
              June 30, 2000 compared to $931.5 million a year ago.

              Other policy benefits increased $5.0 million and $14.2 million in
              the three and six months, respectively, ended June 30, 2000 over
              comparable periods in 1999, reflecting growth in insurance in
              force and an increase in claims.


                                       82
<PAGE>   85


              Corporate and Other

              The following table summarizes certain selected financial data for
              the Company's Corporate and Other segment for the periods
              indicated.

<TABLE>
<CAPTION>
                                                                            THREE MONTHS ENDED           SIX MONTHS ENDED
                                                                                 JUNE 30,                    JUNE 30,
                                                                        ------------------------    ------------------------
              (in millions)                                                 2000          1999          2000          1999
---------------------------------------------------------------------   ----------    ----------    ----------    ----------

<S>                                                                     <C>           <C>           <C>           <C>
              INCOME STATEMENT DATA
              Revenues                                                  $     50.0    $     65.1    $    106.4    $    125.4
              Benefits and expenses                                           45.2          51.0          93.8          96.3
                                                                        ----------    ----------    ----------    ----------
              Operating income before federal income tax expense (1)    $      4.8    $     14.1    $     12.6    $     29.1
                                                                        ==========    ==========    ==========    ==========
</TABLE>

              ----------
              (1)      Excludes net realized gains and losses on investments.

              Revenues in the Corporate and Other segment consist of net
              investment income on invested assets not allocated to the three
              product segments, certain revenues and expenses of the Company's
              investment advisory and broker/dealer subsidiary, and net
              investment income and policy charges from group annuity contracts
              issued to Nationwide employee and agent benefit plans. During the
              third quarter 1999, the Company assigned its investment advisory
              and related agreements associated with Nationwide mutual funds to
              an affiliate. The decrease in revenues reflects an increase in net
              investment income offset by a decrease in investment advisory and
              related fees.

              In addition to the operating revenues previously presented, the
              Company also reports realized gains and losses on investments in
              the Corporate and Other segment. The Company realized net
              investment losses of $10.7 million and $8.3 million during the
              second quarter of 2000 and 1999, respectively.


                                       83
<PAGE>   86




                                OTHER INFORMATION

              On May 22, 2000, the Board of Directors of NLIC held a Special
              Meeting (the "Special Meeting"). At the Special Meeting, the Board
              of Directors recommended to the sole shareholder of NLIC to adopt
              amendments and restate the Amended and Restated Code of
              Regulations in order to change the references from "Chairman and
              Chief Executive Officer" to "Chairman or Chief Executive Officer"
              and to make certain changes to the Officer and Officer Duties
              Articles of the Amended and Restated Code of Regulations to
              facilitate the election of a Chief Executive Officer.

              On May 22, 2000, the Board of Directors elected William G. "Jerry"
              Jurgensen as a Director of NLIC and as a member of the Executive
              and Investment Committees. At that time, Mr. Jurgensen was also
              elected as Chief Executive Officer - Elect of NLIC.

              On July 26, 2000, the sole shareholder of NLIC held a Special
              Meeting of the Shareholder and approved the recommended amendments
              and restatement of the Amended and Restated Code of Regulations.

              Effective on August 1, 2000, Mr. Jurgensen's title was changed to
              Chief Executive Officer. Also effective on August 1, 2000, the
              Board of Directors changed the title of Dimon R. McFerson from
              Chairman and Chief Executive Officer to Chairman. Mr. McFerson's
              retirement as a Director of NLIC, as a member and Chairman of the
              Investment Committee, as a member of the Executive Committee and
              as Chairman of NLIC will be effective on or before December 31,
              2000.

                                       84
<PAGE>   87

<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>   88


                                    APPENDIX

Example A

Assume that a variable annuity contract owner made a $10,000 allocation on the
first day of a calendar quarter into a 5-year Guaranteed Period Option. The
Specified Interest Rate at the time is 8% and the 5-year interest rate swap in
effect for the specified interest rate is 8%. The contract owner decides to
surrender the Guaranteed Period Option 985 days from maturity. The specified
value of the Guaranteed Period Option is $11,937.69. At this time, the 3-year
interest rate swap is 7%. (985/365.25 is 2.69 which rounds up to 3.)

                                    1 + a                        d
                          [ ----------------------- ]    [ -------------- ]
       MVA FACTOR =             1 + b + 0.0025                365.25


                                   1 + 0.08                      985
                          [ ----------------------- ]    [ -------------- ]
       MVA FACTOR =           1 + 0.07 + 0.0025               365.25


       MVA FACTOR =                    1.01897

  SURRENDER VALUE =            SPECIFIED VALUE          X        MVA FACTOR

  SURRENDER VALUE =                  11,937.69          X           1.01897

 *SURRENDER VALUE =                 $12,164.16

*Assumes no contingent deferred sales charges are applicable.

Specified Value (for purposes of the Example) = the amount of the Guaranteed
Period Option allocation ($10,000), plus interest accrued at the Specified
Interest Rate (8%).

a =    the Interest Rate Swap for a period equivalent to the Guaranteed Period
       at the time of deposit in the Guaranteed Period Option;

b =    the Interest Rate Swap at the time of distribution for a period of time
       equivalent to the time remaining in the Guaranteed Period. In determining
       the number of years to maturity, any partial year will be counted as a
       full year, unless it would cause the number of years to exceed the
       Guaranteed Period; and

d =    The number of days remaining in the Guaranteed Period.

<PAGE>   89



Example B

Assume contract owner made a $10,000 allocation on the first day of a calendar
quarter into a 5-year Guaranteed Period Option. The specified interest rate at
the time is 8% and the 5-year interest rate swap in effect for the specified
interest rate is 8%. The variable annuity contract owner decides to surrender
his money 985 days from maturity. The specified value of the Guaranteed Period
Option is $11,937.69. At this time, the 3 year interest rate swap is 9%.
(985/365.25 is 2.69 which rounds up to 3.)

                                      1 + a                         d
                          [ ---------------------------- ]   [ -------------- ]
MVA FACTOR =                      1 + b + 0.0025                  365.25


                                     1 + 0.08                      985
                          [ ---------------------------- ]   [ -------------- ]
MVA FACTOR =                     1 + 0.09 + 0.0025                365.25



          MVA FACTOR =                    0.96944

     SURRENDER VALUE =            SPECIFIED VALUE           X      MVA FACTOR

     SURRENDER VALUE =                  11,937.69           X         0.96944

    *SURRENDER VALUE =                 $11,572.91

*Assumes contingent deferred sales charges are applicable.

Specified value (for purposes of the Example) = the amount of the Guaranteed
Period Option allocation ($10,000), plus interest accrued at the Specified
Interest Rate (8%).

a =    the Interest Rate Swap for a period equivalent to the Guaranteed Period
       at the time of deposit in the Guaranteed Period Option;

b =    the Interest Rate Swap at the time of distribution for a period of time
       equivalent to the time remaining in the Guaranteed Period. In determining
       the number of years to maturity, any partial year will be counted as a
       full year, unless it would cause the number of years to exceed the
       Guaranteed Period; and

d =    The number of days remaining in the Guaranteed Period.


<PAGE>   90


The table set forth below illustrates the impact of a Market Value Adjustment
applied upon a full surrender of a 10 year Guaranteed Period Option allocation,
at various stages of the corresponding Guaranteed Period. These figures are
based on Interest Rate Swap of 8% (a in the Market Value Adjustment formula) and
varying current yield Interest Rate Swap shown in the first column (b in the
Market Value Adjustment formula).

<TABLE>
<CAPTION>
                     TIME REMAINING TO THE
                     END OF THE GUARANTEED    SPECIFIED VALUE    MARKET VALUE         MARKET
  CURRENT YIELD             PERIOD                                ADJUSTMENT          VALUE
<S>                            <C>            <C>                    <C>              <C>
          12%                  9              $ 10,800.00           -29.35%           $7,631
                               7              $ 12,597.00           -23.68%           $9,615
                               5              $ 14,693.00           -17.55%          $12,114
                               2              $ 18,509.00            -7.43%          $17,134
                             180              $ 20,785.00            -1.88%          $20,393
          10%                  9              $ 10,800.00           -16.94%           $8,971
                               7              $ 12,597.00           -13.44%          $10,904
                               5              $ 14,693.00            -9.80%          $13,254
                               2              $ 18,509.00            -4.04%          $17,761
                             180              $ 20,785.00            -1.01%          $20,575
           9%                  9              $ 10,800.00            -9.84%           $9,737
                               7              $ 12,597.00            -7.74%          $11,622
                               5              $ 14,693.00            -5.59%          $13,871
                               2              $ 18,509.00            -2.28%          $18,088
                             180              $ 20,785.00            -0.57%          $20,667
           8%                  9              $ 10,800.00            -2.06%          $10,578
                               7              $ 12,597.00            -1.61%          $12,395
                               5              $ 14,693.00            -1.15%          $14,524
                               2              $ 18,509.00            -0.46%          $18,424
                             180              $ 20,785.00            -0.11%          $20,761
           7%                  9              $ 10,800.00             6.47%          $11,499
                               7              $ 12,597.00             5.00%          $13,227
                               5              $ 14,693.00             3.55%          $15,214
                               2              $ 18,509.00             1.40%          $18,769
                             180              $ 20,785.00             0.34%          $20,857
           6%                  9              $ 10,800.00            15.84%          $12,511
                               7              $ 12,597.00            12.11%          $14,123
                               5              $ 14,693.00             8.51%          $15,944
                               2              $ 18,509.00             3.32%          $19,124
                             180              $ 20,785.00             0.81%          $20,953
           4%                  9              $ 10,800.00            37.45%          $14,844
                               7              $ 12,597.00            28.07%          $16,132
                               5              $ 14,693.00            19.33%          $17,533
                               2              $ 18,509.00             7.32%          $19,865
                             180              $ 20,785.00             1.76%          $21,150
</TABLE>

<PAGE>   91


                                     PART II
                    INFORMATION NOT REQUIRED IN A PROSPECTUS

Item 13.      OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

              Not Applicable

Item 14.      INDEMNIFICATION OF DIRECTORS AND OFFICERS

              Article VII of the Amended Code of Regulations of Nationwide
              provides as follows:

              Section 1. Indemnification of Directors, Officers and Employees.
              Nationwide will indemnify 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 he is
              or was a director, officer or employee of Nationwide, or is or was
              serving at the request of Nationwide as a director, trustee,
              officer, member, or employee of another corporation, domestic or
              foreign, non-profit or for profit, partnership, joint venture,
              trust or other enterprise against expenses (including attorneys'
              fees), judgments, fines and amounts paid in settlement actually
              and reasonably incurred by him 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.

              Such indemnification (unless ordered by a court) will be made as
              authorized in a specific case upon a determination that
              indemnification of the director, trustee, officer or employee is
              proper in the circumstances because he has met the applicable
              standards of conduct set forth in the General Corporation Law of
              the State of Ohio. Such determination will be made (1) by the
              Board of Directors by a majority vote of a quorum consisting of
              directors who were not, and are not, parties to or threatened with
              any such action, suit or proceeding, or (2) if such a quorum is
              not obtainable, or if a majority vote of a quorum of disinterested
              directors so directs, in a written opinion by independent legal
              counsel meeting the requirements of independence prescribed by the
              General Corporation Law of Ohio, or (3) by the shareholders, or
              (4) by the Court of Common Pleas or the court in which such
              action, suit or proceeding was brought.

              Section 2. Other Rights. The foregoing right of indemnification
              will not be deemed exclusive of any other rights to which those
              seeking indemnification may be entitled under the Articles of
              Incorporation, these Regulations, any agreement, vote of
              shareholders or disinterested directors or otherwise, and will
              continue as to a person who has ceased to be a director, trustee,
              officer or employee and will inure to the benefit of the heirs,
              executors and administrators of such a person.

              Section 3. Advance Payment of Expenses. Nationwide may pay
              expenses, including attorneys' fees, incurred in defending any
              action, suit or proceeding referred to in Section 1 of this
              Article VII, in advance of the final disposition of such action,
              suit or proceeding as authorized by the directors in the specific
              case, upon receipt of an undertaking by or on behalf of the
              director, trustee, officer or employee to repay such amount,
              unless it will ultimately be determined that he is entitled to be
              indemnified by Nationwide as authorized in this Article VII.

              Section 4. Insurance. Nationwide may purchase and maintain
              insurance on behalf of any person who is or was a director,
              officer, member, or employee of Nationwide, or is or was serving
              at the request of Nationwide as a director, trustee, officer or
              employee of another corporation, domestic or foreign, non-profit
              or for profit, partnership, joint venture, trust, or other
              enterprise against any liability asserted against him and incurred
              by him in any such capacity, or arising out of his status as such,
              whether or not Nationwide would have the power to indemnify him
              against such liability under this Article VII.

<PAGE>   92



Item 15.      RECENT SALES OF UNREGISTERED SECURITIES

              Nationwide, through various separate accounts -- the Nationwide
              Government Plans Variable Account ("GPVA"), Nationwide Qualified
              Plans Variable Account ("QPVA"), Nationwide Ohio DC Variable
              Account ("Ohio DC Variable Account") and Nationwide Life Insurance
              Company Separate Account-1 ("Separate Account-1") -- offers
              contracts to qualified pension plans and certain government plans
              in reliance on Section 3(a)(2) of the Securities Act of 1933 and
              in certain cases, Rule 144A thereunder. Data relating to the
              amount of securities sold are:

<TABLE>
<CAPTION>
                                           1999                 1998                  1997

<S>                                      <C>                 <C>                   <C>
GPVA                                                         $610,638,932          $507,939,747

QPVA                                                       $2,564,861,472        $1,994,897,334

Ohio DC Variable Account                                     $173,209,797          $111,516,201

Separate Account-1                                               $897,853            $1,254,595

</TABLE>

Item 16.      EXHIBITS AND FINANCIAL SCHEDULES

(a)


                                       Exhibit Index                      Page

              (3)(i)   Certificate of Incorporation (Exhibit A)*

              (3)(ii)  Code of Regulations (Exhibit B)*

              (4)      Annuity Endorsement to Contracts (Exhibit C)*       E

              (5)      Opinion Regarding Legality (Exhibit D)*             E

              (21)     Subsidiaries of the Registrant (Exhibit D)*

              (23)     Consent of Experts and Counsel (Exhibit E)*         E

              (24)     Power of Attorney - Copy attached hereto

              * To be filed by Pre-Effective Amendment

(b)(1)        Consolidated Financial Statements:

              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

(b)(2)        Financial Statement Schedules:

              Schedule I     Consolidated Summary of Investments - Other than
                             Investments in Related Parties as of December 31,
                             1999

              Schedule III   Supplementary Insurance Information as of
                             December 31, 1999, 1998 and 1997 and for each of
                             the years then ended

              Schedule IV    Reinsurance as of December 31, 1999, 1998 and
                             1997 and for each of the years then ended


<PAGE>   93

              Schedule V     Valuation and Qualifying Accounts for the years
                             ended December 31, 1999, 1998 and 1997

              All other schedules to the consolidated financial statements
              referenced by Article 7 of Regulation S-X are not required under
              the related instructions or are inapplicable and have therefore
              been omitted.

Item 17.      UNDERTAKINGS

              (a)   The undersigned registrant hereby undertakes:

                    (1)    To file, during any period in which offers or sales
                           are being made, a post-effective amendment to this
                           registration statement:

                           (i)   To include any prospectus required by section
                                 10(a)(3) of the Securities Act of 1933;

                           (ii)  To reflect in the prospectus any facts or
                                 events arising after the effective date of the
                                 registration statement (or the most recent
                                 post-effective amendment thereof) which,
                                 individually or in the aggregate, represent a
                                 fundamental change in the information set forth
                                 in the registration statement;

                           (iii) To include any material information with
                                 respect to the plan of distribution not
                                 previously disclosed in the registration
                                 statement or any material change to such
                                 information in the registration statement.

                    (2)    That, for the determining of any liability under the
                           Securities Act of 1933, each such post-effective
                           amendment shall be deemed to be a new registration
                           statement relating to the securities offered therein,
                           and the offering of such securities at that time
                           shall be deemed to be the initial bona fide offering
                           thereof.

                    (3)    To remove from registration by means of a
                           post-effective amendment any of the securities being
                           registered which remain unsold at the termination of
                           the offering.

<PAGE>   94



                                   SIGNATURES

Pursuant to the requirements of the Securities Act of 1933, the Registrant has
duly caused this Registration Statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Columbus, State of Ohio,
on the 1st of November, 2000.

<TABLE>
<CAPTION>
<S>                                                  <C>                        <C>
                                                                   NATIONWIDE LIFE INSURANCE COMPANY
                                                     ---------------------------------------------------------------
                                                                            (Registrant)


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


Pursuant to the requirements of the Securities Act of 1933, this Registration Statement has been signed by the
following persons on the 1st of November, 2000 in the capacities indicated.

               SIGNATURE                                 TITLE
LEWIS J. ALPHIN                                        Director
----------------------------------
Lewis J. Alphin
A. I. BELL                                             Director
----------------------------------
A. I. Bell
NANCY C. BREIT                                         Director
----------------------------------
Nancy C. Breit
YVONNE M. CURL                                         Director
----------------------------------
Yvonne M. Curl
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
WilliAM G. JURGENSEN                          Chief Executive Officer and
----------------------------------                     Director
William G. Jurgensen
DIMON R. MCFERSON                                    Chairman and
----------------------------------                     Director
Dimon R. McFerson
DAVID O. MILLER                                Chairman of the Board and
----------------------------------                     Director
David O. Miller
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